REGAL REXNORD REPORTS STRONG SECOND QUARTER 2025 FINANCIAL RESULTS
Regal Rexnord (NYSE:RRX) reported strong Q2 2025 financial results with adjusted diluted EPS of $2.48, up 8.3% year-over-year. Sales reached $1,496.1 million, down 3.3% versus prior year, with organic sales declining 1.2%. The company secured a significant $35 million data center order in early July.
Key financial metrics include GAAP net income of $79.6 million, adjusted EBITDA of $329.7 million, and a robust adjusted free cash flow of $493 million. The company implemented a new $400 million accounts receivable securitization facility, generating $368.5 million in proceeds used for debt reduction.
Management narrowed FY 2025 adjusted EPS guidance to $9.70-$10.30 and maintains its adjusted free cash flow target of $700 million, excluding securitization proceeds. The company's cross-sell initiatives are progressing well, with a $300 million opportunity funnel and expectations to achieve $170 million in synergies this year.
Regal Rexnord (NYSE:RRX) ha riportato solidi risultati finanziari nel secondo trimestre 2025 con un utile diluito rettificato per azione di 2,48$, in crescita dell'8,3% su base annua. Le vendite hanno raggiunto 1.496,1 milioni di dollari, in calo del 3,3% rispetto all'anno precedente, con vendite organiche in diminuzione dell'1,2%. L'azienda ha ottenuto un importante ordine da 35 milioni di dollari per un data center all'inizio di luglio.
I principali indicatori finanziari includono un utile netto GAAP di 79,6 milioni di dollari, un EBITDA rettificato di 329,7 milioni di dollari e un solido flusso di cassa libero rettificato di 493 milioni di dollari. L'azienda ha implementato una nuova linea di cartolarizzazione dei crediti per 400 milioni di dollari, generando 368,5 milioni di dollari di proventi utilizzati per la riduzione del debito.
La direzione ha ristretto la guidance sull'utile rettificato per azione per l'anno fiscale 2025 a 9,70-10,30$ e mantiene l'obiettivo di flusso di cassa libero rettificato a 700 milioni di dollari, escludendo i proventi della cartolarizzazione. Le iniziative di cross-selling dell'azienda stanno procedendo bene, con un portafoglio opportunità da 300 milioni di dollari e l'aspettativa di raggiungere sinergie per 170 milioni di dollari quest'anno.
Regal Rexnord (NYSE:RRX) reportó sólidos resultados financieros en el segundo trimestre de 2025 con un beneficio diluido ajustado por acción de $2.48, un aumento del 8.3% interanual. Las ventas alcanzaron $1,496.1 millones, una disminución del 3.3% respecto al año anterior, con ventas orgánicas que bajaron un 1.2%. La compañía aseguró un importante pedido de centro de datos por $35 millones a principios de julio.
Los principales indicadores financieros incluyen un ingreso neto GAAP de $79.6 millones, un EBITDA ajustado de $329.7 millones y un sólido flujo de caja libre ajustado de $493 millones. La empresa implementó una nueva línea de titulización de cuentas por cobrar de $400 millones, generando $368.5 millones en ingresos usados para reducir deuda.
La dirección redujo la guía de BPA ajustado para el año fiscal 2025 a $9.70-$10.30 y mantiene su objetivo de flujo de caja libre ajustado de $700 millones, excluyendo los ingresos por titulización. Las iniciativas de venta cruzada de la empresa avanzan bien, con un embudo de oportunidades de $300 millones y la expectativa de lograr sinergias por $170 millones este año.
Regal Rexnord (NYSE:RRX)� 2025� 2분기� 조정 희석 주당순이�(EPS) 2.48달러� 전년 대� 8.3% 증가하는 강력� 실적� 보고했습니다. 매출은 14� 9,610� 달러� 전년 대� 3.3% 감소했으�, 유기� 매출은 1.2% 감소했습니다. 회사� 7� 초에 3,500� 달러 규모� 데이� 센터 주문� 확보했습니다.
주요 재무 지표로� GAAP 기준 순이� 7,960� 달러, 조정 EBITDA 3� 2,970� 달러, 견고� 조정 자유현금흐름 4� 9,300� 달러가 포함됩니�. 회사� 새로� 4� 달러 규모� 매출채권 유동� 시설� 도입� 3� 6,850� 달러� 수익� 창출하고 이를 부� 상환� 사용했습니다.
경영진은 2025 회계연도 조정 EPS 가이던스를 9.7010.30달러� 좁혔으며, 유동� 수익� 제외� 조정 자유현금흐름 목표 7� 달러� 유지하고 있습니다. 회사� 크로스셀 이니셔티브는 순조롭게 진행 중이�, 3� 달러 규모� 기회 파이프라�� 올해 1� 7,000� 달러� 시너지 효과 달성� 기대하고 있습니다.
Regal Rexnord (NYSE:RRX) a publié de solides résultats financiers pour le deuxième trimestre 2025 avec un bénéfice dilué ajusté par action de 2,48 $, en hausse de 8,3 % sur un an. Le chiffre d'affaires a atteint 1 496,1 millions de dollars, en baisse de 3,3 % par rapport à l'année précédente, avec une baisse des ventes organiques de 1,2 %. La société a obtenu une commande importante de 35 millions de dollars pour un centre de données début juillet.
Les principaux indicateurs financiers comprennent un résultat net GAAP de 79,6 millions de dollars, un EBITDA ajusté de 329,7 millions de dollars et un flux de trésorerie disponible ajusté solide de 493 millions de dollars. La société a mis en place une nouvelle facilité de titrisation des comptes clients de 400 millions de dollars, générant 368,5 millions de dollars de recettes utilisées pour réduire la dette.
La direction a resserré ses prévisions de bénéfice par action ajusté pour l'exercice 2025 à 9,70-10,30 $ et maintient son objectif de flux de trésorerie disponible ajusté de 700 millions de dollars, hors produits de titrisation. Les initiatives de vente croisée de la société progressent bien, avec un pipeline d'opportunités de 300 millions de dollars et des attentes de réaliser 170 millions de dollars de synergies cette année.
Regal Rexnord (NYSE:RRX) meldete starke Finanzergebnisse für das zweite Quartal 2025 mit einem bereinigten verwässerten Gewinn je Aktie von 2,48 USD, was einem Anstieg von 8,3 % gegenüber dem Vorjahr entspricht. Der Umsatz erreichte 1.496,1 Millionen USD, was einem Rückgang von 3,3 % gegenüber dem Vorjahr entspricht, wobei der organische Umsatz um 1,2 % zurückging. Das Unternehmen sicherte sich Anfang Juli einen bedeutenden 35-Millionen-Dollar-Auftrag für ein Rechenzentrum.
Wichtige Finanzkennzahlen umfassen einen GAAP-Nettogewinn von 79,6 Millionen USD, ein bereinigtes EBITDA von 329,7 Millionen USD und einen robusten bereinigten freien Cashflow von 493 Millionen USD. Das Unternehmen führte eine neue 400-ѾDzԱ-ٴDZ-ǰܲԲ첹ܴڲڲä ein und erzielte daraus 368,5 Millionen USD Erlöse, die zur Schuldenreduzierung verwendet wurden.
Das Management hat die Prognose für das bereinigte Ergebnis je Aktie für das Geschäftsjahr 2025 auf 9,70 bis 10,30 USD eingeengt und hält an seinem Ziel für den bereinigten freien Cashflow von 700 Millionen USD fest, ohne die Erlöse aus der Verbriefung einzurechnen. Die Cross-Selling-Initiativen des Unternehmens entwickeln sich gut, mit einem Chancen-Pipeline von 300 Millionen USD und der Erwartung, in diesem Jahr Synergien in Höhe von 170 Millionen USD zu erzielen.
- Adjusted diluted EPS increased 8.3% to $2.48
- Secured new $35 million data center order with potential for additional business
- Strong cash flow with $493 million in adjusted free cash flow
- Reduced gross debt by $469.8 million
- Power Efficiency Solutions segment achieved 6.5% organic growth
- Cross-sell synergies on track for $170 million in 2025
- Successfully implemented $400 million receivables securitization program
- Overall sales declined 3.3% to $1,496.1 million
- Daily orders down 2.5% versus prior year
- Adjusted EBITDA decreased to $329.7 million from $335.3 million
- AMC segment experienced margin pressure due to rare earth magnet availability
- Industrial Powertrain Solutions sales decreased 3.8%
Insights
Regal Rexnord delivered solid Q2 results with margin improvements despite mixed segment performance and macro headwinds.
Regal Rexnord's Q2 results paint a picture of a company executing well in a challenging environment. The adjusted EPS of $2.48 represents an
The performance across segments reveals the company's operational strengths and challenges. The Power Efficiency Solutions segment was the standout with
The company's deleveraging progress is noteworthy. They paid down
Management's narrowed full-year adjusted EPS guidance of
The strong cash flow generation �
2Q Highlights
- Diluted EPS Of
; Adjusted Diluted EPS* Of$1.19 , Up$2.48 8.3% Versus PY - Daily Orders Down
2.5% Versus PY - Awarded A
Data Center Order In Early July, With Sales Expected To Start By EOY; Well Positioned To Win Significant Additional Content With This Customer Over The Next 12 Months$35 Million - Sales Of
, Down$1,496.1 Million 3.3% Versus PY, Down1.2% On An Organic* Basis - Gross Margin Of
37.7% ; Adjusted Gross Margin* Of38.2% , Up 10.0 Basis Points Versus PY** - GAAP Net Income Of
Versus PY Of$79.6 Million $63.0 Million - Adjusted EBITDA* Of
Versus PY Of$329.7 Million **$335.3 Million - Adjusted EBITDA Margin* Of
22.0% - Proceeds Of
From New Accounts Receivables Securitization Program Used To Repay Debt$368.5 Million - Cash From Operating Activities Of
; Adjusted Free Cash Flow* Of$523.2 Million , Including Proceeds From Receivables Securitization Facility$493 Million - Paid Down
Of Gross Debt; Net Debt/Adjusted EBITDA (Including Synergies)* Now ~3.3x$469.8 million
FY 2025 Guidance
- Narrowing Guidance Range For Adjusted Diluted Earnings Per Share To
-$9.70 $10.30 - Mitigation Actions On Track To Neutralize Impact Of Current Tariffs On 2025 Adjusted EBITDA & Adjusted EPS
- Continue To Expect Adjusted Free Cash Flow Of
Excluding Receivables Securitization Facility Proceeds, Or Over$700 Million Inclusive$1.0 Billion
*Non-GAAP Financial Measurement, see reconciliation in tables below |
**Excludes results of the Industrial Systems operating segment, which was divested effective April 30, 2024. |
CEO Louis Pinkham commented, "Our team delivered strong performance in second quarter, which was modestly ahead of our expectations on sales and earnings. Our PES segment achieved
Mr. Pinkham concluded, "Encouragingly, strong orders in IPS and AMC demonstrates we are continuing to gain momentum, both in terms of end market recovery and our own outgrowth initiatives, and PES has continued to perform nicely above expectations. While a number of macro-economic and geopolitical uncertainties persist, we are laser-focused on accelerating growth, driven in particular, by our cross-sell synergies and doubling our new product vitality. Notably, we ended 2Q with a
Accounts Receivable Securitization Facility
On June 30, 2025, the Company entered into a
Guidance
The Company has updated its annual guidance for GAAP diluted earnings per share to a range of
Segment Performance
Segment results for the second quarter of 2025 versus the second quarter of the prior year are summarized below:
- Automation & Motion Control net sales were
, a decrease of$411.1 million 2.6% , or a decrease of3.4% on an organic basis. The decline primarily reflects headwinds in the medical market, project timing in the data center market, and temporary challenges sourcing rare earth magnets, which impacted shipments of certain higher margin products into the defense and medical markets, but are expected to be resolved as we exit the year. These were partially offset by growth in the aerospace market. Adjusted EBITDA margin was19.5% of net sales. - Industrial Powertrain Solutions net sales were
, a decrease of$649.8 million 3.8% , or a decrease of4.4% on an organic basis. The decline primarily reflects large project timing in the metals & mining market. Adjusted EBITDA margin was26.9% of net sales. - Power Efficiency Solutions net sales were
, an increase of$435.2 million 5.9% , or an increase of6.5% on an organic basis. The results primarily reflect growth in the residential and commercial HVAC markets. Adjusted EBITDA margin was17.1% of net sales.
Conference Call
Regal Rexnord will hold a conference call to discuss this earnings release at 9:00 AM CT (10:00 AM ET) on Wednesday, August 6, 2025. To listen to the live audio and view the presentation during the call, please visit Regal Rexnord's Investor website: . To listen by phone or to ask the presenters a question, dial 1.877.264.6786 (
A webcast replay will be available at the link above, and a telephone replay will be available at 1.877.344.7529 (
Supplemental Materials
Supplemental materials and additional information for the quarter ended June30, 2025, will be accessible before the conference call on August 6, 2025 on Regal Rexnord's Investor website: . The Company intends to disseminate important information about the Company to its investors on the Investors section of its website: . Investors are advised to look at Regal Rexnord's website for future important information about the Company. The content of the Company's website is not incorporated by reference into this document or any other report or document Regal Rexnord files with the Securities and Exchange Commission ("SEC").
About Regal Rexnord
Regal Rexnord's 30,000 associates around the world help create a better tomorrow by providing sustainable solutions that power, transmit and control motion. The Company's electric motors and air moving subsystems provide the power to create motion. A portfolio of highly engineered power transmission components and subsystems efficiently transmits motion to power industrial applications. The Company's automation offering, comprised of controllers, drives, precision motors, and actuators, controls motion in applications ranging from factory automation to precision tools used in surgical applications.
The Company's end markets benefit from meaningful secular demand tailwinds, and include discrete automation, food & beverage, aerospace, medical, data center, energy, residential and commercial buildings, general industrial, and metals and mining.
Regal Rexnord is comprised of three operating segments: Automation & Motion Control, Industrial Powertrain Solutions, and Power Efficiency Solutions. Regal Rexnord is headquartered in
Forward Looking Statements
All statements in this communication, other than those relating to historical facts, are "forward-looking statements." Forward-looking statements can generally be identified by their use of terms such as "anticipate," "believe," "confident," "estimate," "expect," "intend," "plan," "may," "will," "project," "forecast," "would," "could," "should," and similar expressions, including references to assumptions. Forward-looking statements are not guarantees of future performance and are subject to a number of assumptions, risks and uncertainties, many of which are beyond our control, which could cause actual results to differ materially from such statements. Forward-looking statements include, but are not limited to, statements about expected market or macroeconomic trends, future strategic plans and future financial and operating results. Important factors that could cause actual results to differ materially from those presented or implied in the forward-looking statements in this communication include, without limitation: the possibility that the Company may be unable to achieve expected benefits, synergies and operating efficiencies in connection with the sale of the Industrial Motors and Generators businesses, the acquisition of Altra Industrial Motion Corp. ("Altra Transaction"), and the merger with the Rexnord Process & Motion Control business (the "Rexnord PMC business") within the expected time-frames or at all and to successfully integrate Altra Industrial Motion Corp. ("Altra") and the Rexnord PMC business; the Company's substantial indebtedness as a result of the Altra Transaction and the effects of such indebtedness on the Company's financial flexibility; the Company's ability to achieve its objectives on reducing its indebtedness on the desired timeline; dependence on key suppliers and the potential effects of supply disruptions; fluctuations in commodity prices and raw material costs; any unforeseen changes to or the effects on liabilities, future capital expenditures, revenue, expenses, synergies, indebtedness, financial condition, losses and future prospects; unanticipated operating costs, customer loss and business disruption or the Company's inability to forecast customer needs; the Company's ability to retain key executives and employees; uncertainties regarding our ability to execute restructuring plans within expected costs and timing; challenges to the tax treatment that was elected with respect to the merger with the Rexnord PMC business and related transactions; actions taken by competitors and their ability to effectively compete in the increasingly competitive global industries and markets; our ability to develop new products based on technological innovation, such as the Internet of Things and artificial intelligence, and marketplace acceptance of new and existing products; dependence on significant customers and distributors; risks associated with climate change, including unexpected weather events in markets in which we do business, and uncertainty regarding our ability to deliver on our sustainability commitments and/or to meet related investor, customer and other third party expectations relating to our sustainability efforts; changes to and uncertainty in trade policy, including tariffs on imports into the US from
Non-GAAP Measures
(Unaudited)
(Dollars in Millions, Except per Share Data)
We prepare our financial statements in accordance with accounting principles generally accepted in
In this release, we disclose the following non-GAAP financial measures, and we reconcile these measures in the tables below to the most directly comparable GAAP financial measures: adjusted diluted earnings per share, adjusted income from operations, adjusted operating margin, adjusted net sales, net sales excluding Industrial, adjusted gross margin, adjusted gross margin excluding Industrial, net debt, EBITDA, adjusted EBITDA, adjusted EBITDA excluding Industrial, adjusted EBITDA (including synergies), interest coverage ratio, interest coverage ratio (including synergies), adjusted EBITDA margin, adjusted EBITDA margin excluding Industrial, gross debt/adjusted EBITDA, net debt/adjusted EBITDA, net debt/adjusted EBITDA (including synergies), adjusted cash flows from operations, adjusted free cash flow, adjusted income before taxes, adjusted provision for income taxes, and adjusted effective tax rate. We believe that these non-GAAP financial measures are useful measures for providing investors with additional information regarding our results of operations and for helping investors understand and compare our operating results across accounting periods and compared to our peers. Our management primarily uses adjusted income from operations and adjusted operating margin to help us manage and evaluate our business and make operating decisions, while the other non-GAAP measures disclosed are primarily used to help us evaluate our business and forecast our future results. Accordingly, we believe disclosing and reconciling each of these measures helps investors evaluate our business in the same manner as management. This release also includes non-GAAP forward-looking information. The Company believes that a quantitative reconciliation of this forward-looking information to the most comparable financial measure calculated and presented in accordance with GAAP cannot be made available without unreasonable efforts. A reconciliation of this non-GAAP financial measure would require the Company to predict the timing and likelihood of future restructurings and other charges. Neither these forward-looking measures, nor their probable significance, can be quantified with a reasonable degree of accuracy. Accordingly, a reconciliation of the most directly comparable forward-looking GAAP measure is not provided.
In addition to these non-GAAP measures, we use the term "organic sales growth" to refer to the increase in our sales between periods that is attributable to organic sales. "Organic sales" refers to GAAP sales from existing operations excluding any sales from acquired businesses recorded prior to the first anniversary of the acquisition and excluding any sales from business divested/to be exited recorded prior to the first anniversary of the exit and excluding the impact of foreign currency translation. The impact of foreign currency translation is determined by translating the respective period's organic sales using the currency exchange rates that were in effect during the prior year periods.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME | ||||||||
Unaudited | ||||||||
(Dollars in Millions, Except per Share Data) | ||||||||
Three Months Ended | Six Months Ended | |||||||
Jun 30, | Jun 30, | Jun 30, | Jun 30, | |||||
Net Sales | $ 1,496.1 | $ 1,547.6 | $ 2,914.2 | $ 3,095.3 | ||||
Cost of Sales | 931.4 | 976.6 | 1,821.9 | 1,971.2 | ||||
Gross Profit | 564.7 | 571.0 | 1,092.3 | 1,124.1 | ||||
Operating Expenses | 382.4 | 394.3 | 750.3 | 792.0 | ||||
(Gain) Loss on Sale of Businesses | � | (17.2) | � | 4.3 | ||||
Total Operating Expenses | 382.4 | 377.1 | 750.3 | 796.3 | ||||
Income from Operations | 182.3 | 193.9 | 342.0 | 327.8 | ||||
Interest Expense | 85.3 | 101.7 | 175.5 | 207.1 | ||||
Interest Income | (5.1) | (5.0) | (9.3) | (8.1) | ||||
Other Expense, Net | 0.9 | 0.3 | 1.6 | 0.6 | ||||
Income before Taxes | 101.2 | 96.9 | 174.2 | 128.2 | ||||
Provision for Income Taxes | 21.6 | 33.9 | 37.1 | 44.8 | ||||
Net Income | 79.6 | 63.0 | 137.1 | 83.4 | ||||
Less: Net Income Attributable to Noncontrolling Interests | 0.4 | 0.5 | 0.6 | 1.1 | ||||
Net Income Attributable to Regal Rexnord Corporation | $ 79.2 | $ 62.5 | $ 136.5 | $ 82.3 | ||||
Earnings Per Share Attributable to Regal Rexnord Corporation: | ||||||||
Basic | $ 1.19 | $ 0.94 | $ 2.06 | $ 1.24 | ||||
Assuming Dilution | $ 1.19 | $ 0.94 | $ 2.05 | $ 1.23 | ||||
Cash Dividends Declared Per Share | $ 0.35 | $ 0.35 | $ 0.70 | $ 0.70 | ||||
Weighted Average Number of Shares Outstanding: | ||||||||
Basic | 66.3 | 66.5 | 66.3 | 66.5 | ||||
Assuming Dilution | 66.5 | 66.8 | 66.5 | 66.8 |
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||
Unaudited | ||||
(Dollars in Millions) | ||||
Jun 30, 2025 | Dec 31, 2024 | |||
ASSETS | ||||
Current Assets: | ||||
Cash and Cash Equivalents | $ 320.1 | $ 393.5 | ||
Trade Receivables, Less Allowances of | 549.9 | 842.8 | ||
Inventories | 1,348.3 | 1,227.5 | ||
Prepaid Expenses and Other Current Assets | 300.5 | 287.5 | ||
Total Current Assets | 2,518.8 | 2,751.3 | ||
Net Property, Plant and Equipment | 942.4 | 921.0 | ||
Operating Lease Assets | 141.8 | 141.3 | ||
Goodwill | 6,607.6 | 6,458.9 | ||
Intangible Assets, Net of Amortization | 3,592.2 | 3,664.5 | ||
Deferred Income Tax Benefits | 34.8 | 30.0 | ||
Other Noncurrent Assets | 65.1 | 66.7 | ||
Total Assets | $ 13,902.7 | $ 14,033.7 | ||
LIABILITIES AND EQUITY | ||||
Current Liabilities: | ||||
Accounts Payable | $ 615.5 | $ 542.8 | ||
Dividends Payable | 23.2 | 23.2 | ||
Accrued Compensation and Benefits | 195.6 | 191.3 | ||
Accrued Interest | 81.7 | 84.0 | ||
Other Accrued Expenses | 301.2 | 333.8 | ||
Current Operating Lease Liabilities | 37.7 | 35.6 | ||
Current Maturities of Long-Term Debt | 5.2 | 5.0 | ||
Total Current Liabilities | 1,260.1 | 1,215.7 | ||
Long-Term Debt | 4,849.6 | 5,452.7 | ||
Deferred Income Taxes | 801.5 | 815.5 | ||
Pension and Other Post Retirement Benefits | 112.5 | 109.5 | ||
Noncurrent Operating Lease Liabilities | 111.3 | 114.1 | ||
Other Noncurrent Liabilities | 59.8 | 59.0 | ||
Equity: | ||||
Regal Rexnord Corporation Shareholders' Equity: | ||||
Common Stock, | 0.7 | 0.7 | ||
Additional Paid-In Capital | 4,671.7 | 4,658.0 | ||
Retained Earnings | 2,133.7 | 2,043.8 | ||
Accumulated Other Comprehensive Loss | (106.5) | (442.7) | ||
Total Regal Rexnord Corporation Shareholders' Equity | 6,699.6 | 6,259.8 | ||
Noncontrolling Interests | 8.3 | 7.4 | ||
Total Equity | 6,707.9 | 6,267.2 | ||
Total Liabilities and Equity | $ 13,902.7 | $ 14,033.7 |
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW | |||||||
Unaudited | |||||||
(Dollars in Millions) | |||||||
Three Months Ended | Six Months Ended | ||||||
Jun 30, 2025 | Jun 30, 2024 | Jun 30, 2025 | Jun 30, 2024 | ||||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||
Net Income | $ 79.6 | $ 63.0 | $ 137.1 | $ 83.4 | |||
Adjustments to Reconcile Net Income to Net Cash Provided by | |||||||
Depreciation | 35.5 | 40.5 | 75.6 | 82.0 | |||
Amortization | 86.8 | 86.5 | 172.2 | 173.2 | |||
(Gain) Loss on Sale of Businesses | � | (17.2) | � | 4.3 | |||
Noncash Lease Expense | 10.9 | 10.9 | 21.8 | 22.2 | |||
Share-Based Compensation Expense | 10.3 | 9.5 | 19.8 | 18.6 | |||
Financing Fee Expense | 4.0 | 3.1 | 7.3 | 6.2 | |||
Gain on Sale of Assets | (2.3) | � | (8.3) | � | |||
Benefit from Deferred Income Taxes | (24.6) | (23.4) | (43.1) | (53.8) | |||
Other Non-Cash Changes | 1.6 | 4.8 | 2.3 | 6.2 | |||
Change in Operating Assets and Liabilities, Net of Acquisitions and | |||||||
Receivables | 319.2 | (64.5) | 318.6 | (16.8) | |||
Inventories | (48.0) | 2.0 | (89.8) | (45.8) | |||
Accounts Payable | 15.4 | 10.4 | 57.0 | 24.9 | |||
Other Assets and Liabilities | 34.8 | 32.7 | (45.0) | (63.2) | |||
Net Cash Provided by Operating Activities | 523.2 | 158.3 | 625.5 | 241.4 | |||
CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||
Additions to Property, Plant and Equipment | (30.2) | (32.4) | (47.0) | (50.9) | |||
Proceeds Received from Sales of Property, Plant and Equipment | 4.5 | 0.3 | 14.8 | 1.3 | |||
Proceeds Received from Sale of Businesses, Net of Cash Transferred | � | 374.8 | 3.0 | 374.8 | |||
Net Cash (Used in) Provided by Investing Activities | (25.7) | 342.7 | (29.2) | 325.2 | |||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||
Borrowings Under Revolving Credit Facility | 448.3 | 440.1 | 859.8 | 935.2 | |||
Repayments Under Revolving Credit Facility | (487.1) | (440.5) | (876.8) | (1,007.3) | |||
Repayments of Long-Term Borrowings | (431.0) | (480.5) | (616.9) | (546.3) | |||
Dividends Paid to Shareholders | (23.4) | (23.3) | (46.6) | (46.6) | |||
Shares Surrendered for Taxes | (1.5) | (0.6) | (7.1) | (11.3) | |||
Proceeds from the Exercise of Stock Options | 1.0 | 0.3 | 1.4 | 3.8 | |||
Net Cash Used in Financing Activities | (493.7) | (504.5) | (686.2) | (672.5) | |||
EFFECT OF EXCHANGE RATES ON CASH AND CASH EQUIVALENTS | 11.0 | (8.5) | 16.5 | (19.0) | |||
Net Decrease in Cash and Cash Equivalents | 14.8 | (12.0) | (73.4) | (124.9) | |||
Cash and Cash Equivalents at Beginning of Period | 305.3 | 522.4 | 393.5 | 635.3 | |||
Cash and Cash Equivalents at End of Period | $ 320.1 | $ 510.4 | $ 320.1 | $ 510.4 |
ADJUSTED DILUTED EARNINGS PER SHARE | ||||||||
Unaudited | ||||||||
Three Months Ended | Six Months Ended | |||||||
Jun 30, | Jun 30, | Jun 30, | Jun 30, | |||||
GAAP Diluted Earnings Per Share | $ 1.19 | $ 0.94 | $ 2.05 | $ 1.23 | ||||
Intangible Amortization | 0.99 | 0.98 | 1.96 | 1.96 | ||||
Share-Based Compensation Expense | 0.13 | 0.12 | 0.26 | 0.23 | ||||
Restructuring and Related Costs (a) | 0.12 | 0.20 | 0.30 | 0.39 | ||||
Transaction and Integration Related Costs (b) | 0.07 | 0.06 | 0.15 | 0.15 | ||||
Operating Lease Asset Step Up | � | � | � | 0.01 | ||||
Accounts Receivable Securitization Transaction Costs | 0.01 | � | 0.01 | � | ||||
Impairments and Exit Related Costs | � | 0.01 | � | 0.02 | ||||
(Gain) Loss on Sale of Businesses (c) | � | (0.26) | � | 0.06 | ||||
Gain on Sale of Assets | (0.02) | � | (0.09) | (0.01) | ||||
Discrete Tax Items | (0.01) | 0.24 | (0.01) | 0.25 | ||||
Adjusted Diluted Earnings Per Share | 2.48 | 2.29 | 4.63 | 4.29 |
(a) | Relates to costs associated with actions taken for employee reductions, facility consolidations and site closures, product line exits and other asset charges. |
(b) | For 2025, primarily relates to (1) integration costs associated with the Altra Transaction and (2) IT carve-out costs for the three months ended March 31, 2025 associated with the sale of the industrial motors and generators businesses. For 2024, primarily relates to (1) legal, professional service and integration costs associated with the Altra Transaction and (2) legal, professional service, and rebranding costs associated with the sale of the industrial motors and generators businesses. |
(c) | Related to the sale of the industrial motors and generators businesses. |
2025 ADJUSTED ANNUAL GUIDANCE | ||||
Unaudited | ||||
Minimum | Maximum | |||
GAAP Diluted (Loss) Earnings Per Share | $ 4.50 | $ 5.10 | ||
Intangible Amortization | 3.90 | 3.90 | ||
Restructuring and Related Costs (a) | 0.58 | 0.58 | ||
Share-Based Compensation Expense | 0.51 | 0.51 | ||
Transaction and Integration Related Costs (b) | 0.30 | 0.30 | ||
Accounts Receivable Securitization Transaction Costs | 0.01 | 0.01 | ||
Gain on Sale of Assets | (0.09) | (0.09) | ||
Discrete Tax Items | (0.01) | (0.01) | ||
Adjusted Diluted Earnings Per Share | $ 9.70 | $ 10.30 |
(a) | Relates to costs associated with actions taken for employee reductions, facility consolidations and site closures, product line exits and other asset charges. |
(b) | Primarily relates to (1) integration costs associated with the Altra Transaction and (2) IT carve-out costs associated with the sale of the industrial motors and generators businesses. |
ORGANIC SALES GROWTH | ||||||||||
Unaudited | ||||||||||
(Dollars in Millions) | ||||||||||
Three Months Ended | ||||||||||
June 30, 2025 | ||||||||||
Automation & | Industrial | Power and | Industrial | Total Regal | ||||||
Net Sales Three Months Ended Jun 30, 2025 | $ 411.1 | $ 649.8 | $ 435.2 | $ � | $ 1,496.1 | |||||
Impact from Foreign Currency Exchange Rates | (3.2) | (4.4) | (1.0) | � | (8.6) | |||||
Organic Sales Three Months Ended Jun 30, 2025 | $ 407.9 | $ 645.4 | $ 434.2 | $ � | $ 1,487.5 | |||||
Net Sales Three Months Ended Jun 30, 2024 | $ 422.2 | $ 675.5 | $ 410.9 | $ 39.0 | $ 1,547.6 | |||||
Net Sales from Businesses Divested | � | � | (3.4) | (39.0) | (42.4) | |||||
Adjusted Net Sales* Three Months Ended Jun 30, 2024 | $ 422.2 | $ 675.5 | $ 407.5 | $ � | $ 1,505.2 | |||||
Three Months Ended Jun 30, 2025 Net Sales Growth % | (2.6)% | (3.8)% | 5.9% | (100.0)% | (3.3)% | |||||
Three Months Ended Jun 30, 2025 Foreign Currency Impact % | 0.8% | 0.6% | 0.2% | —�% | 0.6% | |||||
Three Months Ended Jun 30, 2025 Divestitures % | —�% | —�% | (0.8)% | (100.0)% | (2.7)% | |||||
Three Months Ended Jun 30, 2025 Organic Sales Growth % | (3.4)% | (4.4)% | 6.5% | —�% | (1.2)% | |||||
ORGANIC SALES GROWTH | ||||||||||
Unaudited | ||||||||||
(Dollars in Millions) | ||||||||||
Six Months Ended | ||||||||||
June 30, 2025 | ||||||||||
Automation & | Industrial | Power and | Industrial | Total Regal | ||||||
Net Sales Six Months Ended Jun 30, 2025 | $ 807.4 | $ 1,262.5 | $ 844.3 | $ � | $ 2,914.2 | |||||
Impact from Foreign Currency Exchange Rates | 2.3 | 4.5 | 2.4 | � | 9.2 | |||||
Organic Sales Six Months Ended Jun 30, 2025 | $ 809.7 | $ 1,267.0 | $ 846.7 | $ � | $ 2,923.4 | |||||
Net Sales Six Months Ended Jun 30, 2024 | $ 822.4 | $ 1,318.9 | $ 796.2 | $ 157.8 | $ 3,095.3 | |||||
Net Sales from Businesses Divested | � | � | (6.9) | (157.8) | (164.7) | |||||
Adjusted Net Sales Six Months Ended Jun 30, 2024 | $ 822.4 | $ 1,318.9 | $ 789.3 | $ � | $ 2,930.6 | |||||
Six Months Ended Jun 30, 2025 Net Sales Growth % | (1.8)% | (4.3)% | 6.0% | (100.0)% | (5.9)% | |||||
Six Months Ended Jun 30, 2025 Foreign Currency Impact % | (0.3)% | (0.4)% | (0.4)% | —�% | (0.4)% | |||||
Six Months Ended Jun 30, 2025 Divestitures % | —�% | —�% | (0.9)% | (100.0)% | (5.3)% | |||||
Six Months Ended Jun 30, 2025 Organic Sales Growth % | (1.5)% | (3.9)% | 7.3% | —�% | (0.2)% |
ADJUSTED EBITDA | |||||||||||||||||||
Unaudited | |||||||||||||||||||
(Dollars in Millions) | |||||||||||||||||||
Three Months Ended | |||||||||||||||||||
Automation & | Industrial | Power and | Industrial | Total Regal | |||||||||||||||
Jun 30, 2025 | Jun 30, 2024 | Jun 30, 2025 | Jun 30, 2024 | Jun 30, 2025 | Jun 30, 2024 | Jun 30, 2025 | Jun 30, 2024 | Jun 30, 2025 | Jun 30, 2024 | ||||||||||
GAAP Income from Operations | $ 30.4 | $ 41.8 | $ 92.4 | $ 89.8 | $ 59.5 | $ 45.1 | $ � | $ 17.2 | |||||||||||
Restructuring and Related Costs (a) | 1.8 | 3.2 | 7.8 | 6.4 | 1.0 | 6.8 | � | 1.1 | 10.6 | 17.5 | |||||||||
Transaction and Integration Related Costs (b) | 1.3 | 1.0 | 4.0 | 2.9 | 1.0 | 1.0 | � | 0.8 | 6.3 | 5.7 | |||||||||
Accounts Receivable Securitization Transaction Costs | 0.3 | � | 0.4 | � | 0.3 | � | � | � | 1.0 | � | |||||||||
Operating Lease Asset Step Up | � | � | 0.2 | 0.4 | � | � | � | � | 0.2 | 0.4 | |||||||||
Impairments and Exit Related Costs | � | 1.0 | � | � | � | � | � | � | � | 1.0 | |||||||||
Gain on Sale of Businesses (c) | � | � | � | � | � | � | � | (17.2) | � | (17.2) | |||||||||
Gain on Sale of Assets | (2.3) | � | � | � | � | � | � | � | (2.3) | � | |||||||||
Adjusted Income from Operations | $ 47.0 | $ 104.8 | $ 99.5 | $ 61.8 | $ � | ||||||||||||||
Amortization | $ 34.5 | $ 34.2 | $ 50.6 | $ 50.2 | $ 1.7 | $ 2.1 | $ � | $ � | $ 86.8 | $ 86.5 | |||||||||
Depreciation | 10.9 | 11.4 | 15.7 | 20.5 | 8.8 | 9.2 | � | 0.1 | 35.4 | 41.2 | |||||||||
Share-Based Compensation Expense | 3.3 | 2.4 | 4.5 | 4.3 | 2.5 | 1.9 | � | 0.9 | 10.3 | 9.5 | |||||||||
Other Expense, Net | � | (0.1) | (0.5) | (0.1) | (0.4) | (0.1) | � | � | (0.9) | (0.3) | |||||||||
Adjusted EBITDA (d) | $ 80.2 | $ 94.9 | $ 175.1 | $ 174.4 | $ 74.4 | $ 66.0 | $ � | $ 2.9 | |||||||||||
GAAP Operating Margin % | 7.4% | 9.9% | 14.2% | 13.3% | 13.7% | 11.0% | —�% | 44.1% | 12.2% | 12.5% | |||||||||
Adjusted Operating Margin* % | 7.7% | 11.1% | 16.1% | 14.7% | 14.2% | 12.9% | —�% | 4.9% | 13.2% | 13.0% | |||||||||
Adjusted EBITDA Margin % | 19.5% | 22.5% | 26.9% | 25.8% | 17.1% | 16.1% | —�% | 7.4% | 22.0% | 21.9% |
(a) | Relates to costs associated with actions taken for employee reductions, facility consolidations and site closures, product line exits and other asset charges. | ||
(b) | For 2025, primarily relates to integration costs associated with the Altra Transaction. For 2024, primarily relates to (1) legal, professional service and integration costs associated with the Altra Transaction and (2) legal, professional service, and rebranding costs associated with the sale of the industrial motors and generators businesses. | ||
(c) | Related to the sale of the industrial motors and generators businesses. | ||
(d) | Adjusted EBITDA and Adjusted EBITDA Margin % Excluding Industrial for the three months ended June 2024 is calculated as follows: |
Jun 30, 2024 | |||
Total Regal Rexnord Adjusted EBITDA | 338.2 | ||
Less: Industrial Systems Adjusted EBITDA | 2.9 | ||
Adjusted EBITDA excluding Industrial Systems | 335.3 | ||
Total Regal Rexnord Net Sales | 1,547.6 | ||
Less: Industrial Systems Net Sales | 39.0 | ||
Net Sales excluding Industrial Systems | 1,508.6 | ||
Adjusted EBITDA Margin % excluding Industrial Systems | 22.2% |
Six Months Ended | ||||||||||||||||||||
Automation & | Industrial | Power and | Industrial Systems | Total Regal Rexnord | ||||||||||||||||
Jun 30, 2025 | Jun 30, 2024 | Jun 30, 2025 | Jun 30, 2024 | Jun 30, 2025 | Jun 30, 2024 | Jun 30, 2025 | Jun 30, 2024 | Jun 30, 2025 | Jun 30, 2024 | |||||||||||
GAAP Income from Operations | $ 65.5 | $ 82.0 | $ 171.9 | $ 73.6 | $ � | $ 0.3 | $ 342.0 | $ 327.8 | ||||||||||||
Restructuring and Related Costs (a) | 3.0 | 5.2 | 20.7 | 11.3 | 2.3 | 15.1 | � | 3.1 | 26.0 | 34.7 | ||||||||||
Transaction and Integration Related Costs (b) | 2.7 | 1.3 | 8.1 | 7.3 | 2.4 | 1.5 | � | 3.4 | 13.2 | 13.5 | ||||||||||
Accounts Receivable Securitization Transaction Costs | 0.3 | � | 0.4 | � | 0.3 | � | � | � | 1.0 | � | ||||||||||
Operating Lease Asset Step Up | � | � | 0.4 | 0.7 | � | � | � | � | 0.4 | 0.7 | ||||||||||
Impairments and Exit Related Costs | � | 1.1 | � | 0.2 | � | 0.2 | � | � | � | 1.5 | ||||||||||
Loss on Sale of Businesses (c) | � | � | � | � | � | � | � | 4.3 | � | 4.3 | ||||||||||
Gain on Sale of Assets | (2.3) | (0.8) | (6.0) | � | � | � | � | � | (8.3) | (0.8) | ||||||||||
Adjusted Income from Operations | $ 88.8 | $ 191.4 | $ � | |||||||||||||||||
Amortization | $ 68.4 | $ 68.6 | $ 100.2 | $ 3.3 | $ 4.2 | $ � | $ 0.2 | $ 172.2 | $ 173.2 | |||||||||||
Depreciation | 22.5 | 22.9 | 34.3 | 40.7 | 17.7 | 18.7 | � | 0.4 | 74.5 | 82.7 | ||||||||||
Share-Based Compensation Expense | 6.7 | 4.7 | 8.3 | 8.6 | 4.8 | 3.9 | � | 1.4 | 19.8 | 18.6 | ||||||||||
Other Expense, Net | (0.1) | (0.2) | (0.8) | (0.2) | (0.7) | (0.2) | � | � | (1.6) | (0.6) | ||||||||||
Adjusted EBITDA (d) | $ 184.8 | $ 340.7 | $ 117.0 | $ � | $ 13.1 | $ 639.2 | $ 655.6 | |||||||||||||
GAAP Operating Margin % | 8.1% | 10.0% | 13.8% | 13.0% | 12.1% | 9.2% | —�% | 0.2% | 11.7% | 10.6% | ||||||||||
Adjusted Operating Margin % | 8.6% | 10.8% | 15.7% | 14.5% | 12.7% | 11.4% | —�% | 7.0% | 12.8% | 12.3% | ||||||||||
Adjusted EBITDA Margin % | 20.6% | 22.5% | 26.9% | 25.8% | 15.7% | 14.7% | —�% | 8.3% | 21.9% | 21.2% |
(a) | Relates to costs associated with actions taken for employee reductions, facility consolidations and site closures, product line exits and other asset charges. | ||
(b) | For 2025, primarily relates to (1) integration costs associated with the Altra Transaction and (2) IT carve-out costs for the three months ended March 31, 2025 associated with the sale of the industrial motors and generators businesses. For 2024, primarily relates to (1) legal, professional service and integration costs associated with the Altra Transaction and (2) legal, professional service, and rebranding costs associated with the sale of the industrial motors and generators businesses. | ||
(c) | Related to the sale of the industrial motors and generators businesses. | ||
(d) | Adjusted EBITDA and Adjusted EBITDA Margin % Excluding Industrial for the six months ended June 2024 is calculated as follows: |
Jun 30, 2024 | |||
Total Regal Rexnord Adjusted EBITDA | 655.6 | ||
Less: Industrial Systems Adjusted EBITDA | 13.1 | ||
Adjusted EBITDA excluding Industrial Systems | 642.5 | ||
Total Regal Rexnord Net Sales | 3,095.3 | ||
Less: Industrial Systems Net Sales | 157.8 | ||
Net Sales excluding Industrial Systems | 2,937.5 | ||
Adjusted EBITDA Margin % excluding Industrial Systems | 21.9% | ||
ADJUSTED GROSS MARGIN | ||||||||||||||||||||
Unaudited | ||||||||||||||||||||
(Dollars in Millions) | ||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||
Automation & | Industrial | Power and | Industrial | Total Regal | ||||||||||||||||
Jun 30, 2025 | Jun 30, 2024 | Jun 30, 2025 | Jun 30, 2024 | Jun 30, 2025 | Jun 30, 2024 | Jun 30, 2025 | Jun 30, 2024 | Jun 30, 2025 | Jun 30, 2024 | |||||||||||
Gross Margin | $ 154.6 | $ 169.2 | $ 280.4 | $ 270.5 | $ 129.7 | $ 121.2 | $ � | $ 564.7 | $ 571.0 | |||||||||||
Restructuring and Related Costs (a) | 1.6 | 1.5 | 4.0 | 5.4 | 0.9 | 6.7 | � | (0.5) | 6.5 | 13.1 | ||||||||||
Operating Lease Asset Step Up | � | � | 0.2 | 0.4 | � | � | � | � | 0.2 | 0.4 | ||||||||||
Adjusted Gross Margin | $ 156.2 | $ 170.7 | $ 284.6 | $ 276.3 | $ 130.6 | $ 127.9 | $ � | $ 9.6 | $ 571.4 | $ 584.5 | ||||||||||
Gross Margin % | 37.6% | 40.1% | 43.2% | 40.0% | 29.8% | 29.5% | —�% | 25.9% | 37.7% | 36.9% | ||||||||||
Adjusted Gross Margin % (b) | 38.0% | 40.4% | 43.8% | 40.9% | 30.0% | 31.1% | —�% | 24.6% | 38.2% | 37.8% |
(a) | Relates to costs associated with actions taken for employee reductions, facility consolidations and site closures, product line exits and other asset charges. | ||
(b) | The following table reflects Adjusted Gross Margin of the Company for the three months ended June 30, 2024 Excluding Industrial: |
Jun 30, 2024 | |||
Total Regal Rexnord Adjusted Gross Margin | $ 584.5 | ||
Less: Industrial Systems Adjusted Gross Margin | 9.6 | ||
Adjusted Gross Margin excluding Industrial Systems | 574.9 | ||
Total Regal Rexnord Net Sales | $ 1,547.6 | ||
Less: Industrial Systems Net Sales | 39.0 | ||
Net Sales excluding Industrial Systems | 1,508.6 | ||
Adjusted Gross Margin % excluding Industrial Systems | 38.1% |
ADJUSTED GROSS MARGIN | ||||||||||||||||||||
Unaudited | ||||||||||||||||||||
(Dollars in Millions) | ||||||||||||||||||||
Six Months Ended | ||||||||||||||||||||
Automation & | Industrial | Power and | Industrial | Total Regal | ||||||||||||||||
Jun 30, 2025 | Jun 30, 2024 | Jun 30, 2025 | Jun 30, 2024 | Jun 30, 2025 | Jun 30, 2024 | Jun 30, 2025 | Jun 30, 2024 | Jun 30, 2025 | Jun 30, 2024 | |||||||||||
Gross Margin | $ 312.7 | $ 329.1 | $ 537.9 | $ 535.3 | $ 241.7 | $ 220.5 | $ � | $ 39.2 | $ 1,092.3 | $ 1,124.1 | ||||||||||
Restructuring and Related Costs (a) | 2.2 | 2.1 | 12.8 | 7.6 | 1.5 | 14.0 | � | 1.1 | 16.5 | 24.8 | ||||||||||
Operating Lease Asset Step Up | � | � | 0.4 | 0.7 | � | � | � | � | 0.4 | 0.7 | ||||||||||
Adjusted Gross Margin | $ 314.9 | $ 331.2 | $ 551.1 | $ 543.6 | $ 243.2 | $ 234.5 | $ � | $ 40.3 | $ 1,109.2 | $ 1,149.6 | ||||||||||
Gross Margin % | 38.7% | 40.0% | 42.6% | 40.6% | 28.6% | 27.7% | —�% | 24.8% | 37.5% | 36.3% | ||||||||||
Adjusted Gross Margin % (b) | 39.0% | 40.3% | 43.7% | 41.2% | 28.8% | 29.5% | —�% | 25.5% | 38.1% | 37.1% |
(a) | Relates to costs associated with actions taken for employee reductions, facility consolidations and site closures, product line exits and other asset charges. | ||
(b) | The following table reflects Adjusted Gross Margin of the Company for the six months ended June 30, 2024 Excluding Industrial: |
Jun 30, 2024 | |||
Total Regal Rexnord Adjusted Gross Margin | 1,149.6 | ||
Less: Industrial Systems Adjusted Gross Margin | 40.3 | ||
Adjusted Gross Margin excluding Industrial Systems | 1,109.3 | ||
Total Regal Rexnord Net Sales | 3,095.3 | ||
Less: Industrial Systems Net Sales | 157.8 | ||
Net Sales excluding Industrial Systems | 2,937.5 | ||
Adjusted Gross Margin % excluding Industrial Systems | 37.8% |
NET INCOME TO ADJUSTED EBITDA | ||||||||
Unaudited | ||||||||
(Dollars in Millions) | ||||||||
Three Months Ended | Six Months Ended | |||||||
Jun 30, 2025 | Jun 30, 2024 | Jun 30, 2025 | Jun 30, 2024 | |||||
Net Income | $ 79.6 | $ 63.0 | $ 137.1 | $ 83.4 | ||||
Plus: Income Taxes | 21.6 | 33.9 | 37.1 | 44.8 | ||||
Plus: Interest Expense | 85.3 | 101.7 | 175.5 | 207.1 | ||||
Less: Interest Income | (5.1) | (5.0) | (9.3) | (8.1) | ||||
Plus: Depreciation | 35.4 | 41.2 | 74.5 | 82.7 | ||||
Plus: Amortization | 86.8 | 86.5 | 172.2 | 173.2 | ||||
EBITDA | $ 303.6 | $ 321.3 | $ 587.1 | $ 583.1 | ||||
Plus: Restructuring and Related Costs (a) | 10.6 | 17.5 | 26.0 | 34.7 | ||||
Plus: Share-Based Compensation Expense | 10.3 | 9.5 | 19.8 | 18.6 | ||||
Plus: Transaction and Integration Related Costs (b) | 6.3 | 5.7 | 13.2 | 13.5 | ||||
Plus: Accounts Receivable Securitization Transaction Costs | 1.0 | � | 1.0 | � | ||||
Plus: Operating Lease Asset Step Up | 0.2 | 0.4 | 0.4 | 0.7 | ||||
Plus: Impairments and Exit Related Costs | � | 1.0 | � | 1.5 | ||||
Plus: (Gain) Loss on Sale of Businesses (c) | � | (17.2) | � | 4.3 | ||||
Less: Gain on Sale of Assets | (2.3) | � | (8.3) | (0.8) | ||||
Adjusted EBITDA | $ 329.7 | $ 338.2 | $ 639.2 | $ 655.6 |
(a) | Relates to costs associated with actions taken for employee reductions, facility consolidations and site closures, product line exits and other asset charges. |
(b) | For 2025, primarily relates to (1) integration costs associated with the Altra Transaction and (2) IT carve-out costs for the three months ended March 31, 2025 associated with the sale of the industrial motors and generators businesses. For 2024, primarily relates to (1) legal, professional service and integration costs associated with the Altra Transaction and (2) legal, professional service, and rebranding costs associated with the sale of the industrial motors and generators businesses. |
(c) | Related to the sale of the industrial motors and generators businesses. |
DEBT TO EBITDA | ||
Unaudited | ||
(Dollars in Millions) | ||
Last Twelve Months | ||
Jun 30, 2025 | ||
Net Income | $ 252.1 | |
Plus: Income Taxes | 41.9 | |
Plus: Interest Expense | 368.1 | |
Less: Interest Income | (20.0) | |
Plus: Depreciation | 156.2 | |
Plus: Amortization | 345.5 | |
EBITDA | $ 1,143.8 | |
Plus: Restructuring and Related Costs (a) | 82.9 | |
Plus: Share-Based Compensation Expense | 36.0 | |
Plus: Transaction and Integration Related Costs (b) | 33.4 | |
Plus: Loss on Sale of Businesses (c) | 4.2 | |
Plus: Impairments and Exit Related Costs | 2.5 | |
Plus: Accounts Receivable Securitization Transaction Costs | 1.0 | |
Plus: Operating Lease Asset Step Up | 0.6 | |
Less: Gain on Sale of Assets | (10.6) | |
Adjusted EBITDA (d) | $ 1,293.8 | |
Current Maturities of Long-Term Debt | 5.2 | |
Long-Term Debt | 4,849.6 | |
Total Gross Debt | $ 4,854.8 | |
Cash and Cash Equivalents | (320.1) | |
Net Debt | $ 4,534.7 | |
Gross Debt/Adjusted EBITDA* | 3.75 | |
Net Debt/Adjusted EBITDA* (d) | 3.50 | |
Interest Coverage Ratio* (d)(e) | 3.72 | |
(a) | Relates to costs associated with actions taken for employee reductions, facility consolidations and site closures, product line exits and other asset charges. | ||||
(b) | Primarily relates to (1) legal, professional service, and integration costs associated with the Altra Transaction and (2) legal, professional service, rebranding and IT carve-out costs associated with the sale of the industrial motors and generators businesses. | ||||
(c) | Related to the sale of the industrial motors and generators businesses. | ||||
(d) | Synergies expected to be realized in the future are included in the calculation of EBITDA that serves as the basis for financial covenant compliance for certain of the Company's debt. The impact of the synergies the Company expects to realize within 18 months is as follows: |
Adjusted EBITDA | $ 1,293.8 | ||||
Synergies to be AG˹ٷized Within 18 Months | $ 65.0 | ||||
Adjusted EBITDA (including synergies)* | $ 1,358.8 | ||||
Net Debt/Adjusted EBITDA (including synergies) | 3.34 | ||||
Interest Expense | 368.1 | ||||
Interest Income | (20.0) | ||||
Net Interest Expense | $ 348.1 | ||||
Interest Coverage Ratio (including synergies)*(1) | 3.90 | ||||
(1) Computed as Adjusted EBITDA (including synergies)/Net Interest Expense | |||||
(e) | Computed as Adjusted EBITDA/Net Interest Expense |
ADJUSTED FREE CASH FLOW | ||||||||
Unaudited | ||||||||
(Dollars in Millions) | ||||||||
Three Months Ended | Six Months Ended | |||||||
Jun 30, | Jun 30, | Jun 30, | Jun 30, | |||||
Net Cash Provided by Operating Activities | 523.2 | 158.3 | 625.5 | 241.4 | ||||
Payments for Certain Costs to Sell Businesses (Net of Tax of | � | 10.5 | � | 10.5 | ||||
Adjusted Cash Flows from Operations | 523.2 | 168.8 | 625.5 | 251.9 | ||||
Additions to Property Plant and Equipment | (30.2) | (32.4) | (47.0) | (50.9) | ||||
Adjusted Free Cash Flow | $ 493.0 | $ 136.4 | $ 578.5 | $ 201.0 |
(a) | Reflects the payment of Regal Rexnord's advisor success fees and income taxes paid related to the sale of the industrial motors and generators businesses. |
ADJUSTED EFFECTIVE TAX RATE | |||||||
Unaudited | |||||||
(Dollars in Millions) | |||||||
Three Months Ended | Six Months Ended | ||||||
Jun 30, | Jun 30, | Jun 30, | Jun 30, | ||||
Income before Taxes | $ 101.2 | $ 96.9 | $ 174.2 | $ 128.2 | |||
Provision for Income Taxes | 21.6 | 33.9 | 37.1 | 44.8 | |||
Effective Tax Rate | 21.3% | 35.0% | 21.3% | 34.9% | |||
Income before Taxes | $ 101.2 | $ 96.9 | $ 174.2 | $ 128.2 | |||
Intangible Amortization | 86.8 | 86.5 | 172.2 | 173.2 | |||
Restructuring and Related Costs (a) | 10.6 | 17.5 | 26.0 | 34.7 | |||
Share-Based Compensation Expense | 10.3 | 9.5 | 19.8 | 18.6 | |||
Transaction and Integration Related Costs (b) | 6.3 | 5.7 | 13.2 | 13.5 | |||
Accounts Receivable Securitization Transaction Costs | 1.0 | � | 1.0 | � | |||
Operating Lease Asset Step Up | 0.2 | 0.4 | 0.4 | 0.7 | |||
Impairments and Exit Related Costs | � | 1.0 | � | 1.5 | |||
(Gain) Loss on Sale of Businesses (c) | � | (17.2) | � | 4.3 | |||
Gain on Sale of Assets | (2.3) | � | (8.3) | (0.8) | |||
Adjusted Income before Taxes* | $ 214.1 | $ 200.3 | $ 398.5 | $ 373.9 | |||
Provision for Income Taxes | $ 21.6 | $ 33.9 | $ 37.1 | $ 44.8 | |||
Tax Effect of Intangible Amortization | 21.2 | 21.1 | 42.1 | 42.1 | |||
Tax Effect of Restructuring and Related Costs | 2.3 | 4.5 | 5.9 | 8.6 | |||
Tax Effect of Share-Based Compensation Expense | 1.6 | 1.5 | 2.7 | 3.6 | |||
Tax Effect of Transaction and Integration Related Costs | 1.7 | 1.3 | 3.3 | 3.2 | |||
Tax Effect of Accounts Receivable Securitization Transaction Costs | 0.2 | � | 0.2 | � | |||
Tax Effect of Operating Lease Asset Step Up | 0.1 | 0.1 | 0.1 | 0.2 | |||
Tax Effect of Impairments and Exit Related Costs | � | 0.3 | � | 0.4 | |||
Tax Effect of Gain (Loss) on Sale of Businesses | � | � | � | � | |||
Tax Effect of Gain on Sale of Assets | (0.7) | � | (2.1) | (0.2) | |||
Discrete Tax Items | 0.4 | (15.7) | 0.5 | (16.3) | |||
Adjusted Provision for Income Taxes* | $ 48.4 | $ 47.0 | $ 89.8 | $ 86.4 | |||
Adjusted Effective Tax Rate* | 22.6% | 23.5% | 22.5% | 23.1% |
(a) | Relates to costs associated with actions taken for employee reductions, facility consolidations and site closures, product line exits and other asset charges. |
(b) | For 2025, primarily relates to (1) integration costs associated with the Altra Transaction and (2) IT carve-out costs for the three months ended March 31, 2025 associated with the sale of the industrial motors and generators businesses. For 2024, primarily relates to (1) legal, professional service and integration costs associated with the Altra Transaction and (2) legal, professional service, and rebranding costs associated with the sale of the industrial motors and generators businesses. |
(c) | Related to the sale of the industrial motors and generators businesses. |
View original content:
SOURCE Regal Rexnord Corporation