SPX FLOW Delivers 5% Organic Revenue Growth, 100 Points of Segment Margin Expansion and Double-Digit Earnings Growth In First Quarter 2019

CHARLOTTE, N.C., May 2, 2019 /PRNewswire/ -- SPX FLOW, Inc. (NYSE: FLOW) a leading provider of process solutions and flow control technologies, today reported results for the quarter ended March 30, 2019 and reaffirmed its previously announced 2019 full year adjusted guidance.

"Over the past few years we have made great progress on our journey to transform SPX FLOW into a high performing operating enterprise and I'm proud of our teams across the enterprise for their efforts on this front. Our global team is committed to establishing a winning culture and aligned to the key initiatives we are emphasizing to drive a higher quality of revenue and a world class customer experience. Our first quarter results exceeded our guidance on strong operating performance and reflect continued progress on our journey as we delivered 25% growth in EBITDA, 70 points of operating margin expansion and 5% organic revenue growth," said Marc Michael, President and CEO.

"On the order front, we experienced a slow start to the year, particularly for orders tied to customer capital spending decisions. Encouragingly, we saw a pick-up in orders across the majority of our business during March and quoting activity is healthy to start the second quarter. Importantly, we continue to execute our product line strategy to drive a higher quality of revenue, expand gross margins and remain disciplined and selective on large orders. As a result, the quality of our backlog continues to improve. The underlying composition of our Q1 2019 orders reflects this dynamic as 50% of total orders were in our aggressive growth product lines, in-line with our expectations. Sequentially, orders in our aggressive growth category grew 3% with good momentum exiting the quarter," said Michael.

Michael concluded, "For the full year, we reaffirmed our guidance for adjusted EPS in the range of $2.40 to $2.75, adjusted EBITDA between $245 and $265 million and free cash flow between $105 and $125 million. I am pleased with our operational performance in the first quarter and I would like to thank all of our employees around the globe who contributed to the positive results. We remain committed to delivering an enhanced customer experience, improved financial performance and an increased shareholder value."



            
              First Quarter 2019 Consolidated Results




                                  
            $ millions; except per share data      Q1 2019           Q1 2018            Variance                     Organic Variance

                                                                                                                                                                 ---


            Backlog                                                                      $
      917.4                             $
        1,050.8                          (12.7)        (6.7)
                                                                                                                                                                          %            %



            Orders                                                                 459.4                        509.0                                           (9.7)        (5.5)
                                                                                                                                                                   %            %



            Revenues(1)                                                            491.1                        490.3                                             0.2           4.6
                                                                                                                                                                   %            %



            Operating income                                                        36.8                         33.2                                            10.8
                                                                                                                                                                   %


    Margin %                                                                 7.5
         %                     6.8
      %                           70bps



            Net income                                                              19.5                         15.5                                            25.8
                                                                                                                                                                   %



            EPS                                                                           $
      0.46                                $
        0.36                            27.8
                                                                                                                                                                          %





            EBITDA*                                                                       $
      54.7                                $
        43.9                            24.6
                                                                                                                                                                          %



            Operating Cash Flow                                                     21.8                         15.6



            Free Cash Flow*                                                         14.9                         10.4

Note: The commentary below is compared to the prior year period.

    --  Backlog decreased (6.7)% organically, with the decrease primarily due to
        a reduction in dry dairy systems projects in the Food and Beverage
        segment, consistent with the company's focus to reduce its exposure to
        large projects in that market. To a lesser extent, backlog declined
        organically in the Power and Energy segment due to timing of OE orders
        for pumps. Partially offsetting these declines was an organic increase
        in Industrial backlog.
    --  Orders declined (5.5)% organically, primarily due to a reduction in OE
        and aftermarket orders for valves and pumps in the Power and Energy
        segment and, to a lesser extent, a reduction in components, aftermarket
        and systems orders in the Food and Beverage segment. Partially
        offsetting these declines was an organic increase in orders in the
        Industrial segment for mixers, heat exchangers and hydraulic tools.
    --  Revenues grew 4.6% organically, primarily driven by an increase in
        systems and component revenue in the Food and Beverage segment and, to a
        slightly lesser extent, increased shipments of mixers, dehydration
        equipment and hydraulic tools in the Industrial segment. Aftermarket
        revenues grew modestly on a consolidated basis.
    --  Operating income was $36.8 million, or 7.5% of revenues, an increase of
        $3.6 million, or 70 points. The increase in income and margin was
        primarily driven by the organic revenue growth described above.
        Additionally, the company recorded $5.0 million of restructuring
        charges, as compared to $2.6 million in the prior-year period.
    --  Other income (expense) was $4.7 million as compared to $(4.6) million in
        the prior year period driven by a gain recorded for the mark-to-market
        adjustment of an equity security and a decrease in foreign currency
        losses.
    --  Diluted earnings per share were $0.46, up 28% from the prior year and
        included:
        --  A net charge of ($0.07) per share related to strategic restructuring
            actions within the Food and Beverage segment.
        --  A charge of ($0.01) per share related to professional fees
            associated with the strategic portfolio action to divest its Power
            and Energy business.
        --  A benefit of $0.10 per share related to a mark-to-market adjustment
            of an equity investment.
    --  Excluding the items mentioned above, adjusted earnings per share* were
        $0.44 per share.
    --  EBITDA* increased by $10.8 million, or 24.6%, to $54.7 million primarily
        driven by the increases in other income and operating income noted
        above.
    --  Free cash flow* generation was $14.9 million and included $6.9 million
        of capital expenditures and $0.4 million of restructuring payments.



       
                First Quarter 2019 Results by Segment



       
                
                  Food and Beverage

    ---



                                   
              $ millions   Q1 2019          Q1 2018       Variance                 Organic Variance

                                                                                                                                ---


       Backlog                                                    $
     290.0                        $
     390.6                           (25.8)        (18.5)
                                                                                                                                         %             %



       Orders                                               153.1                  171.2                                      (10.6)        (5.9)
                                                                                                                                  %            %



       Revenues(1)                                          172.5                  166.5                                         3.6           8.5
                                                                                                                                  %            %



       Income                                                18.5                   17.9                                         3.4
                                                                                                                                  %



       As a percent of revenues                              10.7                   10.8
                                                                 %                     %                    -10bps

Note: The commentary below is compared to the prior year period.

    --  Backlog decreased (18.5)% organically, driven primarily by a decrease in
        orders for dry dairy systems projects, consistent with the company's
        strategy to limit its exposure to large projects in that market and, to
        a lesser extent, a reduction of component backlog.
    --  Orders declined (5.9)% organically, primarily due to a reduction of
        component orders in the North American market and, to a lesser extent, a
        reduction of aftermarket and systems orders.
    --  Revenues grew 8.5% organically, primarily driven by execution of a few
        larger dry dairy systems projects that were booked in 2017 and, to a
        lesser extent, growth in component revenue.
    --  The increase in segment income and modest decline in margin was
        primarily driven by the mix of the revenue growth noted above.



       
                
                Power and Energy

    ---



                                 
              $ millions Q1 2019          Q1 2018       Variance                  Organic Variance

                                                                                                                             ---


       Backlog                                                $
     395.0                        $
     428.4                            (7.8)
                                                                                                                                                     %
                                                                                                                                     %           (2.7)



       Orders                                           116.7                  144.4                                       (19.2)        (15.6)
                                                                                                                               %             %



       Revenues(1)                                      136.3                  144.7                                        (5.8)
                                                                                                                                             %
                                                                                                                               %         (2.1)



       Income                                             9.8                   12.2                                       (19.7)
                                                                                                                               %



       As a percent of revenues                           7.2                    8.4
                                                             %                     %                    -120bps

Note: The commentary below is compared to the prior year period.

    --  Backlog decreased (2.7)% organically, due primarily to a reduction of
        backlog for pumps, and partially offset by an increased backlog for
        pipeline valves.
    --  Orders decreased (15.6)% organically, due primarily to the timing of OE
        pump and valve orders and, to a lesser extent, a reduction of
        aftermarket orders.
    --  Revenues decreased (2.1)% organically, due primarily to a reduction of
        OE shipments and, to a lesser extent, a reduced amount of aftermarket
        revenue.
    --  The decrease in segment income and margin was due primarily to the
        reduction of revenue mentioned above.



       
                
                Industrial

    ---



                                 
              $ millions Q1 2019          Q1 2018       Variance                 Organic Variance

                                                                                                                            ---


       Backlog                                                $
     232.4                        $
     231.8                           0.3
                                                                                                                                            %
                                                                                                                                  %       5.7



       Orders                                           189.6                  193.4                                       (2.0)
                                                                                                                                        %
                                                                                                                              %       2.4



       Revenues(1)                                      182.3                  179.1                                         1.8
                                                                                                                                        %
                                                                                                                              %       6.4



       Income                                            27.1                   20.5                                        32.2

                                                                                                                              %



       As a percent of revenues                          14.9                   11.4
                                                             %                     %                    350bps

Note: The commentary below is compared to the prior year period.

    --  Backlog increased 5.7% organically, with the growth concentrated in the
        mixer, hydraulic tools and heat exchanger product lines. Partially
        offsetting this growth was a reduction in backlog for dehydration
        equipment.
    --  Orders grew 2.4% organically, led by double-digit growth in the mixer
        and heat exchanger product lines and mid single-digit growth in
        hydraulic tools. Partially offsetting this growth was a decline in
        orders for pumps.
    --  Revenues grew 6.4% organically, driven by increased shipments of mixers,
        dehydration equipment and hydraulic tools. Partially offsetting this
        growth was a decline in revenue for pumps.
    --  The segment income growth and margin expansion was driven primarily by
        the organic growth described above, as well as, non-repeating repair
        costs.

OTHER ITEMS

Form 10-Q: The company expects to file its quarterly report on Form 10-Q for the quarter ended March 30, 2019 with the Securities and Exchange Commission on May 2, 2019. This news release should be read in conjunction with that filing, which will be available on the company's website at www.spxflow.com, in the Investor Relations section.

Strategic Announcement: The company announced on May 2, 2019 that its Board of Directors has initiated the process to divest a substantial portion of its Power and Energy segment. The company's Board has not set a timetable for the conclusion of this process nor has it made any decision related to any transaction at this time. More details can be found within a separate press release on the company's website at www.spxflow.com.

About SPX FLOW, Inc.: Based in Charlotte, North Carolina, SPX FLOW, Inc. (NYSE: FLOW) innovates with customers to help feed and enhance the world by designing, delivering and servicing high value solutions at the heart of growing and sustaining our diverse communities. The company's product offering is concentrated in rotating, actuating and hydraulic technologies, as well as automated process systems, into food and beverage, industrial and power and energy markets. SPX FLOW has approximately $2 billion in annual revenues with operations in more than 30 countries and sales in more than 150 countries. To learn more about SPX FLOW, please visit www.spxflow.com.

*Non-GAAP measure. See attached schedules for reconciliation from most comparable GAAP measure. Management believes these Non-GAAP metrics are commonly used financial measures for investors to evaluate our operating performance for the periods presented, and when read in conjunction with our condensed consolidated financial statements, present a useful tool to evaluate our ongoing operations and provide investors with metrics they can use to evaluate our management of the business from period to period. In addition, these are some of the factors we use in internal evaluations of the overall performance of our business.

Management acknowledges that there are many items that impact a company's reported results and the adjustments reflected in these Non-GAAP measures are not intended to present all items that may have impacted these results. In addition, these Non-GAAP measures are not necessarily comparable to similarly-titled measures used by other companies.

(1) Organic revenue growth (decline) is calculated on a constant currency basis.

Note: Net leverage is as defined by the company's credit facility.

Certain statements in this press release are forward-looking statements within the meaning of Section 27A of the Securities Exchange Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and are subject to the safe harbor created thereby. Please read these results in conjunction with the company's documents filed with the Securities and Exchange Commission, including its annual report on Form 10-K for the year ended December 31, 2018. These filings identify important risk factors and other uncertainties that could cause actual results to differ from those contained in the forward-looking statements. Actual results may differ materially from these statements. The words "expect," "anticipate," "plan," "target," "project," "believe" and similar expressions identify forward-looking statements. Although the company believes that the expectations reflected in its forward-looking statements are reasonable, it can give no assurance that such expectations will prove to be correct. These statements are only predictions. Actual events or results may differ materially because of market conditions or other factors, and forward-looking statements should not be relied upon as a prediction of actual results. All the forward-looking statements in this press release are qualified in their entirety by reference to the factors discussed under the heading "Risk Factors" in the 2018 Form 10-K and in any other documents filed by the company with the Securities and Exchange Commission that describe risks and factors that could cause results to differ materially from those projected in these forward-looking statements. These risk factors may not be exhaustive. Further, the company operates in a continually changing business environment and cannot predict new risk factors that may arise as a result of these changes. In addition, estimates of future operating results are based on the company's current complement of businesses, which is subject to change. Statements in this press release speak only as of the date of this press release, and SPX FLOW disclaims any responsibility to update or revise such statements.

Investor Contact:
Stewart Honeycutt, Investor Relations Manager
704-752-4472
investor@spxflow.com

Media Contact:
Barrett Brown, Communications Manager
704-752-4462
communications@spxflow.com


                                   
           
               SPX FLOW, INC. AND SUBSIDIARIES


                              
           
            CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS


                            
           
            (Unaudited; in millions, except per share amounts)




                               
           
            Three months ended



                                 
           
            March 30, 2019                                
     
     March 31, 2018

                                                                                                                      ---


     Revenues                                                     $491.1                                           $490.3


      Cost of products sold                                         336.6                                            334.6


      Gross profit                                                  154.5                                            155.7


      Selling, general and
       administrative                                               108.9                                            115.5


      Intangible
       amortization                                                   3.8                                              4.4


      Restructuring and
       other related
       charges                                                        5.0                                              2.6



      Operating income                                               36.8                                             33.2




      Other income
       (expense), net                                                 4.7                                            (4.6)


      Interest expense, net                                        (10.7)                                          (12.5)



      Income before income
       taxes                                                         30.8                                             16.1


      Income tax provision                                         (10.7)                                           (0.8)




     Net income                                                     20.1                                             15.3


      Less: Net income
       (loss) attributable
       to noncontrolling
       interests                                                      0.6                                            (0.2)


      Net income
       attributable to SPX
       FLOW, Inc.                                                   $19.5                                            $15.5

                                                                                                                      ===





      Basic income per
       share of common
       stock                                                        $0.46                                            $0.37


      Diluted income per
       share of common
       stock                                                        $0.46                                            $0.36




      Weighted average
       number of common
       shares outstanding -
       basic                                                       42.452                                           41.978


      Weighted average
       number of common
       shares outstanding -
       diluted                                                     42.577                                           42.530


                                                 
          
           SPX FLOW, INC. AND SUBSIDIARIES


                                               
          
          CONDENSED CONSOLIDATED BALANCE SHEETS


                                                   
          
            (Unaudited; in millions)




                                                    
          
           March 30, 2019                  
     
     December 31, 2018

                                                                                                                          ---


     ASSETS



     Current assets:



     Cash and equivalents                                                         $202.2                               $213.3



     Accounts receivable, net                                                      377.3                                375.7



     Contract assets                                                                69.2                                 69.3



     Inventories, net                                                              314.6                                304.8



     Other current assets                                                           39.1                                 44.3



     Total current assets                                                        1,002.4                              1,007.4



     Property, plant and equipment:



     Land                                                                           34.4                                 34.2


      Buildings and leasehold
       improvements                                                                 226.5                                232.1



     Machinery and equipment                                                       471.5                                463.3



                                                                                    732.4                                729.6



     Accumulated depreciation                                                    (404.1)                             (394.1)



      Property, plant and equipment, net                                            328.3                                335.5



     Goodwill                                                                      744.1                                744.3



     Intangibles, net                                                              311.1                                312.3



     Other assets                                                                  221.9                                152.3




     TOTAL ASSETS                                                               $2,607.8                             $2,551.8

                                                                                                                          ===




     LIABILITIES, MEZZANINE EQUITY AND EQUITY



     Current liabilities:



     Accounts payable                                                             $208.3                               $203.7



     Contract liabilities                                                          169.5                                174.9



     Accrued expenses                                                              202.7                                195.3



     Income taxes payable                                                           31.7                                 28.2



     Short-term debt                                                                24.0                                 26.0


      Current maturities of long-term
       debt                                                                          20.6                                 21.2


      Total current liabilities                                                     656.8                                649.3



     Long-term debt                                                                711.7                                722.1


      Deferred and other income taxes                                                88.3                                 83.6


      Other long-term liabilities                                                   165.7                                112.2



      Total long-term liabilities                                                   965.7                                917.9



     Mezzanine equity                                                               21.2                                 21.5



     Equity:



     SPX FLOW, Inc. shareholders' equity:



     Common stock                                                                    0.4                                  0.4



     Paid-in capital                                                             1,665.8                              1,662.6



     Accumulated deficit                                                         (254.6)                             (265.6)


      Accumulated other comprehensive
       loss                                                                       (439.4)                             (430.7)



     Common stock in treasury                                                     (19.0)                              (13.9)



      Total SPX FLOW, Inc. shareholders'
       equity                                                                       953.2                                952.8



     Noncontrolling interests                                                       10.9                                 10.3




     Total equity                                                                  964.1                                963.1



      TOTAL LIABILITIES, MEZZANINE EQUITY
       AND EQUITY                                                                $2,607.8                             $2,551.8

                                                                                                                          ===


                                                                          
              
         SPX FLOW, INC. AND SUBSIDIARIES


                                                                           
              
         RESULTS OF REPORTABLE SEGMENTS


                                                                              
              
         (Unaudited; in millions)




                                                     As of and for the three months ended



                                                  
     
                March 30, 2019                            
              
        March 31, 2018          
     
                    %/bps

                                                                                                                                                                         ---


     
                Food and Beverage





     Backlog                                                                      $290.0                                                   $390.6     $(100.6)        (25.8)%



     Orders                                                                       $153.1                                                   $171.2      $(18.1)        (10.6)%





     Revenues                                                                     $172.5                                                   $166.5         $6.0           3.6 %



     Gross profit                                                                   51.6                                                     54.9        (3.3)



     as a percent of revenues                                                     29.9 %                                                  33.0 %               
       (310)bps


      Selling, general and administrative expense                                    31.6                                                     35.1        (3.5)



     as a percent of revenues                                                     18.3 %                                                  21.1 %               
       (280)bps



     Intangible amortization expense                                                 1.5                                                      1.9        (0.4)



     Income                                                                        $18.5                                                    $17.9         $0.6           3.4 %




     as a percent of revenues                                                     10.7 %                                                  10.8 %                
       (10)bps





     
                Power and Energy





     Backlog                                                                      $395.0                                                   $428.4      $(33.4)         (7.8)%



     Orders                                                                       $116.7                                                   $144.4      $(27.7)        (19.2)%





     Revenues                                                                     $136.3                                                   $144.7       $(8.4)         (5.8)%



     Gross profit                                                                   39.3                                                     44.0        (4.7)



     as a percent of revenues                                                     28.8 %                                                  30.4 %               
       (160)bps


      Selling, general and administrative expense                                    28.4                                                     30.6        (2.2)



     as a percent of revenues                                                     20.8 %                                                  21.1 %                
       (30)bps



     Intangible amortization expense                                                 1.1                                                      1.2        (0.1)



     Income                                                                         $9.8                                                    $12.2       $(2.4)        (19.7)%




     as a percent of revenues                                                      7.2 %                                                   8.4 %               
       (120)bps





     
                Industrial





     Backlog                                                                      $232.4                                                   $231.8         $0.6           0.3 %



     Orders                                                                       $189.6                                                   $193.4       $(3.8)         (2.0)%





     Revenues                                                                     $182.3                                                   $179.1         $3.2           1.8 %



     Gross profit                                                                   63.6                                                     56.8          6.8



     as a percent of revenues                                                     34.9 %                                                  31.7 %                
       320 bps


      Selling, general and administrative expense                                    35.3                                                     35.0          0.3



     as a percent of revenue                                                      19.4 %                                                  19.5 %                
       (10)bps



     Intangible amortization expense                                                 1.2                                                      1.3        (0.1)



     Income                                                                        $27.1                                                    $20.5         $6.6          32.2 %




     as a percent of revenues                                                     14.9 %                                                  11.4 %                
       350 bps





     
                Consolidated Backlog                                            $917.4                                                 $1,050.8     $(133.4)        (12.7)%



     
                Consolidated Orders                                              459.4                                                    509.0       (49.6)         (9.7)%



     
                Consolidated Revenues                                            491.1                                                    490.3         $0.8           0.2 %


                   Consolidated Segment Income                                       55.4                                                     50.6          4.8           9.5 %


                   as a percent of revenues                                        11.3 %                                                  10.3 %                    100 bps





     Total income for reportable segments                                          $55.4                                                    $50.6         $4.8



     Corporate expense                                                              13.3                                                     14.4        (1.1)


      Pension and postretirement service costs                                        0.3                                                      0.4        (0.1)


      Restructuring and other related charges                                         5.0                                                      2.6          2.4


                   Consolidated Operating Income                                    $36.8                                                    $33.2         $3.6          10.8 %




     as a percent of revenues                                                      7.5 %                                                   6.8 %                 
       70 bps


                                                 
              
                SPX FLOW, INC. AND SUBSIDIARIES


                                         
              
                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS


                                                     
              
                (Unaudited; in millions)




                                          
              
                Three months ended



                                            
              
                March 30, 2019                               
     
     March 31, 2018

                                                                                                                                       ---


     
                Cash flows from operating activities:



     Net income                                                                     $20.1                                            $15.3


      Adjustments to reconcile net income to net cash from operating activities:


      Restructuring and
       other related
       charges                                                                         5.0                                              2.6


      Deferred income taxes                                                            4.4                                              3.5


      Depreciation and
       amortization                                                                   13.8                                             15.1


      Stock-based
       compensation                                                                    3.2                                              5.1


      Pension and employee
       benefits provided in
       stock                                                                           0.5                                              3.1


      Loss on asset sales
       and other, net                                                                  0.1                                                -


      Gain from investment
       in equity security                                                            (6.2)                                               -



     Changes in operating assets and liabilities:


      Accounts receivable
       and other assets                                                               10.5                                             14.1


      Contract assets and
       liabilities, net                                                              (5.6)                                            10.6


      Inventories                                                                    (9.4)                                          (21.9)


      Accounts payable,
       accrued expenses and
       other                                                                        (14.2)                                          (28.1)


      Cash spending on
       restructuring
       actions                                                                       (0.4)                                           (3.8)



      Net cash from
       operating activities                                                           21.8                                             15.6



     
                Cash flows used in investing activities:


      Net cash used in
       investing activities
       -Capital
       expenditures                                                                  (6.9)                                           (5.2)



     
                Cash flows used in financing activities:


      Borrowings under
       senior credit
       facilities                                                                     22.0                                             19.5


      Repayments of senior
       credit facilities                                                            (27.0)                                          (54.5)


      Borrowings under
       trade receivables
       financing
       arrangement                                                                    42.0                                             28.0


      Repayments of trade
       receivables
       financing
       arrangement                                                                  (42.0)                                          (23.0)


      Repayments of other
       financing
       arrangements                                                                  (2.1)                                           (3.1)


      Minimum withholdings
       paid on behalf of
       employees for net
       share settlements,
       net                                                                           (5.1)                                           (4.0)


      Dividends paid to
       noncontrolling
       interests in
       subsidiary                                                                        -                                           (1.0)

                                                                                                                                       ---

      Net cash used in
       financing activities                                                         (12.2)                                          (38.1)


      Change in cash, cash
       equivalents and
       restricted cash due
       to changes in
       foreign currency
       exchange rates                                                               (13.8)                                             7.9


      Net change in cash,
       cash equivalents and
       restricted cash                                                              (11.1)                                          (19.8)


      Consolidated cash,
       cash equivalents and
       restricted cash,
       beginning of period                                                           214.3                                            264.9



      Consolidated cash,
       cash equivalents and
       restricted cash, end
       of period                                                                    $203.2                                           $245.1

                                                                                                                                       ===


                                                            
              
        SPX FLOW, INC. AND SUBSIDIARIES


                                                             
              
        ORGANIC REVENUE RECONCILIATION


                                                                      
       
               (Unaudited)




                          
       
        Three months ended March 30, 2019



                        
       
       Net Revenue Growth (Decline)                      
              
                Foreign Currency   
     
     Organic Revenue Growth (Decline)

                                                                                                                                                                     ---


     Food and Beverage                                          3.6 %                                                (4.9)%                                       8.5 %



     Power and Energy                                          (5.8)%                                                (3.7)%                                      (2.1)%



     Industrial                                                 1.8 %                                                (4.6)%                                       6.4 %



     Consolidated                                               0.2 %                                                (4.4)%                                       4.6 %


                                  
           
               SPX FLOW, INC. AND SUBSIDIARIES


                                
           
             CASH, DEBT AND NET DEBT RECONCILIATION


                                     
          
                (Unaudited; in millions)




                            
           
            Three months ended


                              
           
            March 30, 2019



      Beginning cash, cash
       equivalents and
       restricted cash                                          $214.3




      Net cash from
       operating
       activities                                                 21.8


      Capital expenditures                                       (6.9)


      Borrowings under
       senior credit
       facilities                                                 22.0


      Repayments of senior
       credit facilities                                        (27.0)


      Borrowings under
       trade receivables
       financing
       arrangement                                                42.0


      Repayments of trade
       receivables
       financing
       arrangement                                              (42.0)


      Borrowings under
       other financing
       arrangements                                                  -


      Repayments of other
       financing
       arrangements                                              (2.1)


      Minimum withholdings
       paid on behalf of
       employees for net
       share settlements,
       net                                                       (5.1)


      Dividends paid to
       noncontrolling
       interests in
       subsidiary                                                    -


      Change in cash, cash
       equivalents and
       restricted cash due
       to changes in
       foreign currency
       exchange rates                                           (13.8)




      Ending cash, cash
       equivalents and
       restricted cash                                          $203.2







                           
           
            Debt and Net Debt at



                              
           
            March 30, 2019                            
     
     December 31, 2018

                                                                                                                  ---


     Term loan                                                 $135.0                                          $140.0


      5.625% senior notes,
       due in August 2024                                        300.0                                           300.0


      5.875% senior notes,
       due in August 2026                                        300.0                                           300.0


      Other indebtedness                                          29.0                                            37.3


      Less: deferred
       financing fees                                            (7.7)                                          (8.0)


      Total debt                                                $756.3                                          $769.3

                                                                                                                  ===



      Total debt                                                 756.3                                           769.3


      Less: cash and
       equivalents                                             (202.2)                                        (213.3)



     Net debt                                                  $554.1                                          $556.0

                                                                                                                  ===


                                  
              
        SPX FLOW, INC. AND SUBSIDIARIES


                                   
              
        FREE CASH FLOW RECONCILIATION


                                     
              
        (Unaudited; in millions)




                          Three months ended                                          2019



                      
     
       March 30, 2019         
              
                March 31, 2018   
     
     Mid-Point Guidance

                                                                                                                   ---

     Net cash from
      operating
      activities                       $21.8                                          $15.6                         $145


     Capital
      expenditures                     (6.9)                                         (5.2)                        (30)


     Free cash flow
      from operations                  $14.9                                          $10.4                         $115

                                                                                                                   ===


                         
          
            SPX FLOW, INC. AND SUBSIDIARIES


                       
          
          ADJUSTED OPERATING INCOME RECONCILIATION


                            
          
             (Unaudited; in millions)




                                          Three months ended



                           
          
             March 30, 2019               
        
     March 31, 2018

                                                                                            ---

     Operating income                                  $36.8                               $33.2


     Charges and fees
      associated with
      strategic
      actions                                            1.1                                   -


     Certain
      restructuring
      and other
      related charges                                    4.1


     Adjusted
      operating income                                 $42.0                               $33.2

                                                                                            ===


                                         
              
                SPX FLOW, INC. AND SUBSIDIARIES


                                        
              
                ADJUSTED NET INCOME RECONCILIATION


                                             
              
                (Unaudited; in millions)




                                        Three months ended                                                    2019



                                    
     
       March 30, 2019                      
              
             March 31, 2018   
     
     Mid-Point Guidance

                                                                                                                                           ---

     Net income
      attributable to
      SPX FLOW, Inc.                                      $19.5                                               $15.5                         $106


                  Fair value
                   adjustment
                   related to an
                   equity security,
                   net of tax                             (4.5)                                                                            (5)


     Certain
      restructuring
      and other
      related charges,
      net of tax                                            3.2                                                                               9


     Charges and fees
      associated with
      strategic
      actions, net of
      tax                                                   0.8


     Adjusted net
      income
      attributable to
      SPX FLOW, Inc.                                      $19.0                                               $15.5                         $111

                                                                                                                                           ===


                                             
              
                SPX FLOW, INC. AND SUBSIDIARIES


                                           
           
                EBITDA AND ADJUSTED EBITDA RECONCILIATION


                                                 
              
                (Unaudited; in millions)




                                              Three months ended                                                     2019



                                       
     
          March 30, 2019                       
              
             March 31, 2018   
     
     Mid-Point Guidance

                                                                                                                                                  ---

      Net income
       attributable to SPX
       FLOW, Inc.                                               $19.5                                                $15.5                         $106




      Income tax provision                                       10.7                                                  0.8                           43


      Interest expense,
       net                                                       10.7                                                 12.5                           42


      Depreciation and
       amortization                                              13.8                                                 15.1                           58



     EBITDA                                                     54.7                                                 43.9                          249


      Certain
       restructuring and
       other related
       charges                                                    4.1                                                                               13


      Charges and fees
       associated with
       strategic actions                                          1.1                                                                                -


                   Fair value
                    adjustment related
                    to an equity
                    security                                    (6.2)                                                                             (6)


      Adjusted EBITDA                                            53.7                                                 43.9                          255


      Non-cash
       compensation
       expense                                                    3.2                                                  7.5                           16


      Non-service pension
       and postretirement
       related costs                                              0.2                                                  0.3                            1


      Interest income                                             2.0                                                  2.0                            8


      Loss on asset sales
       and other, net                                             0.1                                                                                -


                   Other restructuring
                    and impairment
                    charges                                       0.9                                                  2.6                            5



     Other                                                       0.2                                                  0.2                            1


      Bank consolidated
       EBITDA                                                   $60.3                                                $56.5                         $286

                                                                                                                                                  ===


                                               
              
                SPX FLOW, INC. AND SUBSIDIARIES


                                            
       
                ADJUSTED DILUTED EARNINGS PER SHARE RECONCILIATION


                                                         
              
                (Unaudited)




                                    
       
         Three months ended                                                         2019



                                      
       
         March 30, 2019                        
              
                March 31, 2018   
     
     Mid-Point Guidance

                                                                                                                                                     ---

     Diluted earnings
      per share                                                   $0.46                                                  $0.36                       $2.47


                  Fair value
                   adjustment
                   related to an
                   equity security,
                   net of tax                                    (0.10)                                                                           (0.10)


     Certain
      restructuring
      and other
      related charges,
      net of tax                                                   0.07                                                                              0.20


     Charges and fees
      associated with
      strategic
      actions, net of
      tax                                                          0.01                                                                                 -


     Adjusted diluted
      earnings per
      share                                                       $0.44                                                  $0.36                       $2.57

                                                                                                                                                     ===

View original content:http://www.prnewswire.com/news-releases/spx-flow-delivers-5-organic-revenue-growth-100-points-of-segment-margin-expansion-and-double-digit-earnings-growth-in-first-quarter-2019-300842446.html

SOURCE SPX FLOW, Inc.