| ($ millions, except per share amounts) | Q1 2026 | Q1 2025 | ||||||||||||
Revenue | $ | 566.8 | $ | 482.6 | ||||||||||
Operating income | 87.7 | 66.6 | ||||||||||||
Income from continuing operations | 64.4 | 51.7 | ||||||||||||
| GAAP EPS | 1.27 | 1.10 | ||||||||||||
Consolidated segment income* | $ | 135.3 | $ | 110.5 | ||||||||||
Adjusted operating income* | 119.7 | 94.9 | ||||||||||||
Adjusted EBITDA* | 126.1 | 102.6 | ||||||||||||
| Adjusted EBITDA %* | 22.2 | % | 21.3 | % | ||||||||||
| Adjusted EPS* | $ | 1.69 | $ | 1.38 | ||||||||||
| Net operating cash flow from (used in) continuing operations | 29.8 | (10.4) | ||||||||||||
| Capital expenditures | (18.5) | (5.5) | ||||||||||||
| ($ millions) | Q1 2026 | Q1 2025 | ||||||||||||
Revenue | $ | 394.0 | $ | 323.0 | ||||||||||
•Organic | 9.6 | % | ||||||||||||
•Inorganic | 11.5 | % | ||||||||||||
•Currency | 0.9 | % | ||||||||||||
Total Growth | 22.0 | % | ||||||||||||
Segment income | $ | 88.6 | $ | 73.9 | ||||||||||
| as a percent of revenues | 22.5 | % | 22.9 | % | ||||||||||
| Change in bps | -40bps | |||||||||||||
| ($ millions) | Q1 2026 | Q1 2025 | ||||||||||||
Revenue | $ | 172.8 | $ | 159.6 | ||||||||||
•Organic | 3.0 | % | ||||||||||||
•Inorganic | 3.9 | % | ||||||||||||
•Currency | 1.4 | % | ||||||||||||
Total Growth | 8.3 | % | ||||||||||||
Segment income | $ | 46.7 | $ | 36.6 | ||||||||||
| as a percent of revenues | 27.0 | % | 22.9 | % | ||||||||||
| Change in bps | 410bps | |||||||||||||
| ($ millions) | Q1 2026 | Q4 2025 | ||||||||||||
Total debt | $ | 674.0 | $ | 501.6 | ||||||||||
Total cash | 158.3 | 366.0 | ||||||||||||
| Revenue | Segment Income Margin % | Adjusted EPS* | Adjusted EBITDA*/% | |||||||||||
| HVAC | $1,840-$1,880 million ($1,800-$1,840 million prior) | 24.25%-24.75% (24.50%-25.00% prior) | ||||||||||||
| Detection & Measurement | $735-$765 million ($735-$765 million prior) | 25.50%-26.00% (24.75%-25.25% prior) | ||||||||||||
| Total SPX Adjusted | $2.575-$2.645 billion ($2.535-$2.605 billion prior) | 24.60%-25.10% (24.60%-25.10% prior) | $7.75 to $8.15 ($7.60 to $8.00 prior) | $600 to $625 million / 23.25% to 23.75% ($590 to $620 million / 23.25%-23.75% prior) | ||||||||||
| SPX TECHNOLOGIES, INC. AND SUBSIDIARIES | |||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||
| (Unaudited; in millions, except per share amounts) | |||||||||||
| Three months ended | |||||||||||
| March 28, 2026 | March 29, 2025 | ||||||||||
| Revenues | $ | 566.8 | $ | 482.6 | |||||||
| Costs and expenses: | |||||||||||
| Cost of products sold | 336.2 | 286.7 | |||||||||
| Selling, general and administrative | 119.4 | 109.5 | |||||||||
| Selling, general and administrative — intangible amortization | 23.3 | 19.7 | |||||||||
| Special charges, net | 0.2 | 0.1 | |||||||||
| Operating income | 87.7 | 66.6 | |||||||||
| Other income (expense), net | (3.0) | 2.7 | |||||||||
| Interest expense | (8.4) | (12.3) | |||||||||
| Interest income | 1.1 | 0.9 | |||||||||
| Income from continuing operations before income taxes | 77.4 | 57.9 | |||||||||
| Income tax provision | (13.0) | (6.2) | |||||||||
| Income from continuing operations | 64.4 | 51.7 | |||||||||
| Income from discontinued operations, net of tax | 1.6 | — | |||||||||
| Loss on disposition of discontinued operations, net of tax | (6.1) | (0.5) | |||||||||
| Loss from discontinued operations, net of tax | (4.5) | (0.5) | |||||||||
| Net income | $ | 59.9 | $ | 51.2 | |||||||
| Basic income per share of common stock: | |||||||||||
| Income from continuing operations | $ | 1.29 | $ | 1.11 | |||||||
| Loss from discontinued operations | (0.09) | (0.01) | |||||||||
| Net income per share | $ | 1.20 | $ | 1.10 | |||||||
| Weighted-average number of common shares outstanding — basic | 49.924 | 46.453 | |||||||||
| Diluted income per share of common stock: | |||||||||||
| Income from continuing operations | $ | 1.27 | $ | 1.10 | |||||||
| Loss from discontinued operations | (0.08) | (0.01) | |||||||||
| Net income per share | $ | 1.19 | $ | 1.09 | |||||||
| Weighted-average number of common shares outstanding — diluted | 50.523 | 47.122 | |||||||||
| SPX TECHNOLOGIES, INC. AND SUBSIDIARIES | |||||||||||
| CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||||||
| (Unaudited; in millions) | |||||||||||
| March 28, 2026 | December 31, 2025 | ||||||||||
| ASSETS | |||||||||||
| Current assets: | |||||||||||
| Cash and equivalents | $ | 156.5 | $ | 364.0 | |||||||
| Accounts receivable, net | 391.5 | 357.2 | |||||||||
| Contract assets | 78.9 | 65.0 | |||||||||
| Inventories, net | 342.4 | 302.2 | |||||||||
| Other current assets | 43.7 | 55.3 | |||||||||
| Total current assets | 1,013.0 | 1,143.7 | |||||||||
| Property, plant and equipment: | |||||||||||
| Land | 27.0 | 26.9 | |||||||||
| Buildings and leasehold improvements | 169.0 | 167.9 | |||||||||
| Machinery and equipment | 359.8 | 338.1 | |||||||||
| 555.8 | 532.9 | ||||||||||
| Accumulated depreciation | (248.6) | (242.1) | |||||||||
| Property, plant and equipment, net | 307.2 | 290.8 | |||||||||
| Goodwill | 1,245.4 | 1,043.4 | |||||||||
| Intangibles, net | 1,051.1 | 868.2 | |||||||||
| Other assets | 254.9 | 250.2 | |||||||||
| Deferred income taxes | 2.1 | 2.2 | |||||||||
| Assets of DBT and Heat Transfer | 5.8 | 6.1 | |||||||||
| TOTAL ASSETS | $ | 3,879.5 | $ | 3,604.6 | |||||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||||||
| Current liabilities: | |||||||||||
| Accounts payable | $ | 164.6 | $ | 145.2 | |||||||
| Contract liabilities | 115.1 | 115.8 | |||||||||
| Accrued expenses | 159.8 | 185.2 | |||||||||
| Income taxes payable | 11.4 | 10.0 | |||||||||
| Short-term debt | 23.6 | 1.4 | |||||||||
| Current maturities of long-term debt | 6.7 | 3.5 | |||||||||
| Total current liabilities | 481.2 | 461.1 | |||||||||
| Long-term debt | 643.7 | 496.7 | |||||||||
| Deferred and other income taxes | 203.1 | 149.7 | |||||||||
| Other long-term liabilities | 252.2 | 245.5 | |||||||||
| Liabilities of DBT and Heat Transfer | 13.9 | 14.1 | |||||||||
| Total long-term liabilities | 1,112.9 | 906.0 | |||||||||
| Stockholders' equity: | |||||||||||
| Common stock | 0.6 | 0.6 | |||||||||
| Paid-in capital | 1,927.3 | 1,938.2 | |||||||||
| Retained earnings | 542.7 | 482.8 | |||||||||
| Accumulated other comprehensive income | 254.2 | 260.5 | |||||||||
| Common stock in treasury | (439.4) | (444.6) | |||||||||
| Total stockholders' equity | 2,285.4 | 2,237.5 | |||||||||
| TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | $ | 3,879.5 | $ | 3,604.6 | |||||||
| SPX TECHNOLOGIES, INC. AND SUBSIDIARIES | ||||||||||||||||||||||||||
| RESULTS OF REPORTABLE SEGMENTS | ||||||||||||||||||||||||||
| (Unaudited; in millions) | ||||||||||||||||||||||||||
| Three months ended | ||||||||||||||||||||||||||
| March 28, 2026 | March 29, 2025 | Δ | %/bps | |||||||||||||||||||||||
| HVAC reportable segment | ||||||||||||||||||||||||||
| Revenues | $ | 394.0 | $ | 323.0 | $ | 71.0 | 22.0% | |||||||||||||||||||
| Cost of products sold | 246.6 | 199.6 | 47.0 | |||||||||||||||||||||||
| Selling, general and administrative expense | 58.8 | 49.5 | 9.3 | |||||||||||||||||||||||
| Income | $ | 88.6 | $ | 73.9 | $ | 14.7 | 19.9% | |||||||||||||||||||
| as a percent of revenues | 22.5 | % | 22.9 | % | -40bps | |||||||||||||||||||||
| Detection & Measurement reportable segment | ||||||||||||||||||||||||||
| Revenues | $ | 172.8 | $ | 159.6 | $ | 13.2 | 8.3% | |||||||||||||||||||
| Cost of products sold | 88.2 | 86.8 | 1.4 | |||||||||||||||||||||||
| Selling, general and administrative expense | 37.9 | 36.2 | 1.7 | |||||||||||||||||||||||
| Income | $ | 46.7 | $ | 36.6 | $ | 10.1 | 27.6% | |||||||||||||||||||
| as a percent of revenues | 27.0 | % | 22.9 | % | 410bps | |||||||||||||||||||||
| Consolidated Revenues | $ | 566.8 | $ | 482.6 | $ | 84.2 | 17.4% | |||||||||||||||||||
| Consolidated Operating Income | 87.7 | 66.6 | 21.1 | 31.7% | ||||||||||||||||||||||
| as a percent of revenues | 15.5 | % | 13.8 | % | 170bps | |||||||||||||||||||||
| Consolidated Segment Income | 135.3 | 110.5 | 24.8 | 22.4% | ||||||||||||||||||||||
| as a percent of revenues | 23.9 | % | 22.9 | % | 100bps | |||||||||||||||||||||
| Consolidated operating income | $ | 87.7 | $ | 66.6 | $ | 21.1 | ||||||||||||||||||||
| Exclude: | ||||||||||||||||||||||||||
| Corporate expense | 14.5 | 14.0 | 0.5 | |||||||||||||||||||||||
Acquisition and integration-related costs (1) | 5.0 | 6.4 | (1.4) | |||||||||||||||||||||||
| Long-term incentive compensation expense | 3.7 | 3.7 | — | |||||||||||||||||||||||
Amortization of acquired intangible assets (2) | 24.2 | 19.7 | 4.5 | |||||||||||||||||||||||
| Special charges, net | 0.2 | 0.1 | 0.1 | |||||||||||||||||||||||
| Consolidated segment income | $ | 135.3 | $ | 110.5 | $ | 24.8 | 22.4% | |||||||||||||||||||
| as a percent of revenues | 23.9 | % | 22.9 | % | 100bps | |||||||||||||||||||||
(1) Represents certain acquisition-related and other costs incurred of $5.0 and $6.4 during the three months ended March 28, 2026 and March 29, 2025. The three months ended March 28, 2026 includes amortization of a deferred compensation asset acquired in connection with the Kranze Technology Solutions (“KTS”) acquisition of $3.6 and additional “Cost of products sold” related to the step up of inventory (to fair value) in connection with the Thermolec Ltd. (“Thermolec”) acquisition of $0.4 and the Crawford United Corporation (“Crawford United”) acquisition of $0.1. The three months ended March 29, 2025 includes amortization of a deferred compensation asset and additional “Cost of products sold” related to the step up of inventory (to fair value) each acquired in connection with the KTS acquisition of $4.3 and $0.3, respectively. | ||||||||||||||||||||||||||
(2) Represents amortization expense associated with acquired intangible assets recorded within “Selling, general and administrative — intangible amortization” and “Cost of products sold.” | ||||||||||||||||||||||||||
| SPX TECHNOLOGIES, INC. AND SUBSIDIARIES | |||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||||||
| (Unaudited; in millions) | |||||||||||
| Three months ended | |||||||||||
| March 28, 2026 | March 29, 2025 | ||||||||||
| Cash flows from (used in) operating activities: | |||||||||||
| Net income | $ | 59.9 | $ | 51.2 | |||||||
| Less: Loss from discontinued operations, net of tax | (4.5) | (0.5) | |||||||||
| Income from continuing operations | 64.4 | 51.7 | |||||||||
| Adjustments to reconcile income from continuing operations to net cash from (used in) operating activities: | |||||||||||
| Special charges, net | 0.2 | 0.1 | |||||||||
| Gain on change in value of equity security | — | (4.5) | |||||||||
| Amortization of compensation expense related to acquisition | 3.6 | 4.3 | |||||||||
| Deferred and other income taxes | 2.6 | (0.5) | |||||||||
| Depreciation and amortization | 32.1 | 27.0 | |||||||||
| Pension and other employee benefits | 6.5 | 5.5 | |||||||||
| Long-term incentive compensation | 3.7 | 3.7 | |||||||||
| Other, net, including allowance for doubtful accounts | (0.1) | 0.2 | |||||||||
| Changes in operating assets and liabilities, net of effects from acquisitions and divestitures: | |||||||||||
| Accounts receivable and other assets | (17.9) | (26.3) | |||||||||
| Contribution related to employee retention agreements from acquisition | — | (46.5) | |||||||||
| Inventories | (35.3) | (13.8) | |||||||||
| Accounts payable, accrued expenses and other | (29.7) | (10.8) | |||||||||
| Cash spending on restructuring actions | (0.3) | (0.5) | |||||||||
| Net cash from (used in) continuing operations | 29.8 | (10.4) | |||||||||
| Net cash from (used in) discontinued operations | 0.8 | (0.5) | |||||||||
| Net cash from (used in) operating activities | 30.6 | (10.9) | |||||||||
| Cash flows from (used in) investing activities: | |||||||||||
| Proceeds related to company-owned life insurance policies, net | 3.1 | 3.0 | |||||||||
| Business acquisitions, net of cash acquired | (439.6) | (304.1) | |||||||||
| Capital expenditures | (18.5) | (5.5) | |||||||||
| Net cash used in continuing operations | (455.0) | (306.6) | |||||||||
| Net cash from discontinued operations | 59.2 | — | |||||||||
| Net cash used in investing activities | (395.8) | (306.6) | |||||||||
| Cash flows from (used in) financing activities: | |||||||||||
| Borrowings under senior credit facilities | 189.5 | 393.0 | |||||||||
| Repayments under senior credit facilities | (39.5) | (98.0) | |||||||||
| Borrowings under trade receivables arrangement | 111.0 | 135.0 | |||||||||
| Repayments under trade receivables arrangement | (89.0) | (85.0) | |||||||||
| Net borrowings under other financing arrangements | 0.2 | 0.5 | |||||||||
| Minimum withholdings paid on behalf of employees for net share settlements, net of proceeds from the exercise of employee stock options | (14.6) | (9.8) | |||||||||
| Net cash from continuing operations | 157.6 | 335.7 | |||||||||
| Net cash from (used in) discontinued operations | — | — | |||||||||
| Net cash from financing activities | 157.6 | 335.7 | |||||||||
| Change in cash and equivalents due to changes in foreign currency exchange rates | (0.1) | 2.6 | |||||||||
| Net change in cash and equivalents | (207.7) | 20.8 | |||||||||
| Consolidated cash and equivalents, beginning of period | 366.0 | 161.4 | |||||||||
| Consolidated cash and equivalents, end of period | $ | 158.3 | $ | 182.2 | |||||||
| Three months ended | |||||||||||
| March 28, 2026 | March 29, 2025 | ||||||||||
| Components of cash and equivalents: | |||||||||||
| Cash and equivalents | $ | 156.5 | $ | 177.8 | |||||||
| Cash and equivalents included in assets of DBT and Heat Transfer | 1.8 | 4.4 | |||||||||
| Total cash and equivalents | $ | 158.3 | $ | 182.2 | |||||||
| SPX TECHNOLOGIES, INC. AND SUBSIDIARIES | ||||||||||||||||||||||||||||||||
| CASH AND DEBT RECONCILIATION | ||||||||||||||||||||||||||||||||
| (Unaudited; in millions) | ||||||||||||||||||||||||||||||||
| Three months ended | ||||||||||||||||||||||||||||||||
| March 28, 2026 | ||||||||||||||||||||||||||||||||
| Beginning cash and equivalents | $ | 366.0 | ||||||||||||||||||||||||||||||
| Cash from continuing operations | 29.8 | |||||||||||||||||||||||||||||||
| Capital expenditures | (18.5) | |||||||||||||||||||||||||||||||
| Proceeds related to company-owned life insurance policies, net | 3.1 | |||||||||||||||||||||||||||||||
| Business acquisitions, net of cash acquired | (439.6) | |||||||||||||||||||||||||||||||
| Borrowings under senior credit facilities | 189.5 | |||||||||||||||||||||||||||||||
| Repayments under senior credit facilities | (39.5) | |||||||||||||||||||||||||||||||
| Borrowings under trade receivables agreement | 111.0 | |||||||||||||||||||||||||||||||
| Repayments under trade receivables agreement | (89.0) | |||||||||||||||||||||||||||||||
| Net borrowings under other financing arrangements | 0.2 | |||||||||||||||||||||||||||||||
| Minimum withholdings paid on behalf of employees for net share settlements, net of proceeds from the exercise of employee stock options | (14.6) | |||||||||||||||||||||||||||||||
| Cash from discontinued operations | 60.0 | |||||||||||||||||||||||||||||||
| Change in cash due to changes in foreign currency exchange rates | (0.1) | |||||||||||||||||||||||||||||||
| Ending cash and equivalents | $ | 158.3 | ||||||||||||||||||||||||||||||
| Debt at | Debt at | |||||||||||||||||||||||||||||||
| December 31, 2025 | Borrowings | Repayments | Other | March 28, 2026 | ||||||||||||||||||||||||||||
| Revolving loans | $ | — | $ | 189.5 | $ | (39.5) | $ | — | $ | 150.0 | ||||||||||||||||||||||
| Term loan | 500.0 | — | — | — | 500.0 | |||||||||||||||||||||||||||
| Trade receivables financing arrangement | — | 111.0 | (89.0) | — | 22.0 | |||||||||||||||||||||||||||
| Other indebtedness | 2.5 | 0.2 | — | 0.1 | 2.8 | |||||||||||||||||||||||||||
| Less: Deferred financing costs associated with the term loan | (0.9) | — | — | 0.1 | (0.8) | |||||||||||||||||||||||||||
| Totals | $ | 501.6 | $ | 300.7 | $ | (128.5) | $ | 0.2 | $ | 674.0 | ||||||||||||||||||||||
| SPX TECHNOLOGIES, INC. AND SUBSIDIARIES | |||||||||||||||||||||||
| ORGANIC REVENUE | |||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||
| Three months ended March 28, 2026 | |||||||||||||||||||||||
| HVAC | Detection & Measurement | Consolidated | |||||||||||||||||||||
| Net Revenue Growth | 22.0 | % | 8.3 | % | 17.4 | % | |||||||||||||||||
| Exclude: Foreign Currency | 0.9 | % | 1.4 | % | 1.0 | % | |||||||||||||||||
| Exclude: Acquisitions | 11.5 | % | 3.9 | % | 9.0 | % | |||||||||||||||||
| Organic Revenue Growth | 9.6 | % | 3.0 | % | 7.4 | % | |||||||||||||||||
| SPX TECHNOLOGIES, INC. AND SUBSIDIARIES | ||||||||||||||
| NON-GAAP RECONCILIATION - ADJUSTED OPERATING INCOME | ||||||||||||||
| (Unaudited; in millions) | ||||||||||||||
| Three months ended | ||||||||||||||
| March 28, 2026 | March 29, 2025 | |||||||||||||
| Operating income | $ | 87.7 | $ | 66.6 | ||||||||||
| Exclude: | ||||||||||||||
Acquisition and integration-related costs (1) | (7.7) | (8.6) | ||||||||||||
Amortization of acquired intangible assets (2) | (24.2) | (19.7) | ||||||||||||
Long-term incentive compensation expense (3) | (0.1) | — | ||||||||||||
| Adjusted operating income | $ | 119.7 | $ | 94.9 | ||||||||||
| as a percent of revenues | 21.1 | % | 19.7 | % | ||||||||||
(1) For the three months ended March 28, 2026, represents (i) certain acquisition and integration-related costs of $3.6, (ii) amortization of a deferred compensation asset of $3.6 related to the KTS acquisition, and (iii) inventory step-up charges of $0.4 and $0.1 related to the Thermolec and Crawford United acquisitions, respectively. For the three months ended March 29, 2025, represents (i) certain acquisition and integration-related costs of $4.0 and (ii) amortization of a deferred compensation asset and additional inventory step-up charges of $4.3 and $0.3, respectively, related to the KTS acquisition. | ||||||||||||||
(2) Represents amortization expense associated with acquired intangible assets recorded within “Selling, general and administrative — intangible amortization” and “Cost of products sold.” | ||||||||||||||
(3) Adjustment represents the removal of $0.1 for long-term incentive compensation expense associated with acquisition-related equity grants. | ||||||||||||||
| SPX TECHNOLOGIES, INC. AND SUBSIDIARIES | |||||||||||||||||
| NON-GAAP RECONCILIATION - ADJUSTED EARNINGS PER SHARE | |||||||||||||||||
| Three Months Ended March 28, 2026 | |||||||||||||||||
| (Unaudited; in millions, except per share values) | |||||||||||||||||
| GAAP | Adjustments | Adjusted | |||||||||||||||
| Segment income | $ | 135.3 | $ | — | $ | 135.3 | |||||||||||
Corporate expense (1) | (14.5) | 2.7 | (11.8) | ||||||||||||||
Acquisition and integration-related costs (2) | (5.0) | 5.0 | — | ||||||||||||||
Long-term incentive compensation expense (3) | (3.7) | 0.1 | (3.6) | ||||||||||||||
Amortization of acquired intangible assets (4) | (24.2) | 24.2 | — | ||||||||||||||
| Special charges, net | (0.2) | — | (0.2) | ||||||||||||||
| Operating income | 87.7 | 32.0 | 119.7 | ||||||||||||||
Other expense, net (5) | (3.0) | 1.5 | (1.5) | ||||||||||||||
| Interest expense, net | (7.3) | — | (7.3) | ||||||||||||||
| Income from continuing operations before income taxes | 77.4 | 33.5 | 110.9 | ||||||||||||||
Income tax provision (6) | (13.0) | (12.7) | (25.7) | ||||||||||||||
| Income from continuing operations | 64.4 | 20.8 | 85.2 | ||||||||||||||
| Diluted shares outstanding | 50.523 | 50.523 | |||||||||||||||
| Earnings per share from continuing operations | $ | 1.27 | $ | 1.69 | |||||||||||||
(1) Adjustment represents the removal of certain acquisition and integration-related costs of $2.7. | |||||||||||||||||
(2) Adjustment represents the removal of (i) acquisition and integration-related costs of $0.9 within the HVAC reportable segment, (ii) amortization of a deferred compensation asset of $3.6 related to the KTS acquisition within the Detection and Measurement reportable segment, and (iii) inventory step-up charges of $0.4 and $0.1 related to the Thermolec and Crawford United acquisitions, respectively, within the HVAC reportable segment. | |||||||||||||||||
(3) Adjustment represents the removal of $0.1 for long-term incentive compensation expense associated with acquisition-related equity grants. | |||||||||||||||||
(4) Adjustment represents the removal of amortization expense associated with acquired intangible assets of $16.8 and $7.4 within the HVAC and Detection & Measurement reportable segments, respectively. | |||||||||||||||||
(5) Adjustment represents the removal of non-service pension and postretirement charges of $1.5. | |||||||||||||||||
(6) Adjustment represents the tax impact of items (1) through (5) and the removal of certain discrete income tax items that are considered non-recurring. | |||||||||||||||||
| SPX TECHNOLOGIES, INC. AND SUBSIDIARIES | |||||||||||||||||
| NON-GAAP RECONCILIATION - ADJUSTED EARNINGS PER SHARE | |||||||||||||||||
| Three Months Ended March 29, 2025 | |||||||||||||||||
| (Unaudited; in millions, except per share values) | |||||||||||||||||
| GAAP | Adjustments | Adjusted | |||||||||||||||
| Segment income | $ | 110.5 | $ | — | $ | 110.5 | |||||||||||
Corporate expense (1) | (14.0) | 2.2 | (11.8) | ||||||||||||||
Acquisition and integration-related costs (2) | (6.4) | 6.4 | — | ||||||||||||||
| Long-term incentive compensation expense | (3.7) | — | (3.7) | ||||||||||||||
Amortization of acquired intangible assets (3) | (19.7) | 19.7 | — | ||||||||||||||
| Special charges, net | (0.1) | — | (0.1) | ||||||||||||||
| Operating income | 66.6 | 28.3 | 94.9 | ||||||||||||||
Other income, net (4) | 2.7 | (2.3) | 0.4 | ||||||||||||||
| Interest expense, net | (11.4) | — | (11.4) | ||||||||||||||
| Income from continuing operations before income taxes | 57.9 | 26.0 | 83.9 | ||||||||||||||
Income tax provision (5) | (6.2) | (12.9) | (19.1) | ||||||||||||||
| Income from continuing operations | 51.7 | 13.1 | 64.8 | ||||||||||||||
| Diluted shares outstanding | 47.122 | 47.122 | |||||||||||||||
| Earnings per share from continuing operations | $ | 1.10 | $ | 1.38 | |||||||||||||
(1) Adjustment represents the removal of certain acquisition and integration-related costs of $2.2. | |||||||||||||||||
(2) Adjustment represents the removal of (i) acquisition and integration-related costs of $1.0 and $0.8 within the Detection and Measurement and HVAC reportable segments, respectively, and (ii) amortization of a deferred compensation asset and an inventory step-up charge of $4.3 and $0.3, respectively, each related to the KTS acquisition within the Detection and Measurement reportable segment. | |||||||||||||||||
(3) Adjustment represents the removal of amortization expense associated with acquired intangible assets of $12.2 and $7.5 within the HVAC and Detection & Measurement reportable segments, respectively. | |||||||||||||||||
(4) Adjustment represents the removal of (i) a gain on an equity security associated with a valuation adjustment of $4.5 and (ii) non-service pension and postretirement charges of $2.2. | |||||||||||||||||
(5) Adjustment represents the tax impact of items (1) through (4) and the removal of certain discrete income tax items that are considered non-recurring. | |||||||||||||||||
| SPX TECHNOLOGIES, INC. AND SUBSIDIARIES | ||||||||||||||
| NON-GAAP RECONCILIATION - ADJUSTED EBITDA | ||||||||||||||
| (Unaudited; in millions) | ||||||||||||||
| Three months ended | ||||||||||||||
| March 28, 2026 | March 29, 2025 | |||||||||||||
| Net income | $ | 59.9 | $ | 51.2 | ||||||||||
| Exclude: | ||||||||||||||
| Income tax provision | (13.0) | (6.2) | ||||||||||||
| Interest expense, net | (7.3) | (11.4) | ||||||||||||
Amortization expense (1) | (24.4) | (19.9) | ||||||||||||
| Depreciation expense | (7.7) | (7.1) | ||||||||||||
| Loss from discontinued operations, net of tax | (4.5) | (0.5) | ||||||||||||
| EBITDA | 116.8 | 96.3 | ||||||||||||
| Exclude: | ||||||||||||||
Acquisition and integration-related costs (2) | (7.7) | (8.6) | ||||||||||||
Acquisition-related long-term incentive compensation expense (3) | (0.1) | — | ||||||||||||
| Non-service pension and postretirement charges | (1.5) | (2.2) | ||||||||||||
| Valuation adjustment on an equity security | — | 4.5 | ||||||||||||
| Adjusted EBITDA | $ | 126.1 | $ | 102.6 | ||||||||||
| as a percent of revenues | 22.2 | % | 21.3 | % | ||||||||||
(1) Represents amortization expense associated with acquired intangible assets recorded within “Selling, general and administrative — intangible amortization” and amortization expense associated with acquired intangible assets and capitalized software costs recorded within “Cost of products sold.” | ||||||||||||||
(2) For the three months ended March 28, 2026, represents (i) certain acquisition and integration-related costs of $3.6, inclusive of $0.9 within the HVAC reportable segment, (ii) inventory step-up charges of $0.4 and $0.1 related to the Thermolec and Crawford United acquisitions, respectively, within the HVAC reportable segment, and (iii) amortization of a deferred compensation asset of $3.6 related to the KTS acquisition within the Detection and Measurement reportable segment. For the three months ended March 29, 2025, represents (i) certain acquisition and integration-related costs of $4.0, inclusive of acquisition and integration-related costs of $1.0 and $0.8 within the Detection and Measurement and HVAC reportable segments, respectively, and (ii) amortization of a deferred compensation asset and an inventory step-up charge of $4.3 and $0.3, respectively, each related to the KTS acquisition within the Detection and Measurement reportable segment. | ||||||||||||||
(3) Adjustment represents the removal of $0.1 for long-term incentive compensation expense associated with acquisition-related equity grants. | ||||||||||||||
| SPX TECHNOLOGIES, INC. AND SUBSIDIARIES | ||||||||||||||
| NON-GAAP RECONCILIATION - ADJUSTED FREE CASH FLOW | ||||||||||||||
| (Unaudited; in millions) | ||||||||||||||
| Three months ended | ||||||||||||||
| March 28, 2026 | March 29, 2025 | |||||||||||||
| Operating cash flow from (used in) continuing operations | $ | 29.8 | $ | (10.4) | ||||||||||
| Include: | ||||||||||||||
| Capital expenditures | (18.5) | (5.5) | ||||||||||||
| Free cash flow from (used in) continuing operations | 11.3 | (15.9) | ||||||||||||
| Exclude: | ||||||||||||||
Acquisition and integration-related payments and other (1) | 4.5 | 52.2 | ||||||||||||
| Adjusted free cash flow from continuing operations | $ | 15.8 | $ | 36.3 | ||||||||||
(1) For the three months ended March 28, 2026, represents the removal of the cash impact of acquisition and integration-related costs of $4.5. For the three months ended March 29, 2025, represents the removal of the cash impact of (i) funded amounts associated with employee retention agreements assumed in the KTS acquisition of $46.5, and (ii) acquisition and integration-related costs of $5.7. | ||||||||||||||