Christophe Choo's Market Update - 4th Quarter 2012 vs 4th Quarter 2013
SPX Corporation 4th Quarter and Full Year 2008 Results
-
Upload
finance40 -
Category
Economy & Finance
-
view
297 -
download
1
description
Transcript of SPX Corporation 4th Quarter and Full Year 2008 Results
COMPANY CONFIDENTIAL
global infrastructure x process equipment x diagnostic tools
February 25, 2009
2008 Q4 and Full Year Resultswhere a sound approach meets new challenges
1
global infrastructure x process equipment x diagnostic tools
2
Forward-Looking Statements
Certain statements contained in this presentation that are not historical facts, including any
statements as to future market conditions, results of operations and financial projections, are
forward-looking statements and are thus prospective. These forward-looking statements are
subject to risks, uncertainties and other factors which could cause actual results to differ materially
from future results expressed or implied by such forward-looking statements.
Particular risks facing SPX include economic, business and other risks stemming from changes in
the economy, our international operations, legal and regulatory risks, cost of raw materials, pricing
pressures, pension funding requirements, and integration of acquisitions. More information
regarding such risks can be found in SPX’s SEC filings.
Although SPX 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. 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 presentation are only as of the time made, and SPX does not intend to update
any statements made in this presentation except as required by regulatory authorities.
This presentation includes non-GAAP financial measures. A copy of this presentation, including a
reconciliation of the non-GAAP financial measures with the most comparable measures calculated
and presented in accordance with GAAP, is available on our website at www.spx.com.
COMPANY CONFIDENTIAL
global infrastructure x process equipment x diagnostic tools
Introduction
February 2009
4
Q4 2008 Financial Results
($ millions, except per share data)
Adjusted Earnings Per Share
Revenue
Segment Income Margin
Free Cash Flow
$2.06 +21% (1)
$1,508 7% organic growth
15.0% +90 points excluding APV
$214 Capital spending: $40
7% Organic Revenue Growth;
21% Adjusted Earnings Per Share Growth
Q4 2008 Comments
(1) As compared to Q4 2007 adjusted EPS of $1.70
Note: Data from continuing operations; see appendix for non-GAAP reconciliations
5
2008 Financial Results
($ millions, except per share data)
Adjusted Earnings Per Share
Revenue
Segment Income Margin
Free Cash Flow
$6.53 +35% (1)
$5,856 6% organic growth
13.7% +200 points excluding APV
$288 Capital spending: $116
6% Organic Revenue Growth;
35% Adjusted Earnings Per Share Growth
2008 Comments
(1) As compared to 2007 adjusted EPS of $4.85
Note: Data from continuing operations; see appendix for non-GAAP reconciliations
6
2008 Strategic Highlights
Continued to Focus on Long-Term Strategy;
Disciplined Capital Allocation
APV integration on track
Continued progress on non-core disposals:
– Air Filtration, LDS, Scales and Dezurik sales completed (~$165m in proceeds)
– Discontinued product line in the Industrial segment in Q4 2008:
• ~$100m in annual revenue
Reduced debt by $223m:
- Gross Debt to EBITDA reduced from 2.3x to 1.6x (1)
Repurchased 3.6m shares in 2008:
– Additional 1.9m shares repurchased in 2009 YTD
Acquired AutoBoss
(1) Gross Debt to EBITDA as defined in the SPX credit facility
7
Capital Structure
Conservative Leverage Ratios;
Solid Financial Position and > $1b of Available Liquidity
Debt to EBITDA (1)
Equity
61%
Debt
39%
Cash: $476
Total Assets: $6,187
Total Debt: $1,345
Shareholders’ Equity: $2,261
2.3x
1.6x1.8x
1.1x
Dec-07 Dec-08
Net Leverage Gross Leverage
December 31, 2008
Capital Structure
Key December 31, 2008
Balance Sheet Figures
(1) Consolidated leverage ratios. Net and Gross Debt to EBITDA as defined in the credit facility
($ millions)
8
2009 Full Year Guidance
Earnings Guidance Range: $5.40 to $5.80 EPS from Continuing Operations
Certain Events Could Influence Earnings Per Share
Earnings Per Share:
$5.40 to $5.80
Note: Data from continuing operations; See appendix for non-GAAP reconciliations
Macro-economic factors:
– Stronger organic growth
– Foreign exchange fluctuations
– Raw material cost changes
Internal factors:
– Timing and execution of restructuring
– Additional share repurchases
– Acquisitions
– Lower tax rate
Upside Potentials
Macro-economic factors:
– Continued disruption in credit markets
– Lower organic growth
– Foreign exchange fluctuations
– Raw material cost changes
Internal factors
– Timing and execution of restructuring
– Disposals
Downside Potentials
Free Cash Flow:
$230m to $270m
COMPANY CONFIDENTIAL
global infrastructure x process equipment x diagnostic tools
Q4 and Full Year 2008
Financial Results
February 2009
10
Adjusted Earnings Per Share
Adjusted EPS Presented Consistent with 2008 EPS Guidance
Note: Data from continuing operations
Q4 2008 FY 2008
GAAP EPS from continuing operations ($0.20) $4.68
Q3 tax benefits (0.47)
Q3 legal matter 0.11
Q4 asset impairment 2.26 2.21
Adjusted EPS from continuing operations $2.06 $6.53
11
Q4 Adjusted Earnings Per Share
$1.70
$2.06
Q4 2007 Q4 2008
21% Adjusted Earnings Per Share Growth
Driven by Increased Segment Income
Q4 Adjusted Earnings Per Share
From Continuing Operations
Q4 2007 Adjusted EPS $1.70
Segment Income +$0.41
Special Charges ($0.08)
Other items +$0.03
Q4 2008 Adjusted EPS $2.06
21%
Year-Over-Year Changes to
Earnings Per Share
Note: Data from continuing operations; see appendix for non-GAAP reconciliations
12
Q4 Consolidated Results
$1,290
$1,508
Q4 2007 Q4 2008
7% Organic Revenue Growth;
90 Points of Segment Margin Expansion Excluding APV Dilution
Revenue($ millions)
Note: Data from continuing operations; see appendix for non-GAAP reconciliations
Segment Income
$194
$227
Q4 2007 Q4 2008
15.0% 15.0%
7% organic growth:
– Driven by power and energy markets
15% acquisition growth:
– APV
(4%) foreign currency impact
17%17%
17% increase in segment income
90 points of margin expansion
excluding the dilutive impact of the
APV acquisition
13
Full Year Earnings Per Share
$5.23$4.68
$4.85
$6.53
2007 2008
Adjusted EPS GAAP EPS
35% Adjusted Earnings Per Share Growth
Driven by Increased Segment Income
Full Year Earnings Per Share
From Continuing Operations
Note: Data from continuing operations; see appendix for non-GAAP reconciliations
35%
Year-Over-Year Changes to
Adjusted Earnings Per Share
2007 Adjusted EPS $4.85
Segment Income +$2.35
Share Repurchases +$0.26
Interest Expense ($0.45)
Tax Rate ($0.23)
Special Charges ($0.15)
Other Items ($0.10)
2008 Adjusted EPS $6.53
14
2008 Consolidated Results
6% Organic Revenue Growth;
200 Points of Segment Margin Expansion Excluding APV Dilution
Note: Data from continuing operations; see appendix for non-GAAP reconciliations
$4,575
$5,856
2007 2008
Revenue
($ millions)
28%
6% organic growth:
– Driven by power and energy markets
20% acquisition growth from APV
2% foreign exchange benefit
$606
$802
2007 2008
13.2%
13.7%
32% increase in segment income
Segment income margins
expanded 50 points:
Up 200 points excluding APV
dilution
Segment Income & Margin
COMPANY CONFIDENTIAL
global infrastructure x process equipment x diagnostic tools
Segment Analysis
February 2009
16
Flow Q4 Financial Results
$311
$479
Q4 2007 Q4 2008
3% Organic Revenue Growth;
Core Margin Expansion Offset by APV Dilution
Q4 Revenue
($ millions)
54%
3% organic growth:
Strong demand in Oil & Gas and Power
markets offset softness in Dehydration
and Industrial end markets
59% acquisition growth from APV
(8%) foreign currency impact
$51
$71
Q4 2007 Q4 2008
16.4%
14.9%
40% increase in segment income
220 points of margin expansion in
core business
APV operating margins in high
single digits
Q4 Segment Income & Margin
Note: Data from continuing operations; see appendix for non-GAAP reconciliations
17
Flow 2008 Full Year Results
Targeting Low Single Digit Organic Growth in 2009;
2009 Targeted Margin Improvement Driven by APV Integration
2008 Quarterly Backlog
Q4 backlog decline: 15%
– 9% due to foreign exchange
fluctuations
87% revenue growth in 2008:
– 8% organic growth:
• Driven by sales into the oil & gas,
power and food & beverage markets
– 79% acquisition growth (APV)
– Foreign exchange neutral to full year
2008 segment margins:
– 550 points of margin dilution from
APV acquisition
– Core margins expanded 130 points
$799 $782 $763
$646
Q1 Q2 Q3 Q4
($ millions)
Revenue and Segment Income Margins
$1,070
$1,999$1,875 to
$1,975
+3% to
5%
2007 2008 2009E LT
12.2%
16.4% 13.7% to
14.7%
14% to
16%
2008 Drivers
Note: Data from continuing operations; see appendix for non-GAAP reconciliations
18
Thermal Q4 Financial Results
$438
$497
Q4 2007 Q4 2008
17% Organic Revenue Growth;
210 Points of Operating Margin Expansion
Q4 Revenue
($ millions)
14%
17% organic growth:
Increased power generation sales,
particularly for heat exchangers and
cooling systems
(3%) foreign currency impact
$52
$70
Q4 2007 Q4 2008
12.0%
14.1%
34% increase in segment income
210 points of margin expansion:
– Contract discipline
– Project execution
– Project mix
Q4 Segment Income & Margin
Note: Data from continuing operations; see appendix for non-GAAP reconciliations
19
Thermal 2008 Full Year Results
2008 Quarterly Backlog
$1,401
$2,003 $2,002 $2,084
Q1 Q2 Q3 Q4
($ millions)
Annual Revenue
$1,561
$1,690
$1,695 to
$1,775
5%+
2007 2008 2009E LT
2008 Drivers
Q4 backlog increase: 4%
– ~$125m order in South Africa
– 2 dry cooling contracts in China
– 6% decline due to foreign exchange
fluctuations
8% revenue growth in 2008:
- 5% organic growth;
Increased Power and Energy sales
- 3.5% foreign exchange benefits
170 points of margin expansion in
2008:
- Improved contract discipline and
project execution
- Favorable project mix in 2008
Targeting Mid Single Digit Organic Growth in 2009;
Margin Decline in 2009E Due Primarily to Lower Margin Project Mix
11% to
13%10.4% to
11.4%10.4%
12.1%
Note: Data from continuing operations; see appendix for non-GAAP reconciliations
20
Test and Measurement Q4 Financial Results
Operating Declines Reflect Difficulties in
North American Aftermarket and Dealer Equipment Market
$315
$250
Q4 2007 Q4 2008
Q4 Revenue
($ millions)
(17%) organic decline:
Challenging U.S. aftermarket
(4%) foreign currency impact
1% acquisition growth
$41
$18
Q4 2007 Q4 2008
13.0%
7.2%
56% decrease in segment income
580 points of margin decline:
– Volume declines
Q4 Segment Income & Margin
Note: Data from continuing operations; see appendix for non-GAAP reconciliations
(21%)
21
Test & Measurement 2008 Full Year Results
Expecting 2009E Organic Decline of ~10%;
Significant Restructuring Actions Planned
($ millions)
Annual Revenue
$1,080 $1,100$920 to
$980
+3% to
5%
2007 2008 2009E LT
2008 Drivers
8% acquisition growth
7% organic decline
End market analysis:
– Decline in US market:
• Decline in aftermarket sales
• No significant new model launches
• Dealership consolidation
• “Big 3” financial difficulties
– Europe and Asia steady
2007/2008 U.S. restructuring:
– Reduced footprint to one manufacturing
plant and one distribution center
– Reduced headcount by ~225
Integration of European and Asian
acquisitions
Annual Segment Margins
11.0%9.9% 8.3% to
9.3%
11% to
13%
2007 2008 2009E LT
Note: Data from continuing operations; see appendix for non-GAAP reconciliations
22
Industrial Q4 Financial Results
Sales of Power Transformers and Crystal Growing Equipment
Drove 25% Organic Revenue Growth and 190 Points of Margin Expansion
$227
$281
Q4 2007 Q4 2008
Q4 Revenue
($ millions)
24%
25% organic growth:
Increased sales for power transformers
and crystal growers
(1%) foreign currency impact
$50
$67
Q4 2007 Q4 2008
22.0%
23.9%
35% increase in segment income
190 points of margin expansion:
– Leverage on organic growth
– Improved pricing
Q4 Segment Income & Margin
Note: Data from continuing operations; see appendix for non-GAAP reconciliations
23
Industrial 2008 Full Year Results
Credit Crisis Significantly Impacting Industrial Segment;
Expecting Organic Decline in 2009 Greater than 20%
2008 Quarterly Backlog
$686 $711$639
$550
Q1 Q2 Q3 Q4
($ millions)
Annual Revenue
$865
$1,067
$790 to
$850
3% to
5%
2007 2008 2009E LT
2008 Drivers
Q4 backlog decrease: 14%
–Transformer orders down 27%
–No new solar orders
23% organic revenue growth:
- Organic growth across all reporting
units in the segment:
Increased sales of power transformers,
crystal growers and broadcast antennas
570 points of margin expansion:
- Improved pricing, particularly for
transformers
- Leverage on organic growth
- Lean and supply-chain improvements
~20%18.5% to
19.5%17.3%
23.0%
Note: Data from continuing operations; see appendix for non-GAAP reconciliations
24
Equity Earnings
Equity Earnings Contributed ~9% of 2008 Pre-Tax Income
Q4 Equity Earnings
($ millions)
$11
$12
Q4 2007 Q4 2008
$40
$46
~$40
2007 2008 2009E
Full Year Equity Earnings
COMPANY CONFIDENTIAL
global infrastructure x process equipment x diagnostic tools
2008 Free Cash Flow
and Capital Allocation
February 2009
26
Free Cash Flow
$288m of Free Cash Flow Reported in 2008
Q4 Free Cash Flow($ millions)
Note: Data from continuing operations; See appendix for non-GAAP reconciliations
Full Year Free Cash Flow
$329$288
2007 2008
$245
$214
Q4 2007 Q4 2008
APV working capital investment ~$40
One-time pension payment $40
Increased capital spending $33
Increased cash restructuring $23
Negative foreign exchange impact
Working capital investment:
– Driven by increased A/R, primarily
in Cooling Technologies
Increased cash restructuring $13
Increased capital spending $4
27
Capital Allocation
Disciplined, Balanced Approach to Capital Allocation
Investments
($ millions)
Financing Activities
Note: Data from continuing operations
2007 2008
2-Year
Total
Cash Proceeds from Disposals $118 $131 $248
Acquisitions / Investments ($567) ($15) ($582)
Capital Expenditures (83) (116) ($199)
Net Change in Debt $593 ($223) $370
Stock Repurchases (716) (115) ($831)
Dividends Paid (57) (54) ($110)
COMPANY CONFIDENTIAL
global infrastructure x process equipment x diagnostic tools
2009 Financial Targets
February 2009
29
2009 Financial Targets
2009E EPS Guidance Range: $5.40 to $5.80
2009
Target Range
Revenue
Segment Income Margin
Earnings Per Share
Free Cash Flow
Capital Spending
Note: Data from continuing operations
Comments
$5,280 to $5,580 Organic: flat to (5%)
FX: (~5%)
12.5% to 13.5%
$5.40 to $5.80 (11%) to (17%) (1)
$230 to $270 85% to 95% of NI
~$100
($ millions, except per share data)
(1) As compared to 2008 adjusted EPS; see appendix for non-GAAP reconciliations
30
2009 Q1 Targets
Expect Decline in Q1 EPS of 25% to 35%
($ millions, except per share data)
Q1 2009E
Revenue $1,350 ~(10%)
Segment Income $ $160 $126 to $131
Segment Income % 11.9% 10.3% to 10.7%
EPS $1.15 $0.75 - $0.85
Note: Data from continuing operations
Q1 2008
(18%) to (21%)
(120) to (160) bps
(25%) to (35%)
COMPANY CONFIDENTIAL
global infrastructure x process equipment x diagnostic tools
Executive Summary
February 2009
32
Backlog
21% of the Consolidated 2008 Year End Backlog is
Multi-Year Power Projects in South Africa
($ billions)
Year-End Backlog
Note: Data from continuing operations; Test and Measurement’s backlog is immaterial and not reported publicly
2005 2006 2007 2008
Thermal Flow Industrial
12/31/2008 Backlog
by Geography
Asia Pacific
9%
South Africa
21%
ROW
2%
Europe
30%Americas
38%
$1.3
$2.0
$2.6
$3.4
2010E &
Beyond
34%
2009E
66%
Backlog Aging
33
SPX Global End Markets
Current Economic Environment Impacting 2009 Expectations;
Long-Term Organic Growth Target is 4% to 6%
2009E
Power & Energy (3%) to +1% 5%+
Other Infrastructure (5%) to flat 3% to 5%
Tools & Diagnostics (12%) to (7%) 3% to 5%
Food & Beverage flat to +4% 3% to 5%
General Industrial (5%) to flat 3% to 5%
Total (5%) to flat 4% to 6%
Long-Term2008 Revenue by End Market
HVAC &
Other
15%
Tools &
Diagnostics
17%
Power &
Energy
41%
Food &
Beverage
13%
General
Industrial
14%
Infrastructure
56%
Organic Revenue
Note: Data from continuing operations
34
Current SPX Situation
2009 EPS Guidance: $5.40 to $5.80 per share
Solid financial position and liquidity:
– Additional 3m share repurchase plan active
– >$1b of available liquidity
– Significant flexibility in uncertain economic environment
APV integration and other restructuring actions aligning cost structure with
revenue stream and creating flexibility for the future
Continue to focus on executing long-term strategy:
– 3 core, global end markets
– Fundamental demand for SPX technologies unchanged
– Long-term organic growth target 4% to 6%
Carefully Monitoring Risks In Uncertain Economic Environment;
Continue to Drive Long-Term Strategy
COMPANY CONFIDENTIAL
global infrastructure x process equipment x diagnostic tools
Questions
February 2009
COMPANY CONFIDENTIAL
global infrastructure x process equipment x diagnostic tools
Appendix
February 2009
37
Full Year Mid-Point Target Financial Model
($ millions, except per share data)
(1) Adjusted EPS, see appendix for reconciliation
Note: Data from continuing operations
Mid-Point EPS Guidance at $5.60
(1)
2008 Adjusted
Earnings
2009E
Guidance
Mid-Point
Revenue $5,856 $5,435
Segment Income Margin 13.7% 13.0%
Corporate overhead (108) (95)
Pension / PRHC (39) (36)
Stock-based compensation (42) (28)
Special charges (17) (65)
Operating Income $596 $482
% of revenues 10.2% 8.9%
Equity Earnings in J/V 46 40
Other Income/(Expense) 2 (7)
Interest Expense (105) (95)
Pre-Tax Income from Continuing Operations $539 $420
Tax Provision (186) (141)
Income from Continuing Operations $353 $279
Tax Rate 34% 34%
Weighted Average Dilutive Shares Outstanding 54 50
EPS Mid-Point from continuing operations 6.53$ 5.60$
EPS Guidance Range $5.40 to $5.80
EBITDA 803$ 725$
38
Re-Stated Quarterly Segment Data
Note: Data from continuing operations
2007 2008 2007 2008 2007 2008 2007 2008 2007 2008
Flow Technology
Revenue $237 $492 $266 $535 $256 $493 $311 $479 $1,070 $1,999
Segment Income $37 $47 $44 $70 $44 $56 $51 $71 $175 $243
Segment Margins 15.4% 9.5% 16.5% 13.1% 17.2% 11.3% 16.4% 14.9% 16.4% 12.2%
Test and Measurement
Revenue $236 $270 $284 $320 $245 $260 $315 $250 $1,080 $1,100
Segment Income $24 $24 $32 $37 $22 $30 $41 $18 $118 $109
Segment Margins 10.0% 8.9% 11.2% 11.4% 9.0% 11.7% 13.0% 7.2% 11.0% 9.9%
Thermal Equipment and Services
Revenue $313 $347 $388 $409 $422 $437 $438 $497 $1,561 $1,690
Segment Income $16 $36 $38 $46 $57 $52 $52 $70 $163 $204
Segment Margins 5.2% 10.5% 9.8% 11.1% 13.4% 12.0% 12.0% 14.1% 10.4% 12.1%
Industrial Products and Services
Revenue $187 $241 $228 $248 $224 $296 $227 $281 $865 $1,067
Segment Income $25 $53 $33 $55 $42 $69 $50 $67 $150 $245
Segment Margins 13.6% 22.2% 14.4% 22.1% 18.8% 23.5% 22.0% 23.9% 17.4% 23.0%
Full YearFirst Quarter Second Quarter Third Quarter Fourth Quarter
39
Pro Forma APV Calculation
Excluding
APV APV
Including
APV
SPX Consolidated Q4 2008
Revenue $1,325 $183 $1,508
Segment Income $211 $16 $227
Segment Margin 15.9% 9% 15.0%
Flow Technology Q4 2008
Revenue $296 $183 $479
Segment Income $55 $16 $71
Segment Margin 18.6% 9% 14.9%
Note: Data from continuing operations
40
Pro Forma APV Calculation
Excluding
APV APV
Including
APV
SPX Consolidated 2008
Revenue $5,017 $839 $5,856
Segment Income $764 $38 $802
Segment Margin 15.2% 5% 13.7%
Flow Technology 2008
Revenue $1,160 $839 $1,999
Segment Income $205 $38 $243
Segment Margin 17.7% 5% 12.2%
Note: Data from continuing operations
COMPANY CONFIDENTIAL
global infrastructure x process equipment x diagnostic tools
Non-GAAP Reconciliations
42
2008 Adjusted Earnings Per Share
Adjusted EPS Presented Consistent with 2008 EPS Guidance
Note: Data from continuing operations
Q4 2008 FY 2008
GAAP EPS from continuing operations ($0.20) $4.68
Q3 tax benefits (0.47)
Q3 legal matter 0.11
Q4 asset impairment 2.26 2.21
Adjusted EPS from continuing operations $2.06 $6.53
43
2007 Adjusted Earnings Per Share
Q4
2007 FY 2007
GAAP EPS from continuing operations $1.85 $5.23
Q3 Tax Benefits (0.34)
Q4 Tax Benefits (0.26) (0.25)
Q4 Asset Impairment 0.05 0.05
Q4 Legacy Legal Matters (Corporate Expense) 0.06 0.06
Adjusted EPS from continuing operations $1.70 $4.75
Businesses discontinued during 2008 0.00 0.10
Adusted EPS from continuing operations $1.70 $4.85
Note: Data from continuing operations
(as reported in 2007)
44
Q4 2008 Organic Revenue Growth Reconciliation
Net Revenue Acquisitions/ Organic
Growth Divestitures Growth
Flow 54.3% 59.3% -8.4% 3.4%
Test -20.5% 0.9% -4.3% -17.1%
Thermal 13.6% 0.0% -3.3% 16.9%
Industrial 24.2% 0.0% -0.8% 25.0%
Consolidated 16.9% 14.5% -4.3% 6.7%
Foreign
Currency
Quarter Ended December 31, 2008
Note: Data from continuing operations
45
2008 Organic Revenue Growth Reconciliation
Net Revenue Acquisitions/ Organic
Growth Divestitures Growth
Flow 86.8% 78.9% -0.1% 8.0%
Test 1.9% 7.7% 1.4% -7.2%
Thermal 8.3% 0.0% 3.5% 4.8%
Industrial 23.3% 0.0% 0.1% 23.2%
Consolidated 28.0% 20.3% 1.5% 6.2%
Foreign
Currency
Year Ended December 31, 2008
Note: Data from continuing operations
46
Free Cash Flow Reconciliation to GAAP Financial Measures
($ millions)Q4 2007 Q4 2008
Net cash from continuing operations 280$ 254$
Capital expenditures (36)$ (40)$
Free cash flow from continuing operations 245$ 214$
2007 2008
Net cash from continuing operations 411$ 405$
Capital expenditures (83)$ (116)$
Free cash flow from continuing operations 329$ 288$
Free Cash Flow Reconciliation
(unaudited)
SPX Corporation and Subsidiaries
47
2009E Free Cash Flow Reconciliation
($ millions)
Net cash from continuing operations 330$ 370$
Capital expenditures (100)$ (100)$
Free cash flow from continuing operations 230$ 270$
2009E Guidance Range
Free Cash Flow Reconciliation
(unaudited)
SPX Corporation and Subsidiaries
48
EBITDA Reconciliations
Note: EBITDA as defined in the credit facility; 2008E as of 10/29/2008
($ millions) 2008 2009E
Revenues $5,856 $5,435
Net Income $248 $279
Income tax provision (benefit) 153 141
Interest expense 116 103
Income before interest and taxes $517 $523
Depreciation and intangible amortization expense 105 105
EBITDA from continuing operations $621 $628
Adjustments:
Amortization or write-off of intangibles and organizational costs 127 0
Non-cash compensation expense 42 28
Extraordinary non-cash charges (22) 0
Extraordinary non-recurring cash charges 13 65
Excess of JV distributions over JV income 11 0
Loss (Gain) on disposition of assets 12 5
Pro Forma effect of acquisitions and divestitures (1) 0
Other 0 (1)
Adjusted LTM EBITDA from continuing operations $803 $725
49
Debt Reconciliations
($ millions) 12/31/2007 12/31/2008
Short-term debt 254$ 113$
Current maturities of long-term debt 79 76
Long-term debt 1,235 1,155
Gross Debt 1,568$ 1,345$
Less: Puchase card program and extended A/P programs (58)$ (48)$
Adjusted Gross Debt 1,510$ 1,297$
Less: Cash in excess of $50m (304)$ (426)$
Adjusted Net Debt 1,206$ 871$
Note: Debt as defined in the credit facility
50