Investor Presentation. February 15, 2017

Similar documents
William Blair Growth Stock Conference

Investor Presentation. February 26, 2018

Robert W. Baird s 2016 Global Industrial Conference Hubertus Muehlhaueser President and CEO John Stewart Senior Vice President and CFO Rich Sheffer

2018 Q4 Earnings Call. February 19, 2019

2017 Q4 Earnings Call. February 26, 2018

2018 Q1 Earnings Call. May 7, 2018

2018 Q3 Earnings Call. November 5, 2018

HORIZON GLOBAL DRIVEN TO DELIVER. 28 th Annual Roth Conference March 2016 NYSE: HZN

I n v e s t o r P r e s e n t a t i o n. F e b r u a r y

ZEBRA TECHNOLOGIES SECOND-QUARTER 2016 RESULTS. August 9, 2016

ZEBRA TECHNOLOGIES FIRST QUARTER 2016 RESULTS May 10, 2016

FORWARD LOOKING STATEMENTS

McCormick & Company, Inc. 2 nd Quarter 2018 Financial Results and Outlook

Fourth Quarter and FY 2017 Earnings. February 26, 2018

Our Transformation Continues. March 21, 2018

MYERS INDUSTRIES, INC. MARCH 9, 2017 FOURTH QUARTER & FULL YEAR EARNINGS PRESENTATION

Our Transformation Continues Sidoti NDR May 29-30, 2018

F I N A N C E U P D A T E G R O W T H W I T H D I S C I P L I N E

February 21, Fourth Quarter 2018 Results

2018 FOURTH QUARTER EARNINGS CALL

McCormick & Company, Inc. 4th Quarter 2018 Financial Results and 2019 Outlook

McCormick & Company, Inc. 2nd Quarter 2017 Financial Results and Outlook June 29, 2017

McCormick & Company, Inc.

McCormick & Company, Inc. 1 st Quarter 2018 Financial Results and Outlook

Acquisition of TurboChef Technologies, Inc.

Driving shareholder value

Fourth Quarter 2018 Results Presentation. January 31, 2019

Horizon Global First Quarter 2016 Earnings Presentation

ZEBRA TECHNOLOGIES. William Blair Growth Stock Conference June 16, 2016

Investor Update Philip Mezey, President and Chief Executive Officer

Fourth-Quarter 2018 Results. January 30, 2019

B. Riley Investor Conference. May 23, 2018

Philips Lighting reports 0.5% full year comparable sales growth, 10% operational profitability and EUR 403 million free cash flow

Bank of America Merrill Lynch Global Industrials Conference 2018 March 2018

Q4 & FY 2017 EARNINGS PRESENTATION MARCH 13, 2018

Q3 17 EARNINGS DECK November 1, 2017

Q EARNINGS PRESENTATION MAY 2, 2018

Steve Martens VP Investor Relations FY13 Q3

September 11, Corporate Update. Rich Tobin, President & Chief Executive Officer

Q2 FISCAL 2019 EARNINGS PRESENTATION. October 19, 2018

Investor Presentation

McCormick & Company, Inc. 3rd Quarter 2017 Financial Results and Outlook September 28, 2017

TENNANT COMPANY INVESTOR PRESENTATION REINVENTING HOW THE WORLD CLEANS

Investor Presentation

TENNANT COMPANY. INVESTOR PRESENTATION Second Quarter 2018 REINVENTING HOW THE WORLD CLEANS

WESCO International John Engel Chairman, President and CEO. EPG Conference May 16, 2016

The Manitowoc Company

The New Unilever Simpler, Faster, Stronger Jean-Marc Huët

1Q 2016 Earnings Call May 10, :00am ET

FOURTH QUARTER FISCAL YEAR May 18, 2017

TENNANT COMPANY. Earnings Release Conference Call Second Quarter Wednesday, August 2, 2017

Credit Suisse 6 th Annual Industrials Conference November 2018

Investor Deck December 2018

McCormick & Company, Inc. 4th Quarter 2016 Financial Results and Outlook January 25, 2017

2017 Full Year. Results Presentation. 21 February 2018

WESCO International John Engel Chairman, President and CEO

Fourth Quarter and Full Year Earnings Call March 1, 2019

Fourth Quarter Fiscal Year 2017

Investor presentation

Driving Profitable Growth

4Q and Full Year 2016 Earnings Presentation. February 8, 2017

Fourth Quarter & Full Year 2017 Results Presentation. February 8, 2018

William Blair Growth Stock Conference. Eric Dey EVP & CFO

WESCO International John Engel Chairman, President and CEO. William Blair & Company 36 th Annual Growth Stock Conference June 14, 2016

MYERS INDUSTRIES, INC. Fourth Quarter & Full Year 2018 Earnings Presentation

Earnings Call Presentation

4 TH QUARTER AND FULL YEAR 2012 RESULTS

4Q 2017 Presentation. February 27, 2018

3Q Presentation. November 7, 2017

TENNANT COMPANY. Earnings Release Conference Call First Quarter Monday, April 24, 2017

Trimble Second Quarter 2018 Results Summary

Fourth Quarter 2016 Earnings Conference Call

FOURTH QUARTER 2017 EARNINGS CALL //// MARCH 1, 2018

MORGAN STANLEY GLOBAL CONSUMER & RETAIL CONFERENCE. Cécile Cabanis, CFO. November 14, 2017 I 1 I

RESULTS FOR THE YEAR ENDED 31 MARCH Copyright Tate & Lyle PLC 2017

Rohm and Haas Company. Jacques M. Croisetière Executive Vice President and CFO Morgan Stanley Basic Materials Conference

4Q & FY2015 Earnings Call March 1, :00am ET

Rent-A-Center today is

Pursuing Growth Building Value

Zep Inc. Company Overview. October 2013

EARNINGS CALL. FISCAL 2018: Q4 & ANNUAL RESULTS June 21, 2018

The J.M. Smucker Company

Forward-Looking Statements

TENNANT COMPANY. INVESTOR PRESENTATION Third Quarter 2018 REINVENTING HOW THE WORLD CLEANS

DAVE MARBERGER CHIEF FINANCIAL OFFICER

3rd Quarter 2018 Earnings Conference Call. October 23, 2018

McCormick & Company, Inc. 4 th Quarter 2015 Financial Results and Business Outlook January 28, 2016

Second Quarter 2017 Earnings Conference Call

Fourth Quarter 2017 Earnings Conference Call February 28, 2018

The Manitowoc Company, Inc.

NYSE:BLD. Investor Relations Presentation

1st Quarter 2018 Earnings Conference Call. April 24, 2018

Rockwell Automation. Company Overview August 2018 PUBLIC. Copyright 2018 Rockwell Automation, Inc. All Rights Reserved.

C I T I G R O U P I N D U S T R I A L M A N U F A C T U R I N G C O N F E R E N C E M A R C H 6,

Q3 Fiscal Year 2018 Investor Presentation Financial Results Conference Call

Investor Presentation Q1 2018

Investor Presentation. March 2016

November 2017 Mike Poteshman Executive VP & CFO

INVESTOR PRESENTATION

31 March 2018 Audited Preliminary Results. 6 June 2018

Transcription:

Investor Presentation February 15, 2017

Safe Harbor Statement Any statements in this presentation regarding our business that are not historical facts are forward-looking statements. These statements are based on the current expectations of the management of the company and our future results could differ materially from any implied projections or forward-looking statements made today. Our actual results may be affected by many important factors, including risks and uncertainties identified in our press releases and in our SEC filings. We do not undertake any obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events, or other circumstances. 2

Agenda 1. Welbilt Introduction 2. Global Foodservice Equipment Industry 3. Strategy 4. Financials

Our heritage in the industry stretches back over a century, and our experience and expertise has grown tremendously over the years Berisford WELBILT 1929 1995 2000 2008 2016 2017 Henry and Berisford Berisford The Manitowoc Manitowoc Foodservice and now, we Alexander Hirsch acquires Welbilt changes its name Company spins-off from The are Welbilt establish the 1902 Corp. in the 1945 1966 to Enodis 1971 plc. 1993 acquires Enodis 1995 1997 Manitowoc 2008 Company 2015 2016 Welbilt Stove Co. United States 1955 Welbilt acquires Detroit-Michigan Stove Co (parent company of Garland) to become Welbilt Corp. 1982 Frymaster joins the portfolio 1998-1999 Convotherm and Delfield join the portfolio 1966 Manitowoc Ice begins producing ice-machines 1995 MTW acquires Kolpak 2000 Merrychef and Multiplex join the 1851 1910 1989 1982 Cleveland 1994 Range 1995 1999 2000 2002 portfolio 2004 2008 and Merco join the portfolio 2015 MFS launches its fitkitchen ( food inspiring technology ) initiative 1994 Lincoln joins the portfolio 4

Welbilt at a Glance 2016 Revenue $1.5B by Region 73% Americas 16% EMEA 11% APAC Offering: End Markets: Channels: Employees: Presence: Capabilities: Full-line of hot/cold products & systems All commercial kitchen operators 3000+ distributors & dealers Approx. 5,500 globally 36 locations in 12 countries World class design, manufacturing, parts & service by End Market 1 by Channel 2 Other 2% Travel & Leisure 8% Other General Markets 7% Other Chains 4% Healthcare 8% Education 6% Retail 8% Business & Industry 10% Restaurants 58% Key Accounts 22% Dealers, Dealers, Distributors, Buying Buying Groups Groups 64% 67% 1 Estimate for WBT Americas 2 Reflects gross sales for 2016. Includes all third party product sales. 5

Full Line Product Offering with Leading Brands... 12 brands that command #1 or #2 market share positions System Solutions Beverage Equipment Freezers & Prep. Stations Combi- and High Speed Ovens Walk-in Refrigeration Commercial Ranges, Grills, and Induction Ice-cube machines Commercial Fryers, Hot Holding Cold products (~40-45% revenue) Hot products (35-40% revenue) Parts & Service (~15-20% revenue) 6

... and a Broad Range of Supporting Services for our Channel Partners and End Customers Finance Solutions KitchenCare University StarChef Program 7

Long Standing Customer Relationships with large End Customers as well as US Channel Partners Large End Customers typically designated as Key Accounts Top 5 Global End Customers 2016 Customer % of FY16 Revenue # of Years¹ End Customer 1 8.1% 54 End Customer 2 3.8% 27 End Customer 3 3.2% 57 End Customer 4 2.0% 35 End Customer 5 1.8% 30 Over 40 years average relationship with our top 5 end customers and 20 years average relationship with our top 5 dealer customers US Channel Partners typically referred to as General Market 1 Source: Company estimates. Top 5 North America Dealer Customers 2016 Customer % of FY16 Revenue # of Years¹ Dealer Customer 1 7.5% 29 Dealer Customer 2 6.9% 8 Dealer Customer 3 5.7% 8 Dealer Customer 4 3.6% 28 Dealer Customer 5 3.1% 26 8

Stable Revenue Base from Significant Replacement Demand and Large Installed Base Predictable product replacement cycles support stable Welbilt revenue Provides recurring, higher margin revenue and aids in maintaining customers 2017 U.S. Foodservice Equipment Needs 1 Site Expansion/ Add l Dayparts 9% Renovations 23% Eco Friendly 5% New Construction 19% Replacement 44% KitchenCare KitchenCare protects, services, and maintains foodservice equipment throughout the product lifecycle Each new piece of Welbilt equipment comes with KitchenCare warranty Multiple levels of support available, depending on customer need Provides a stable source of recurring revenue 2/3 of demand expected to be driven by replacement and renovations in 2017, supporting stable revenue base ~15-20% of revenue generated by stable KitchenCare aftermarket parts and service offering 1 Foodservice Equipment and Supplies 9

Awards & Recognitions for Leading Product Innovations 10

Agenda 1. Welbilt Introduction 2. Global Foodservice Equipment Industry 3. Strategy 4. Financials

Positive Industry Fundamentals Population & Income Growth New Concepts & New Markets Steadily Growing Foodservice Industry Health & Safety 12

Increasing Global Population & Income Global Population Growth Global Population (billions) 10 8 6 4 2 0 1950 1970 1990 2010 2030 2050 Source: U.S. Census Bureau, International Data Base, July 2015 Update The global population has tripled since the 1950s and is expected to reach over 9 billion by 2050 Global per capita income is expected to exhibit continued growth over the 2015-2030 period Global per capita income Growth Index (1950 = 100) 700 600 500 400 Eating-out culture is growing, driven by: Increasing disposable incomes Hectic lifestyles 300 2000 2005 2010 2015 2020 2025 2030 Trend Growth Line, 1950 2000 GDP per Capita (Constant US$) Source: Global Monitoring Report, UN Statistical Yearbooks and Publications, IMF International Financial Statistics, IMF World Economic Outlook and IMF Staff Estimates. 13

46 Years of Restaurant-Industry 1 Sales Demonstrate Non- Cyclicality of Foodservice Industry 6.0 5.0 4.0 3.0 2.0 1.0 0.0 (1.0) (2.0) (3.0) Real (inflation-adjusted) percentage growth 1971 1976 1981 1986 1991 1996 2001 2006 2011 2016 1 National Restaurant Association defines restaurant industry as encompassing all meals prepared away from home including all takeout meals and beverages. Source: National Restaurant Association, 2016 Restaurant Industry Forecast 14

The Rise of New Dining Concepts & Untapped Markets New Dining Concept Growth Untapped Markets Room to Grow Build Your Own Format # of Chain Restaurants per 1M People 1 Revenue 2015 13% USA 2015 9.1% $4.4B China 2015 53.6% $200M Brazil 0 25 50 75 100 Source: 2016 Technomic Inc. Top 500 Chain Restaurant Report 1) Euromonitor, May 2016, based on full service restaurant units 15

Global Health & Food Safety Concerns also Drive Foodservice Equipment Demand Food safety a top priority Professional foodservice equipment facilitates proper food handling and reduces the risk of infection Environmental sustainability Reduction of unusable portions and waste Preventing premature food spoilage Food Shippers in the U.S. Face New Rules April 5, 2016 New salmonella outbreak in chicken resists antibiotics October 8, 2013 Food safety: Five things to watch out for May 23, 2016 Celebrity Chefs Hope to Press Congress on Food Waste May 25, 2016 4 surprising ways warmer temperatures will change our food April 5, 2016 Americans' Spending on Dining Out Just Overtook Grocery Sales April 14, 2015 16

Foodservice Operator Cost Pressures Are Fueling Demand for Innovation Increasing Labor Cost Increasing Energy Cost Need for Waste Avoidance Targeted Innovative Product Solutions & Systems with Short Payback Increasing Real Estate Cost 17

Product Solutions Deliver Short Payback For Operators Solution Performance Benefit to the Operator Typical Payback Multiplex Blendin-Cup Combines core MFS technologies: ice machine, beverage dispensing, blending and automated cleaning Single piece of equipment to do multiple beverages vs. multiple pieces of equipment to do one beverage Dispense, blend and serve in the same cup serves hundreds of beverages per day Reduces waste and saves labor Drives incremental revenue & profitability An average of 70 drinks per day provides an operator payback as short as 6 months Merrychef eikon e2s Up to 15x faster than conventional cooking methods: Toasted sandwich in 50 seconds Ventless countertop oven with easy plug-n-play installation Speed of service to meet consumer demand in all segments Flexibility to cover any part of the day with high quality food Easy to use small footprint with big production Certified ventless Allows menu expansion to drive incremental revenue & profitability An average of 150 food items sold a day provides an operator payback as short as 3 months Due to versatility of Merrychef technology, further savings and quicker ROI can be obtained from removal of multiple appliances that Merrychef eikon e2s replaces Convotherm 4 Multi-use and flexible foundation of the kitchen Superior menu versatility with unwavering quality Simplifies & optimizes kitchen operations Extremely flexible Delivers the highest quality, mosteven cooking results possible The new standard for flexible, reliable self-cleaning Robust, high quality and reliability Reduced operating costs An average of 150 food items sold a day provides an operator payback as short as 4 months Due to versatility of Convotherm technology, further savings and quicker ROI can be obtained from removal of multiple appliances that Convotherm 4 replaces 18

kitchenconnect Will Drive Further Benefits Through Digitalization & Analytics Comprehensive In-Field Support The Heart of the Kitchen Capex -> Opex New Business Models Functions to Help Streamline... Installations and Roll Outs Demand Driven Ventilation Refrigeration Menu Management and Recipe Downloads Predictive & Preventive Maintenance Other building systems Lighting Alerts & Actions Start-ups Repairs / Smart Dispatch 19

fitkitchen Takes a Systems Approach and Will Drive Toward Optimization of the Entire System Kitchen 4.0 as in Industry 4.0 Back of House Systems Optimization Labor Productivity Enhancement Equipment Connectivity, Analytics and Remote Management Drive Through Optimization Inventory Management In Store Traffic Analytics Front of House Optimization Kitchen Management and Control 20

Positive Fundamentals and Industry-Specific Drivers Will Provide Steady Foodservice Equipment Industry Growth Global Industry Size (2016) 1 US$ Million Total Industry: $20,228 M Tracked Industry: $17,493 M Global Industry Development (2014 2019) 2 US$ Million CAGR* 4.4% CAGR* 3.8% 3,925 2,736 16,064 16,728 17,493 18,122 18,819 19,556 751 1,894 4,810 6,112 Non-Tracked Hot Side Beverage Non-Addressed Cold Side Aftermarket 2014 2015 2016 2017 2018 2019 *CAGR = Compound Annual Growth Rate 1 Source: Company estimates. 2 Source: Company estimates. 21

Agenda 1. Welbilt Introduction 2. Global Foodservice Equipment Industry 3. Strategy 4. Financials

Vision, Mission & Values Set the Ambition Vision We are the global leader in professional foodservice equipment and systems. Mission We create value for customers, employees and shareholders by integrating food, technology and people to build and deliver the highest quality, innovative products and systems, offer best-in-class global service, and enable healthy and safe food experiences. Values INTEGRITY PASSION TEAMWORK ENTREPRENEURSHIP ACCOUNTABILITY 23

Clear Strategic Objectives and Thrusts... Strategic Objectives Achieving Profitable Growth Creating Innovative Products & Solutions Driving Operational Excellence Guaranteeing Customer Satisfaction Developing Great People Strategic Thrusts Strive for # 1 or #2 market share in every segment addressed Grow organically short term, buy and build mid-term to outgrow market Right-size and simplify to improve profitability Create game-changing product & system solutions in the entire kitchen Actively address product competitiveness and lifecycle extensions Move to global platforms to enhance cost position Move assembly closer to end markets and localize products Use strategic sourcing to streamline vendor base Drive lean manufacturing principles throughout the organization Grow KitchenCare parts & service to a bigger proportion of total business Enhance process and delivery planning Develop next generation distribution Provide incentive schemes that motivate and drive performance Identify, develop and grow key talent Make Welbilt the employer of choice in our industry 24

...are the Levers that will Bridge the Gap to our Margin Ambition The 1000 BPS Challenge 2015 EBITDA Margins Midteens Business Simplification Business Right Sizing Product Cost & Platforms Lean Manufacturing & Supply Chain New Products and Systems...gap closure is a multi-year journey. Parts & Service EBITDA Margin Ambition Mid- to hightwenties 25

2017 Priorities 1 Deliver profitable growth and operational excellence objectives 2 Drive new product and new system solutions to fuel sales growth 3 Delever the balance sheet 4 Develop acquisition pipeline 26

Agenda 1. Welbilt Introduction 2. Global Foodservice Equipment Industry 3. Strategy 4. Financials

2016 Fourth Quarter Results Operational improvements delivering solid margin growth US$ in millions 2016 Q4 2015 Q4 Δ Organic net sales in constant currency 1 $387.7 $369.0 +5.1% - FX translation impact (9.0) --- (2.5%) Organic net sales 1 $378.7 $369.0 +2.6% Adjusted Operating EBITA margin 1 17.3% 16.5% +80 bps Amortization expense ($7.7) ($7.8) Net interest income (expense) ($24.7) $1.9 Other income $0.5 $19.9 Effective tax rate 30.7% (4.0%) Adjusted net earnings 1 $22.8 $75.2 (69.7%) Adjusted EPS 1 $0.16 $0.55 (70.9%) 1 Non-GAAP measures. See Appendix for GAAP presentation and reconciliations of non-gaap measures. 28

2016 Full Year Results Completed 1/3 of 1000 bps margin journey US$ in millions 2016 FY 2015 FY Δ Organic net sales in constant currency 1 $1,483.0 $1,454.9 +1.9% - FX translation impact (26.4) --- (1.8%) Organic net sales 1 $1,456.6 $1,454.9 +0.1% Adjusted Operating EBITA margin 1 16.7% 13.4% +330 bps Amortization expense ($31.2) ($31.4) Net interest income (expense) ($85.3) $14.4 Other income (expense) ($9.1) $22.1 Effective tax rate 24.1% 20.0% Adjusted net earnings 1 $87.1 $168.9 (48.4%) Adjusted EPS 1 $0.62 $1.23 (49.6%) 1 Non-GAAP measures. See Appendix for GAAP presentation and reconciliations of non-gaap measures. 29

Simplification and Right-Sizing Initiatives Key to Margin Improvement Focus on operational initiatives that are aimed at long-term profit growth and improved customer service and satisfaction Started implementation of an aggressive program to right-size the business and drive efficiency Simplification 80:20 product and customer line simplification and rationalization Improved manufacturing efficiency and productivity improvements KitchenCare operating improvements Right-Sizing Plant rationalizations to address 20% manufacturing overcapacity (15% of 20% addressed to far) Headcount reductions (completed) Savings expected by end of 2017: ~$100 million $12 million in 2015 $57 million in 2016 Balance in 2017 30

2017 Full-Year Guidance Details Organic sales growth in constant currency Adjusted operating EBITDA margin Amortization expense Depreciation expense Interest expense Down 1% to up 2% Between 18.5% to 20% range (excludes separation, restructuring and asset impairment expenses) Between $30 and $33 million Between $16 and $19 million Between $85 and $90 million Effective tax rate Between 29% and 32% Adjusted diluted EPS Between $0.65 and $0.75 per share range (excludes separation, restructuring and asset impairment expenses) Capital expenditures Debt paydown Between $23 and $28 million Between $100 and $120 million 31

Appendix: Additional Materials 32

2016 Fourth Quarter Results - GAAP US$ in millions 2016 Q4 2015 Q4 Δ Net sales $378.7 $391.7 (3.3%) Earnings from operations margin 14.5% 10.4% +410 bps Amortization expense ($7.7) ($7.8) Net interest income (expense) ($24.7) $1.9 Other income $0.5 $19.9 Effective tax rate 30.7% (4.0%) Net earnings $21.4 $65.1 (67.1%) Diluted EPS $0.15 $0.48 (68.8%) 33

2016 Full Year Results - GAAP US$ in millions 2016 FY 2015 FY Δ Net sales $1,456.6 $1,570.1 (7.2%) Earnings from operations margin 13.7% 10.2% +350 bps Amortization expense ($31.2) ($31.4) Net interest income (expense) ($85.3) $14.4 Other income (expense) ($9.1) $22.1 Effective tax rate 24.1% 20.0% Net earnings $79.5 $157.1 (49.4%) Diluted EPS $0.57 $1.15 (50.4%) 34

2016 Fourth Quarter Organic Net Sales in Constant Currency (US$ in millions) 2016 Q4 2015 Q4 Net sales $378.7 $391.7 Less: Kysor Panel Systems sales --- (23.1) Plus: Welbilt Thailand sales --- 0.4 Organic net sales $378.7 $369.0 Foreign currency translation 9.0 --- Organic net sales in constant currency $387.7 $369.0 35

2016 Full Year Organic Net Sales in Constant Currency (US$ in millions) 2016 FY 2015 FY Net sales $1,456.6 $1,570.1 Less: Kysor Panel Systems sales --- (122.1) Plus: Welbilt Thailand sales --- 6.9 Organic net sales $1,456.6 $1,454.9 Foreign currency translation 26.4 --- Organic net sales in constant currency $1,483.0 $1,454.9 36

2016 Adjusted Operating EBITA by Quarter (US$ in millions) Q1 Q2 Q3 Q4 FY2016 Net earnings $18.1 $15.1 $24.9 $21.4 $79.5 Incomes taxes 4.6 4.1 7.1 9.5 25.3 Other (income) expense, net 2.4 3.6 3.6 (0.5) 9.1 Interest (income) on notes with MTW, net 0.1 --- --- --- 0.1 Interest expense 8.5 27.0 25.0 24.7 85.2 Asset impairment expense --- --- 1.7 1.6 3.3 Restructuring expense 1.3 0.3 0.6 0.3 2.5 Separation expense 3.0 1.3 1.4 0.8 6.5 Amortization expense 7.8 7.9 7.8 7.7 31.2 Adjusted Operating EBITA $45.8 $59.3 $72.1 $65.5 $242.7 Adjusted Operating EBITA margin 1 14.1% 16.1% 18.8% 17.3% 16.7% 1 Adjusted Operating EBITA margin is calculated by dividing the dollar amount of Adjusted Operating EBITA by net sales. 37

2015 Adjusted Operating EBITA by Quarter (US$ in millions) Q1 Q2 Q3 Q4 FY2015 Net earnings $14.0 $36.9 $41.1 $65.1 $157.1 Incomes taxes 6.5 17.0 18.3 (2.5) 39.3 Other (income) expense, net (0.4) (0.2) (1.6) (19.9) (22.1) Interest (income) on notes with MTW, net (4.7) (4.6) (4.2) (2.3) (15.8) Interest expense 0.3 0.4 0.3 0.4 1.4 Asset impairment expense --- --- --- 9.0 9.0 Restructuring expense 0.7 (0.2) 0.8 3.3 4.6 Separation expense --- 0.5 1.0 3.7 5.2 Amortization expense 7.8 7.9 7.9 7.8 31.4 Adjusted Operating EBITA $24.2 $57.7 $63.6 $64.6 $210.1 Adjusted Operating EBITA margin 1 7.0% 14.2% 15.0% 16.5% 13.4% 1 Adjusted Operating EBITA margin is calculated by dividing the dollar amount of Adjusted Operating EBITA by net sales. 38

2016 Adjusted Net Earnings and Adjusted Net Earnings per Share by Quarter (US$ in millions) Q1 Q2 Q3 Q4 FY2016 Net earnings $18.1 $15.1 $24.9 $21.4 $79.5 Asset impairment expense --- --- 1.7 1.6 3.3 Restructuring expense 1.3 0.3 0.6 0.3 2.5 Separation expense 3.0 1.3 1.4 0.8 6.5 Tax effect of adjustments (1.5) (0.7) (1.2) (1.3) (4.7) Adjusted net earnings $20.9 $16.0 $27.4 $22.8 $87.1 (US$) Q1 Q2 Q3 Q4 FY2016 Diluted earnings per share $0.13 $0.11 $0.18 $0.15 $0.57 Asset impairment expense per share --- --- 0.01 0.01 0.02 Restructuring expense per share 0.01 --- 0.01 --- 0.02 Separation expense per share 0.02 0.01 0.01 0.01 0.05 Tax effect of adjustments per share (0.01) --- (0.01) (0.01) (0.04) Adjusted net earnings per share $0.15 $0.12 $0.20 $0.16 $0.62 39

2015 Adjusted Net Earnings and Adjusted Net Earnings per Share by Quarter (US$ in millions) Q1 Q2 Q3 Q4 FY2015 Net earnings $14.0 36.9 $41.1 $65.1 $157.1 Asset impairment expense --- --- --- 9.0 9.0 Restructuring expense 0.7 (0.2) 0.8 3.3 4.6 Separation expense --- 0.5 1.0 3.7 5.2 Tax effect of adjustments (0.2) (0.2) (0.7) (5.9) (7.0) Adjusted net earnings $14.5 $37.0 $42.2 $75.2 $168.9 (US$) Q1 Q2 Q3 Q4 FY2015 Diluted earnings per share $0.10 $0.27 $0.30 $0.48 $1.15 Asset impairment expense per share --- --- --- 0.07 0.07 Restructuring expense per share --- --- 0.01 0.02 0.03 Separation expense per share --- --- 0.01 0.03 0.04 Tax effect of adjustments per share --- --- (0.01) (0.05) (0.06) Adjusted net earnings per share $0.10 $0.27 $0.31 $0.55 $1.23 40

41