Press Release
« Back
HUBBELL REPORTS FOURTH QUARTER 2021 AND
FULL YEAR RESULTS FROM CONTINUING OPERATIONS
- C&I Lighting reported as discontinued operations for current and all prior periods presented
- Q4 diluted EPS from continuing operations of
$1.81 ; adjusted diluted EPS from continuing operations of$2.07 - Q4 net sales from continuing operations +20% (organic +16%)
- FY 2021 diluted EPS from continuing operations of
$6.66 ; adjusted diluted EPS from continuing operations of$8.05 - FY22 diluted EPS from continuing operations expected range of
$7.75-$8.25 ; adjusted diluted EPS of$8.75-$9.25
"Hubbell delivered a strong finish to 2021," said
Certain terms used in this release, including "Net debt", "Free Cash Flow", "Organic net sales", "Organic growth", "Restructuring-related costs", "EBITDA", and certain "adjusted" measures, are defined under the section entitled "Non-GAAP Definitions." See page 8 for more information.
FINANCIAL HIGHLIGHTS
The comments and year-over-year comparisons in this segment review are based on fourth quarter results in 2021 and 2020.
Electrical Solutions segment net sales in the fourth quarter of 2021 of
Utility Solutions segment net sales in the fourth quarter of 2021 increased 19% to $612 million compared to $515 million reported in the fourth quarter of 2020. Organic sales increased 13% compared to the fourth quarter of 2020, while net M&A added 6%. Total Utility T&D Components sales increased approximately 26% and
Adjusted fourth quarter 2021 results exclude
Net cash provided from operating activities was
SUMMARY & OUTLOOK
For the full year 2022, Hubbell anticipates organic sales growth from continuing operations of 8-10%. The impact on sales of M&A and foreign exchange are expected to be approximately neutral.
Hubbell anticipates 2022 GAAP diluted earnings per share expectations in the range of
The earnings per share and adjusted earnings per share ranges are based on an adjusted tax rate of 22 to 22.5% and include approximately
CONFERENCE CALL
Hubbell will conduct an earnings conference call to discuss its fourth quarter 2021 financial results today,
FORWARD-LOOKING STATEMENTS
Certain statements contained herein may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These include statements about expectations regarding our financial results, condition and outlook, anticipated end markets, near-term volume, continued opportunity for operational improvement, our position to continue generating differentiated returns for our shareholders over the long term, anticipated double digit year-over-year growth in adjusted earnings per share, and all statements, including our projected financial results, set forth in “Summary & Outlook” above, as well as other statements that are not strictly historic in nature. In addition, all statements regarding anticipated growth, changes in operating results, market conditions and economic conditions are forward-looking. These statements may be identified by the use of forward-looking words or phrases such as “believe”, “expect”, “anticipate”, “plan”, “estimated”, “target”, “should”, “could”, “may”, "subject to", “continues”, “growing”, “projected”, “if”, “potential”, “will likely be”, and similar words and phrases. Such forward-looking statements are based on our current expectations and involve numerous assumptions, known and unknown risks, uncertainties and other factors which may cause actual and future performance or the Company’s achievements to be materially different from any future results, performance, or achievements expressed or implied by such forward-looking statements. Such factors include, but are not limited to: our ability to effectively execute our business plan in light of the ongoing and dynamic COVID-19 pandemic, particularly if and as new variants such as Delta and Omicron emerge; the effectiveness of the actions that we take to address the effects of the COVID-19 pandemic; the outcome of contingencies or costs compared to amounts provided for such contingencies, including those with respect to pension withdrawal liabilities; achieving sales levels to meet revenue expectations; unexpected costs or charges, certain of which may be outside the Company’s control; the effects of trade tariffs, import quotas and other trade restrictions or actions taken by the
About the Company
Contact:
P.O. Box 1000 |
(475) 882-4000 |
#######
NON-GAAP DEFINITIONS
References to "adjusted" operating measures exclude the impact of certain costs, gains or losses. Management believes these adjusted operating measures provide useful information regarding our underlying performance from period to period and an understanding of our results of operations without regard to items we do not consider a component of our core operating performance. Adjusted operating measures are non-GAAP measures, and include adjusted operating income, adjusted operating margin, adjusted net income, adjusted net income available to common shareholders, adjusted net income attributable to Hubbell, adjusted earnings per diluted share, and adjusted EBITDA. These non-GAAP measures exclude, where applicable:
- Amortization of all intangible assets associated with our business acquisitions, including inventory step-up amortization associated with those acquisitions. The intangible assets associated with our business acquisitions arise from the allocation of the purchase price using the acquisition method of accounting in accordance with Accounting Standards Codification 805, “Business Combinations.” These assets consist primarily of customer relationships, developed technology, trademarks and tradenames, and patents, as reported in Note 6—Goodwill and Other Intangible Assets, under the heading “Total Definite-Lived Intangibles,” within the Company’s audited consolidated financial statements set forth in its Annual Report on Form 10-K for Fiscal Year Ended
December 31, 2020 . The Company excludes these non-cash expenses because we believe it (i) enhances management’s and investors’ ability to analyze underlying business performance, (ii) facilitates comparisons of our financial results over multiple periods, and (iii) provides more relevant comparisons of our results with the results of other companies as the amortization expense associated with these assets may fluctuate significantly from period to period based on the timing, size, nature, and number of acquisitions. Although we exclude amortization of these acquired intangible assets and inventory step-up from our non-GAAP results, we believe that it is important for investors to understand that revenue generated, in part, from such intangibles is included within revenue in determining adjusted net income attributable toHubbell Incorporated . - Losses recognized in the second quarter of 2021 from the early extinguishment of long-term debt and the disposition of a business. The Company excludes these losses because we believe it enhances management's and investors' ability to analyze underlying business performance and facilitates comparisons of our financial results over multiple periods.
- Pension charges including settlement charges in 2020.
- Income tax effects of the above adjustments which are calculated using the statutory tax rate, taking into consideration the nature of the item and the relevant taxing jurisdiction, unless otherwise noted.
Adjusted EBITDA is a non-GAAP measure that excludes the items noted above and also excludes the Other income (expense), net, Interest expense, net, and Provision for income taxes captions of the Condensed Consolidated Statement of Income, as well as depreciation and amortization expense.
Net debt (defined as total debt less cash and investments) to total capital is a non-GAAP measure that we believe is a useful measure for evaluating the Company's financial leverage and the ability to meet its funding needs.
Free cash flow is a non-GAAP measure that we believe provides useful information regarding the Company's ability to generate cash without reliance on external financing. In addition, management uses free cash flow to evaluate the resources available for investments in the business, strategic acquisitions and further strengthening the balance sheet.
In connection with our restructuring and related actions we have incurred restructuring costs as defined by
Organic net sales, a non-GAAP measure, represent net sales according to
There are limitations to the use of non-GAAP measures. Non-GAAP measures do not present complete financial results. We compensate for this limitation by providing a reconciliation between our non-GAAP financial measures and the respective most directly comparable financial measure calculated and presented in accordance with GAAP. Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies’ non-GAAP financial measures having the same or similar names. These financial measures should not be considered in isolation from, as substitutes for, or alternative measures of, reported GAAP financial results, and should be viewed in conjunction with the most comparable GAAP financial measures and the provided reconciliations thereto. We believe, however, that these non-GAAP financial measures, when viewed together with our GAAP results and related reconciliations, provide a more complete understanding of our business. We strongly encourage investors to review our consolidated financial statements and publicly filed reports in their entirety and not rely on any single financial measure.
Reconciliations of each of these non-GAAP measures to the most directly comparable GAAP measure can be found in the tables below.
Condensed Consolidated Statement of Income
(unaudited)
(in millions, except per share amounts)
Three Months Ended |
Twelve Months Ended |
||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||
Net sales | $ | 1,100.1 | $ | 917.1 | $ | 4,194.1 | $ | 3,682.5 | |||||||
Cost of goods sold | 810.2 | 656.9 | 3,042.6 | 2,596.7 | |||||||||||
Gross profit | 289.9 | 260.2 | 1,151.5 | 1,085.8 | |||||||||||
Selling & administrative expenses | 155.6 | 145.6 | 619.2 | 591.3 | |||||||||||
Operating income | 134.3 | 114.6 | 532.3 | 494.5 | |||||||||||
Operating income as a % of Net sales | 12.2 | % | 12.5 | % | 12.7 | % | 13.4 | % | |||||||
Loss on disposition of business | — | — | (6.9 | ) | — | ||||||||||
Loss on extinguishment of debt | — | — | (16.8 | ) | — | ||||||||||
Pension charge | — | (1.0 | ) | — | (7.6 | ) | |||||||||
Interest expense, net | (13.3 | ) | (14.5 | ) | (54.7 | ) | (60.1 | ) | |||||||
Other income (expense), net | 2.9 | 0.5 | 5.4 | (2.3 | ) | ||||||||||
Total other expense, net | (10.4 | ) | (15.0 | ) | (73.0 | ) | (70.0 | ) | |||||||
Income from continuing operations before income taxes | 123.9 | 99.6 | 459.3 | 424.5 | |||||||||||
Provision for income taxes | 22.6 | 18.2 | 88.2 | 89.8 | |||||||||||
Net income from continuing operations | 101.3 | 81.4 | 371.1 | 334.7 | |||||||||||
Less: Net income from continuing operations attributable to noncontrolling interest | (1.8 | ) | (1.6 | ) | (6.1 | ) | (4.7 | ) | |||||||
Net income from continuing operations attributable to |
99.5 | 79.8 | 365.0 | 330.0 | |||||||||||
Income from discontinued operations, net of tax | 18.1 | 1.1 | 34.5 | 21.2 | |||||||||||
Net income attributable to |
$ | 117.6 | $ | 80.9 | $ | 399.5 | $ | 351.2 | |||||||
Earnings per share: | |||||||||||||||
Basic earnings per share from continuing operations | $ | 1.82 | $ | 1.47 | $ | 6.70 | $ | 6.07 | |||||||
Basic earnings per share from discontinued operations | $ | 0.33 | $ | 0.02 | $ | 0.63 | $ | 0.39 | |||||||
Basic earnings per share | $ | 2.15 | $ | 1.49 | $ | 7.33 | $ | 6.46 | |||||||
Diluted earnings per share from continuing operations | $ | 1.81 | $ | 1.46 | $ | 6.66 | $ | 6.04 | |||||||
Diluted earnings per share from discontinued operations | $ | 0.33 | $ | 0.02 | $ | 0.62 | $ | 0.39 | |||||||
Diluted earnings per share | $ | 2.14 | $ | 1.48 | $ | 7.28 | $ | 6.43 | |||||||
Cash dividends per common share | $ | 1.05 | $ | 0.98 | $ | 3.99 | $ | 3.71 |
Condensed Consolidated Balance Sheet
(unaudited)
(in millions)
ASSETS | |||||
Cash and cash equivalents | $ | 286.2 | $ | 258.6 | |
Short-term investments | 9.4 | 9.3 | |||
Accounts receivable (net of allowances of |
675.3 | 553.3 | |||
Inventories, net | 662.1 | 526.7 | |||
Other current assets | 66.8 | 71.8 | |||
Assets held for sale-current | 179.5 | 167.9 | |||
TOTAL CURRENT ASSETS | 1,879.3 | 1,587.6 | |||
Property, plant, and equipment, net | 459.5 | 438.7 | |||
Investments | 69.1 | 71.1 | |||
1,871.3 | 1,873.1 | ||||
Other intangible assets, net | 681.5 | 770.6 | |||
Other long-term assets | 143.7 | 159.9 | |||
Assets held for sale - non-current | 177.1 | 184.1 | |||
TOTAL ASSETS | $ | 5,281.5 | $ | 5,085.1 | |
LIABILITIES AND EQUITY | |||||
Short-term debt | $ | 9.7 | $ | 153.1 | |
Accounts payable | 532.8 | 339.2 | |||
Accrued salaries, wages and employee benefits | 94.7 | 84.4 | |||
Accrued insurance | 73.3 | 67.2 | |||
Other accrued liabilities | 263.4 | 224.6 | |||
Liabilities held for sale - current | 91.3 | 79.7 | |||
TOTAL CURRENT LIABILITIES | 1,065.2 | 948.2 | |||
Long-term debt | 1,435.5 | 1,436.9 | |||
Other non-current liabilities | 521.3 | 596.8 | |||
Liabilities held for sale - non-current | 18.8 | 17.8 | |||
TOTAL LIABILITIES | 3,040.8 | 2,999.7 | |||
Hubbell Incorporated Shareholders’ Equity | 2,229.8 | 2,070.0 | |||
Noncontrolling interest | 10.9 | 15.4 | |||
TOTAL EQUITY | 2,240.7 | 2,085.4 | |||
TOTAL LIABILITIES & EQUITY | $ | 5,281.5 | $ | 5,085.1 |
Condensed Consolidated Statement of Cash Flows
(unaudited)
(in millions)
Twelve Months Ended |
|||||||
2021 | 2020 | ||||||
Cash Flows From Operating Activities Of Continuing Operations | |||||||
Net income from continuing operations attributable to Hubbell | $ | 365.0 | $ | 330.0 | |||
Depreciation and amortization | 149.1 | 144.5 | |||||
Deferred income taxes | 9.2 | 1.4 | |||||
Stock-based compensation expense | 17.5 | 21.9 | |||||
Provision for bad debt expense | 1.3 | 6.7 | |||||
Loss on disposition of business | 6.9 | — | |||||
Loss on extinguishment of debt | 16.8 | — | |||||
Pension charge | — | 7.6 | |||||
Loss (gain) on sale of assets | (4.7 | ) | 0.2 | ||||
Changes in assets and liabilities, net of acquisitions | |||||||
Accounts receivable, net | (124.8 | ) | 41.7 | ||||
Inventories, net | (138.9 | ) | 45.8 | ||||
Accounts payable | 195.1 | 20.7 | |||||
Current liabilities | 27.6 | (26.9 | ) | ||||
Other assets and liabilities, net | (14.9 | ) | 19.2 | ||||
Contributions to defined benefit pension plans | (0.1 | ) | (23.2 | ) | |||
Other, net | 8.6 | 13.3 | |||||
Net cash provided by operating activities from continuing operations | 513.7 | 602.9 | |||||
Cash Flows From Investing Activities Of Continuing Operations | |||||||
Capital expenditures | (90.2 | ) | (82.8 | ) | |||
Acquisition of businesses, net of cash acquired | 0.1 | (239.6 | ) | ||||
Proceeds from disposal of business, net of cash | 8.5 | — | |||||
Purchases of available-for-sale investments | (11.4 | ) | (35.1 | ) | |||
Proceeds from sales of available-for-sale investments | 11.5 | 28.9 | |||||
Other, net | 9.4 | 5.3 | |||||
Net cash used in investing activities from continuing operations | (72.1 | ) | (323.3 | ) | |||
Cash Flows From Financing Activities Of Continuing Operations | |||||||
Issuance of long-term debt | 298.7 | 225.0 | |||||
Payment of long-term debt | (300.0 | ) | (331.3 | ) | |||
Issuance of short-term debt | 8.1 | 125.5 | |||||
Payment of short-term debt | (151.6 | ) | (3.6 | ) | |||
Payment of dividends | (216.9 | ) | (201.4 | ) | |||
Make whole payment for retirement of long-term debt | (16.0 | ) | — | ||||
Debt issuance costs | (4.5 | ) | — | ||||
Repurchase of common shares | (11.2 | ) | (41.3 | ) | |||
Other, net | (39.6 | ) | (17.1 | ) | |||
Net cash used in financing activities from continuing operations | (433.0 | ) | (244.2 | ) | |||
Cash Flows From Discontinued Operations: | |||||||
Cash provided by operating activities | 30.1 | 45.1 | |||||
Cash used in investing activities | (5.7 | ) | (5.5 | ) | |||
Net cash provided by discontinued operations | 24.4 | 39.6 | |||||
Effect of foreign exchange rate changes on cash and cash equivalents | (3.0 | ) | 2.6 | ||||
Increase in cash, cash equivalents and restricted cash | 30.0 | 77.6 | |||||
Cash and cash equivalents, beginning of year | 258.6 | 179.8 | |||||
Cash and cash equivalents within assets held for sale, beginning of year | 1.0 | 2.2 | |||||
Less: Restricted cash, included in other assets | 2.7 | — | |||||
Less: Cash and cash equivalents within assets held for sale, end of year | 0.7 | 1.0 | |||||
Cash and cash equivalents, end of year | $ | 286.2 | $ | 258.6 |
Earnings Per Share
(unaudited)
(in millions, except per share amounts)
Three Months Ended |
Twelve Months Ended |
||||||||||||||||||||
2021 | 2020 | Change | 2021 | 2020 | Change | ||||||||||||||||
Net income from continuing operations attributable to Hubbell (GAAP measure) | $ | 99.5 | $ | 79.8 | 25 | % | $ | 365.0 | $ | 330.0 | 11 | % | |||||||||
Amortization of acquisition-related intangible assets | 18.8 | 18.5 | 77.7 | 72.6 | |||||||||||||||||
Loss on disposition of business | — | — | 6.9 | — | |||||||||||||||||
Loss on extinguishment of debt | — | — | 16.8 | — | |||||||||||||||||
Pension charge | — | 1.0 | — | 7.6 | |||||||||||||||||
Total pre-tax adjustments to net income | $ | 18.8 | $ | 19.5 | $ | 101.4 | $ | 80.2 | |||||||||||||
Income tax effects | 4.7 | 4.6 | 24.7 | 19.8 | |||||||||||||||||
Adjusted net income from continuing operations | $ | 113.6 | $ | 94.7 | 20 | % | $ | 441.7 | $ | 390.4 | 13 | % | |||||||||
Numerator: | |||||||||||||||||||||
Net income from continuing operations attributable to Hubbell (GAAP measure) | $ | 99.5 | $ | 79.8 | $ | 365.0 | $ | 330.0 | |||||||||||||
Less: Earnings allocated to participating securities | (0.3 | ) | (0.3 | ) | (1.1 | ) | (1.1 | ) | |||||||||||||
Net income from continuing operations available to common shareholders (GAAP measure) [a] | $ | 99.2 | $ | 79.5 | 25 | % | $ | 363.9 | $ | 328.9 | 11 | % | |||||||||
Adjusted net income from continuing operations | $ | 113.6 | $ | 94.7 | $ | 441.7 | $ | 390.4 | |||||||||||||
Less: Earnings allocated to participating securities | (0.3 | ) | (0.3 | ) | (1.4 | ) | (1.4 | ) | |||||||||||||
Adjusted net income from continuing operations available to common shareholders [b] | $ | 113.3 | $ | 94.4 | 20 | % | $ | 440.3 | $ | 389.0 | 13 | % | |||||||||
Denominator: | |||||||||||||||||||||
Average number of common shares outstanding [c] | 54.4 | 54.2 | 54.3 | 54.2 | |||||||||||||||||
Potential dilutive shares | 0.4 | 0.4 | 0.4 | 0.3 | |||||||||||||||||
Average number of diluted shares outstanding [d] | 54.8 | 54.6 | 54.7 | 54.5 | |||||||||||||||||
Earnings per share from continuing operations (GAAP measure): | |||||||||||||||||||||
Basic [a] / [c] | $ | 1.82 | $ | 1.47 | $ | 6.70 | $ | 6.07 | |||||||||||||
Diluted [a] / [d] | $ | 1.81 | $ | 1.46 | 24 | % | $ | 6.66 | $ | 6.04 | 10 | % | |||||||||
Adjusted earnings per diluted share from continuing operations [b] / [d] | $ | 2.07 | $ | 1.73 | 20 | % | $ | 8.05 | $ | 7.14 | 13 | % |
Segment Information
(unaudited)
(in millions)
Three Months Ended |
Twelve Months Ended |
||||||||||||||||||||
2021 | 2020 | Change | 2021 | 2020 | Change | ||||||||||||||||
$ | 1,100.1 | $ | 917.1 | 20 | % | $ | 4,194.1 | $ | 3,682.5 | 14 | % | ||||||||||
Operating Income | |||||||||||||||||||||
GAAP measure [b] | $ | 134.3 | $ | 114.6 | 17 | % | $ | 532.3 | $ | 494.5 | 8 | % | |||||||||
Amortization of acquisition-related intangible assets | 18.8 | 18.5 | 77.7 | 72.6 | |||||||||||||||||
Adjusted operating income [c] | $ | 153.1 | $ | 133.1 | 15 | % | $ | 610.0 | $ | 567.1 | 8 | % | |||||||||
Operating margin | |||||||||||||||||||||
GAAP measure [b] / [a] | 12.2 | % | 12.5 | % | -30 bps | 12.7 | % | 13.4 | % | -70 bps | |||||||||||
Adjusted operating margin [c] / [a] | 13.9 | % | 14.5 | % | -60 bps | 14.5 | % | 15.4 | % | -90 bps |
Electrical Solutions | Three Months Ended |
Twelve Months Ended |
|||||||||||||||||||
2021 | 2020 | Change | 2021 | 2020 | Change | ||||||||||||||||
$ | 488.5 | $ | 401.9 | 22 | % | $ | 1,859.7 | $ | 1,603.1 | 16 | % | ||||||||||
Operating Income | |||||||||||||||||||||
GAAP measure [b] | $ | 63.4 | $ | 41.4 | 53 | % | $ | 248.2 | $ | 188.9 | 31 | % | |||||||||
Amortization of acquisition-related intangible assets | 3.3 | 3.8 | 13.3 | 14.4 | |||||||||||||||||
Adjusted operating income [c] | $ | 66.7 | $ | 45.2 | 48 | % | $ | 261.5 | $ | 203.3 | 29 | % | |||||||||
Operating margin | |||||||||||||||||||||
GAAP measure [b] / [a] | 13.0 | % | 10.3 | % | +270 bps | 13.3 | % | 11.8 | % | +150 bps | |||||||||||
Adjusted operating margin [c] / [a] | 13.7 | % | 11.2 | % | +250 bps | 14.1 | % | 12.7 | % | +140 bps |
Utility Solutions | Three Months Ended |
Twelve Months Ended |
|||||||||||||||||||
2021 | 2020 | Change | 2021 | 2020 | Change | ||||||||||||||||
$ | 611.6 | $ | 515.2 | 19 | % | $ | 2,334.4 | $ | 2,079.4 | 12 | % | ||||||||||
Operating Income | |||||||||||||||||||||
GAAP measure [b] | $ | 70.9 | $ | 73.2 | (3) % | $ | 284.1 | $ | 305.6 | (7) % | |||||||||||
Amortization of acquisition-related intangible assets | 15.5 | 14.7 | 64.4 | 58.2 | |||||||||||||||||
Adjusted operating income [c] | $ | 86.4 | $ | 87.9 | (2) % | $ | 348.5 | $ | 363.8 | (4) % | |||||||||||
Operating margin | |||||||||||||||||||||
GAAP measure [b] / [a] | 11.6 | % | 14.2 | % | -260 bps | 12.2 | % | 14.7 | % | -250 bps | |||||||||||
Adjusted operating margin [c] / [a] | 14.1 | % | 17.1 | % | -300 bps | 14.9 | % | 17.5 | % | -260 bps |
Organic Net Sales Growth
(unaudited)
(in millions and percentage change)
Three Months Ended |
Twelve Months Ended |
||||||||||||||||||||||||||
2021 | Inc/(Dec)% | 2020 | Inc/(Dec)% | 2021 | Inc/(Dec)% | 2020 | Inc/(Dec)% | ||||||||||||||||||||
Net sales growth (GAAP measure) | $ | 183.0 | 20.0 | $ | (43.8 | ) | (4.6 | ) | $ | 511.6 | 13.9 | $ | (264.0 | ) | (6.7 | ) | |||||||||||
Impact of acquisitions | 35.4 | 3.9 | 11.6 | 1.1 | 144.6 | 3.9 | 44.8 | 1.1 | |||||||||||||||||||
Impact of divestitures | (2.9 | ) | (0.3 | ) | — | — | (5.7 | ) | (0.2 | ) | (20.3 | ) | (0.5 | ) | |||||||||||||
Foreign currency exchange | 1.2 | 0.1 | (0.4 | ) | — | 16.5 | 0.5 | (10.8 | ) | (0.3 | ) | ||||||||||||||||
Organic net sales growth (decline) | $ | 149.3 | 16.3 | $ | (55.0 | ) | (5.7 | ) | $ | 356.2 | 9.7 | $ | (277.7 | ) | (7.0 | ) |
Electrical Solutions | Three Months Ended |
Twelve Months Ended |
|||||||||||||||||||||
2021 | Inc/(Dec)% | 2020 | Inc/(Dec)% | 2021 | Inc/(Dec)% | 2020 | Inc/(Dec)% | ||||||||||||||||
Net sales growth (GAAP measure) | $ | 86.6 | 21.5 | $ | (25.6 | ) | (6.0 | ) | $ | 256.6 | 16.0 | $ | (173.6 | ) | (9.8 | ) | |||||||
Impact of acquisitions | 2.8 | 0.7 | 6.4 | 1.5 | 21.3 | 1.3 | 18.8 | 1.1 | |||||||||||||||
Impact of divestitures | — | — | — | — | — | — | (20.3 | ) | (1.2 | ) | |||||||||||||
Foreign currency exchange | 1.2 | 0.2 | 0.9 | 0.2 | 13.6 | 0.9 | (2.3 | ) | (0.1 | ) | |||||||||||||
Organic net sales growth (decline) | $ | 82.6 | 20.6 | $ | (32.9 | ) | (7.7 | ) | $ | 221.7 | 13.8 | $ | (169.8 | ) | (9.6 | ) |
Utility Solutions | Three Months Ended |
Twelve Months Ended |
|||||||||||||||||||||||||
2021 | Inc/(Dec)% | 2020 | Inc/(Dec)% | 2021 | Inc/(Dec)% | 2020 | Inc/(Dec)% | ||||||||||||||||||||
Net sales growth (GAAP measure) | $ | 96.4 | 18.7 | $ | (18.1 | ) | (3.4 | ) | $ | 255.0 | 12.3 | $ | (90.4 | ) | (4.2 | ) | |||||||||||
Impact of acquisitions | 32.6 | 6.3 | 5.2 | 0.9 | 123.3 | 5.9 | 26.0 | 1.2 | |||||||||||||||||||
Impact of divestitures | (2.9 | ) | (0.5 | ) | — | — | (5.7 | ) | (0.2 | ) | — | — | |||||||||||||||
Foreign currency exchange | — | — | (1.3 | ) | (0.2 | ) | 2.9 | 0.1 | (8.5 | ) | (0.4 | ) | |||||||||||||||
Organic net sales growth (decline) | $ | 66.7 | 12.9 | $ | (22.0 | ) | (4.1 | ) | $ | 134.5 | 6.5 | $ | (107.9 | ) | (5.0 | ) |
HUBBELL INCORPORATED
Adjusted EBITDA from Continuing Operations
(unaudited)
(in millions)
Three Months Ended |
||||||||||
2021 | 2020 | Change | ||||||||
Net income from continuing operations | $ | 101.3 | $ | 81.4 | 24 | % | ||||
Provision for income taxes | 22.6 | 18.2 | ||||||||
Interest expense, net | 13.3 | 14.5 | ||||||||
Other (income) expense, net | (2.9 | ) | (0.5 | ) | ||||||
Depreciation and amortization | 36.4 | 37.3 | ||||||||
Pension charge | — | 1.0 | ||||||||
Subtotal | 69.4 | 70.5 | ||||||||
Adjusted EBITDA | $ | 170.7 | $ | 151.9 | 12 | % |
Twelve Months Ended |
|||||||||
2021 | 2020 | Change | |||||||
Net income from continuing operations | $ | 371.1 | $ | 334.7 | 11 | % | |||
Provision for income taxes | 88.2 | 89.8 | |||||||
Interest expense, net | 54.7 | 60.1 | |||||||
Other (income) expense, net | (5.4 | ) | 2.3 | ||||||
Depreciation and amortization | 149.1 | 144.5 | |||||||
Pension charge | — | 7.6 | |||||||
Loss on disposition of business | 6.9 | — | |||||||
Loss on extinguishment of debt | 16.8 | — | |||||||
Subtotal | 310.3 | 304.3 | |||||||
Adjusted EBITDA | $ | 681.4 | $ | 639.0 | 7 | % |
Restructuring and Related Costs from Continuing Operations Included in Consolidated Results
(unaudited)
(in millions, except per share amounts)
Three Months Ended |
|||||||||||||||||
2021 | 2020 | 2021 | 2020 | 2021 | 2020 | ||||||||||||
Costs of goods sold | S&A expense | Total | |||||||||||||||
Restructuring costs | $ | 0.6 | $ | 8.3 | $ | 0.9 | $ | 2.4 | $ | 1.5 | $ | 10.7 | |||||
Restructuring related costs (benefit) | 0.5 | 1.3 | 2.3 | 1.1 | 2.8 | 2.4 | |||||||||||
Restructuring and related costs (non-GAAP measure) | $ | 1.1 | $ | 9.6 | $ | 3.2 | $ | 3.5 | $ | 4.3 | $ | 13.1 |
Twelve Months Ended |
|||||||||||||||||
2021 | 2020 | 2021 | 2020 | 2021 | 2020 | ||||||||||||
Costs of goods sold | S&A expense | Total | |||||||||||||||
Restructuring costs | $ | 2.4 | $ | 16.3 | $ | 1.5 | $ | 4.1 | $ | 3.9 | $ | 20.4 | |||||
Restructuring related costs (benefit) | 5.7 | 2.6 | 0.2 | 3.6 | 5.9 | 6.2 | |||||||||||
Restructuring and related costs (non-GAAP measure) | $ | 8.1 | $ | 18.9 | $ | 1.7 | $ | 7.7 | $ | 9.8 | $ | 26.6 |
Three Months Ended |
Twelve Months Ended |
|||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||
Restructuring and related costs included in Cost of goods sold | ||||||||||||
Electrical Solutions | $ | 0.1 | $ | 6.1 | $ | 5.1 | $ | 9.8 | ||||
Utility Solutions | 1.0 | 3.5 | 3.0 | 9.1 | ||||||||
Total | $ | 1.1 | $ | 9.6 | $ | 8.1 | $ | 18.9 | ||||
Restructuring and related costs included in Selling & administrative expenses | ||||||||||||
Electrical Solutions | $ | 1.7 | $ | 2.1 | $ | (0.5 | ) | $ | 4.8 | |||
Utility Solutions | 1.5 | 1.4 | 2.2 | 2.9 | ||||||||
Total | $ | 3.2 | $ | 3.5 | $ | 1.7 | $ | 7.7 | ||||
Impact on Income before income taxes from continuing operations | $ | 4.3 | $ | 13.1 | $ | 9.8 | $ | 26.6 | ||||
Impact on Net income available to Hubbell common shareholders - continuing operations | 3.3 | 10.0 | 7.6 | 20.2 | ||||||||
Impact on Diluted earnings per share from continuing operations | $ | 0.06 | $ | 0.18 | $ | 0.14 | $ | 0.37 |
Additional Non-GAAP Financial Measures
(unaudited)
(in millions)
Ratios of Total Debt to Total Capital and Net Debt to Total Capital
Total Debt | $ | 1,445.2 | $ | 1,590.0 | |||
Total Hubbell Shareholders’ Equity | 2,229.8 | 2,070.0 | |||||
Total Capital | $ | 3,675.0 | $ | 3,660.0 | |||
Total Debt to Total Capital | 39 | % | 43 | % | |||
Less: Cash and Investments | 364.7 | 339.0 | |||||
Net Debt | $ | 1,080.5 | $ | 1,251.0 | |||
Net Debt to Total Capital | 29 | % | 34 | % |
Free Cash Flow Reconciliation
Three Months Ended |
Twelve Months Ended |
||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||
Net cash provided by operating activities from continuing operations | $ | 233.3 | $ | 156.1 | $ | 513.7 | $ | 602.9 | |||||||
Less: Capital expenditures | (27.8 | ) | (35.2 | ) | (90.2 | ) | (82.8 | ) | |||||||
Free cash flow | $ | 205.5 | $ | 120.9 | $ | 423.5 | $ | 520.1 |
HUBBELL INCORPORATED
Recast Segment Information
(unaudited)
(in millions)
In
Three Months Ended | Twelve Months Ended | ||||||||||||||||||
$ | 956.3 | $ | 1,054.3 | $ | 1,083.4 | $ | 1,100.1 | $ | 4,194.1 | ||||||||||
Operating Income | |||||||||||||||||||
GAAP measure [b] | $ | 109.9 | $ | 142.2 | $ | 145.9 | $ | 134.3 | $ | 532.3 | |||||||||
Amortization of acquisition-related intangible assets | 21.4 | 19.6 | 17.9 | 18.8 | 77.7 | ||||||||||||||
Adjusted operating income [c] | $ | 131.3 | $ | 161.8 | $ | 163.8 | $ | 153.1 | $ | 610.0 | |||||||||
Operating margin | |||||||||||||||||||
GAAP measure [b] / [a] | 11.5 | % | 13.5 | % | 13.5 | % | 12.2 | % | 12.7 | % | |||||||||
Adjusted operating margin [c] / [a] | 13.7 | % | 15.3 | % | 15.1 | % | 13.9 | % | 14.5 | % |
Electrical Solutions | Three Months Ended | Twelve Months Ended | |||||||||||||||||
$ | 424.1 | $ | 465.5 | $ | 481.6 | $ | 488.5 | $ | 1,859.7 | ||||||||||
Operating Income | |||||||||||||||||||
GAAP measure [b] | $ | 49.2 | $ | 69.3 | $ | 66.3 | $ | 63.4 | $ | 248.2 | |||||||||
Amortization of acquisition-related intangible assets | 3.4 | 3.3 | 3.3 | 3.3 | 13.3 | ||||||||||||||
Adjusted operating income [c] | $ | 52.6 | $ | 72.6 | $ | 69.6 | $ | 66.7 | $ | 261.5 | |||||||||
Operating margin | |||||||||||||||||||
GAAP measure [b] / [a] | 11.6 | % | 14.9 | % | 13.8 | % | 13.0 | % | 13.3 | % | |||||||||
Adjusted operating margin [c] / [a] | 12.4 | % | 15.6 | % | 14.5 | % | 13.7 | % | 14.1 | % |
Utility Solutions | Three Months Ended | Twelve Months Ended | |||||||||||||||||
$ | 532.2 | $ | 588.8 | $ | 601.8 | $ | 611.6 | $ | 2,334.4 | ||||||||||
Operating Income | |||||||||||||||||||
GAAP measure [b] | $ | 60.7 | $ | 72.9 | $ | 79.6 | $ | 70.9 | $ | 284.1 | |||||||||
Amortization of acquisition-related intangible assets | 18.0 | 16.3 | 14.6 | 15.5 | 64.4 | ||||||||||||||
Adjusted operating income [c] | $ | 78.7 | $ | 89.2 | $ | 94.2 | $ | 86.4 | $ | 348.5 | |||||||||
Operating margin | |||||||||||||||||||
GAAP measure [b] / [a] | 11.4 | % | 12.4 | % | 13.2 | % | 11.6 | % | 12.2 | % | |||||||||
Adjusted operating margin [c] / [a] | 14.8 | % | 15.1 | % | 15.7 | % | 14.1 | % | 14.9 | % |
Three Months Ended | Twelve Months Ended | ||||||||||||||||||
$ | 957.6 | $ | 837.5 | $ | 970.3 | $ | 917.1 | $ | 3,682.5 | ||||||||||
Operating Income | |||||||||||||||||||
GAAP measure [b] | $ | 106.6 | $ | 125.3 | $ | 148.0 | $ | 114.6 | $ | 494.5 | |||||||||
Amortization of acquisition-related intangible assets | 18.7 | 17.7 | 17.7 | 18.5 | 72.6 | ||||||||||||||
Adjusted operating income [c] | $ | 125.3 | $ | 143.0 | $ | 165.7 | $ | 133.1 | $ | 567.1 | |||||||||
Operating margin | |||||||||||||||||||
GAAP measure [b] / [a] | 11.1 | % | 15.0 | % | 15.3 | % | 12.5 | % | 13.4 | % | |||||||||
Adjusted operating margin [c] / [a] | 13.1 | % | 17.1 | % | 17.1 | % | 14.5 | % | 15.4 | % |
Electrical Solutions | Three Months Ended | Twelve Months Ended | |||||||||||||||||
$ | 430.9 | $ | 357.7 | $ | 412.6 | $ | 401.9 | $ | 1,603.1 | ||||||||||
Operating Income | |||||||||||||||||||
GAAP measure [b] | $ | 43.5 | $ | 49.3 | $ | 54.7 | $ | 41.4 | $ | 188.9 | |||||||||
Amortization of acquisition-related intangible assets | 4.0 | 3.3 | 3.3 | 3.8 | 14.4 | ||||||||||||||
Adjusted operating income [c] | $ | 47.5 | $ | 52.6 | $ | 58.0 | $ | 45.2 | $ | 203.3 | |||||||||
Operating margin | |||||||||||||||||||
GAAP measure [b] / [a] | 10.1 | % | 13.8 | % | 13.3 | % | 10.3 | % | 11.8 | % | |||||||||
Adjusted operating margin [c] / [a] | 11.0 | % | 14.7 | % | 14.1 | % | 11.2 | % | 12.7 | % |
Utility Solutions | Three Months Ended | Twelve Months Ended | |||||||||||||||||
$ | 526.7 | $ | 479.8 | $ | 557.7 | $ | 515.2 | $ | 2,079.4 | ||||||||||
Operating Income | |||||||||||||||||||
GAAP measure [b] | $ | 63.1 | $ | 76.0 | $ | 93.3 | $ | 73.2 | $ | 305.6 | |||||||||
Amortization of acquisition-related intangible assets | 14.7 | 14.4 | 14.4 | 14.7 | 58.2 | ||||||||||||||
Adjusted operating income [c] | $ | 77.8 | $ | 90.4 | $ | 107.7 | $ | 87.9 | $ | 363.8 | |||||||||
Operating margin | |||||||||||||||||||
GAAP measure [b] / [a] | 12.0 | % | 15.8 | % | 16.7 | % | 14.2 | % | 14.7 | % | |||||||||
Adjusted operating margin [c] / [a] | 14.8 | % | 18.8 | % | 19.3 | % | 17.1 | % | 17.5 | % |
Condensed Consolidated Statement of Income
(unaudited)
(in millions, except per share amounts)
Three Months Ended | Twelve Months Ended | ||||||||||||||||||
Net sales | $ | 956.3 | $ | 1,054.3 | $ | 1,083.4 | $ | 1,100.1 | $ | 4,194.1 | |||||||||
Cost of goods sold | 694.1 | 756.0 | 782.3 | 810.2 | 3,042.6 | ||||||||||||||
Gross profit | 262.2 | 298.3 | 301.1 | 289.9 | 1,151.5 | ||||||||||||||
Selling & administrative expenses | 152.3 | 156.1 | 155.2 | 155.6 | 619.2 | ||||||||||||||
Operating income | 109.9 | 142.2 | 145.9 | 134.3 | 532.3 | ||||||||||||||
Operating income as a % of Net sales | 11.5 | % | 13.5 | % | 13.5 | % | 12.2 | % | 12.7 | % | |||||||||
Loss on disposition of business | — | (6.8 | ) | (0.1 | ) | — | (6.9 | ) | |||||||||||
Loss on extinguishment of debt | — | (16.8 | ) | — | — | (16.8 | ) | ||||||||||||
Interest expense, net | (15.2 | ) | (12.6 | ) | (13.6 | ) | (13.3 | ) | (54.7 | ) | |||||||||
Other income (expense), net | 1.2 | 0.5 | 0.8 | 2.9 | 5.4 | ||||||||||||||
Total other expense, net | (14.0 | ) | (35.7 | ) | (12.9 | ) | (10.4 | ) | (73.0 | ) | |||||||||
Income from continuing operations before income taxes | 95.9 | 106.5 | 133.0 | 123.9 | 459.3 | ||||||||||||||
Provision for income taxes | 21.2 | 16.9 | 27.5 | 22.6 | 88.2 | ||||||||||||||
Net income from continuing operations | 74.7 | 89.6 | 105.5 | 101.3 | 371.1 | ||||||||||||||
Less: Net income from continuing operations attributable to noncontrolling interest | (1.4 | ) | (0.8 | ) | (2.1 | ) | (1.8 | ) | (6.1 | ) | |||||||||
Net income from continuing operations attributable to |
73.3 | 88.8 | 103.4 | 99.5 | 365.0 | ||||||||||||||
Income from discontinued operations, net of tax | 4.4 | 7.0 | 5.0 | 18.1 | 34.5 | ||||||||||||||
Net income attributable to |
$ | 77.7 | $ | 95.8 | $ | 108.4 | $ | 117.6 | $ | 399.5 | |||||||||
Earnings per share: | |||||||||||||||||||
Basic earnings per share from continuing operations | $ | 1.35 | $ | 1.63 | $ | 1.90 | $ | 1.82 | $ | 6.70 | |||||||||
Basic earnings per share from discontinued operations | $ | 0.08 | $ | 0.13 | $ | 0.09 | $ | 0.33 | $ | 0.63 | |||||||||
Basic earnings per share | $ | 1.43 | $ | 1.76 | $ | 1.99 | $ | 2.15 | $ | 7.33 | |||||||||
Diluted earnings per share from continuing operations | $ | 1.33 | $ | 1.62 | $ | 1.88 | $ | 1.81 | $ | 6.66 | |||||||||
Diluted earnings per share from discontinued operations | $ | 0.09 | $ | 0.12 | $ | 0.10 | $ | 0.33 | $ | 0.62 | |||||||||
Diluted earnings per share | $ | 1.42 | $ | 1.74 | $ | 1.98 | $ | 2.14 | $ | 7.28 |
Condensed Consolidated Statement of Income
(unaudited)
(in millions, except per share amounts)
Three Months Ended | Twelve Months Ended | ||||||||||||||||||
Net sales | $ | 957.6 | $ | 837.5 | $ | 970.3 | $ | 917.1 | $ | 3,682.5 | |||||||||
Cost of goods sold | 680.0 | 582.3 | 677.5 | 656.9 | 2,596.7 | ||||||||||||||
Gross profit | 277.6 | 255.2 | 292.8 | 260.2 | 1,085.8 | ||||||||||||||
Selling & administrative expenses | 171.0 | 129.9 | 144.8 | 145.6 | 591.3 | ||||||||||||||
Operating income | 106.6 | 125.3 | 148.0 | 114.6 | 494.5 | ||||||||||||||
Operating income as a % of Net sales | 11.1 | % | 15.0 | % | 15.3 | % | 12.5 | % | 13.4 | % | |||||||||
Pension charge | — | — | (6.6 | ) | (1.0 | ) | (7.6 | ) | |||||||||||
Interest expense, net | (15.1 | ) | (15.6 | ) | (14.9 | ) | (14.5 | ) | (60.1 | ) | |||||||||
Other income (expense), net | (2.5 | ) | (0.4 | ) | 0.1 | 0.5 | (2.3 | ) | |||||||||||
Total other expense, net | (17.6 | ) | (16.0 | ) | (21.4 | ) | (15.0 | ) | (70.0 | ) | |||||||||
Income from continuing operations before income taxes | 89.0 | 109.3 | 126.6 | 99.6 | 424.5 | ||||||||||||||
Provision for income taxes | 21.1 | 22.4 | 28.1 | 18.2 | 89.8 | ||||||||||||||
Net income from continuing operations | 67.9 | 86.9 | 98.5 | 81.4 | 334.7 | ||||||||||||||
Less: Net income from continuing operations attributable to noncontrolling interest | (0.7 | ) | (1.0 | ) | (1.4 | ) | (1.6 | ) | (4.7 | ) | |||||||||
Net income from continuing operations attributable to |
67.2 | 85.9 | 97.1 | 79.8 | 330.0 | ||||||||||||||
Income from discontinued operations, net of tax | 7.8 | 2.3 | 10.0 | 1.1 | 21.2 | ||||||||||||||
Net income attributable to |
$ | 75.0 | $ | 88.2 | $ | 107.1 | $ | 80.9 | $ | 351.2 | |||||||||
Earnings per share: | |||||||||||||||||||
Basic earnings per share from continuing operations | $ | 1.23 | $ | 1.58 | $ | 1.79 | $ | 1.47 | $ | 6.07 | |||||||||
Basic earnings per share from discontinued operations | $ | 0.15 | $ | 0.04 | $ | 0.18 | $ | 0.02 | $ | 0.39 | |||||||||
Basic earnings per share | $ | 1.38 | $ | 1.62 | $ | 1.97 | $ | 1.49 | $ | 6.46 | |||||||||
Diluted earnings per share from continuing operations | $ | 1.23 | $ | 1.58 | $ | 1.78 | $ | 1.46 | $ | 6.04 | |||||||||
Diluted earnings per share from discontinued operations | $ | 0.14 | $ | 0.04 | $ | 0.18 | $ | 0.02 | $ | 0.39 | |||||||||
Diluted earnings per share | $ | 1.37 | $ | 1.62 | $ | 1.96 | $ | 1.48 | $ | 6.43 | |||||||||
Earnings Per Share
(unaudited)
(in millions, except per share amounts)
Three Months Ended | Twelve Months Ended | ||||||||||||||||||
Net income from continuing operations attributable to Hubbell (GAAP measure) | $ | 73.3 | $ | 88.8 | $ | 103.4 | $ | 99.5 | $ | 365.0 | |||||||||
Amortization of acquisition-related intangible assets | 21.4 | 19.6 | 17.9 | 18.8 | 77.7 | ||||||||||||||
Loss on disposition of business | — | 6.8 | 0.1 | — | 6.9 | ||||||||||||||
Loss on extinguishment of debt | — | 16.8 | — | — | 16.8 | ||||||||||||||
Total pre-tax adjustments to net income | $ | 21.4 | $ | 43.2 | $ | 18.0 | $ | 18.8 | $ | 101.4 | |||||||||
Income tax effects | 5.3 | 10.3 | 4.4 | 4.7 | 24.7 | ||||||||||||||
Adjusted net income from continuing operations | $ | 89.4 | $ | 121.7 | $ | 117.0 | $ | 113.6 | $ | 441.7 | |||||||||
Numerator: | |||||||||||||||||||
Net income from continuing operations attributable to Hubbell (GAAP measure) | $ | 73.3 | $ | 88.8 | $ | 103.4 | $ | 99.5 | $ | 365.0 | |||||||||
Less: Earnings allocated to participating securities | (0.2 | ) | (0.3 | ) | (0.3 | ) | (0.3 | ) | (1.1 | ) | |||||||||
Net income from continuing operations available to common shareholders (GAAP measure) [a] | $ | 73.1 | $ | 88.5 | $ | 103.1 | $ | 99.2 | $ | 363.9 | |||||||||
Adjusted net income from continuing operations | $ | 89.4 | $ | 121.7 | $ | 117.0 | $ | 113.6 | $ | 441.7 | |||||||||
Less: Earnings allocated to participating securities | (0.3 | ) | (0.4 | ) | (0.4 | ) | (0.3 | ) | (1.4 | ) | |||||||||
Adjusted net income from continuing operations available to common shareholders [b] | $ | 89.1 | $ | 121.3 | $ | 116.6 | $ | 113.3 | $ | 440.3 | |||||||||
Denominator: | |||||||||||||||||||
Average number of common shares outstanding [c] | 54.2 | 54.3 | 54.3 | 54.4 | 54.3 | ||||||||||||||
Potential dilutive shares | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | ||||||||||||||
Average number of diluted shares outstanding [d] | 54.7 | 54.7 | 54.7 | 54.8 | 54.7 | ||||||||||||||
Earnings per share from continuing operations (GAAP measure): | |||||||||||||||||||
Basic [a] / [c] | $ | 1.35 | $ | 1.63 | $ | 1.90 | $ | 1.82 | $ | 6.70 | |||||||||
Diluted [a] / [d] | $ | 1.33 | $ | 1.62 | $ | 1.88 | $ | 1.81 | $ | 6.66 | |||||||||
Adjusted earnings per diluted share from continuing operations [b] / [d] | $ | 1.63 | $ | 2.22 | $ | 2.13 | $ | 2.07 | $ | 8.05 |
Earnings Per Share
(unaudited)
(in millions, except per share amounts)
Three Months Ended | Twelve Months Ended | ||||||||||||||||||
Net income from continuing operations attributable to Hubbell (GAAP measure) | $ | 67.2 | $ | 85.9 | $ | 97.1 | $ | 79.8 | $ | 330.0 | |||||||||
Amortization of acquisition-related intangible assets | 18.7 | 17.7 | 17.7 | 18.5 | 72.6 | ||||||||||||||
Pension charge | — | — | 6.6 | 1.0 | 7.6 | ||||||||||||||
Total pre-tax adjustments to net income | $ | 18.7 | $ | 17.7 | $ | 24.3 | $ | 19.5 | $ | 80.2 | |||||||||
Income tax effects | 4.7 | 4.4 | 6.1 | 4.6 | 19.8 | ||||||||||||||
Adjusted net income from continuing operations | $ | 81.2 | $ | 99.2 | $ | 115.3 | $ | 94.7 | $ | 390.4 | |||||||||
Numerator: | |||||||||||||||||||
Net income from continuing operations attributable to Hubbell (GAAP measure) | $ | 67.2 | $ | 85.9 | $ | 97.1 | $ | 79.8 | $ | 330.0 | |||||||||
Less: Earnings allocated to participating securities | (0.2 | ) | (0.3 | ) | (0.3 | ) | (0.3 | ) | (1.1 | ) | |||||||||
Net income from continuing operations available to common shareholders (GAAP measure) [a] | $ | 67.0 | $ | 85.6 | $ | 96.8 | $ | 79.5 | $ | 328.9 | |||||||||
Adjusted net income from continuing operations | $ | 81.2 | $ | 99.2 | $ | 115.3 | $ | 94.7 | $ | 390.4 | |||||||||
Less: Earnings allocated to participating securities | (0.3 | ) | (0.4 | ) | (0.4 | ) | (0.3 | ) | (1.4 | ) | |||||||||
Adjusted net income from continuing operations available to common shareholders [b] | $ | 80.9 | $ | 98.8 | $ | 114.9 | $ | 94.4 | $ | 389.0 | |||||||||
Denominator: | |||||||||||||||||||
Average number of common shares outstanding [c] | 54.3 | 54.1 | 54.2 | 54.2 | 54.2 | ||||||||||||||
Potential dilutive shares | 0.3 | 0.2 | 0.3 | 0.4 | 0.3 | ||||||||||||||
Average number of diluted shares outstanding [d] | 54.6 | 54.3 | 54.5 | 54.6 | 54.5 | ||||||||||||||
Earnings per share from continuing operations (GAAP measure): | |||||||||||||||||||
Basic [a] / [c] | $ | 1.23 | $ | 1.58 | $ | 1.79 | $ | 1.47 | $ | 6.07 | |||||||||
Diluted [a] / [d] | $ | 1.23 | $ | 1.58 | $ | 1.78 | $ | 1.46 | $ | 6.04 | |||||||||
Adjusted earnings per diluted share from continuing operations [b] / [d] | $ | 1.48 | $ | 1.82 | $ | 2.11 | $ | 1.73 | $ | 7.14 | |||||||||
Hubbell Inc.