IDEX Reports First Quarter Results; Raises Full Year Guidance; Q1 Orders and Sales up 10 Percent Overall and 6 Percent Organically; Q1 Reported EPS Was $1.48 With Adjusted EPS Of $1.51
First Quarter 2021 Highlights
- Record orders and sales were up 10 percent overall and 6 percent organically compared to Q1 2020
- Reported operating margin was 23.9 percent with adjusted operating margin of 24.3 percent
-
Reported EPS was
$1.48 with adjusted EPS of$1.51 -
Record Q1 cash from operations of
$109.3 million led to record Q1 free cash flow of$94.7 million -
Full year adjusted EPS guidance raised to
$6.05 to$6.20 -
Completed the acquisition of
ABEL Pumps, L.P. onMarch 10, 2021 -
Reached an agreement in
April 2021 to acquireAirtech Group, Inc. ,US Valve Corporation and related entities (Airtech)
First Quarter 2021
Orders of
Sales of
Gross margin of 44.9 percent was down 80 basis points compared with the prior year period primarily as a result of increases to inventory reserves associated with COVID-19 new product development (NPD) opportunities not materializing, lower margins from the ABEL and Flow MD acquisitions and a fair value inventory step-up charge, partially offset by higher volume and price. Excluding the
Operating income of
Provision for income taxes of
Net income attributable to IDEX was
Cash from operations of
“Our first quarter results were strong, with demand improving both sequentially and year over year as an uneven global recovery continues. We booked record first quarter orders of |
|
|
|
In addition to delivering strong financial results, we have been able to make significant progress in our capital deployment efforts. Earlier today, we announced our second acquisition for 2021. We have entered into a definitive agreement to acquire Airtech. Airtech is a leading global manufacturer of highly engineered specialty blowers, vacuum pumps and valves. It will be an excellent complement to our existing GAST business in the Health & Science Technologies (HST) segment. The M&A funnel remains robust and we are fully committed to pursuing additional opportunities in 2021 that will create value for our shareholders, customers and employees. |
|
|
|
With the strong start to 2021, combined with improved market conditions, we are raising our full year adjusted EPS guidance to
|
|
|
|
|
Chief Executive Officer and President |
First Quarter 2021 Segment Highlights
Fluid & Metering Technologies
-
Sales of
$243.4 million reflected a 7 percent increase compared to the first quarter of 2020 (+2 percent organic, +3 percent acquisition and +2 percent foreign currency translation). -
Operating income of
$62.9 million resulted in an operating margin of 25.8 percent which was down 360 basis points compared with the prior year period primarily due to increases to inventory reserves associated with COVID-19 NPD opportunities not materializing, lower margins from the ABEL and Flow MD acquisitions, restructuring expenses and asset impairments and the fair value inventory step-up charge, partially offset by higher volume and cost savings. Excluding the$0.7 million pre-tax fair value inventory step-up charge and$0.9 million of restructuring expenses and asset impairments, adjusted operating income was$64.5 million with an adjusted operating margin of 26.5 percent, a 290 basis point decrease compared to the prior year period. -
EBITDA of
$69.9 million resulted in an EBITDA margin of 28.7 percent. Excluding the$0.7 million pre-tax fair value inventory step-up charge and$0.9 million of restructuring expenses and asset impairments, adjusted EBITDA of$71.5 million resulted in an adjusted EBITDA margin of 29.4 percent, a 210 basis point decrease compared to the prior year period.
Health & Science Technologies
-
Sales of
$250.4 million reflected a 12 percent increase compared to the first quarter of 2020 (+9 percent organic and +3 percent foreign currency translation). -
Operating income of
$66.7 million resulted in an operating margin of 26.6 percent which was up 310 basis points compared with the prior year period primarily due to higher volume and cost savings, partially offset by restructuring expenses and asset impairments. Excluding$0.6 million of restructuring expenses and asset impairments, adjusted operating income was$67.3 million with an adjusted operating margin of 26.9 percent, a 340 basis point increase compared to the prior year period. -
EBITDA of
$77.5 million resulted in an EBITDA margin of 31.0 percent. Excluding$0.6 million of restructuring expenses and asset impairments, adjusted EBITDA of$78.1 million resulted in an adjusted EBITDA margin of 31.2 percent, a 270 basis point increase compared to the prior year period.
Fire & Safety/Diversified Products
-
Sales of
$159.5 million reflected an 11 percent increase compared to the first quarter of 2020 (+7 percent organic and +4 percent foreign currency translation). -
Operating income of
$44.6 million resulted in an operating margin of 27.9 percent which was up 150 basis points compared with the prior year period primarily as a result of higher volume and cost savings. Excluding$0.1 million of restructuring expenses and asset impairments, adjusted operating income was$44.7 million with an adjusted operating margin of 28.0 percent, a 160 basis point increase compared to the prior year period. -
EBITDA of
$48.7 million resulted in an EBITDA margin of 30.5 percent. Excluding$0.1 million of restructuring expenses and asset impairments, adjusted EBITDA of$48.8 million resulted in an adjusted EBITDA margin of 30.6 percent, a 140 basis point increase compared to the prior year period.
Corporate Costs
Corporate costs increased to
Acquisition
On
Non-
The Company supplements certain
- Organic orders and sales are calculated excluding amounts from acquired or divested businesses during the first twelve months of ownership or prior to divestiture and the impact of foreign currency translation.
- Adjusted gross profit is calculated as gross profit plus fair value inventory step-up charges.
- Adjusted gross margin is calculated as adjusted gross profit divided by net sales.
- Adjusted operating income is calculated as operating income plus fair value inventory step-up charges plus restructuring expenses and asset impairments.
- Adjusted operating margin is calculated as adjusted operating income divided by net sales.
- Adjusted net income is calculated as net income plus fair value inventory step-up charges plus restructuring expenses and asset impairments, net of the statutory tax expense or benefit.
- Adjusted EPS is calculated as adjusted net income divided by the diluted weighted average shares outstanding.
- EBITDA is calculated as net income plus interest expense plus provision for income taxes plus depreciation and amortization. We reconcile EBITDA to net income on a consolidated basis as we do not allocate consolidated interest expense or consolidated provision for income taxes to our segments.
- EBITDA interest coverage is calculated as EBITDA divided by consolidated interest expense.
- Adjusted EBITDA is calculated as EBITDA plus fair value inventory step-up charges plus restructuring expenses and asset impairments.
- Adjusted EBITDA margin is calculated as adjusted EBITDA divided by net sales.
- Adjusted EBITDA interest coverage is calculated as Adjusted EBITDA divided by consolidated interest expense.
- Free cash flow is calculated as cash flow from operating activities less capital expenditures.
Table 1: Reconciliations of the Change in |
|||||||||||
|
Three Months Ended |
||||||||||
|
FMT |
|
HST |
|
FSDP |
|
IDEX |
||||
Change in net sales |
7 |
% |
|
12 |
% |
|
11 |
% |
|
10 |
% |
- Net impact from acquisitions |
3 |
% |
|
— |
% |
|
— |
% |
|
1 |
% |
- Impact from FX |
2 |
% |
|
3 |
% |
|
4 |
% |
|
3 |
% |
Change in organic net sales |
2 |
% |
|
9 |
% |
|
7 |
% |
|
6 |
% |
Table 2: Reconciliations of Reported-to-Adjusted Gross Profit and Margin (dollars in thousands) |
|||||||
|
|
|
|
||||
|
Three Months Ended |
||||||
|
2021 |
|
2020 |
||||
Gross profit |
$ |
292,623 |
|
|
$ |
271,956 |
|
+ Fair value inventory step-up charge |
664 |
|
|
— |
|
||
Adjusted gross profit |
$ |
293,287 |
|
|
$ |
271,956 |
|
|
|
|
|
||||
Net sales |
$ |
652,036 |
|
|
$ |
594,462 |
|
|
|
|
|
||||
Gross margin |
44.9 |
% |
|
45.7 |
% |
||
Adjusted gross margin |
45.0 |
% |
|
45.7 |
% |
Table 3: Reconciliations of Reported-to-Adjusted Operating Income and Margin (dollars in thousands) |
|||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
|
Three Months Ended |
||||||||||||||||||||||||||||||||||||||||
|
2021 |
|
|
2020 |
|
||||||||||||||||||||||||||||||||||||
|
FMT |
|
HST |
|
FSDP |
|
Corporate |
|
IDEX |
|
FMT |
|
HST |
|
FSDP |
|
Corporate |
|
IDEX |
||||||||||||||||||||||
Reported operating income (loss) |
$ |
62,897 |
|
|
$ |
66,650 |
|
|
$ |
44,560 |
|
|
$ |
(18,560 |
) |
|
|
$ |
155,547 |
|
|
$ |
66,771 |
|
|
$ |
52,643 |
|
|
$ |
38,037 |
|
|
$ |
(17,510 |
) |
|
|
$ |
139,941 |
|
+ Restructuring expenses and asset impairments |
943 |
|
|
625 |
|
|
97 |
|
|
563 |
|
|
|
2,228 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
||||||||||
+ Fair value inventory step-up charge |
664 |
|
|
— |
|
|
— |
|
|
— |
|
|
|
664 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
||||||||||
Adjusted operating income (loss) |
$ |
64,504 |
|
|
$ |
67,275 |
|
|
$ |
44,657 |
|
|
$ |
(17,997 |
) |
|
|
$ |
158,439 |
|
|
$ |
66,771 |
|
|
$ |
52,643 |
|
|
$ |
38,037 |
|
|
$ |
(17,510 |
) |
|
|
$ |
139,941 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Net sales (eliminations) |
$ |
243,365 |
|
|
$ |
250,369 |
|
|
$ |
159,484 |
|
|
$ |
(1,182 |
) |
|
|
$ |
652,036 |
|
|
$ |
226,861 |
|
|
$ |
224,059 |
|
|
$ |
144,324 |
|
|
$ |
(782 |
) |
|
|
$ |
594,462 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Reported operating margin |
25.8 |
% |
|
26.6 |
% |
|
27.9 |
% |
|
n/m |
|
|
23.9 |
% |
|
29.4 |
% |
|
23.5 |
% |
|
26.4 |
% |
|
n/m |
|
|
23.5 |
% |
||||||||||||
Adjusted operating margin |
26.5 |
% |
|
26.9 |
% |
|
28.0 |
% |
|
n/m |
|
|
24.3 |
% |
|
29.4 |
% |
|
23.5 |
% |
|
26.4 |
% |
|
n/m |
|
|
23.5 |
% |
Table 4: Reconciliations of Reported-to-Adjusted Net Income and EPS (in thousands, except EPS) |
||||||||
|
|
|
|
|||||
|
Three Months Ended |
|||||||
|
2021 |
|
|
2020 |
||||
Reported net income attributable to IDEX |
$ |
112,708 |
|
|
|
$ |
101,998 |
|
+ Restructuring expenses and asset impairments |
2,228 |
|
|
|
— |
|
||
+ Tax impact on restructuring expenses and asset impairments |
(533 |
) |
|
|
— |
|
||
+ Fair value inventory step-up charge |
664 |
|
|
|
— |
|
||
+ Tax impact on fair value inventory step-up charge |
(199 |
) |
|
|
— |
|
||
Adjusted net income attributable to IDEX |
$ |
114,868 |
|
|
|
$ |
101,998 |
|
|
|
|
|
|||||
|
Three Months Ended |
|||||||
|
2021 |
|
|
2020 |
||||
Reported diluted EPS attributable to IDEX |
$ |
1.48 |
|
|
|
$ |
1.33 |
|
+ Restructuring expenses and asset impairments |
0.03 |
|
|
|
— |
|
||
+ Tax impact on restructuring expenses and asset impairments |
(0.01 |
) |
|
|
— |
|
||
+ Fair value inventory step-up charge |
0.01 |
|
|
|
— |
|
||
+ Tax impact on fair value inventory step-up charge |
— |
|
|
|
— |
|
||
Adjusted diluted EPS attributable to IDEX |
$ |
1.51 |
|
|
|
$ |
1.33 |
|
|
|
|
|
|||||
Diluted weighted average shares outstanding |
76,341 |
|
|
|
76,452 |
|
Table 5: Reconciliations of EBITDA to Net Income (dollars in thousands) |
||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
|
Three Months Ended |
|||||||||||||||||||||||||||||||||||||||||||||
|
2021 |
|
|
|
|
|
2020 |
|
|
|
||||||||||||||||||||||||||||||||||||
|
FMT |
|
HST |
|
FSDP |
|
Corporate |
|
IDEX |
|
FMT |
|
HST |
|
FSDP |
|
Corporate |
|
IDEX |
|||||||||||||||||||||||||||
Reported operating income (loss) |
$ |
62,897 |
|
|
$ |
66,650 |
|
|
|
$ |
44,560 |
|
|
|
$ |
(18,560 |
) |
|
|
$ |
155,547 |
|
|
|
$ |
66,771 |
|
|
$ |
52,643 |
|
|
|
$ |
38,037 |
|
|
|
$ |
(17,510 |
) |
|
|
$ |
139,941 |
|
- Other (income) expense - net |
9 |
|
|
(345 |
) |
|
|
(271 |
) |
|
|
(241 |
) |
|
|
(848 |
) |
|
|
766 |
|
|
(531 |
) |
|
|
(315 |
) |
|
|
1,645 |
|
|
|
1,565 |
|
||||||||||
+ Depreciation and amortization |
7,053 |
|
|
10,513 |
|
|
|
3,872 |
|
|
|
106 |
|
|
|
21,544 |
|
|
|
5,398 |
|
|
10,659 |
|
|
|
3,759 |
|
|
|
181 |
|
|
|
19,997 |
|
||||||||||
EBITDA |
69,941 |
|
|
77,508 |
|
|
|
48,703 |
|
|
|
(18,213 |
) |
|
|
177,939 |
|
|
|
71,403 |
|
|
63,833 |
|
|
|
42,111 |
|
|
|
(18,974 |
) |
|
|
158,373 |
|
||||||||||
- Interest expense |
|
|
|
|
|
|
|
|
10,776 |
|
|
|
|
|
|
|
|
|
|
|
10,877 |
|
||||||||||||||||||||||||
- Provision for income taxes |
|
|
|
|
|
|
|
|
32,947 |
|
|
|
|
|
|
|
|
|
|
|
25,501 |
|
||||||||||||||||||||||||
- Depreciation and amortization |
|
|
|
|
|
|
|
|
21,544 |
|
|
|
|
|
|
|
|
|
|
|
19,997 |
|
||||||||||||||||||||||||
Reported net income |
|
|
|
|
|
|
|
|
$ |
112,672 |
|
|
|
|
|
|
|
|
|
|
|
$ |
101,998 |
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Net sales (eliminations) |
$ |
243,365 |
|
|
$ |
250,369 |
|
|
|
$ |
159,484 |
|
|
|
$ |
(1,182 |
) |
|
|
$ |
652,036 |
|
|
|
$ |
226,861 |
|
|
$ |
224,059 |
|
|
|
$ |
144,324 |
|
|
|
$ |
(782 |
) |
|
|
$ |
594,462 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Reported operating margin |
25.8 |
% |
|
26.6 |
|
% |
|
27.9 |
|
% |
|
n/m |
|
|
23.9 |
|
% |
|
29.4 |
% |
|
23.5 |
|
% |
|
26.4 |
|
% |
|
n/m |
|
|
23.5 |
% |
||||||||||||
EBITDA margin |
28.7 |
% |
|
31.0 |
|
% |
|
30.5 |
|
% |
|
n/m |
|
|
27.3 |
|
% |
|
31.5 |
% |
|
28.5 |
|
% |
|
29.2 |
|
% |
|
n/m |
|
|
26.6 |
% |
||||||||||||
EBITDA interest coverage |
|
|
|
|
|
|
|
|
16.5 |
|
|
|
|
|
|
|
|
|
|
|
14.6 |
|
Table 6 : Reconciliations of EBITDA to Adjusted EBITDA (dollars in thousands) |
|||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
|
Three Months Ended |
||||||||||||||||||||||||||||||||||||||||
|
2021 |
|
|
2020 |
|
||||||||||||||||||||||||||||||||||||
|
FMT |
|
HST |
|
FSDP |
|
Corporate |
|
IDEX |
|
FMT |
|
HST |
|
FSDP |
|
Corporate |
|
IDEX |
||||||||||||||||||||||
EBITDA(1) |
$ |
69,941 |
|
|
$ |
77,508 |
|
|
$ |
48,703 |
|
|
$ |
(18,213 |
) |
|
|
$ |
177,939 |
|
|
$ |
71,403 |
|
|
$ |
63,833 |
|
|
$ |
42,111 |
|
|
$ |
(18,974 |
) |
|
|
$ |
158,373 |
|
+ Restructuring expenses and asset impairments |
943 |
|
|
625 |
|
|
97 |
|
|
563 |
|
|
|
2,228 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
||||||||||
+ Fair value inventory step-up charge |
664 |
|
|
— |
|
|
— |
|
|
— |
|
|
|
664 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
||||||||||
Adjusted EBITDA |
$ |
71,548 |
|
|
$ |
78,133 |
|
|
$ |
48,800 |
|
|
$ |
(17,650 |
) |
|
|
$ |
180,831 |
|
|
$ |
71,403 |
|
|
$ |
63,833 |
|
|
$ |
42,111 |
|
|
$ |
(18,974 |
) |
|
|
$ |
158,373 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Adjusted EBITDA margin |
29.4 |
% |
|
31.2 |
% |
|
30.6 |
% |
|
n/m |
|
|
27.7 |
% |
|
31.5 |
% |
|
28.5 |
% |
|
29.2 |
% |
|
n/m |
|
|
26.6 |
% |
||||||||||||
Adjusted EBITDA interest coverage |
|
|
|
|
|
|
|
|
|
16.8 |
|
|
|
|
|
|
|
|
|
|
|
14.6 |
|
(1) EBITDA, a non-GAAP financial measure, is reconciled to net income, its most directly comparable GAAP financial measure, immediately above in Table 5.
Table 7: Reconciliations of Cash Flows from Operating Activities to Free Cash Flow (in thousands) |
|||||||||||
|
Three Months Ended |
||||||||||
|
|
|
|
||||||||
|
2021 |
|
2020 |
|
2020 |
||||||
Cash flows from operating activities |
$ |
109,324 |
|
|
$ |
84,760 |
|
|
$ |
161,374 |
|
- Capital expenditures |
14,609 |
|
|
12,762 |
|
|
12,107 |
|
|||
Free cash flow |
$ |
94,715 |
|
|
$ |
71,998 |
|
|
$ |
149,267 |
|
Conference Call to be Broadcast over the Internet
IDEX will broadcast its first quarter earnings conference call over the Internet on
Forward-Looking Statements
This news release contains “forward-looking” statements within the meaning of the Private Securities Litigation Reform Act of 1995, as amended. These statements may relate to, among other things, the Company’s expected organic sales growth, the anticipated benefits of the Company’s acquisition of
About IDEX
For further information on
(Financial reports follow)
Condensed Consolidated Statements of Operations (in thousands except per share amounts) (unaudited) |
||||||||
|
Three Months Ended
|
|||||||
|
2021 |
|
|
2020 |
||||
Net sales |
$ |
652,036 |
|
|
|
$ |
594,462 |
|
Cost of sales |
359,413 |
|
|
|
322,506 |
|
||
Gross profit |
292,623 |
|
|
|
271,956 |
|
||
Selling, general and administrative expenses |
134,848 |
|
|
|
132,015 |
|
||
Restructuring expenses and asset impairments |
2,228 |
|
|
|
— |
|
||
Operating income |
155,547 |
|
|
|
139,941 |
|
||
Other (income) expense - net |
(848 |
) |
|
|
1,565 |
|
||
Interest expense |
10,776 |
|
|
|
10,877 |
|
||
Income before income taxes |
145,619 |
|
|
|
127,499 |
|
||
Provision for income taxes |
32,947 |
|
|
|
25,501 |
|
||
Net income |
$ |
112,672 |
|
|
|
$ |
101,998 |
|
Net (income) loss attributable to noncontrolling interest |
36 |
|
|
|
— |
|
||
Net income attributable to IDEX |
$ |
112,708 |
|
|
|
$ |
101,998 |
|
|
|
|
|
|||||
Earnings per Common Share: |
|
|
|
|||||
Basic earnings per common share attributable to IDEX |
$ |
1.48 |
|
|
|
$ |
1.35 |
|
Diluted earnings per common share attributable to IDEX |
$ |
1.48 |
|
|
|
$ |
1.33 |
|
|
|
|
|
|||||
Share Data: |
|
|
|
|||||
Basic weighted average common shares outstanding |
75,892 |
|
|
|
75,740 |
|
||
Diluted weighted average common shares outstanding |
76,341 |
|
|
|
76,452 |
|
Condensed Consolidated Balance Sheets (in thousands) (unaudited) |
|||||||
|
|
|
|
||||
Assets |
|
|
|
||||
Current assets |
|
|
|
||||
Cash and cash equivalents |
$ |
958,142 |
|
|
$ |
1,025,851 |
|
Receivables - net |
341,793 |
|
|
293,146 |
|
||
Inventories |
304,636 |
|
|
289,910 |
|
||
Other current assets |
46,573 |
|
|
48,324 |
|
||
Total current assets |
1,651,144 |
|
|
1,657,231 |
|
||
Property, plant and equipment - net |
302,805 |
|
|
298,273 |
|
||
|
2,370,305 |
|
|
2,311,137 |
|
||
Other noncurrent assets |
136,477 |
|
|
147,757 |
|
||
Total assets |
$ |
4,460,731 |
|
|
$ |
4,414,398 |
|
|
|
|
|
||||
Liabilities and equity |
|
|
|
||||
Current liabilities |
|
|
|
||||
Trade accounts payable |
$ |
171,379 |
|
|
$ |
151,993 |
|
Accrued expenses |
206,088 |
|
|
208,828 |
|
||
Short-term borrowings |
46 |
|
|
88 |
|
||
Dividends payable |
— |
|
|
38,149 |
|
||
Total current liabilities |
377,513 |
|
|
399,058 |
|
||
Long-term borrowings |
1,044,589 |
|
|
1,044,354 |
|
||
Other noncurrent liabilities |
428,614 |
|
|
430,660 |
|
||
Total liabilities |
1,850,716 |
|
|
1,874,072 |
|
||
Shareholders' equity |
2,609,926 |
|
|
2,540,203 |
|
||
Noncontrolling interest |
89 |
|
|
123 |
|
||
Total equity |
2,610,015 |
|
|
2,540,326 |
|
||
Total liabilities and equity |
$ |
4,460,731 |
|
|
$ |
4,414,398 |
|
Condensed Consolidated Statements of Cash Flows (in thousands) (unaudited) |
|||||||||
|
|
||||||||
|
Three Months Ended |
||||||||
|
2021 |
|
|
2020 |
|
||||
Cash flows from operating activities |
|
|
|
||||||
Net income |
$ |
112,672 |
|
|
|
$ |
101,998 |
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
||||||
Asset impairments |
136 |
|
|
|
— |
|
|
||
Depreciation and amortization |
10,554 |
|
|
|
10,453 |
|
|
||
Amortization of intangible assets |
10,990 |
|
|
|
9,544 |
|
|
||
Amortization of debt issuance expenses |
366 |
|
|
|
343 |
|
|
||
Share-based compensation expense |
7,752 |
|
|
|
6,730 |
|
|
||
Deferred income taxes |
561 |
|
|
|
2,012 |
|
|
||
Non-cash interest expense associated with forward starting swaps |
859 |
|
|
|
1,545 |
|
|
||
Changes in (net of the effect from acquisitions): |
|
|
|
||||||
Receivables |
(46,289 |
) |
|
|
(24,190 |
) |
|
||
Inventories |
(7,539 |
) |
|
|
(23,717 |
) |
|
||
Other current assets |
3,350 |
|
|
|
(14,267 |
) |
|
||
Trade accounts payable |
20,042 |
|
|
|
14,146 |
|
|
||
Deferred revenue |
11,089 |
|
|
|
25,651 |
|
|
||
Accrued expenses |
(11,592 |
) |
|
|
(23,870 |
) |
|
||
Other - net |
(3,627 |
) |
|
|
(1,618 |
) |
|
||
Net cash flows provided by operating activities |
109,324 |
|
|
|
84,760 |
|
|
||
Cash flows from investing activities |
|
|
|
||||||
Purchases of property, plant and equipment |
(14,609 |
) |
|
|
(12,762 |
) |
|
||
Acquisition of businesses, net of cash acquired |
(106,236 |
) |
|
|
(120,839 |
) |
|
||
Proceeds from disposal of fixed assets |
211 |
|
|
|
41 |
|
|
||
Other - net |
1,100 |
|
|
|
(160 |
) |
|
||
Net cash flows used in investing activities |
(119,534 |
) |
|
|
(133,720 |
) |
|
||
Cash flows from financing activities |
|
|
|
||||||
Borrowings under revolving credit facilities |
— |
|
|
|
150,000 |
|
|
||
Dividends paid |
(38,149 |
) |
|
|
(38,736 |
) |
|
||
Proceeds from stock option exercises |
3,231 |
|
|
|
2,089 |
|
|
||
Repurchases of common stock |
— |
|
|
|
(108,907 |
) |
|
||
Shares surrendered for tax withholding |
(5,460 |
) |
|
|
(12,119 |
) |
|
||
Other - net |
(46 |
) |
|
|
(129 |
) |
|
||
Net cash flows used in financing activities |
(40,424 |
) |
|
|
(7,802 |
) |
|
||
Effect of exchange rate changes on cash and cash equivalents |
(17,075 |
) |
|
|
(6,600 |
) |
|
||
Net decrease in cash |
(67,709 |
) |
|
|
(63,362 |
) |
|
||
Cash and cash equivalents at beginning of year |
1,025,851 |
|
|
|
632,581 |
|
|
||
Cash and cash equivalents at end of period |
$ |
958,142 |
|
|
|
$ |
569,219 |
|
|
Company and Segment Financial Information - Reported (dollars in thousands) (unaudited) |
||||||||||
|
|
Three Months Ended
|
||||||||
|
|
2021 |
|
|
2020 |
|
||||
|
Fluid & Metering Technologies |
|
|
|
||||||
|
Net sales |
$ |
243,365 |
|
|
|
$ |
226,861 |
|
|
|
Operating income (b) |
62,897 |
|
|
|
66,771 |
|
|
||
|
Operating margin |
25.8 |
|
% |
|
29.4 |
|
% |
||
|
EBITDA(c) |
$ |
69,941 |
|
|
|
$ |
71,403 |
|
|
|
EBITDA margin(c) |
28.7 |
|
% |
|
31.5 |
|
% |
||
|
Depreciation and amortization |
$ |
7,053 |
|
|
|
$ |
5,398 |
|
|
|
Capital expenditures |
3,280 |
|
|
|
4,528 |
|
|
||
|
|
|
|
|
||||||
|
Health & Science Technologies |
|
|
|
||||||
|
Net sales |
$ |
250,369 |
|
|
|
$ |
224,059 |
|
|
|
Operating income (b) |
66,650 |
|
|
|
52,643 |
|
|
||
|
Operating margin |
26.6 |
|
% |
|
23.5 |
|
% |
||
|
EBITDA(c) |
$ |
77,508 |
|
|
|
$ |
63,833 |
|
|
|
EBITDA margin(c) |
31.0 |
|
% |
|
28.5 |
|
% |
||
|
Depreciation and amortization |
$ |
10,513 |
|
|
|
$ |
10,659 |
|
|
|
Capital expenditures |
9,129 |
|
|
|
5,329 |
|
|
||
|
|
|
|
|
||||||
|
Fire & Safety/Diversified Products |
|
|
|
||||||
|
Net sales |
$ |
159,484 |
|
|
|
$ |
144,324 |
|
|
|
Operating income (b) |
44,560 |
|
|
|
38,037 |
|
|
||
|
Operating margin |
27.9 |
|
% |
|
26.4 |
|
% |
||
|
EBITDA(c) |
$ |
48,703 |
|
|
|
$ |
42,111 |
|
|
|
EBITDA margin(c) |
30.5 |
|
% |
|
29.2 |
|
% |
||
|
Depreciation and amortization |
$ |
3,872 |
|
|
|
$ |
3,759 |
|
|
|
Capital expenditures |
1,769 |
|
|
|
2,884 |
|
|
||
|
|
|
|
|
||||||
|
Corporate Office and Eliminations |
|
|
|
||||||
|
Intersegment sales eliminations |
$ |
(1,182 |
) |
|
|
$ |
(782 |
) |
|
|
Operating income (b) |
(18,560 |
) |
|
|
(17,510 |
) |
|
||
|
EBITDA(c) |
(18,213 |
) |
|
|
(18,974 |
) |
|
||
|
Depreciation and amortization (d) |
106 |
|
|
|
181 |
|
|
||
|
Capital expenditures |
431 |
|
|
|
21 |
|
|
||
|
|
|
|
|
||||||
|
Company |
|
|
|
||||||
|
Net sales |
$ |
652,036 |
|
|
|
$ |
594,462 |
|
|
|
Operating income |
155,547 |
|
|
|
139,941 |
|
|
||
|
Operating margin |
23.9 |
|
% |
|
23.5 |
|
% |
||
|
EBITDA(c) |
$ |
177,939 |
|
|
|
$ |
158,373 |
|
|
|
EBITDA margin(c) |
27.3 |
|
% |
|
26.6 |
|
% |
||
|
Depreciation and amortization (d) |
$ |
21,544 |
|
|
|
$ |
19,997 |
|
|
|
Capital expenditures |
14,609 |
|
|
|
12,762 |
|
|
Company and Segment Financial Information - Adjusted (dollars in thousands) (unaudited) |
||||||||||
|
|
|
||||||||
|
|
Three Months Ended
|
||||||||
|
|
2021 |
|
|
2020 |
|
||||
|
Fluid & Metering Technologies |
|
|
|
||||||
|
Net sales |
$ |
243,365 |
|
|
|
$ |
226,861 |
|
|
|
Adjusted operating income (b)(c) |
64,504 |
|
|
|
66,771 |
|
|
||
|
Adjusted operating margin(c) |
26.5 |
|
% |
|
29.4 |
|
% |
||
|
Adjusted EBITDA(c) |
$ |
71,548 |
|
|
|
$ |
71,403 |
|
|
|
Adjusted EBITDA margin(c) |
29.4 |
|
% |
|
31.5 |
|
% |
||
|
Depreciation and amortization |
$ |
7,053 |
|
|
|
$ |
5,398 |
|
|
|
Capital expenditures |
3,280 |
|
|
|
4,528 |
|
|
||
|
|
|
|
|
||||||
|
Health & Science Technologies |
|
|
|
||||||
|
Net sales |
$ |
250,369 |
|
|
|
$ |
224,059 |
|
|
|
Adjusted operating income (b)(c) |
67,275 |
|
|
|
52,643 |
|
|
||
|
Adjusted operating margin(c) |
26.9 |
|
% |
|
23.5 |
|
% |
||
|
Adjusted EBITDA(c) |
$ |
78,133 |
|
|
|
$ |
63,833 |
|
|
|
Adjusted EBITDA margin(c) |
31.2 |
|
% |
|
28.5 |
|
% |
||
|
Depreciation and amortization |
$ |
10,513 |
|
|
|
$ |
10,659 |
|
|
|
Capital expenditures |
9,129 |
|
|
|
5,329 |
|
|
||
|
|
|
|
|
||||||
|
Fire & Safety/Diversified Products |
|
|
|
||||||
|
Net sales |
$ |
159,484 |
|
|
|
$ |
144,324 |
|
|
|
Adjusted operating income (b)(c) |
44,657 |
|
|
|
38,037 |
|
|
||
|
Adjusted operating margin(c) |
28.0 |
|
% |
|
26.4 |
|
% |
||
|
Adjusted EBITDA(c) |
$ |
48,800 |
|
|
|
$ |
42,111 |
|
|
|
Adjusted EBITDA margin(c) |
30.6 |
|
% |
|
29.2 |
|
% |
||
|
Depreciation and amortization |
$ |
3,872 |
|
|
|
$ |
3,759 |
|
|
|
Capital expenditures |
1,769 |
|
|
|
2,884 |
|
|
||
|
|
|
|
|
||||||
|
Corporate Office and Eliminations |
|
|
|
||||||
|
Intersegment sales eliminations |
$ |
(1,182 |
) |
|
|
$ |
(782 |
) |
|
|
Adjusted operating income (b)(c) |
(17,997 |
) |
|
|
(17,510 |
) |
|
||
|
Adjusted EBITDA(c) |
(17,650 |
) |
|
|
(18,974 |
) |
|
||
|
Depreciation and amortization(d) |
106 |
|
|
|
181 |
|
|
||
|
Capital expenditures |
431 |
|
|
|
21 |
|
|
||
|
|
|
|
|
||||||
|
Company |
|
|
|
||||||
|
Net sales |
$ |
652,036 |
|
|
|
$ |
594,462 |
|
|
|
Adjusted operating income(c) |
158,439 |
|
|
|
139,941 |
|
|
||
|
Adjusted operating margin(c) |
24.3 |
|
% |
|
23.5 |
|
% |
||
|
Adjusted EBITDA(c) |
$ |
180,831 |
|
|
|
$ |
158,373 |
|
|
|
Adjusted EBITDA margin(c) |
27.7 |
|
% |
|
26.6 |
|
% |
||
|
Depreciation and amortization (d) |
$ |
21,544 |
|
|
|
$ |
19,997 |
|
|
|
Capital expenditures |
14,609 |
|
|
|
12,762 |
|
|
(a) |
Three month data includes the results of both the ABEL acquisition ( |
(b) |
Segment operating income excludes unallocated corporate operating expenses which are included in Corporate Office and Eliminations. |
(c) |
These are non-GAAP financial measures. For a reconciliation of these non-GAAP financial measures to their most comparable measure calculated and presented in accordance with GAAP, see the reconciliation tables above. |
(d) |
Depreciation and amortization excludes amortization of debt issuance costs. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20210427006140/en/
Investor Contact:
Senior Vice President and Chief Financial Officer
(847) 498-7070
Source: