JBT CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Unaudited and in millions, except per share data)

Three Months Ended
September 30,

Nine Months Ended
September 30,

2018

2017

2018

2017

Revenue

$

481.9

$

420.8

$

1,382.4

$

1,151.4

Cost of sales

346.8

299.3

1,003.4

817.5

Gross profit

135.1

121.5

379.0

333.9

Gross profit %

28.0

%

28.9

%

27.4

%

29.0

%

Selling, general and administrative expense

79.0

74.0

237.4

222.1

Research and development expense

5.7

6.9

20.7

19.6

Restructuring expense

11.6

0.3

32.8

1.3

Other expense (income), net

2.2

(1.6)

3.4

(0.6)

Operating income

36.6

41.9

84.7

91.5

Operating income %

7.6

%

10.0

%

6.1

%

7.9

%

Other income (expense), net

—

0.3

(0.6)

0.9

Interest expense, net

(3.4)

(3.6)

(10.5)

(10.3)

Income from continuing operations before income taxes

33.2

38.6

73.6

82.1

Provision for income taxes

6.8

12.2

12.1

19.8

Income from continuing operations

26.4

26.4

61.5

62.3

Loss from discontinued operations, net of taxes

—

(0.6)

(0.3)

(1.2)

Net income

$

26.4

$

25.8

$

61.2

$

61.1

Basic earnings per share:

Income from continuing operations

$

0.83

$

0.83

$

1.93

$

1.99

Loss from discontinued operations

—

(0.02)

(0.01)

(0.04)

Net income

$

0.83

$

0.81

$

1.92

$

1.95

Diluted earnings per share:

Income from continuing operations

$

0.82

$

0.82

$

1.91

$

1.97

Loss from discontinued operations

—

(0.02)

(0.01)

(0.04)

Net income

$

0.82

$

0.80

$

1.90

$

1.93

Weighted average shares outstanding

Basic

31.9

31.9

31.9

31.3

Diluted

32.1

32.3

32.2

31.7

JBT CORPORATION

NON-GAAP FINANCIAL MEASURES

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

(Unaudited and in millions, except per share data)

Three Months Ended
September 30,

Nine Months Ended
September 30,

2018

2017

2018

2017

Income from continuing operations as reported

$

26.4

$

26.4

$

61.5

$

62.3

Non-GAAP adjustments:

Restructuring expense

11.6

0.3

32.8

1.3

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

(3.0)

(0.1)

(8.4)

(0.4)

Impact on tax provision from mandatory repatriation

0.6

—

0.6

—

Impact on tax provision from rate change on deferred taxes

(1.5)

—

(1.5)

—

Adjusted income from continuing operations

$

34.1

$

26.6

$

85.0

$

63.2

Income from continuing operations as reported

$

26.4

$

26.4

$

61.5

$

62.3

Total shares and dilutive securities

32.1

32.3

32.2

31.7

Diluted earnings per share from continuing operations

$

0.82

$

0.82

$

1.91

$

1.97

Adjusted income from continuing operations

$

34.1

$

26.6

$

85.0

$

63.2

Total shares and dilutive securities

32.1

32.3

32.2

31.7

Adjusted diluted earnings per share from continuing operations

$

1.06

$

0.82

$

2.64

$

1.99

(1)     Impact on tax provision was calculated using the Company’s annual effective tax rate of 25.71% and 31.00%, for 2018 and 2017, respectively.

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

JBT CORPORATION

NON-GAAP FINANCIAL MEASURES

RECONCILIATION OF NET INCOME TO ADJUSTED EBITDA

(Unaudited and in millions)

Three Months Ended
September 30,

Nine Months Ended 
September 30,

2018

2017

2018

2017

Net income

$

26.4

$

25.8

$

61.2

$

61.1

Loss from discontinued operations, net of taxes

—

(0.6)

(0.3)

(1.2)

Income from continuing operations as reported

26.4

26.4

61.5

62.3

Provision for income taxes

6.8

12.2

12.1

19.8

Net interest expense

3.4

3.6

10.5

10.3

Depreciation and amortization

15.3

12.8

43.1

37.9

EBITDA

51.9

55.0

127.2

130.3

      Restructuring expense

11.6

0.3

32.8

1.3

Adjusted EBITDA

$

63.5

$

55.3

$

160.0

$

131.6

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

JBT CORPORATION

NON-GAAP FINANCIAL MEASURES

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

(Unaudited and in cents)

Guidance

Full Year 2018

Diluted earnings per share from continuing operations

$2.90 – $3.00

Non-GAAP adjustments:

      Restructuring expense ⁽¹⁾

1.55

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

(0.41)

Impact on tax provision from mandatory repatriation

0.02

Impact on tax provision from rate change on deferred taxes

(0.05)

Adjusted diluted earnings per share from continuing operations

(1) Restructuring expense is estimated to be approximately $50.0 million for full year of 2018. These amounts have been divided by our estimate of 32.2 million total shares and dilutive securities to derive the earnings per share value.

(2) Impact on tax provision was calculated using the Company’s expected tax rate to be incurred on these restructuring costs of 26.0%.

JBT CORPORATION

BUSINESS SEGMENT DATA

(Unaudited and in millions)

Three Months Ended 
September 30,

Nine Months Ended   
September 30,

2018

2017

2018

2017

Revenue

JBT FoodTech

$

332.5

$

296.1

$

997.7

$

816.6

JBT AeroTech

149.5

124.8

384.6

334.8

Other revenue and intercompany eliminations

(0.1)

(0.1)

0.1

—

Total revenue

$

481.9

$

420.8

$

1,382.4

$

1,151.4

Income before income taxes

Segment operating profit⁽¹⁾

JBT FoodTech

$

41.9

$

37.8

$

110.8

$

89.4

JBT FoodTech segment operating profit %

12.6

%

12.8

%

11.1

%

10.9

%

JBT AeroTech

17.6

15.4

40.2

35.8

JBT AeroTech segment operating profit %

11.8

%

12.3

%

10.5

%

10.7

%

Total segment operating profit⁽²⁾

59.5

53.2

151.0

125.2

Total segment operating profit %

12.3

%

12.6

%

10.9

%

10.9

%

Corporate expense⁽¹⁾

(11.3)

(11.0)

(33.5)

(32.4)

Restructuring expense

(11.6)

(0.3)

(32.8)

(1.3)

Operating income

$

36.6

$

41.9

$

84.7

$

91.5

Operating income %

7.6

%

10.0

%

6.1

%

7.9

%

Other business segment information

Inbound Orders

JBT FoodTech

$

282.3

$

296.4

$

952.9

$

897.3

JBT AeroTech

165.7

144.0

467.3

365.4

Intercompany eliminations/other

0.1

—

0.2

0.1

Total inbound orders

$

448.1

$

440.4

$

1,420.4

$

1,262.8

As of September 30,

2018

2017

Order Backlog

JBT FoodTech

$

408.2

$

438.9

JBT AeroTech

346.9

269.4

Total order backlog

$

755.1

$

708.3

(1) Segment operating profit is defined as total segment revenue less segment operating expenses.  Corporate expense, restructuring expense, interest income and expense and income taxes are not allocated to the segments.  Corporate expense generally includes corporate staff-related expense, stock-based compensation, LIFO adjustments, certain foreign currency-related gains and losses, and the impact of unusual or strategic events not representative of segment operations.

(2) Total segment operating profit, as presented elsewhere in this release, is a non-GAAP measure.  The table above includes a reconciliation of total segment operating profit to operating income.  We believe that this measure provides to investors a more comprehensive understanding of the information used by management in evaluating the performance of its segment operations.  It is not intended to nor shall be considered in isolation or as a substitute for financial measures prepared in accordance with U.S. GAAP.

JBT CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited and in millions)

September 30, 2018

December 31, 2017

Cash and cash equivalents

$

38.5

$

34.0

Trade receivables, net

334.0

316.4

Inventories

256.6

190.2

Other current assets

57.6

48.0

Total current assets

686.7

588.6

Property, plant and equipment, net

238.9

233.0

Other assets

595.6

569.8

Total assets

$

1,521.2

$

1,391.4

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

$

0.1

$

10.5

Accounts payable, trade and other

174.1

157.1

Advance and progress payments

173.3

127.6

Other current liabilities

148.9

146.2

Total current liabilities

496.4

441.4

Long-term debt, less current portion

486.1

372.7

Accrued pension and other postretirement benefits, less current portion

62.5

85.9

Other liabilities

43.8

49.5

Common stock and additional paid-in capital

233.5

248.5

Retained earnings

354.7

333.7

Accumulated other comprehensive loss

(155.8)

(140.3)

Total stockholders’ equity

432.4

441.9

Total liabilities and stockholders’ equity

$

1,521.2

$

1,391.4

JBT CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited and in millions)

Nine Months Ended September 30,

2018

2017

Cash flows from operating activities:

Income from continuing operations

$

61.5

$

62.3

Adjustments to reconcile income to cash provided by operating activities:

Depreciation and amortization

43.1

37.9

Other

(16.0)

7.2

Changes in operating assets and liabilities:

Trade accounts receivable, net

(18.5)

(20.6)

Inventories

(49.2)

(53.8)

Accounts payable, trade and other

16.4

11.7

Advance and progress payments

17.3

37.0

Other – assets and liabilities, net

(28.0)

(12.5)

Cash provided by continuing operating activities

26.6

69.2

Cash required by discontinued operating activities

(0.6)

(1.2)

Cash provided by operating activities

26.0

68.0

Cash flows required by investing activities:

Acquisitions, net of cash acquired

(57.6)

(103.1)

Capital expenditures

(28.5)

(27.5)

Other

1.8

1.4

Cash required by investing activities

(84.3)

(129.2)

Cash flows provided by financing activities:

Net proceeds (payments) on credit facilities

107.4

(94.5)

Dividends

(9.8)

(9.6)

Purchase of treasury stock

(12.0)

(5.0)

Proceeds from stock issuance, net of stock issuance costs

—

184.1

Other

(20.4)

(10.0)

Cash provided by financing activities

65.2

65.0

Effect of foreign exchange rate changes on cash and cash equivalents

(2.4)

1.4

Increase (decrease) in cash and cash equivalents

4.5

5.2

Cash and cash equivalents, beginning of period

34.0

33.2

Cash and cash equivalents, end of period

$

38.5

$

38.4

Investors & Media:

Jeff Scipta      

+1 312 861 5930