23
INVESTOR PRESENTATION OCTOBER 2019 Altra Industrial Motion Corp.

Altra Industrial Motion Corp. · Forward-Looking Statements All statements, other than statements of historical fact included in this presentation are forward-looking statements,

  • Upload
    others

  • View
    0

  • Download
    0

Embed Size (px)

Citation preview

Page 1: Altra Industrial Motion Corp. · Forward-Looking Statements All statements, other than statements of historical fact included in this presentation are forward-looking statements,

INVESTOR PRESENTATION OCTOBER 2019

Altra Industrial Motion Corp.

Page 2: Altra Industrial Motion Corp. · Forward-Looking Statements All statements, other than statements of historical fact included in this presentation are forward-looking statements,

Safe Harbor Statement

2

Forward-Looking Statements

All statements, other than statements of historical fact included in this presentation are forward-looking statements, as that term is defined in the Private Securities Litigation Reform Act of 1995.These statements include, but are not limited to, any statement that may predict, forecast, indicate or imply future results, performance, achievements or events. Forward-looking statements cangenerally be identified by phrases such as “believes,” “expects,” “potential,” “continues,” “may,” “should,” “seeks,” “predicts,” “anticipates,” “intends,” “projects,” “estimates,” “plans,” “could,”“designed”, “should be,” and other similar expressions that denote expectations of future or conditional events rather than statements of fact. Forward-looking statements also may relate tostrategies, plans and objectives for, and potential results of, future operations, financial results, financial condition, business prospects, growth strategy and liquidity, and are based upon financialdata, market assumptions and management's current business plans and beliefs or current estimates of future results or trends available only as of the time the statements are made, which maybecome out of date or incomplete. Forward looking statements are inherently uncertain, and investors must recognize that events could differ significantly from our expectations. These statementsinclude, but may not be limited to, the statements under “Business Outlook,” our expectations regarding our tax rate, our expectations regarding the integration of the A&S businesses and the impactof such acquisition on our business, including our expectations regarding achieving anticipated synergies, our expectations regarding delevering our business and our ability to delever our business,our expectations regarding growth opportunities and our ability to drive growth, changes in how we calculate certain non-GAAP measures, expectations regarding improvements in the macroeconomic environment and outlooks in China and Germany, our expectations regarding our ability to serve our customers and deliver value for our shareholders, our expectations regardingcontinued sales, earnings and free cash flow growth in 2019 and the Company’s guidance for full year 2019.

In addition to the risks and uncertainties noted in this presentation, there are certain factors that could cause actual results to differ materially from those anticipated by some of the statements made.These include: (1) competitive pressures, (2) changes in political and economic conditions in the United States and abroad and the cyclical nature of our markets, (3) loss of distributors, (4) theability to develop new products and respond to customer needs, (5) risks associated with international operations, including currency risks, and the effects of tariffs and other trade actions taken bythe United States and other countries (6) accuracy of estimated forecasts of OEM customers and the impact of the current global economic environment on our customers, (7) risks associated with adisruption to our supply chain, (8) fluctuations in the costs of raw materials used in our products, (9) product liability claims, (10) work stoppages and other labor issues, (11) changes in employment,environmental, tax and other laws and changes in the enforcement of laws, (12) loss of key management and other personnel, (13) risks associated with compliance with environmental laws, (14)the ability to successfully execute, manage and integrate key acquisitions and mergers, (15) failure to obtain or protect intellectual property rights, (16) risks associated with impairment of goodwill orintangibles assets, (17) failure of operating equipment or information technology infrastructure, (18) risks associated with our debt leverage, (19) risks associated with restrictions contained in theagreements governing the Notes and the Altra Credit Facilities, (20) risks associated with compliance with tax laws, (21) risks associated with the global recession and volatility and disruption in theglobal financial markets, (22) risks associated with implementation of our ERP system, (23) risks associated with the Svendborg, Stromag, and A&S acquisitions and integration and otheracquisitions, (24) risks associated with certain minimum purchase agreements we have with suppliers, (25) risks related to our relationships with strategic partners, (26) our ability to offset increasedcommodity and labor costs with increased prices, (27) risks associated with our exposure to variable interest rates and foreign currency exchange rates, (28) risks associated with interest rate swapcontracts, (29) risks associated with our exposure to renewable energy markets, (30) risks related to regulations regarding conflict minerals, (31) risks related to restructuring and plantconsolidations, (32) risks related to our acquisition of A&S, including (a) the possibility that we may be unable to achieve expected synergies and operating efficiencies in connection with theproposed transaction within the expected time-frames or at all and to successfully integrate A&S, (b) expected or targeted future financial and operating performance and results, (c) operating costs,customer loss and business disruption (including, without limitation, difficulties in maintain relationships with employees, customers, clients or suppliers) being greater than expected following thetransaction, (d) our ability to retain key executives and employees, (e) slowdowns or downturns in economic conditions generally and in the markets in which the A&S businesses participatespecifically, (f) lower than expected investments and capital expenditures in equipment that utilizes components produced by us or A&S, (g) lower than expected demand for our or A&S’s repair andreplacement businesses, (h) our ability to successfully integrate the merged assets and the associated technology and achieve operational efficiencies, (i) the integration of A&S being more difficult,time-consuming or costly than expected, (j) the inability to undertake certain corporate actions that otherwise could be advantageous to comply with certain tax covenants, (k) potential unknownliabilities and unforeseen expenses related to the acquisition and (l) the impact on our internal controls and compliance with the regulatory requirements under the Sarbanes-Oxley Act of 2002, (33)the risk associated with the UK vote to leave the European Union, (34) Altra’s ability to achieve the efficiencies, savings and other benefits anticipated from its cost reduction, margin improvement,restructuring, plant consolidation and other business optimization initiatives, (35) the risks associated with transitioning from LIBOR to a replacement alternative reference rate, and (36) other risks,uncertainties and other factors described in the Company's quarterly reports on Form 10-Q and annual reports on Form 10-K and in the Company's other filings with the U.S. Securities andExchange Commission (SEC) or in materials incorporated therein by reference. Except as required by applicable law, Altra does not intend to, update or alter its forward-looking statements, whetheras a result of new information, future events or otherwise..

Page 3: Altra Industrial Motion Corp. · Forward-Looking Statements All statements, other than statements of historical fact included in this presentation are forward-looking statements,

3

Altra Snapshot

Headquartered in Braintree, Massachusetts

51 global production facilities

Approximately 10,000 employees

27 industry‐leading brands averaging over 85 years of market expertise

Altra Industrial Motion Corp. Equity Snapshot

Nasdaq: AIMC

Market Cap:

Diluted Shares O/S:  64.6 million 

Quarterly Dividend:  $0.17 (Q4)Dividend Yield:   2.3%

$1.9 billionAs of October 24, 2019

LTM Revenues: $1.86 billion

Altra is a premier manufacturer of highly engineered products, software and services, designing innovative solutions that create, control and transmit motion and power.

Page 4: Altra Industrial Motion Corp. · Forward-Looking Statements All statements, other than statements of historical fact included in this presentation are forward-looking statements,

4

Industry Leading Profile

1 Refer to Appendix for GAAP to non-GAAP reconciliations

35%Q3 2019 GAAP Gross

Margin

17%Q3 2019 Non-GAAP Operating Margin1

20%Q3 2019 Non-GAAP

Adjusted EBITDA Margin1

Automation and Specialty (A&S)

Power Transmission Technologies (PTT)

• Advanced servo motors, drives and controls

• Software and custom motion systems

• Engineered linear systems• Precision miniature motors• Engine retarding systems

• Engineered heavy duty clutches and brakes

• Flexible couplings• Gear drives and gear motors• Electric clutches and brakes• PT components

$225 million51% of Total Q3 Sales

$219 million49% of Total Q3 Sales

Q3 Revenues

Key Brands • Jacobs Vehicle Systems• Kollmorgen• Portescap• Thomson

Key Products

• Bauer Gear Motor• Boston Gear• Stromag• Svendborg• Warner Electric

Segments

$443mQ3 2019 Revenues

Industry Leading Brand NamesHighly Engineered Products

Leading Financial Profile

$45 million20.0% of Segment Sales

$29 million13.1% of Segment Sales

Q3 Non-GAAP Incomefrom Operations1

Page 5: Altra Industrial Motion Corp. · Forward-Looking Statements All statements, other than statements of historical fact included in this presentation are forward-looking statements,

Well established industry-leading brands known for global technical support and product reliability

Long History as Critical Supplier to Customers with Strong Brand Names

Expanding position across technology spectrum with highly engineered products, software & service solutions

Expanding Presence Across Technology Spectrum

Track record of continuous improvement, organic growth and developing outstanding leaders

A Proven World-Class Business System

Excellent margin profile, 5-year margin improvement drivers could yield 425 bps by 2023 Margin Expansion Potential

Expect $1B cumulative FCF in 5 years – Target leverage ratio of 2x to 3x net debt to Adjusted EBITDA1

Strong Free Cash Flow1

Supports Quick De-Levering

Serving high-growth, high-margin end markets and specialty niche industries with attractive secular trends

Strong Market Position Across Diverse Set of End Markets

5

A $1.9 Billion Premier Industrial Company

1 Free Cash Flow and Adjusted EBITDA are Non-GAAP measure. Refer to the Appendix for a reconciliation of Non-GAPP measures.

Page 6: Altra Industrial Motion Corp. · Forward-Looking Statements All statements, other than statements of historical fact included in this presentation are forward-looking statements,

6

• Balanced markets with exposure to attractive secular trends

• Expanding exposure to high growth regions

• High degree of collaboration with engineers at OEM customers; strong distributor partners supporting the aftermarket

• Approximate Market, Channel and Geographic segmentation based upon 2018 pro forma revenues. • Geographic revenues based upon point of shipment. • Management estimates.

Balanced Diverse Global Markets

2018 PF Revenues By Market

2018 PF Revenues By Channel

2018 PF Revenues By Geography

Page 7: Altra Industrial Motion Corp. · Forward-Looking Statements All statements, other than statements of historical fact included in this presentation are forward-looking statements,

7

Growing Exposure to Markets With Attractive Secular Trends

ROBOTICS

Advanced servo motor systems integrated into collaborative robots

ADVANCED MATERIAL HANDLING

Software and custom programming for AGVs in logistics and manufacturing applications

AEROSPACE & DEFENSE

Custom frameless servo motors for land and aerial drones

MEDICAL

Sterilizable miniature motors for arthroscopic surgical tools

Page 8: Altra Industrial Motion Corp. · Forward-Looking Statements All statements, other than statements of historical fact included in this presentation are forward-looking statements,

8

Long-Standing Expertise Serving Traditional Markets

RENEWABLE ENERGY

Brakes for Offshore and Onshore Wind Turbines

TURF & GARDEN

Electromagnetic Clutches & Brakes for Commercial Lawn Mowers

MINING

Clutches, Brakes and Couplings for Electric Rope Shovels

TRANSPORTATION

Compression Release Brakes For Class 8 Trucks

Page 9: Altra Industrial Motion Corp. · Forward-Looking Statements All statements, other than statements of historical fact included in this presentation are forward-looking statements,

9

Strategic Priorities to Drive Shareholder Value

Execute on the A&S integration; deliver $52 million synergies • Identify and leverage best practices • Seamless transition to activities that capture value

Deliver 425 BPS margin improvement by 2023• Continue to deploy profit improvement initiatives • Execute on synergies • Capitalize on improving market conditions

De-lever and strengthen the balance sheet • Prioritize debt pay down until leverage metrics return to historical levels of

2.0-3.0x Net Debt/ Adjusted EBITDA

Accelerate topline growth• Effectively deploy Altra Business System tools• Capitalize on technology sharing to accelerate innovation • Strategically infuse capital into operating companies

Page 10: Altra Industrial Motion Corp. · Forward-Looking Statements All statements, other than statements of historical fact included in this presentation are forward-looking statements,

World-Class Business System

LEADERSHIP

GROWTH LEAN

A framework to drive sustainable competitive advantage and ensure superior execution of strategic initiatives

• Robust set of tools and processes systematically identifies and eliminates waste

• Provides innovative solutions to customers with the shortest lead time, highest quality and best possible value

— Significant engagement with customers to understand their requirements & improvement objectives

— Engineering teams strive to solve problems and assist in developing new products

• Nurtures continuous improvement culture engrained across the organization

— On-time delivery, lead-time reduction and quality products and services

• Developing people to excel, grow and drive continuous improvement

10

Drive organic growth Capture bottom line savings Develop outstanding leaders

Page 11: Altra Industrial Motion Corp. · Forward-Looking Statements All statements, other than statements of historical fact included in this presentation are forward-looking statements,

A&S Integration Advancing Exceptionally Well

11

• Tactical integration complete

• A&S business now fully operational as part of Altra

‒ Including IT systems, financial reporting, payroll and benefits

• Exited all Transition Service Agreements

• Strong sales team collaboration underway to drive cross-selling

• On track to achieve targeted synergies

• Merging of complementary cultures proceeding well, guided by redefined core values

11

Page 12: Altra Industrial Motion Corp. · Forward-Looking Statements All statements, other than statements of historical fact included in this presentation are forward-looking statements,

¹ Based on continued market improvement in high profit markets (i.e. oil & gas and mining).

Direct deal synergies

Drivers of Margin Improvement: Next Five Years

Other Direct and Indirect

Facility Consolidations

Application of FBS to Altra• Direct materials and other savings

• Manufacturing / sales and administrative

• SG&A and strategic pricing initiatives

• Distributor leverage, supplier consolidations, other

$15mm

$52mm

~$80mm

Altra cost improvement initiatives enhanced through Fortive A&S

combination

Expect to achieve run rate synergies in four years;~50% of run rate synergies to be achieved by year two

Direct Deal Synergies ~$52mm

Volume / leverage mix¹

Drives >425bps of

margin improvement

Revenue• Cross selling / access to new customers

Significant Long-Term Margin Upside

12

Page 13: Altra Industrial Motion Corp. · Forward-Looking Statements All statements, other than statements of historical fact included in this presentation are forward-looking statements,

13

Successes • Consolidated A&S business in Brazil into Altra’s facility

in Sao Paulo• Exited Fortive plant and moved into new manufacturing

facility in Tianjin, China (on time and on budget)• Completed Amherst, NY consolidation relocating

production into other Altra US locations• Closed both the A&S and PTT sales and sourcing

offices in Shanghai and merged them into a new common location

• Combined satellite sales offices in Beijing and Seoul • Reduced A&S corporate headcount• Bolstered PTT sourcing group – already seeing

benefits• Cross-selling funnel growing

Synergies On Track

On Track to Exceed Year-One Synergies of $10 - $12 millionand Deliver a Total of $52 Million by Year Four

2019 2020 2021 2022

$15million

$26million

$52million

Cumulative Synergy Targets

Original Target$10m - $12m

Page 14: Altra Industrial Motion Corp. · Forward-Looking Statements All statements, other than statements of historical fact included in this presentation are forward-looking statements,

Strong Free Cash Flow Positions Altra to Quickly De-lever

Prioritize Debt Pay Down Until Leverage Metrics Return to 2.0-3.0x Net Debt / Adjusted EBITDA1

Free cash flow generation: >$1 billion in five years1

Non-GAAP Adj. EBITDA1 in Q3 2019 was 20.0% 2

Paid down $110 million of debt since closing the A&S merger

3

1 Non-GAAP measures. Refer to the Appendix for a reconciliation of Audited Net Income to Non-GAAP Adjusted EBITDA and Total Debt to Net Debt2 As of December 31, 2017, Altra had $276 million of indebtedness outstanding and as of December 31, 2017 on a pro forma basis after giving effect to the

Transactions, Altra would have had $1,722.4 million of indebtedness outstanding.

14

Net Debt / LTM Adj. EBITDA1

2017 Pro Forma Dec 2018 Dec 2019Target

Dec 2021Target

~4.6x

3.9x

3.0x to 3.5x

2

3.8x

Page 15: Altra Industrial Motion Corp. · Forward-Looking Statements All statements, other than statements of historical fact included in this presentation are forward-looking statements,

15

Accelerate Top Line Growth

Continued Execution of Cross Selling Plan

Leverage ABS Growth Tools

Utilize Technology, Including IIoT and Industry 4.0 Expertise, to Capture New Customers

Deploy E-Commerce Capabilities to Address Growing Customer Need for Digital Solutions

Page 16: Altra Industrial Motion Corp. · Forward-Looking Statements All statements, other than statements of historical fact included in this presentation are forward-looking statements,

16

A Premier Industrial Company

Long Established History as Critical Supplier to Customers

Expanding Presence Across Technology Spectrum

A Proven World-Class Business System

Leading Financial Profile With Margin Expansion Potential

Strong Free Cash Flow Supports Quick De-Levering

Markets With Strong Secular Trends

Page 17: Altra Industrial Motion Corp. · Forward-Looking Statements All statements, other than statements of historical fact included in this presentation are forward-looking statements,

Appendix

Page 18: Altra Industrial Motion Corp. · Forward-Looking Statements All statements, other than statements of historical fact included in this presentation are forward-looking statements,

18

*Discussion of Non-GAAP Measures

The non-GAAP financial measures used in this release are utilized by management in comparing our operating performance on a consistent basis. We believe that thesefinancial measures are appropriate to enhance the overall understanding of our underlying operating performance trends compared to historical and prospective periods andour peers. We believe that these measures provide important supplemental information to management and investors regarding financial and business trends relating to theCompany's financial condition and results of operations as well as insight into the compliance with our debt covenants. Non-GAAP financial measures should not beconsidered in isolation from, or as a substitute for, financial information calculated in accordance with GAAP. Investors are encouraged to review the reconciliation of thesenon-GAAP measures to their most directly comparable GAAP financial measures. A reconciliation of non-GAAP financial measures presented above to our GAAP results hasbeen provided in the financial tables included in this press release.

Organic SalesOrganic sales in this release excludes the impact of foreign currency translation.

Non-GAAP Net Income, Non-GAAP income from operations, Non-GAAP Diluted earnings per share, Non-GAAP operating income margin, and Non-GAAP Net Income andNon-GAAP Diluted EPS GuidanceNon-GAAP net income, non-GAAP income from operations, non-GAAP diluted earnings per share, and non-GAAP net income and non-GAAP diluted earnings per shareguidance exclude acquisition related amortization, acquisition related costs, acquisition related stock compensation costs, restructuring costs and other income or charges thatmanagement does not consider to be directly related to the Company’s core operating performance, such as supplier warranty settlement, loss on partial settlement ofpension plans and the tax impact of such adjustments. Non-GAAP diluted earnings per share is calculated by dividing non-GAAP net income by GAAP weighted averageshares outstanding (diluted). Non-GAAP operating income margin is calculated by dividing Non-GAAP income from operations by GAAP Net Sales.

Non-GAAP adjusted EBITDA and Non-GAAP adjusted EBITDA guidanceAdjusted EBITDA represents earnings before interest, taxes, depreciation, acquisition related amortization, acquisition related costs, restructuring costs, stock-basedcompensation, asset impairment and other income or charges that management does not consider to be directly related to the Company’s core operating performance.

Non-GAAP Free cash flowNon-GAAP free cash flow is calculated by deducting purchases of property, plant and equipment from net cash flows from operating activities.

Non-GAAP operating working capitalNon-GAAP operating working capital is calculated by deducting accounts payable from net trade receivables plus inventories.

Net DebtNet debt is calculated by subtracting cash from total debt.

Page 19: Altra Industrial Motion Corp. · Forward-Looking Statements All statements, other than statements of historical fact included in this presentation are forward-looking statements,

19

AppendixNon-GAAP Measures

Non-GAAP Net Income(amounts in millions)

Q3 2019 Q3 2018

Net income 25.7$ 12.3$ Restructuring costs 6.2 0.6 Acquisition related stock compensation expense 0.7 - Acquisition related expenses - 4.6 Acquisition related amortization expense 17.5 2.4 Tax Impact of above adjustments (5.8) 0.7 Non-GAAP net income * 44.3 20.6 Non-GAAP diluted earnings per share * 0.69$ (1) 0.71$ (2)

(1) tax impact is calculated by multiplying the estimated effective tax rate, 23.8% by the above items

(2) tax impact is calculated by multiplying the estimated effective tax rate for the period of 24.2% by restructuring costs and acquisition related amortization expense. Acquisition related expenses in the quarter are not tax deductible, therefore the tax impact has been eliminated.

Non-GAAP Income from operations(amounts in millions)

Q3 2019 Q3 2018Income from operations 48.5$ 20.8$ Restructuring costs 6.2 0.6 Acquisition related stock compensation expense 0.7 - Acquisition related amortization expense 17.5 2.4 Acquisition related expenses - 4.6

Non-GAAP income from operations * 72.9$ 28.4$

Free Cash Flow(amounts in millions)

Q3 2019 Q3 2018Operating Cash Flow $84.3 $29.9Less Capex (12.8) (6.2) Free Cash Flow $71.5 $23.7

Non-GAAP Operating Working Capital(amounts in millions)

Q3 2019 Q3 2018Accounts Receivable $244.3 $139.9Inventories 230.3 157.0 Accounts Payable (149.2) (61.5) Operating Working Capital $325.4 $235.4

Net Debt(amounts in millions)

As of September 30, 2019Total Debt $1,644.6Cash ($168.0)Net Debt $1,476.6

Page 20: Altra Industrial Motion Corp. · Forward-Looking Statements All statements, other than statements of historical fact included in this presentation are forward-looking statements,

20

AppendixNon-GAAP Measures

Non-GAAP Income from operations by Segment(amounts in millions)

Pow er Transmission Technologies

Automation and

Specialty Corporate TotalIncome from operations 23.4$ 26.4$ (1.3)$ 48.5$ Restructuring costs 2.9 3.3 - 6.2 Acquisition related stock compensation expense - - 0.7 0.7 Acquisition related amortization expense 2.3 15.2 - 17.5

Non-GAAP income from operations * 28.6$ 44.9$ (0.6)$ 72.9$ Income from operations as a percent of Segment net sales 13.1% 20.0% 16.5%

Quarter ended September 30, 2019

Reconciliation of GAAP to Non-GAAP Operating Margin(amounts in millions)

GAAP Operating

Income Adjustments

Non-GAAP Operating

IncomeNet sales 442.9$ -$ 442.9$ Cost of sales 285.9 - 285.9 Gross Profit 157.0 - 157.0 Operating expenses Selling, general and administrative expenses 87.9 18.2 69.7 Research and development expenses 14.4 - 14.4 Restructuring costs 6.2 6.2 - Income from operations 48.5$ 24.4$ 72.9$ GAAP and non-GAAP Income from operations as a percent of net sales 11.0% 16.5%

Quarter ended September 30, 2019

*Reconciliation of 2019 Non-GAAP Net Income Guidance and Diluted EPS Guidance (Amounts in millions except per share information)

Net Income per Share DilutedRestructuring and consolidation costs 15.0-12.0Acquisition related stock compensation expense 3.1 Acquisition amortization expense 70.0 Acquisition expense 0.7 Tax impact of above adjustments**Non-GAAP Net Income

** Tax impact is calculated by multiplying the effective tax rate for the period of 23.5%-24.5% by the above items.

Fiscal Year 2019

Fiscal Year 2019 Diluted earnings

per share$110.5 - $116.7 $1.71 - $1.81

$178.9 - $182.8 $2.77 - $2.83(20.4) - (19.7)

*Reconciliation of 2019 Non-GAAP Adjusted EBITDA Guidance (Amounts in millions )

Net Income Interest ExpenseTax ExpenseDepreciation ExpenseAmortization ExpenseStock Based CompensationAcquisition Expense 0.7Restructuring and consolidation costs 15.0-12.0Non-GAAP Adjusted EBITDA

Fiscal Year 2019

$110.5 - $116.7

$375.0 - $381.0

73.6 - 73.934.9 - 35.458.0 - 60.0

70.012.3

Page 21: Altra Industrial Motion Corp. · Forward-Looking Statements All statements, other than statements of historical fact included in this presentation are forward-looking statements,

21

AppendixNon-GAAP Adjusted EBITDA Reconciliation

EBITDA Reconciliation(amounts in millions)

Q4 2018 Q1 2019 Q2 2019 Q3 2019 LTM

Net Income ($4.9) $35.2 $29.0 $25.7 $85.0Asset Impairment and Other, Net (0.2) 1.3 (0.3) (1.3) (0.5) Taxes (0.6) 10.3 9.1 5.0 23.8 Interest Expense, net 22.7 19.8 18.6 18.2 79.3 Depreciation Expense 14.1 14.3 14.6 14.6 57.6 Amortization Expense 17.9 17.8 17.6 17.5 70.8 Loss on write off of deferred financing costs 1.2 - - - 1.2 Acquisition related expenses 24.3 0.5 0.2 - 25.0 Stock Compensation Expense 4.3 3.5 3.5 3.1 14.4 Amortization of fair value of inventory 14.2 - - - 14.2 Restructuring costs 2.3 2.3 3.2 6.2 14.0 Non-GAAP Adjusted EBITDA $95.3 $105.0 $95.5 $89.0 $384.8

Page 22: Altra Industrial Motion Corp. · Forward-Looking Statements All statements, other than statements of historical fact included in this presentation are forward-looking statements,

22

Net Income to Adjusted EBITDA | (US$ in millions)

Altra Net Income to Adjusted EBITDA(US$ in millions)

Year Ended December 31,

2017Net Income $ 51.4

Interest Expense, Net 7.7

Provision for Income Taxes 19.7

Depreciation Expense 26.5

Amortization Expense 9.5

EBITDA $ 114.8

Asset Impairment and Other, Net 1.1

Loss on Write-off of Deferred Financing and Extinguishment of Convertible Debt 1.8

Acquisition Related Expenses 2.2

Loss on Partial Settlement of Pension Plans 1.7

Amortization of Inventory Fair Value Adjustment 2.3

Stock Compensation Expense 5.3

Supplier Warranty Settlement -

Restructuring and Consolidation Expense 4.1

Warranty Provision Related to Svendborg Acquisition -

Legal Fees Associated with Pursuit of Unfair Trade Remedy -

Adjusted EBITDA $ 133.3

Source: Company filings

Fortive A&S Net Income to Adjusted EBITDA (US $ millions)

Year Ended December 31,

2017Net Earnings $ 151.7

Interest Expense, Net 0.5

Provision/(Benefit) for Income Taxes 41.0

Depreciation and Amortization Expenses 15.8

EBITDA $ 209.0

Stock Compensation Expense 4.4

Corporate Allocations 17.4

Additional Operational Costs to Altra (2.5)

Adjusted EBITDA $ 228.3

Page 23: Altra Industrial Motion Corp. · Forward-Looking Statements All statements, other than statements of historical fact included in this presentation are forward-looking statements,

23

Reconciliation to Further Adjusted Pro Forma EBITDA and Free Cash Flow | (US$ in millions)

Year Ended December 31,Reconciliation to Further Adjusted Pro Forma EBITDA 2017Net Income $ 78.8Interest Expense, Net 91.8Provision for Income Taxes 23.5Depreciation Amortization Expenses 120.3Pro Forma EBITDA $ 314.4Asset Impairment and Other, Net 1.1Loss on Write-off of Deferred Financing and Extinguishment of Convertible Debt 1.8Acquisition Related Expenses 2.2Loss on Partial Settlement of Pension Plans 1.7Amortization of Inventory Fair Value Adjustment 11.2Stock Compensation Expense 10.2Supplier Warranty Settlement 0.0Restructuring and Consolidation Expense 4.1Corporate Allocations 17.4Additional Operational Costs (2.5)Adjusted Pro Forma EBITDA $ 361.6Expected Cost SavingsFurther Adjusted Pro Forma EBITDA

Year Ended December 31,Reconciliation to Free Cash Flow 2017

Altra Net cash provided by operating activities $ 80.6Altra Purchase of property, plant and equipment (32.8)

Altra Free Cash Flow 47.8

Fortive A&S Net cash provided by operating activities 171.5Fortive A&S Purchase of property, plant and equipment (25.0)

Fortive A&S Free Cash Flow 146.5Pro Forma Free Cash Flow $ 194.3

Source: Company filings