JBT Corporation Reports Robust Results in the Second Quarter of 2016

JBT CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Unaudited and in millions, except per share data)

Three Months Ended

Six Months Ended

June 30,

June 30,

2016

2015

2016

Revenue

$

328.8

$

254.6

$

595.9

$

479.6

Cost of sales

233.0

180.4

423.3

340.9

Gross profit

95.8

74.2

172.6

138.7

Selling, general and administrative expense

58.0

46.6

111.9

94.0

Research and development expense

5.9

4.3

11.4

8.0

Restructuring expense

1.9

—

9.1

—

Other expense (income), net

0.1

0.1

0.6

(0.2)

Operating income

29.9

23.2

39.6

36.9

Net interest expense

2.2

2.0

4.2

3.8

Income from continuing operations before income taxes

27.7

21.2

35.4

33.1

Provision for income taxes

8.9

6.8

11.4

10.7

Income from continuing operations

18.8

14.4

24.0

22.4

Loss from discontinued operations, net of taxes

—

—

(0.1)

—

Net income

$

18.8

$

14.4

$

23.9

$

22.4

Basic earnings per share:

Income from continuing operations

$

0.64

$

0.49

$

0.81

$

0.76

Loss from discontinued operations

—

—

—

—

Net income

$

0.64

$

0.49

$

0.81

$

0.76

Diluted earnings per share:

Income from continuing operations

$

0.63

$

0.48

$

0.80

$

0.75

Loss from discontinued operations

—

—

—

—

Net income

$

0.63

$

0.48

$

0.80

$

0.75

Weighted average shares outstanding

Basic

29.4

29.5

29.4

29.5

Diluted

29.8

29.8

29.8

29.8

JBT CORPORATION

NON-GAAP FINANCIAL MEASURES

RECONCILIATION OF DILUTED EARNINGS PER SHARE TO ADJUSTED DILUTED EARNINGS PER SHARE

(Unaudited and in millions, except per share data)

Three Months Ended

Six Months Ended

June 30,

June 30,

2016

2015

2016

2015

Income from continuing operations as reported

$

18.8

$

14.4

$

24.0

$

22.4

Non-GAAP adjustments:

Restructuring expense

1.9

—

9.1

—

Impact on tax provision from Non-GAAP adjustments⁽¹⁾

(0.6)

—

(2.9)

—

Adjusted income from continuing operations

$

20.1

$

14.4

$

30.2

$

22.4

Income from continuing operations as reported

$

18.8

$

14.4

$

24.0

$

22.4

Total shares and dilutive securities

29.8

29.8

29.8

29.8

Diluted earnings per share from continuing operations

$

0.63

$

0.48

$

0.80

$

0.75

Adjusted income from continuing operations

$

20.1

$

14.4

$

30.2

$

22.4

Total shares and dilutive securities

29.8

29.8

29.8

29.8

Adjusted diluted earnings per share from continuing operations

$

0.67

$

0.48

$

1.01

$

0.75

(1) Impact on tax provision was calculated using the Company's annual effective tax rate of 32.0%.

The above table contains adjusted income from continuing operations and adjusted diluted earnings per share from continuing operations, which are non-GAAP financial measures, and are intended to provide an indication of our underlying ongoing operating results and to enhance investors' overall understanding of our financial performance by eliminating the effects of certain items that are not comparable from one period to the next. In addition, this information is used as a basis for evaluating our performance and for the planning and forecasting of future periods. This information is not intended to nor should it be considered in isolation or as a substitute for financial measures prepared in accordance with GAAP.

JBT CORPORATION

NON-GAAP FINANCIAL MEASURES

RECONCILIATION OF NET INCOME TO ADJUSTED EBITDA

(Unaudited and in millions)

Three Months Ended

Six Months Ended

June 30,

June 30,

2016

2015

2016

2015

Net income

$

18.8

$

14.4

$

23.9

$

22.4

Loss from discontinued operations, net of taxes

—

—

0.1

—

Income from continuing operations as reported

18.8

14.4

24.0

22.4

Provision for income taxes

8.9

6.8

11.4

10.7

Net interest expense

2.2

2.0

4.2

3.8

Depreciation and amortization

9.5

6.8

18.1

13.6

EBITDA

39.4

30.0

57.7

50.5

Non-GAAP adjustments:

      Restructuring expense

1.9

—

9.1

—

Adjusted EBITDA

$

41.3

$

30.0

$

66.8

$

50.5

The above table provides net income as adjusted by income taxes, net interest expense and depreciation and amortization expense recorded during the period to arrive at EBITDA.  Further, we add back to EBITDA significant expenses that are not indicative of our ongoing operations to calculate an Adjusted EBITDA for the periods reported.  Given the Company's Next Level focus on growth through strategic acquisitions, management considers Adjusted EBITDA to be an important non-GAAP financial measure.  This measure allows us to monitor business performance while excluding the impact of amortization due to the step up in value of intangible assets, and the depreciation of fixed assets.  We use Adjusted EBITDA internally to make operating decisions and believe this information is helpful to investors because it allows more meaningful period-to-period comparisons of our ongoing operating results.  This information is not intended to nor should it be considered in isolation or as a substitute for financial measures prepared in accordance with GAAP.

JBT CORPORATION

NON-GAAP FINANCIAL MEASURES

RECONCILIATION OF DILUTED EARNINGS PER SHARE GUIDANCE TO ADJUSTED DILUTED EARNINGS PER SHARE GUIDANCE

(Unaudited and in cents)

Updated Guidance

Full Year 2016

Diluted earnings per share from continuing operations

$2.00 - $2.10

Non-GAAP adjustments:

      Restructuring expense ⁽¹⁾

$0.40

Impact on tax provision from Non-GAAP adjustments⁽²⁾

$(0.15)

Adjusted diluted earnings per share from continuing operations

(1) Restructuring expense is estimated to be between $11.0 million and $13.0 million for the full year of 2016.  We have used the mid-point of the full year estimate in the table above.  These amounts have been divided by our estimate of 29.8 million total shares and dilutive securities to derive the earnings per share value.

(2) Impact on tax provision was calculated using the Company's expected tax rate to be incurred on these restructuring costs of 36%.

JBT CORPORATION

BUSINESS SEGMENT DATA

(Unaudited and in millions)

Three Months Ended

Six Months Ended

June 30,

June 30,

2016

2015

2016

2015

Revenue

JBT FoodTech

$

228.8

$

163.9

$

406.3

$

303.1

JBT AeroTech

100.5

90.8

190.6

177.0

Intercompany eliminations

(0.5)

(0.1)

(1.0)

(0.5)

Total revenue

$

328.8

$

254.6

$

595.9

$

479.6

Income before income taxes

Segment operating profit ⁽¹⁾

JBT FoodTech

$

31.0

$

22.5

$

49.8

$

35.6

JBT AeroTech

11.4

8.3

19.9

16.7

Total segment operating profit

42.4

30.8

69.7

52.3

Corporate expense ⁽¹⁾

(10.6)

(7.6)

(21.0)

(15.4)

Restructuring expense

(1.9)

—

(9.1)

—

Operating income

$

29.9

$

23.2

$

39.6

$

36.9

Other business segment information

Inbound Orders

JBT FoodTech

$

201.0

$

146.0

$

423.7

$

352.1

JBT AeroTech

106.9

95.6

228.6

195.9

Intercompany eliminations

(0.5)

—

(0.9)

(0.5)

Total inbound orders

$

307.4

$

241.6

$

651.4

$

547.5

As of June 30,

2016

2015

Order Backlog

JBT FoodTech

$

328.9

$

242.6

JBT AeroTech

250.7

184.9

Total order backlog

$

579.6

$

427.5

(1) Segment operating profit is defined as total segment revenue less segment operating expenses.  Corporate expense, restructuring expense, interest income and expense and income taxes are not allocated to the segments.  Corporate expense includes:  corporate staff-related expense, stock-based compensation, LIFO provisions, and certain employee benefit expenses.

JBT CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited and in millions)

June 30,

December 31,

2016

2015

Cash and cash equivalents

$

35.1

$

37.2

Trade receivables, net

232.0

212.5

Inventories

150.3

104.9

Other current assets

41.7

41.6

Total current assets

459.1

396.2

Property, plant and equipment, net

190.4

181.1

Other assets

299.7

298.8

Total assets

$

949.2

$

876.1

Short-term debt and current portion of long-term debt

$

7.7

$

2.2

Accounts payable, trade and other

113.4

110.7

Advance and progress payments

138.6

115.8

Other current liabilities

130.1

124.4

Total current liabilities

389.8

353.1

Long-term debt, less current portion

305.4

280.6

Accrued pension and other postretirement benefits, less current portion

81.4

90.7

Other liabilities

24.2

22.0

Common stock and additional paid-in capital

64.8

65.8

Retained earnings

228.9

211.1

Accumulated other comprehensive loss

(145.3)

(147.2)

Total stockholders' equity

148.4

129.7

Total liabilities and stockholders' equity

$

949.2

$

876.1

JBT CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited and in millions)

Six Months Ended

June 30,

2016

2015

Cash flows from operating activities:

Income from continuing operations

$

24.0

$

22.4

Adjustments to reconcile income to cash provided by operating activities:

Depreciation and amortization

18.1

13.6

Other

9.6

5.2

Changes in operating assets and liabilities:

Trade accounts receivable, net

(18.0)

8.9

Inventories

(44.4)

(13.6)

Accounts payable, trade and other

3.0

8.9

Advance and progress payments

21.6

17.0

Other - assets and liabilities, net

(13.2)

(22.6)

Cash provided by continuing operating activities

0.7

39.8

Cash required by discontinued operating activities

(0.1)

(0.1)

Cash flows required by investing activities:

Acquisitions, net of cash acquired

(3.2)

—

Capital expenditures

(20.9)

(19.4)

Other

1.0

2.8

Cash required by investing activities

(23.1)

(16.6)

Cash flows provided (required) by financing activities:

Net proceeds (payments) on credit facilities

30.0

(19.6)

Dividends

(6.0)

(5.6)

Purchase of treasury stock

(4.4)

(4.1)

Other

(1.1)

(2.6)

Cash provided (required) by financing activities

18.5

(31.9)

Effect of foreign exchange rate changes on cash and cash equivalents

1.9

(4.6)

Decrease in cash and cash equivalents

(2.1)

(13.4)

Cash and cash equivalents, beginning of period

37.2

33.3

Cash and cash equivalents, end of period

$

35.1

$

19.9