Lennox International Reports Record First-Quarter Revenue and Profit
Lennox International Reports Record First-Quarter Revenue and Profit
- GAAP revenue up 5%; adjusted revenue up 6% excluding non-core Refrigeration businesses being divested as previously announced
- GAAP EPS from continuing operations of $0.90, including $0.30 of charges related to non-core businesses in Australia and Asia being divested
- Adjusted EPS from continuing operations up 33% to first-quarter record $1.13
- Updating 2018 GAAP and adjusted revenue growth guidance from 3-7% with minimal foreign exchange impact to 4-8% with 1% positive impact
- Updating 2018 GAAP EPS from continuing operations guidance from $9.75-$10.35 to $8.79-$9.39, incorporating first-quarter results and expected second-quarter charges associated with the divestiture of South American business
- Reiterating 2018 adjusted EPS from continuing operations guidance of $9.75-$10.35
- $150 million directed to stock repurchases in first quarter of the $350 million announced for 2018
DALLAS, April 23, 2018 /PRNewswire/ -- Lennox International Inc. (NYSE: LII) today reported financial results for the first quarter of 2018. All comparisons are to the prior-year period. Adjusted revenue and profit exclude the non-core Refrigeration businesses in Australia, Asia and South America that are in the process of being divested, as previously announced. These businesses totaled $47 million of revenue and $2 million of profit in the first quarter of 2018.
For the company overall, GAAP revenue was up 5% to a first-quarter record $835 million. Adjusted revenue was up 6% to a first-quarter record $788 million. At constant currency, both GAAP and adjusted revenue were up 4%.
GAAP operating income was $53 million in the first quarter, including $13 million in pre-tax charges for the write-down of assets and divestiture costs associated with the Australia and Asia transaction. GAAP earnings per share from continuing operations was $0.90, including $0.30 in charges for the write-down of assets and divestiture costs associated with the Australia and Asia transaction. On an adjusted basis, total segment profit increased 12% to a first-quarter record $69 million. Total segment margin expanded 50 basis points to a first-quarter record 8.8%. Adjusted EPS from continuing operations rose 33% to a first-quarter record $1.13.
"Lennox International posted another record first quarter on the strength of our Residential business, which hit new first-quarter highs for revenue, margin and profit," said Chairman and CEO Todd Bluedorn. "Residential revenue was up 8% led by growth in replacement business. Residential profit rose 21%, and segment margin expanded 120 basis points to 11.3%. Our Commercial business set new first-quarter records for revenue and profit. Commercial revenue was up 3% at constant currency, led by growth in regional and local replacement business, and profit rose 2%. Segment margin of 9.5% was off 30 basis points from the record first-quarter level a year ago. In Refrigeration, revenue was down 5% at constant currency, segment margin was down 100 basis points to 7.4%, and profit declined 14%. In North America, refrigeration systems revenue was relatively flat while display case revenue was down from a year ago. Europe saw strong mid-teens growth in the quarter.
"Overall for the company, the first quarter was a record start to the year. As we enter our largest seasonal period, we continue to expect another record year with strong growth and profitability. With a strong balance sheet, and as we close on the sale of our non-core Refrigeration properties, the company will remain focused on driving shareholder value with continued investments in the business, growing the dividend, and repurchasing company stock."
FINANCIAL HIGHLIGHTS
Revenue: On a GAAP basis, revenue was a first-quarter record $835 million, up 5%. Foreign exchange was a 1% benefit to revenue growth. On an adjusted basis, revenue was a first-quarter record $788 million, up 6%. Foreign exchange was a 2% benefit to adjusted revenue growth. Volume and price were up, and mix was neutral.
Gross Profit: On a GAAP basis, gross profit was $223 million, up 6%. Gross margin was 26.7%, up 10 basis points. On an adjusted basis, gross profit was $210 million, up 7%. Adjusted gross margin was 26.6%, up 30 basis points. GAAP and adjusted gross profit were positively impacted by higher volume, favorable price, sourcing and engineering-led cost reductions, favorable foreign exchange, and lower warranty and other product costs. Partial offsets included unfavorable mix, higher commodity and freight costs, lower factory absorption, and distribution investments.
Income from Continuing Operations: On a GAAP basis, income from continuing operations for the first quarter was $37.9 million, or $0.90 per share, compared to $43.5 million, or $1.00 per share, in the prior-year quarter.
Adjusted income from continuing operations in the first quarter was $47.3 million, or $1.13 per share, compared to $36.8 million, or $0.85 per share, in the prior-year quarter. Adjusted earnings from continuing operations for the first quarter of 2018 excludes net after-tax charges of $9.4 million: a $10.3 million asset write-down and a charge of $1.9 million for divestiture costs associated with the Australia and Asia transaction, $1.5 million for asbestos-related litigation, $1.3 million for various other items, net, a benefit of $4.3 million for excess tax benefits from share-based compensation, and a profit of $1.3 million for non-core business results.
Cash from Operations, Free Cash Flow and Total Debt: Net cash used in operations in the first quarter was $83 million compared to $108 million in the prior-year quarter. Capital expenditures were $23 million compared to $25 million in the prior-year quarter. Free cash flow was approximately ($106) million compared to approximately ($132) million in the first quarter a year ago. Total debt at the end of the first quarter was $1.289 billion. Total cash and cash equivalents were $57 million at the end of March. In the first quarter, the company paid approximately $21 million in dividends and $150 million for stock repurchases.
BUSINESS SEGMENT HIGHLIGHTS
Residential Heating & Cooling
Revenue in the Residential Heating & Cooling business segment rose 8% to a first-quarter record $454 million. Foreign exchange was neutral on a revenue basis. Segment profit was a first-quarter record $51 million, up 21%. Segment margin was a first-quarter record 11.3%, up 120 basis points. Results were positively impacted by higher volume and factory productivity, favorable price and mix, and sourcing and engineering-led cost reductions. Partial offsets included higher commodity and freight costs, higher SG&A, and distribution investments.
Commercial Heating & Cooling
Revenue in the Commercial Heating & Cooling business segment was a first-quarter record $206 million, up 5%. At constant currency, revenue was up 3%. Segment profit was a first-quarter record $20 million, up 2%. Segment margin was 9.5%, down 30 basis points from the first-quarter record a year ago. Results were positively impacted by higher volume, higher price, sourcing and engineering-led cost reductions, lower other product costs, and lower SG&A. Partial offsets included unfavorable mix, higher commodity and freight costs, and distribution investments.
Refrigeration
On an adjusted basis for the Refrigeration business segment, revenue was $129 million, down 2%. At constant currency, revenue was down 5%. Segment profit was down 14% to $10 million. Segment margin was down 100 basis points to 7.4%. Results were negatively impacted by lower volume and factory absorption, and higher commodity costs. Partial offsets included higher price, sourcing and engineering-led cost reductions, lower other products costs, and lower SG&A.
FULL-YEAR OUTLOOK
-- Updating 2018 guidance for GAAP and adjusted revenue growth from 3-7%
with a minimal impact from foreign exchange to 4-8% with a positive 1%
impact from foreign exchange.
-- Updating 2018 guidance for GAAP EPS from continuing operations from
$9.75-$10.35 to $8.79-$9.39, incorporating first-quarter results that
included $0.30 in charges for the write-down of assets and divestiture
costs associated with the Australia and Asia transaction, as well as
expected second-quarter non-cash charges totaling approximately $0.73,
or approximately $30 million, associated with the divestiture of the
South American business. In the second quarter, the company obtained
board approval and signed an agreement with Elgin SA, a private
Brazilian company, for the sale of our South American business, subject
to Brazilian anti-trust approval, and expects the transaction to close
later this year.
-- Reiterating 2018 adjusted EPS from continuing operations guidance of
$9.75-$10.35.
-- Reiterating corporate expense guidance of approximately $85 million.
-- Reiterating guidance for an effective tax rate of 22-24% on an adjusted
basis for the full year.
-- Reiterating capital expenditures of approximately $100 million.
-- Reiterating guidance for $350 million of stock repurchases in 2018 and a
weighted average diluted share count of 41-42 million shares on a
full-year basis.
CONFERENCE CALL INFORMATION
A conference call to discuss the company's first-quarter results will be held this morning at 8:30 a.m. Central time. To listen, call the conference call line at 612-332-0630 at least 10 minutes prior to the scheduled start time and use reservation number 447169. The conference call also will be webcast on Lennox International's web site at www.lennoxinternational.com. A replay will be available from 11:00 a.m. Central time on April 23 through May 7, 2018 by dialing 800-475-6701 (U.S.) or 320-365-3844 (international) and using access code 447169. The call also will be archived on the company's website.
About Lennox International
Lennox International Inc. is a global leader in the heating, air conditioning, and refrigeration markets. Lennox International stock is listed on the New York Stock Exchange and traded under the symbol "LII". Additional information is available at: www.lennoxinternational.com or by contacting Steve Harrison, Vice President, Investor Relations, at 972-497-6670.
FORWARD-LOOKING STATEMENTS
The statements in this news release that are not historical statements, including statements regarding the 2018 full-year outlook, expected consolidated and segment financial results for 2018, the expected disposition of LII's non-core Refrigeration businesses in Australia, Asia and South America, and expected share repurchases, are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are based on information currently available as well as management's assumptions and beliefs today. These statements are subject to numerous risks and uncertainties that could cause actual results to differ materially from the results expressed or implied by the statements, and investors should not place undue reliance on them. Risks and uncertainties that could cause actual results to differ materially from such statements include, but are not limited to: the impact of higher raw material prices, LII's ability to implement price increases for its products and services, economic conditions in our markets, regulatory changes, the impact of unfavorable weather, and a decline in new construction activity and related demand for products and services. With respect to the sale of LII's non-core Refrigeration businesses in Australia, Asia and South America, the risks and uncertainties include (a) the risks that the closing conditions (including regulatory approvals) are not satisfied or delayed, and (b) the ability to enter into a definitive agreement and close the transaction to sell the real property in the Sydney area. For information concerning these and other risks and uncertainties, see LII's publicly available filings with the Securities and Exchange Commission. LII disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.
LENNOX INTERNATIONAL INC. AND SUBSIDIARIES
Consolidated Statements of Operations
(Unaudited)
(Amounts in
millions, except
per share data) For the Three Months Ended
March 31,
2018 2017
---- ----
Net sales $834.8 $793.4
Cost of goods sold 611.6 582.5
----- -----
Gross profit 223.2 210.9
Operating Expenses:
Selling, general
and
administrative
expenses 155.2 152.4
Losses and other
expenses, net 7.3 3.1
Restructuring
charges 0.9 0.1
Loss on assets
held for sale 10.3 -
Income from equity
method
investments (3.5) (5.5)
---- ----
Operating income 53.0 60.8
Interest expense,
net 8.4 7.4
Other expense, net 0.6 -
Income from
continuing
operations before
income taxes 44.0 53.4
Provision for
income taxes 6.1 9.9
--- ---
Income from
continuing
operations 37.9 43.5
Discontinued Operations:
Loss from
discontinued
operations before
income taxes - -
Benefit from
income taxes - -
--- ---
Loss from
discontinued
operations - -
--- ---
Net income $37.9 $43.5
===== =====
Earnings per share - Basic:
Income from
continuing
operations $0.91 $1.02
Loss from
discontinued
operations - -
--- ---
Net income $0.91 $1.02
===== =====
Earnings per share - Diluted:
Income from
continuing
operations $0.90 $1.00
Loss from
discontinued
operations - -
--- ---
Net income $0.90 $1.00
===== =====
Weighted Average
Number of Shares
Outstanding -
Basic 41.5 42.8
Weighted Average
Number of Shares
Outstanding -
Diluted 42.1 43.5
Cash dividends
declared per
share $0.51 $0.43
LENNOX INTERNATIONAL INC. AND SUBSIDIARIES
Adjusted Segment Net Sales and Profit (Loss)
(Unaudited)
(Amounts in
millions) For the Three Months Ended
March 31,
2018 2017
---- ----
Adjusted Net Sales
Residential
Heating &
Cooling $453.7 $419.8
Commercial
Heating &
Cooling 205.5 195.5
Refrigeration (1) 128.6 131.0
$787.8 $746.3
====== ======
Adjusted Segment Profit (Loss)
(2)
Residential
Heating &
Cooling $51.3 $42.5
Commercial
Heating &
Cooling 19.5 19.1
Refrigeration (1) 9.5 11.0
Corporate and
other (11.2) (11.0)
----- -----
Total adjusted
segment profit 69.1 61.6
Reconciliation to Operating
Income:
One time
inventory write
down 0.1 -
Loss on assets
held for sale 10.3 -
Items in Losses
(Gains) and
other expenses,
net that are
excluded from
segment profit
(loss) (2) 6.5 3.8
Restructuring
charges 0.9 0.1
Operating income
from non-core
businesses (1.7) (3.1)
Operating income $53.0 $60.8
===== =====
(1) Excludes the non-
core business
results related to
our business
operations in
Australia, Asia, and
South America for
2018 and 2017.
(2) We define segment
profit (loss) as a
segment's operating
income included in
the accompanying
Consolidated
Statements of
Operations,
excluding:
The following
items in Losses
(gains) and
other expenses,
-- net:
? Net change in unrealized losses
(gains) on unsettled futures
contracts,
? Special legal contingency charges,
? Asbestos-related litigation,
? Contractor tax payments,
? Environmental liabilities,
? Divestiture costs,
? Other items, net,
-- One time
inventory write
down,
-- Loss on assets
held for sale,
-- Operating income
from non-core
businesses; and,
-- Restructuring
charges.
LENNOX INTERNATIONAL INC. AND SUBSIDIARIES
Consolidated Balance Sheets
(Amounts in millions, except
shares and par values) As of March 31, As of December 31,
2018 2017
---- ----
(unaudited)
ASSETS
Current Assets:
Cash and cash equivalents $57.1 $68.2
Accounts and notes receivable,
net of allowances of $6.0 and
$5.9 in 2018 and 2017,
respectively 528.5 506.5
Inventories, net 561.5 484.2
Assets held for sale 93.3 -
Other assets 106.4 78.4
----- ----
Total current assets 1,346.8 1,137.3
Property, plant and equipment,
net of accumulated
depreciation of $763.9 and
$774.2 in 2018 and 2017,
respectively 390.1 397.8
Goodwill 190.3 200.5
Deferred income taxes 94.0 94.4
Other assets, net 64.9 61.5
---- ----
Total assets $2,086.1 $1,891.5
======== ========
LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
Short-term debt $0.9 $0.9
Current maturities of long-
term debt 29.9 32.6
Accounts payable 405.6 348.6
Accrued expenses 226.0 270.3
Liabilities held for sale 28.7 -
Income taxes payable 21.7 2.1
---- ---
Total current liabilities 712.8 654.5
Long-term debt 1,258.3 970.5
Post-retirement benefits,
other than pensions 2.5 2.6
Pensions 85.9 84.5
Other liabilities 129.2 129.3
----- -----
Total liabilities 2,188.7 1,841.4
Commitments and contingencies
Stockholders' equity:
Preferred stock, $.01 par
value, 25,000,000 shares
authorized, no shares issued
or outstanding - -
Common stock, $.01 par value,
200,000,000 shares authorized,
87,170,197 shares issued 0.9 0.9
Additional paid-in capital 1,036.7 1,061.5
Retained earnings 1,609.6 1,575.9
Accumulated other comprehensive
loss (181.3) (157.4)
Treasury stock, at cost,
45,852,186 shares and
45,361,145 shares as of March
31, 2018 and December 31,
2017, respectively (2,568.5) (2,430.8)
Total stockholders' equity (102.6) 50.1
------ ----
Total liabilities and
stockholders' equity $2,086.1 $1,891.5
======== ========
LENNOX INTERNATIONAL INC. AND SUBSIDIARIES
Consolidated Statements of Cash Flows
(Unaudited)
(Amounts in
millions) For the Three Months Ended
March 31,
2018 2017
---- ----
Cash flows from operating
activities:
Net income $37.9 $43.5
Adjustments to reconcile net
income to net cash used in
operating activities:
Income from equity
method
investments (3.5) (5.5)
Loss on assets
held for sale 10.3 -
Restructuring
charges, net of
cash paid 0.6 -
Provision for bad
debts 1.9 1.1
Unrealized gains
on derivative
contracts (0.1) (0.5)
Stock-based
compensation
expense 4.8 4.9
Depreciation and
amortization 16.6 15.7
Deferred income
taxes (2.1) (1.1)
Pension expense 2.1 1.9
Pension
contributions (0.7) (1.1)
Other items, net 0.1 0.1
Changes in assets and
liabilities, net of effects of
divestitures:
Accounts and notes
receivable (44.5) (40.9)
Inventories (124.3) (101.2)
Other current
assets (0.7) (4.3)
Accounts payable 77.5 47.3
Accrued expenses (35.2) (41.7)
Income taxes
payable and
receivable (22.3) (28.0)
Other (1.9) 2.2
Net cash used in
operating
activities (83.5) (107.6)
Cash flows from investing
activities:
Proceeds from the
disposal of
property, plant
and equipment 0.1 0.1
Purchases of
property, plant
and equipment (22.7) (24.9)
----- -----
Net cash used in
investing
activities (22.6) (24.8)
Cash flows from financing
activities:
Short-term
borrowings, net (0.1) (0.8)
Asset
securitization
borrowings - 150.0
Asset
securitization
payments (51.0) -
Long-term debt
payments (10.2) (0.2)
Borrowings from
credit facility 790.0 583.0
Payments on credit
facility (444.1) (497.5)
Proceeds from
employee stock
purchases 0.8 0.7
Repurchases of
common stock (150.0) (75.0)
Repurchases of
common stock to
satisfy employee
withholding tax
obligations (18.1) (13.3)
Cash dividends
paid (21.3) (18.5)
----- -----
Net cash provided
by financing
activities 96.0 128.4
Increase in cash
and cash
equivalents (10.1) (4.0)
Effect of exchange
rates on cash and
cash equivalents (1.0) 2.6
Cash and cash
equivalents,
beginning of
period 68.2 50.2
---- ----
Cash and cash
equivalents, end
of period $57.1 $48.8
===== =====
Supplemental disclosures of cash
flow information:
Interest paid $6.0 $2.4
==== ====
Income taxes paid
(net of refunds) $32.7 $36.7
===== =====
LENNOX INTERNATIONAL INC. AND SUBSIDIARIES
Reconciliation to U.S. GAAP (Generally Accepted Accounting Principles) Measures
(Unaudited, in millions, except per share and ratio data)
Use of Non-GAAP Financial Measures
To supplement the Company's consolidated financial statements and segment net sales and profit presented in accordance with U.S. GAAP, additional non-GAAP financial measures are provided and reconciled in the following tables. In addition to these
non-GAAP measures, the Company also provides rates of revenue change at constant currency on a consolidated and segment basis if different than the reported measures. The Company believes that these non-GAAP financial measures, when considered
together with the GAAP financial measures, provide information that is useful to investors in understanding period-over-period operating results. The Company believes that these non-GAAP financial measures enhance the ability of investors to
analyze the Company's business trends and operating performance. In the first quarter of 2018, the Company announced the planned sales of its businesses in Australia, Asia, and South America. The results from operations for these businesses have been
shown in the tables below as "Non-core business results". The prior period results have been updated to provide period-over-period comparability.
Reconciliation of Income from Continuing Operations, a GAAP measure, to Adjusted Income from Continuing Operations, a Non-GAAP measure
For the Three Months Ended March 31,
2018 2017
Pre-Tax Tax Impact (e) After Tax Pre-Tax Tax Impact (e) After Tax
------- ------------- --------- ------- ------------- ---------
Income from continuing
operations, a GAAP
measure $44.0 $(6.1) $37.9 $53.4 $(9.9) $43.5
Restructuring charges 0.9 (0.3) 0.6 0.1 - 0.1
Loss on assets held
for sale 10.3 - 10.3 - - -
Special legal
contingency charges
(a) 0.2 (0.1) 0.1 0.9 - 0.9
Asbestos-related
litigation (a) 2.1 (0.6) 1.5 1.7 (0.6) 1.1
Net change in
unrealized losses
(gains) on unsettled
future contracts (a) 1.1 (0.2) 0.9 0.7 (0.3) 0.4
Inventory write
down,(b) 0.1 - 0.1 - - -
Environmental
liabilities(a) 0.3 - 0.3 0.5 (0.2) 0.3
Excess tax benefits
from share-based
compensation (c) - (4.3) (4.3) - (7.4) (7.4)
Other tax items,
net(c) - (0.9) (0.9) - - -
Divestiture costs (a) 2.5 (0.6) 1.9 - - -
Other items, net (a) 0.3 (0.1) 0.2 - - -
Non-core business
results(f) (1.7) 0.4 (1.3) (2.8) 0.7 (2.1)
---- --- ---- ---- --- ----
Adjusted income from
continuing
operations, a non-
GAAP measure $60.1 $(12.8) $47.3 $54.5 $(17.7) $36.8
===== ====== ===== ===== ====== =====
Earnings per share from continuing
operations -diluted, a GAAP measure $0.90 $1.00
Restructuring charges 0.01 -
Loss on assets held for sale 0.25 -
Special legal contingency charges(a) - 0.02
Asbestos-related litigation(a) 0.04 0.03
Net change in unrealized losses
(gains) on unsettled future
contracts (a) 0.02 0.01
Inventory write down(b) - -
Environmental liabilities (a) 0.01 0.01
Excess tax benefits from share-based
compensation (c) (0.10) (0.17)
Other tax items, net(c) (0.02) -
Divestiture costs (a) 0.05 -
Other items, net (a) - -
Non-core business results(f) (0.03) (0.05)
Change in share counts from share-
based compensation (d) - -
Adjusted earnings per share from
continuing operations - diluted, a
non-GAAP measure $1.13 $0.85
===== =====
(a) Recorded in Losses and other
expenses, net in the Consolidated
Statements of Operations
(b) Recorded in Cost of goods sold in
the Consolidated Statements of
Operations
(c) Recorded in Provision for income
taxes in the Consolidated
Statements of Operations
(d) The impact of excess tax benefits
from the change in share-based
compensation also impacts our
diluted share counts. The
reconciliation of average
outstanding diluted shares on a
GAAP and non-GAAP basis is
included in this document.
(e) Tax impact based on the applicable
tax rate relevant to the location
and nature of the adjustment.
(f) Non-core business results
represent activity related to our
business operations in Australia,
Asia, and South America, not
included elsewhere in the
reconciliation.
For the Three Months Ended
March 31,
2018 2017
---- ----
Components of (Gains)
Losses and other
expenses, net (pre-
tax):
Realized gains on settled
future contracts (a) $(0.5) $(0.4)
Foreign currency exchange
losses (gains) (a) 1.3 (0.2)
Loss on disposal of fixed
assets (a) - (0.1)
Net change in unrealized
losses on unsettled
futures contracts (b) 1.1 0.7
Special legal contingency
charges (b) 0.2 0.9
Asbestos-related
litigation (b) 2.1 1.7
Environmental liabilities
(b) 0.3 0.5
Divestiture costs (b) 2.5 -
Other items, net (b) 0.3 -
Losses and other
expenses, net (pre-tax) $7.3 $3.1
==== ====
(a) Included in both segment
profit (loss) and Adjusted
income from continuing
operations
(b) Excluded from both segment
profit (loss) and Adjusted
income from continuing
operations
Reconciliation of Earnings per Share from Continuing Operations - Diluted, a GAAP measure, to Estimated Adjusted Earnings per Share from Continuing Operations - Diluted, a Non-GAAP measure
For the Year Ended
December 31, 2018
ESTIMATED
---------
Earnings per share from continuing operations - diluted, a GAAP measure $8.79 - $9.39
Loss on assets held for sale, charges associated with the divestiture of the South American business and other
items partially offset by excess tax benefits from share-based compensation 0.96
----
Adjusted Earnings per share from continuing operations - diluted, a Non-GAAP measure $9.75 - $10.35
==============
Reconciliation of Average Shares Outstanding - Diluted, a GAAP measure, to Adjusted Average Shares Outstanding - Diluted, a Non-GAAP measure (shares in millions):
For the Three Months
Ended March 31,
2018 2017
---- ----
Average shares outstanding - diluted, a GAAP measure 42.1 43.5
Impact on diluted shares from excess tax benefits from share-based compensation (0.2) (0.2)
----
Adjusted average shares outstanding - diluted, a Non- GAAP measure 41.9 43.3
==== ====
Reconciliation of Net Sales, a GAAP measure, to Adjusted Net Sales, a Non-GAAP measure
Refrigeration Consolidated
Segment
-------
For the Three Months For the Three Months
Ended March 31, Ended March 31,
2018 2017 2018 2017
---- ---- ---- ----
Net sales, a GAAP
measure $175.6 $178.1 $834.8 $793.4
Net sales from
non-core
businesses (a) 47.0 47.1 47.0 47.1
Adjusted net
sales, a Non-
GAAP measure $128.6 $131.0 $787.8 $746.3
====== ====== ====== ======
(a) Non-Core business represent our business operations in Australia, Asia, and South America.
Reconciliation of Gross Profit, a GAAP measure, to Adjusted Gross Profit, a Non-GAAP measure
Refrigeration Consolidated
Segment
-------
For the Three Months For the Three Months
Ended March 31, Ended March 31,
2018 2017 2018 2017
---- ---- ---- ----
Gross profit, a
GAAP measure $48.3 $51.8 $223.2 $210.9
Gross profit from
non-core
businesses (a) 13.5 14.9 13.5 14.9
---- ---- ----
Adjusted Gross
profit, a Non-
GAAP measure $34.8 $36.9 $209.7 $196.0
===== ===== ====== ======
(a) Non-Core business represent our business operations in Australia, Asia, and South America.
Reconciliation of Segment Profit, a GAAP measure, to Adjusted Segment profit, a Non-GAAP measure
Refrigeration Consolidated
Segment
-------
For the Three Months For the Three Months
Ended March 31, Ended March 31,
2018 2017 2018 2017
---- ---- ---- ----
Segment profit, a
GAAP measure $11.2 $14.1 $70.8 $64.7
Gross profit from
non-core
businesses (a) 1.7 3.1 1.7 3.1
--- --- --- ---
Adjusted Segment
profit, a Non-
GAAP measure $9.5 $11.0 $69.1 $61.6
==== ===== ===== =====
(a) Non-Core business represent our business operations in Australia, Asia, and South America.
Reconciliation of Net Cash Used in Operating Activities, a GAAP measure, to Free Cash Flow, a Non-GAAP measure (dollars in millions)
For the Three Months
Ended March 31,
2018 2017
Net cash used in operating
activities, a GAAP measure $(83.5) $(107.6)
Purchases of property, plant and
equipment (22.7) (24.9)
Proceeds from the disposal of
property, plant and equipment 0.1 0.1
Free cash flow, a Non-GAAP
measure (106.1) (132.4)
====== ======
(a) Non-Core business represent our business operations in Australia, Asia, and South
America.
Calculation of Debt to EBITDA
Ratio (dollars in millions): Trailing
Twelve
Months to
March
31, 2018
--------
Adjusted EBIT(a) (a) $515.7
Depreciation and amortization
expense (b) 65.6
EBITDA (a + b) $581.3
------
Total debt at March 31, 2018 (c) $1,289.1
--------
Total Debt to EBITDA ratio ((c /
(a + b)) 2.2
===
(a) Adjusted EBIT excludes the non-core business results related to our business operations in Australia, Asia, and South America.
Reconciliation of Adjusted EBIT, a Non-GAAP measure, to Income From Continuing Operations Before Income Taxes, a GAAP measure (dollars in millions)
Trailing
Twelve
Months to
March
31, 2018
--------
Adjusted EBIT per above, a Non-GAAP measure $515.7
Special product quality adjustments 5.4
Items in Losses and other expenses, net that are excluded from segment profit 14.3
Inventory write down 0.2
Restructuring charges 4.0
Interest expense, net 31.5
Loss on assets held for sale 10.3
Non-core business results (a) (5.1)
Other expenses, net 0.5
Income from continuing operations before income taxes, a GAAP measure $454.6
======
(a) Non-core business results represent activity related to our business operations in Australia, Asia, and South America, not included elsewhere in the reconciliation.
View original content with multimedia:http://www.prnewswire.com/news-releases/lennox-international-reports-record-first-quarter-revenue-and-profit-300634069.html
SOURCE Lennox International Inc.
