|
|
|
|
|
|
|
|
• | "MFS" and the "Company" refer to Manitowoc Foodservice, Inc. and its consolidated (condensed) subsidiaries, after giving effect to the internal reorganization and the distribution, or, in the case of information as of dates or for periods prior to its separation from MTW, the combined entities of the Foodservice business, and certain other assets and liabilities that were historically held at the MTW corporate level, but were specifically identifiable and attributable to the Foodservice business; and |
• | "MTW" refers to The Manitowoc Company, Inc. and its consolidated subsidiaries, other than, for all periods following the Spin-Off, MFS. |
• | "Spin-Off" refers to both the above described internal reorganization and distribution, collectively. |
|
Fair Value as of March 31, 2016 | ||||||||||||||||
(in millions) | Level 1 | Level 2 | Level 3 | Total | ||||||||||||
Current assets: | ||||||||||||||||
Foreign currency exchange contracts | $ | — | $ | — | $ | — | $ | — | ||||||||
Total current assets at fair value | $ | — | $ | — | $ | — | $ | — | ||||||||
Total assets at fair value | $ | — | $ | — | $ | — | $ | — | ||||||||
Current Liabilities: | ||||||||||||||||
Foreign currency exchange contracts | $ | — | $ | 0.1 | $ | — | $ | 0.1 | ||||||||
Commodity contracts | — | 1.5 | — | 1.5 | ||||||||||||
Total current liabilities at fair value | $ | — | $ | 1.6 | $ | — | $ | 1.6 | ||||||||
Non-current Liabilities: | ||||||||||||||||
Commodity contracts | $ | — | $ | 0.1 | $ | — | $ | 0.1 | ||||||||
Total non-current liabilities at fair value | $ | — | $ | 0.1 | $ | — | $ | 0.1 | ||||||||
Total liabilities at fair value | $ | — | $ | 1.7 | $ | — | $ | 1.7 |
Fair Value as of December 31, 2015 | ||||||||||||||||
(in millions) | Level 1 | Level 2 | Level 3 | Total | ||||||||||||
Current Assets: | ||||||||||||||||
Foreign currency exchange contracts | $ | — | $ | — | $ | — | $ | — | ||||||||
Total current assets at fair value | $ | — | $ | — | $ | — | $ | — | ||||||||
Total assets at fair value | $ | — | $ | — | $ | — | $ | — | ||||||||
Current Liabilities: | ||||||||||||||||
Foreign currency exchange contracts | $ | — | $ | 0.1 | $ | — | $ | 0.1 | ||||||||
Commodity contracts | — | 3.1 | — | 3.1 | ||||||||||||
Total current liabilities at fair value | $ | — | $ | 3.2 | $ | — | $ | 3.2 | ||||||||
Non-current Liabilities: | ||||||||||||||||
Commodity contracts | $ | — | $ | 0.4 | $ | — | $ | 0.4 | ||||||||
Total non-current liabilities at fair value | $ | — | $ | 0.4 | $ | — | $ | 0.4 | ||||||||
Total liabilities at fair value | $ | — | $ | 3.6 | $ | — | $ | 3.6 |
Level 1 | Unadjusted quoted prices in active markets for identical assets or liabilities |
Level 2 | Unadjusted quoted prices in active markets for similar assets or liabilities, or |
Level 3 | Unobservable inputs for the asset or liability |
|
|
March 31, | December 31, | |||||||
(in millions) | 2016 | 2015 | ||||||
Inventories — gross: | ||||||||
Raw materials | $ | 72.5 | $ | 70.7 | ||||
Work-in-process | 21.7 | 18.7 | ||||||
Finished goods | 98.2 | 83.4 | ||||||
Total inventories — gross | 192.4 | 172.8 | ||||||
Excess and obsolete inventory reserve | (25.4 | ) | (23.5 | ) | ||||
Net inventories at FIFO cost | 167.0 | 149.3 | ||||||
Excess of FIFO costs over LIFO value | (3.4 | ) | (3.4 | ) | ||||
Inventories — net | $ | 163.6 | $ | 145.9 |
|
March 31, | December 31, | |||||||
(in millions) | 2016 | 2015 | ||||||
Land | $ | 7.3 | $ | 7.3 | ||||
Building and improvements | 94.9 | 94.3 | ||||||
Machinery, equipment and tooling | 214.2 | 216.0 | ||||||
Furniture and fixtures | 6.2 | 6.2 | ||||||
Computer hardware and software | 52.5 | 51.2 | ||||||
Construction in progress | 12.0 | 9.8 | ||||||
Total cost | 387.1 | 384.8 | ||||||
Less accumulated depreciation | (270.8 | ) | (268.4 | ) | ||||
Property, plant and equipment - net | $ | 116.3 | $ | 116.4 |
|
(in millions) | Americas | EMEA | APAC | Total | ||||||||||||
Balance as of December 31, 2015 | $ | 832.6 | $ | 4.8 | $ | 8.4 | $ | 845.8 | ||||||||
Foreign currency impact | — | 0.2 | 0.2 | 0.4 | ||||||||||||
Balance as of March 31, 2016 | $ | 832.6 | $ | 5.0 | $ | 8.6 | $ | 846.2 |
March 31, 2016 | December 31, 2015 | |||||||||||||||||||||||
(in millions) | Gross Carrying Amount | Accumulated Amortization Amount | Net Book Value | Gross Carrying Amount | Accumulated Amortization Amount | Net Book Value | ||||||||||||||||||
Trademarks and tradenames | $ | 176.3 | $ | — | $ | 176.3 | $ | 175.1 | $ | — | $ | 175.1 | ||||||||||||
Customer relationships | 415.3 | (155.7 | ) | 259.6 | 415.2 | (150.4 | ) | 264.8 | ||||||||||||||||
Patents | 1.7 | (1.7 | ) | — | 1.7 | (1.6 | ) | 0.1 | ||||||||||||||||
Other intangibles | 144.2 | (66.6 | ) | 77.6 | 143.2 | (63.6 | ) | 79.6 | ||||||||||||||||
Total | $ | 737.5 | $ | (224.0 | ) | $ | 513.5 | $ | 735.2 | $ | (215.6 | ) | $ | 519.6 |
|
March 31, | December 31, | |||||||
(in millions) | 2016 | 2015 | ||||||
Accounts payable: | ||||||||
Trade accounts payable and interest payable | $ | 114.5 | $ | 121.7 | ||||
Income taxes payable | 7.8 | 7.3 | ||||||
Total accounts payable | $ | 122.3 | $ | 129.0 | ||||
Accrued expenses and other liabilities: | ||||||||
Employee related expenses | $ | 31.3 | $ | 24.5 | ||||
Restructuring expenses | 5.1 | 16.8 | ||||||
Profit sharing and incentives | 6.6 | 3.9 | ||||||
Accrued rebates | 39.1 | 51.6 | ||||||
Deferred revenue - current | 3.8 | 3.8 | ||||||
Dividend payable to MTW | — | 10.2 | ||||||
Customer advances | 5.4 | 2.9 | ||||||
Product liability | 2.8 | 2.6 | ||||||
Miscellaneous accrued expenses | 44.6 | 41.3 | ||||||
Total accrued expenses and other liabilities | $ | 138.7 | $ | 157.6 |
|
|
March 31, | December 31, | |||||||
(in millions) | 2016 | 2015 | ||||||
Revolving credit facility | $ | 31.2 | $ | — | ||||
Term Loan B | 975.0 | — | ||||||
Senior Notes due 2024 | 425.0 | — | ||||||
Other | 17.4 | 2.7 | ||||||
Total debt and capital leases including current portion | 1,448.6 | 2.7 | ||||||
Less current portion and short-term borrowings | (25.3 | ) | (0.4 | ) | ||||
Less unamortized debt issuance costs | (40.1 | ) | — | |||||
Total long-term debt and capital leases | $ | 1,383.2 | $ | 2.3 |
Fiscal Quarter Ending | Consolidated Total Leverage Ratio (less than) | Consolidated Interest Coverage Ratio (greater than) |
March 31, 2016 | 6.25:1.00 | 2.00:1.00 |
Year | Percentage | |
2019 | 107.1 | % |
2020 | 104.8 | % |
2021 | 102.4 | % |
2022 and thereafter | 100.0 | % |
|
|
(Dollars in millions, shares in thousands) | Shares | Common Stock | Additional Paid-In Capital | Retained Earnings | Net Parent Company Investment | Accumulated Other Comprehensive (Loss) Income | Total Equity | |||||||||||||
Balance at December 31, 2015 | — | $ | — | $ | — | $ | — | $ | 1,253.2 | $ | (44.5 | ) | $ | 1,208.7 | ||||||
Net earnings | — | — | — | 2.8 | 15.3 | — | 18.1 | |||||||||||||
Net transfers to MTW | — | — | — | — | (1,362.0 | ) | — | (1,362.0 | ) | |||||||||||
Separation related adjustments | — | — | — | — | (1.0 | ) | (47.4 | ) | (48.4 | ) | ||||||||||
Reclassification of net investment to additional paid-in capital | — | — | (94.5 | ) | — | 94.5 | — | — | ||||||||||||
Issuance of common stock at Spin-off | 137,016.7 | 1.4 | (1.4 | ) | — | — | — | — | ||||||||||||
Stock-based compensation expense | — | — | 1.3 | — | — | — | 1.3 | |||||||||||||
Activity under stock plans | — | — | — | — | — | — | — | |||||||||||||
Dividends to shareholders | — | — | — | — | — | — | — | |||||||||||||
Other comprehensive income (loss) | — | — | — | — | — | 56.6 | 56.6 | |||||||||||||
Balance at March 31, 2016 | 137.0 | $ | 1.4 | $ | (94.6 | ) | $ | 2.8 | $ | — | $ | (35.3 | ) | $ | (125.7 | ) |
(Dollars in millions, shares in thousands) | Shares | Common Stock | Additional Paid-In Capital | Retained Earnings | Net Parent Company Investment | Accumulated Other Comprehensive (Loss) Income | Total Equity | |||||||||||||
Balance at December 31, 2014 | — | $ | — | $ | — | $ | — | $ | 1,272.1 | $ | (20.7 | ) | $ | 1,251.4 | ||||||
Net earnings | — | — | — | — | 14.0 | — | 14.0 | |||||||||||||
Other comprehensive income (loss) | — | — | — | — | — | (11.1 | ) | (11.1 | ) | |||||||||||
Net increase in net parent company investment | — | — | — | — | 23.0 | — | 23.0 | |||||||||||||
Balance at March 31, 2015 | — | $ | — | $ | — | $ | — | $ | 1,309.1 | $ | (31.8 | ) | $ | 1,277.3 |
(in millions) | Foreign Currency Translation | Gains and Losses on Cash Flow Hedges | Pension & Postretirement | Total | ||||||||||||
Balance at December 31, 2015 | $ | (7.9 | ) | $ | (1.8 | ) | $ | (34.8 | ) | $ | (44.5 | ) | ||||
Other comprehensive income (loss) before reclassifications | 17.2 | 0.3 | (9.4 | ) | 8.1 | |||||||||||
Amounts reclassified from accumulated other comprehensive income (loss) | — | 0.6 | 0.5 | 1.1 | ||||||||||||
Net current period other comprehensive income (loss) | 17.2 | 0.9 | (8.9 | ) | 9.2 | |||||||||||
Balance at March 31, 2016 | $ | 9.3 | $ | (0.9 | ) | $ | (43.7 | ) | $ | (35.3 | ) |
(in millions) | Foreign Currency Translation | Gains and Losses on Cash Flow Hedges | Pension & Postretirement | Total | ||||||||||||
Balance at December 31, 2014 | $ | 17.3 | $ | (1.0 | ) | $ | (37.0 | ) | $ | (20.7 | ) | |||||
Other comprehensive income (loss) before reclassifications | (11.1 | ) | (2.4 | ) | 1.4 | (12.1 | ) | |||||||||
Amounts reclassified from accumulated other comprehensive income (loss) | — | 0.7 | 0.3 | 1.0 | ||||||||||||
Net current period other comprehensive income (loss) | (11.1 | ) | (1.7 | ) | 1.7 | (11.1 | ) | |||||||||
Balance at March 31, 2015 | $ | 6.2 | $ | (2.7 | ) | $ | (35.3 | ) | $ | (31.8 | ) |
Three Months Ended March 31, 2016 | ||||||
(in millions) | Amount Reclassified from Accumulated Other Comprehensive Income | Recognized Location | ||||
Gains and losses on cash flow hedges | ||||||
Foreign exchange contracts | $ | (0.1 | ) | Cost of sales | ||
Commodity contracts | (0.9 | ) | Cost of sales | |||
(1.0 | ) | Total before tax | ||||
0.4 | Tax expense | |||||
$ | (0.6 | ) | Net of tax | |||
Amortization of pension and postretirement items | ||||||
Actuarial losses | (0.6 | ) | (a) | |||
(0.6 | ) | Total before tax | ||||
0.1 | Tax benefit | |||||
$ | (0.5 | ) | Net of Tax | |||
Total reclassifications for the period, net of tax | $ | (1.1 | ) | |||
(a) These other comprehensive income components are included in the net periodic pension cost (see Note 16, “Employee Benefit Plans,” for further details). |
Three Months Ended March 31, 2015 | ||||||
(in millions) | Amount Reclassified from Accumulated Other Comprehensive Income | Recognized Location | ||||
Gains and losses on cash flow hedges | ||||||
Foreign exchange contracts | $ | (0.5 | ) | Cost of sales | ||
Commodity contracts | (0.6 | ) | Cost of sales | |||
(1.1 | ) | Total before tax | ||||
0.4 | Tax expense | |||||
$ | (0.7 | ) | Net of tax | |||
Amortization of pension and postretirement items | ||||||
Actuarial losses | (0.3 | ) | (a) | |||
(0.3 | ) | Total before tax | ||||
— | Tax benefit | |||||
$ | (0.3 | ) | Net of Tax | |||
Total reclassifications for the period, net of tax | $ | (1.0 | ) | |||
(a) These other comprehensive income (loss) components are included in the net periodic pension cost (see Note 16, “Employee Benefit Plans,” for further details). |
|
|
|
March 31, | December 31, | |||||||
(in millions) | 2016 | 2015 | ||||||
Balance at the beginning of the period | $ | 40.0 | $ | 42.0 | ||||
Accruals for warranties issued | 7.7 | 24.2 | ||||||
Settlements made (in cash or in kind) | (10.0 | ) | (25.2 | ) | ||||
Currency translation impact | 0.2 | (1.0 | ) | |||||
Balance at the end of the period | 37.9 | 40.0 |
|
Restructuring Reserve Balance as of December 31, 2015 | Restructuring Charges | Use of Reserve | Restructuring Reserve Balance as of March 31, 2016 | |||||||||||
$ | 16.8 | $ | 1.3 | $ | (1.4 | ) | $ | 16.7 |
|
Three Months Ended March 31, 2016 | ||||||||
(in millions) | Pension Plans | Postretirement Health and Other Plans | ||||||
Service cost - benefits earned during the period | $ | — | $ | — | ||||
Interest cost of projected benefit obligations | 2.2 | 0.1 | ||||||
Expected return on plan assets | (1.6 | ) | — | |||||
Amortization of actuarial net loss | 0.6 | — | ||||||
Net periodic benefit costs | $ | 1.2 | $ | 0.1 |
Three Months Ended March 31, 2015 | ||||||||
(in millions) | Pension Plans | Postretirement Health and Other Plans | ||||||
Service cost - benefits earned during the period | $ | 0.1 | $ | — | ||||
Interest cost of projected benefit obligations | 1.6 | — | ||||||
Expected return on plan assets | (1.3 | ) | — | |||||
Amortization of actuarial net loss | 0.3 | — | ||||||
Net periodic benefit costs | $ | 0.7 | $ | — |
|
Three months ended March 31, | ||||||||
(in millions) | 2016 | 2015 | ||||||
Net sales: | ||||||||
Americas | $ | 263.6 | $ | 293.7 | ||||
EMEA | 68.6 | 70.2 | ||||||
APAC | 38.9 | 41.3 | ||||||
Elimination of intersegment sales | (45.6 | ) | (59.8 | ) | ||||
Total net sales | $ | 325.5 | $ | 345.4 | ||||
Earnings before interest, taxes and amortization (EBITA): | ||||||||
Earnings before interest and taxes (EBIT) | 33.7 | 15.7 | ||||||
Amortization expense | 7.8 | 7.8 | ||||||
Earnings before interest, taxes and amortization (EBITA) | 41.5 | 23.5 | ||||||
Earnings before interest, taxes and amortization (EBITA) by segment: | ||||||||
Americas | $ | 46.7 | $ | 28.0 | ||||
EMEA | 6.8 | 3.7 | ||||||
APAC | 3.1 | 4.0 | ||||||
Corporate and unallocated | (15.1 | ) | (12.2 | ) | ||||
Total earnings before interest, taxes and amortization (EBITA) | $ | 41.5 | $ | 23.5 | ||||
EBITA % by segment (1) : | ||||||||
Americas | 17.7 | % | 9.5 | % | ||||
EMEA | 9.9 | % | 5.3 | % | ||||
APAC | 8.0 | % | 9.7 | % | ||||
(2) EBITA % in the section above is calculated by dividing the dollar amount of EBITA by net sales. | ||||||||
Net sales by geographic area (3) : | ||||||||
United States | $ | 212.1 | $ | 235.2 | ||||
Other Americas | 23.0 | 24.1 | ||||||
EMEA | 57.2 | 53.3 | ||||||
APAC | 33.2 | 32.8 | ||||||
Total net sales by geographic area: | $ | 325.5 | $ | 345.4 | ||||
(3) Net sales in the section above are attributed to geographic regions based on location of customer. |
(in millions) | March 31, 2016 | December 31, 2015 | ||||||
Total assets by segment: | ||||||||
Americas | $ | 1,442.8 | $ | 1,495.2 | ||||
EMEA | 170.0 | 148.5 | ||||||
APAC | 143.9 | 96.5 | ||||||
Corporate | 66.2 | 13.8 | ||||||
Total | $ | 1,822.9 | $ | 1,754.0 |
|
|
|
Fair Value as of March 31, 2016 | ||||||||||||||||
(in millions) | Level 1 | Level 2 | Level 3 | Total | ||||||||||||
Current assets: | ||||||||||||||||
Foreign currency exchange contracts | $ | — | $ | — | $ | — | $ | — | ||||||||
Total current assets at fair value | $ | — | $ | — | $ | — | $ | — | ||||||||
Total assets at fair value | $ | — | $ | — | $ | — | $ | — | ||||||||
Current Liabilities: | ||||||||||||||||
Foreign currency exchange contracts | $ | — | $ | 0.1 | $ | — | $ | 0.1 | ||||||||
Commodity contracts | — | 1.5 | — | 1.5 | ||||||||||||
Total current liabilities at fair value | $ | — | $ | 1.6 | $ | — | $ | 1.6 | ||||||||
Non-current Liabilities: | ||||||||||||||||
Commodity contracts | $ | — | $ | 0.1 | $ | — | $ | 0.1 | ||||||||
Total non-current liabilities at fair value | $ | — | $ | 0.1 | $ | — | $ | 0.1 | ||||||||
Total liabilities at fair value | $ | — | $ | 1.7 | $ | — | $ | 1.7 |
Fair Value as of December 31, 2015 | ||||||||||||||||
(in millions) | Level 1 | Level 2 | Level 3 | Total | ||||||||||||
Current Assets: | ||||||||||||||||
Foreign currency exchange contracts | $ | — | $ | — | $ | — | $ | — | ||||||||
Total current assets at fair value | $ | — | $ | — | $ | — | $ | — | ||||||||
Total assets at fair value | $ | — | $ | — | $ | — | $ | — | ||||||||
Current Liabilities: | ||||||||||||||||
Foreign currency exchange contracts | $ | — | $ | 0.1 | $ | — | $ | 0.1 | ||||||||
Commodity contracts | — | 3.1 | — | 3.1 | ||||||||||||
Total current liabilities at fair value | $ | — | $ | 3.2 | $ | — | $ | 3.2 | ||||||||
Non-current Liabilities: | ||||||||||||||||
Commodity contracts | $ | — | $ | 0.4 | $ | — | $ | 0.4 | ||||||||
Total non-current liabilities at fair value | $ | — | $ | 0.4 | $ | — | $ | 0.4 | ||||||||
Total liabilities at fair value | $ | — | $ | 3.6 | $ | — | $ | 3.6 |
|
March 31, | December 31, | |||||||
(in millions) | 2016 | 2015 | ||||||
Inventories — gross: | ||||||||
Raw materials | $ | 72.5 | $ | 70.7 | ||||
Work-in-process | 21.7 | 18.7 | ||||||
Finished goods | 98.2 | 83.4 | ||||||
Total inventories — gross | 192.4 | 172.8 | ||||||
Excess and obsolete inventory reserve | (25.4 | ) | (23.5 | ) | ||||
Net inventories at FIFO cost | 167.0 | 149.3 | ||||||
Excess of FIFO costs over LIFO value | (3.4 | ) | (3.4 | ) | ||||
Inventories — net | $ | 163.6 | $ | 145.9 |
|
March 31, | December 31, | |||||||
(in millions) | 2016 | 2015 | ||||||
Land | $ | 7.3 | $ | 7.3 | ||||
Building and improvements | 94.9 | 94.3 | ||||||
Machinery, equipment and tooling | 214.2 | 216.0 | ||||||
Furniture and fixtures | 6.2 | 6.2 | ||||||
Computer hardware and software | 52.5 | 51.2 | ||||||
Construction in progress | 12.0 | 9.8 | ||||||
Total cost | 387.1 | 384.8 | ||||||
Less accumulated depreciation | (270.8 | ) | (268.4 | ) | ||||
Property, plant and equipment - net | $ | 116.3 | $ | 116.4 |
|
(in millions) | Americas | EMEA | APAC | Total | ||||||||||||
Balance as of December 31, 2015 | $ | 832.6 | $ | 4.8 | $ | 8.4 | $ | 845.8 | ||||||||
Foreign currency impact | — | 0.2 | 0.2 | 0.4 | ||||||||||||
Balance as of March 31, 2016 | $ | 832.6 | $ | 5.0 | $ | 8.6 | $ | 846.2 |
March 31, 2016 | December 31, 2015 | |||||||||||||||||||||||
(in millions) | Gross Carrying Amount | Accumulated Amortization Amount | Net Book Value | Gross Carrying Amount | Accumulated Amortization Amount | Net Book Value | ||||||||||||||||||
Trademarks and tradenames | $ | 176.3 | $ | — | $ | 176.3 | $ | 175.1 | $ | — | $ | 175.1 | ||||||||||||
Customer relationships | 415.3 | (155.7 | ) | 259.6 | 415.2 | (150.4 | ) | 264.8 | ||||||||||||||||
Patents | 1.7 | (1.7 | ) | — | 1.7 | (1.6 | ) | 0.1 | ||||||||||||||||
Other intangibles | 144.2 | (66.6 | ) | 77.6 | 143.2 | (63.6 | ) | 79.6 | ||||||||||||||||
Total | $ | 737.5 | $ | (224.0 | ) | $ | 513.5 | $ | 735.2 | $ | (215.6 | ) | $ | 519.6 |
|
March 31, | December 31, | |||||||
(in millions) | 2016 | 2015 | ||||||
Accounts payable: | ||||||||
Trade accounts payable and interest payable | $ | 114.5 | $ | 121.7 | ||||
Income taxes payable | 7.8 | 7.3 | ||||||
Total accounts payable | $ | 122.3 | $ | 129.0 | ||||
Accrued expenses and other liabilities: | ||||||||
Employee related expenses | $ | 31.3 | $ | 24.5 | ||||
Restructuring expenses | 5.1 | 16.8 | ||||||
Profit sharing and incentives | 6.6 | 3.9 | ||||||
Accrued rebates | 39.1 | 51.6 | ||||||
Deferred revenue - current | 3.8 | 3.8 | ||||||
Dividend payable to MTW | — | 10.2 | ||||||
Customer advances | 5.4 | 2.9 | ||||||
Product liability | 2.8 | 2.6 | ||||||
Miscellaneous accrued expenses | 44.6 | 41.3 | ||||||
Total accrued expenses and other liabilities | $ | 138.7 | $ | 157.6 |
|
March 31, | December 31, | |||||||
(in millions) | 2016 | 2015 | ||||||
Revolving credit facility | $ | 31.2 | $ | — | ||||
Term Loan B | 975.0 | — | ||||||
Senior Notes due 2024 | 425.0 | — | ||||||
Other | 17.4 | 2.7 | ||||||
Total debt and capital leases including current portion | 1,448.6 | 2.7 | ||||||
Less current portion and short-term borrowings | (25.3 | ) | (0.4 | ) | ||||
Less unamortized debt issuance costs | (40.1 | ) | — | |||||
Total long-term debt and capital leases | $ | 1,383.2 | $ | 2.3 |
Fiscal Quarter Ending | Consolidated Total Leverage Ratio (less than) | Consolidated Interest Coverage Ratio (greater than) |
March 31, 2016 | 6.25:1.00 | 2.00:1.00 |
Year | Percentage | |
2019 | 107.1 | % |
2020 | 104.8 | % |
2021 | 102.4 | % |
2022 and thereafter | 100.0 | % |
|
(Dollars in millions, shares in thousands) | Shares | Common Stock | Additional Paid-In Capital | Retained Earnings | Net Parent Company Investment | Accumulated Other Comprehensive (Loss) Income | Total Equity | |||||||||||||
Balance at December 31, 2015 | — | $ | — | $ | — | $ | — | $ | 1,253.2 | $ | (44.5 | ) | $ | 1,208.7 | ||||||
Net earnings | — | — | — | 2.8 | 15.3 | — | 18.1 | |||||||||||||
Net transfers to MTW | — | — | — | — | (1,362.0 | ) | — | (1,362.0 | ) | |||||||||||
Separation related adjustments | — | — | — | — | (1.0 | ) | (47.4 | ) | (48.4 | ) | ||||||||||
Reclassification of net investment to additional paid-in capital | — | — | (94.5 | ) | — | 94.5 | — | — | ||||||||||||
Issuance of common stock at Spin-off | 137,016.7 | 1.4 | (1.4 | ) | — | — | — | — | ||||||||||||
Stock-based compensation expense | — | — | 1.3 | — | — | — | 1.3 | |||||||||||||
Activity under stock plans | — | — | — | — | — | — | — | |||||||||||||
Dividends to shareholders | — | — | — | — | — | — | — | |||||||||||||
Other comprehensive income (loss) | — | — | — | — | — | 56.6 | 56.6 | |||||||||||||
Balance at March 31, 2016 | 137.0 | $ | 1.4 | $ | (94.6 | ) | $ | 2.8 | $ | — | $ | (35.3 | ) | $ | (125.7 | ) |
(Dollars in millions, shares in thousands) | Shares | Common Stock | Additional Paid-In Capital | Retained Earnings | Net Parent Company Investment | Accumulated Other Comprehensive (Loss) Income | Total Equity | |||||||||||||
Balance at December 31, 2014 | — | $ | — | $ | — | $ | — | $ | 1,272.1 | $ | (20.7 | ) | $ | 1,251.4 | ||||||
Net earnings | — | — | — | — | 14.0 | — | 14.0 | |||||||||||||
Other comprehensive income (loss) | — | — | — | — | — | (11.1 | ) | (11.1 | ) | |||||||||||
Net increase in net parent company investment | — | — | — | — | 23.0 | — | 23.0 | |||||||||||||
Balance at March 31, 2015 | — | $ | — | $ | — | $ | — | $ | 1,309.1 | $ | (31.8 | ) | $ | 1,277.3 |
(in millions) | Foreign Currency Translation | Gains and Losses on Cash Flow Hedges | Pension & Postretirement | Total | ||||||||||||
Balance at December 31, 2015 | $ | (7.9 | ) | $ | (1.8 | ) | $ | (34.8 | ) | $ | (44.5 | ) | ||||
Other comprehensive income (loss) before reclassifications | 17.2 | 0.3 | (9.4 | ) | 8.1 | |||||||||||
Amounts reclassified from accumulated other comprehensive income (loss) | — | 0.6 | 0.5 | 1.1 | ||||||||||||
Net current period other comprehensive income (loss) | 17.2 | 0.9 | (8.9 | ) | 9.2 | |||||||||||
Balance at March 31, 2016 | $ | 9.3 | $ | (0.9 | ) | $ | (43.7 | ) | $ | (35.3 | ) |
(in millions) | Foreign Currency Translation | Gains and Losses on Cash Flow Hedges | Pension & Postretirement | Total | ||||||||||||
Balance at December 31, 2014 | $ | 17.3 | $ | (1.0 | ) | $ | (37.0 | ) | $ | (20.7 | ) | |||||
Other comprehensive income (loss) before reclassifications | (11.1 | ) | (2.4 | ) | 1.4 | (12.1 | ) | |||||||||
Amounts reclassified from accumulated other comprehensive income (loss) | — | 0.7 | 0.3 | 1.0 | ||||||||||||
Net current period other comprehensive income (loss) | (11.1 | ) | (1.7 | ) | 1.7 | (11.1 | ) | |||||||||
Balance at March 31, 2015 | $ | 6.2 | $ | (2.7 | ) | $ | (35.3 | ) | $ | (31.8 | ) |
Three Months Ended March 31, 2016 | ||||||
(in millions) | Amount Reclassified from Accumulated Other Comprehensive Income | Recognized Location | ||||
Gains and losses on cash flow hedges | ||||||
Foreign exchange contracts | $ | (0.1 | ) | Cost of sales | ||
Commodity contracts | (0.9 | ) | Cost of sales | |||
(1.0 | ) | Total before tax | ||||
0.4 | Tax expense | |||||
$ | (0.6 | ) | Net of tax | |||
Amortization of pension and postretirement items | ||||||
Actuarial losses | (0.6 | ) | (a) | |||
(0.6 | ) | Total before tax | ||||
0.1 | Tax benefit | |||||
$ | (0.5 | ) | Net of Tax | |||
Total reclassifications for the period, net of tax | $ | (1.1 | ) | |||
(a) These other comprehensive income components are included in the net periodic pension cost (see Note 16, “Employee Benefit Plans,” for further details). |
Three Months Ended March 31, 2015 | ||||||
(in millions) | Amount Reclassified from Accumulated Other Comprehensive Income | Recognized Location | ||||
Gains and losses on cash flow hedges | ||||||
Foreign exchange contracts | $ | (0.5 | ) | Cost of sales | ||
Commodity contracts | (0.6 | ) | Cost of sales | |||
(1.1 | ) | Total before tax | ||||
0.4 | Tax expense | |||||
$ | (0.7 | ) | Net of tax | |||
Amortization of pension and postretirement items | ||||||
Actuarial losses | (0.3 | ) | (a) | |||
(0.3 | ) | Total before tax | ||||
— | Tax benefit | |||||
$ | (0.3 | ) | Net of Tax | |||
Total reclassifications for the period, net of tax | $ | (1.0 | ) | |||
(a) These other comprehensive income (loss) components are included in the net periodic pension cost (see Note 16, “Employee Benefit Plans,” for further details). |
|
March 31, | December 31, | |||||||
(in millions) | 2016 | 2015 | ||||||
Balance at the beginning of the period | $ | 40.0 | $ | 42.0 | ||||
Accruals for warranties issued | 7.7 | 24.2 | ||||||
Settlements made (in cash or in kind) | (10.0 | ) | (25.2 | ) | ||||
Currency translation impact | 0.2 | (1.0 | ) | |||||
Balance at the end of the period | 37.9 | 40.0 |
|
Restructuring Reserve Balance as of December 31, 2015 | Restructuring Charges | Use of Reserve | Restructuring Reserve Balance as of March 31, 2016 | |||||||||||
$ | 16.8 | $ | 1.3 | $ | (1.4 | ) | $ | 16.7 |
|
Three Months Ended March 31, 2016 | ||||||||
(in millions) | Pension Plans | Postretirement Health and Other Plans | ||||||
Service cost - benefits earned during the period | $ | — | $ | — | ||||
Interest cost of projected benefit obligations | 2.2 | 0.1 | ||||||
Expected return on plan assets | (1.6 | ) | — | |||||
Amortization of actuarial net loss | 0.6 | — | ||||||
Net periodic benefit costs | $ | 1.2 | $ | 0.1 |
Three Months Ended March 31, 2015 | ||||||||
(in millions) | Pension Plans | Postretirement Health and Other Plans | ||||||
Service cost - benefits earned during the period | $ | 0.1 | $ | — | ||||
Interest cost of projected benefit obligations | 1.6 | — | ||||||
Expected return on plan assets | (1.3 | ) | — | |||||
Amortization of actuarial net loss | 0.3 | — | ||||||
Net periodic benefit costs | $ | 0.7 | $ | — |
|
Three months ended March 31, | ||||||||
(in millions) | 2016 | 2015 | ||||||
Net sales: | ||||||||
Americas | $ | 263.6 | $ | 293.7 | ||||
EMEA | 68.6 | 70.2 | ||||||
APAC | 38.9 | 41.3 | ||||||
Elimination of intersegment sales | (45.6 | ) | (59.8 | ) | ||||
Total net sales | $ | 325.5 | $ | 345.4 | ||||
Earnings before interest, taxes and amortization (EBITA): | ||||||||
Earnings before interest and taxes (EBIT) | 33.7 | 15.7 | ||||||
Amortization expense | 7.8 | 7.8 | ||||||
Earnings before interest, taxes and amortization (EBITA) | 41.5 | 23.5 | ||||||
Earnings before interest, taxes and amortization (EBITA) by segment: | ||||||||
Americas | $ | 46.7 | $ | 28.0 | ||||
EMEA | 6.8 | 3.7 | ||||||
APAC | 3.1 | 4.0 | ||||||
Corporate and unallocated | (15.1 | ) | (12.2 | ) | ||||
Total earnings before interest, taxes and amortization (EBITA) | $ | 41.5 | $ | 23.5 | ||||
EBITA % by segment (1) : | ||||||||
Americas | 17.7 | % | 9.5 | % | ||||
EMEA | 9.9 | % | 5.3 | % | ||||
APAC | 8.0 | % | 9.7 | % | ||||
(2) EBITA % in the section above is calculated by dividing the dollar amount of EBITA by net sales. | ||||||||
Net sales by geographic area (3) : | ||||||||
United States | $ | 212.1 | $ | 235.2 | ||||
Other Americas | 23.0 | 24.1 | ||||||
EMEA | 57.2 | 53.3 | ||||||
APAC | 33.2 | 32.8 | ||||||
Total net sales by geographic area: | $ | 325.5 | $ | 345.4 | ||||
(3) Net sales in the section above are attributed to geographic regions based on location of customer. |
(in millions) | March 31, 2016 | December 31, 2015 | ||||||
Total assets by segment: | ||||||||
Americas | $ | 1,442.8 | $ | 1,495.2 | ||||
EMEA | 170.0 | 148.5 | ||||||
APAC | 143.9 | 96.5 | ||||||
Corporate | 66.2 | 13.8 | ||||||
Total | $ | 1,822.9 | $ | 1,754.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|