IDEX Reports Record Second Quarter Results; Lowers Full Year Guidance in Response to Softening Second Half Outlook
Second Quarter 2023 Highlights
(All comparisons are against the second quarter of 2022 unless otherwise noted)
-
Record sales of
$846.2 million , up 6% overall and 3% organically -
Reported EPS of
$1.82 , up 1% and record adjusted EPS of$2.18 , up 8% -
Strong operating cash flow of
$141 million , up 26%; free cash flow of$120 million , up 24% -
Completed acquisition of Iridian Spectral Technologies on
May 19, 2023
“IDEX achieved record sales and adjusted earnings per share in the second quarter,” said
“Our businesses within our Health & Science Technologies segment remained challenged, impacted by customers' sharp inventory recalibration and demand softness after two years of double-digit growth. At this point we no longer expect market recovery within the second half of the year. Our teams are appropriately balanced as they execute targeted cost reductions to mitigate a portion of these volume declines, drive strong cash flow overall, and continue to innovate for our customers.”
"Regardless of macroeconomic fluctuations, we remain focused on initiatives to drive long-term growth. IDEX continues to be well positioned in markets with strong secular growth trends and critical technologies that enable above-market performance over an economic cycle. Our balance sheet is strong and provides ample capacity to fund our disciplined capital deployment strategy."
2023 Outlook
Full year 2023 organic sales are projected to decline 1 to 2 percent over the prior year, with GAAP EPS of
Third quarter 2023 organic sales are projected to decline 7 to 8 percent over the prior year period, with GAAP EPS of
Consolidated Results
|
Three Months Ended |
||||||||||
(Dollars in millions, except per share amounts) |
|
2023 |
|
|
|
2022 |
|
|
Increase (Decrease) |
||
Net sales |
$ |
846.2 |
|
|
$ |
796.1 |
|
|
$ |
50.1 |
|
Organic net sales growth* |
|
|
|
|
|
3 |
% |
||||
Gross profit |
|
378.0 |
|
|
|
356.9 |
|
|
|
21.1 |
|
Adjusted gross profit* |
|
378.0 |
|
|
|
357.3 |
|
|
|
20.7 |
|
Net income attributable to IDEX |
|
138.6 |
|
|
|
138.2 |
|
|
|
0.4 |
|
Adjusted net income attributable to IDEX* |
|
165.4 |
|
|
|
153.6 |
|
|
|
11.8 |
|
Adjusted EBITDA* |
|
240.7 |
|
|
|
219.2 |
|
|
|
21.5 |
|
Diluted EPS attributable to IDEX |
|
1.82 |
|
|
|
1.81 |
|
|
|
0.01 |
|
Adjusted diluted EPS attributable to IDEX* |
|
2.18 |
|
|
|
2.02 |
|
|
|
0.16 |
|
Cash flows from operating activities |
|
141.2 |
|
|
|
112.3 |
|
|
|
28.9 |
|
Free cash flow* |
|
119.6 |
|
|
|
96.7 |
|
|
|
22.9 |
|
Gross margin |
|
44.7 |
% |
|
|
44.8 |
% |
|
(10) bps |
||
Adjusted gross margin* |
|
44.7 |
% |
|
|
44.9 |
% |
|
(20) bps |
||
Net income margin |
|
16.4 |
% |
|
|
17.3 |
% |
|
(90) bps |
||
Adjusted EBITDA margin* |
|
28.4 |
% |
|
|
27.5 |
% |
|
90 bps |
||
*These are non-GAAP measures. See the definitions of these non-GAAP measures in the section in this release titled “Non-GAAP Measures of Financial Performance” and reconciliations to their most directly comparable GAAP financial measures in the reconciliation tables at the end of this release. |
|||||||||||
Orders
Second quarter 2023 orders of
Second quarter 2023 net sales of
Gross Margin
Second quarter 2023 gross margin of 44.7 percent decreased 10 basis points compared with the prior year period primarily due to lower volume leverage, the dilutive impact of acquisitions and unfavorable mix, partially offset by strong price/cost and favorable operational productivity, net of higher employee-related costs.
Net Income and Earnings per Share Attributable to IDEX
Second quarter 2023 net income attributable to IDEX increased
Net Income Margin and Adjusted EBITDA Margin
Second quarter 2023 net income margin of 16.4 percent decreased 90 basis points compared with the prior year period. The decrease was driven by a reserve recorded on an investment with a collaborative partner, higher amortization on new acquisitions and higher interest expense, partially offset by operational performance discussed below. Second quarter 2023 Adjusted EBITDA margin of 28.4 percent, which reflects the impact of non-GAAP adjustments, increased 90 basis points compared with the prior year period driven by strong price/cost, operational productivity and lower variable compensation costs, partially offset by lower volume leverage, higher employee-related costs and unfavorable mix.
Cash Flow
Second quarter 2023 cash from operations of
Segment Highlights
Fluid & Metering Technologies ("FMT")
|
Three Months Ended |
|||||||||
(Dollars in millions) |
|
2023 |
|
|
|
2022 |
|
|
Increase (Decrease) |
|
Net sales |
$ |
325.1 |
|
|
$ |
299.9 |
|
|
$ |
25.2 |
Adjusted EBITDA |
|
114.1 |
|
|
|
95.0 |
|
|
|
19.1 |
Adjusted EBITDA margin |
|
35.1 |
% |
|
|
31.7 |
% |
|
340 bps |
-
Second quarter 2023 net sales of
$325.1 million reflected an 8 percent increase compared with the second quarter of 2022 (+10 percent organic, -1 percent acquisitions/divestitures and -1 percent foreign currency translation). - Second quarter 2023 Adjusted EBITDA margin was 35.1%, up 340 basis points compared with the prior year period primarily due to strong price/cost, higher volume leverage, lower discretionary spending, favorable operational productivity and the accretive impact of acquisitions, net of divestitures, partially offset by higher employee-related costs and unfavorable mix.
Health & Science Technologies ("HST")
|
Three Months Ended |
||||||||||
(Dollars in millions) |
|
2023 |
|
|
|
2022 |
|
|
Increase (Decrease) |
||
Net sales |
$ |
339.5 |
|
|
$ |
326.0 |
|
|
$ |
13.5 |
|
Adjusted EBITDA |
|
93.7 |
|
|
|
103.6 |
|
|
|
(9.9 |
) |
Adjusted EBITDA margin |
|
27.6 |
% |
|
|
31.8 |
% |
|
(420) bps |
-
Second quarter 2023 net sales of
$339.5 million reflected a 4 percent increase compared with the second quarter of 2022 (-6 percent organic and +10 percent acquisitions). - Second quarter 2023 Adjusted EBITDA margin was 27.6%, down 420 basis points compared with the prior year period primarily due to unfavorable volume leverage, higher employee-related costs and unfavorable mix, partially offset by strong price/cost as well as lower discretionary spending and lower variable compensation costs.
Fire & Safety/Diversified Products ("FSDP")
|
Three Months Ended |
|||||||||
(Dollars in millions) |
|
2023 |
|
|
|
2022 |
|
|
Increase (Decrease) |
|
Net sales |
$ |
184.8 |
|
|
$ |
171.2 |
|
|
$ |
13.6 |
Adjusted EBITDA |
|
54.5 |
|
|
|
45.1 |
|
|
|
9.4 |
Adjusted EBITDA margin |
|
29.4 |
% |
|
|
26.4 |
% |
|
300 bps |
-
Second quarter 2023 net sales of
$184.8 million reflected an 8 percent increase compared with the second quarter of 2022 (+8 percent organic). - Second quarter 2023 Adjusted EBITDA margin was 29.4%, up 300 basis points compared with the prior year period primarily due to strong price/cost, favorable mix, lower variable compensation costs, higher volume leverage and favorable operational productivity, net of higher employee-related costs.
Corporate Costs
Corporate costs included in consolidated Adjusted EBITDA were
Debt Offering and Redemption
On
Acquisition
On
Conference Call to be Broadcast over the Internet
IDEX will broadcast its second 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 third quarter 2023 and full year 2023 outlook including expected organic sales projections, expected earnings per share and adjusted earnings per share, and the assumptions underlying these expectations, anticipated future acquisition behavior, availability of cash and financing alternatives and the anticipated benefits of the Company’s recent acquisitions, including the acquisitions of
The risks and uncertainties include, but are not limited to, the following: levels of industrial activity and economic conditions in the
Additional factors that could cause actual results to differ materially from those reflected in the forward-looking statements include, but are not limited to, the risks discussed in the “Risk Factors” section included in the Company’s most recent annual report on Form 10-K and the Company’s subsequent quarterly reports filed with the
About IDEX
IDEX (NYSE: IEX) makes thousands of products and mission-critical components that improve everyday life all around you. If you enjoy chocolate, it quite possibly passed through a Viking® internal gear pump at the candy factory. If you were ever in a car accident, emergency workers may have used the Hurst Jaws of Life® rescue tool to save your life. If your doctor ordered a DNA test to predict your risk of disease or determine a course of treatment, the lab may have used equipment containing components made by
(Financial reports follow)
|
||||||||||||
|
Three Months Ended |
|
Six Months Ended |
|||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
|||||
Net sales |
$ |
846.2 |
|
$ |
796.1 |
|
$ |
1,691.6 |
|
$ |
1,547.2 |
|
Cost of sales |
|
468.2 |
|
|
439.2 |
|
|
931.1 |
|
|
847.8 |
|
Gross profit |
|
378.0 |
|
|
356.9 |
|
|
760.5 |
|
|
699.4 |
|
Selling, general and administrative expenses |
|
174.3 |
|
|
167.5 |
|
|
364.0 |
|
|
321.8 |
|
Restructuring expenses and asset impairments |
|
3.6 |
|
|
2.8 |
|
|
4.1 |
|
|
3.4 |
|
Operating income |
|
200.1 |
|
|
186.6 |
|
|
392.4 |
|
|
374.2 |
|
Other expense (income) - net |
|
8.3 |
|
|
— |
|
|
7.7 |
|
|
(2.3 |
) |
Interest expense |
|
13.3 |
|
|
9.5 |
|
|
26.4 |
|
|
19.0 |
|
Income before income taxes |
|
178.5 |
|
|
177.1 |
|
|
358.3 |
|
|
357.5 |
|
Provision for income taxes |
|
40.0 |
|
|
39.0 |
|
|
80.0 |
|
|
79.5 |
|
Net income |
|
138.5 |
|
|
138.1 |
|
|
278.3 |
|
|
278.0 |
|
Net loss attributable to noncontrolling interest |
|
0.1 |
|
|
0.1 |
|
|
0.1 |
|
|
0.2 |
|
Net income attributable to IDEX |
$ |
138.6 |
|
$ |
138.2 |
|
$ |
278.4 |
|
$ |
278.2 |
|
|
|
|
|
|
|
|
|
|||||
Earnings per Common Share: |
|
|
|
|
|
|
|
|||||
Basic earnings per common share attributable to IDEX |
$ |
1.83 |
|
$ |
1.82 |
|
$ |
3.68 |
|
$ |
3.66 |
|
Diluted earnings per common share attributable to IDEX |
$ |
1.82 |
|
$ |
1.81 |
|
$ |
3.66 |
|
$ |
3.65 |
|
|
|
|
|
|
|
|
|
|||||
Share Data: |
|
|
|
|
|
|
|
|||||
Basic weighted average common shares outstanding |
|
75.6 |
|
|
75.8 |
|
|
75.6 |
|
|
76.0 |
|
Diluted weighted average common shares outstanding |
|
75.9 |
|
|
76.1 |
|
|
75.9 |
|
|
76.2 |
|
|
|||||
|
|
|
|
||
Assets |
|
|
|
||
Current assets |
|
|
|
||
Cash and cash equivalents |
$ |
457.0 |
|
$ |
430.2 |
Receivables - net |
|
455.2 |
|
|
442.8 |
Inventories |
|
482.5 |
|
|
470.9 |
Other current assets |
|
93.2 |
|
|
55.4 |
Total current assets |
|
1,487.9 |
|
|
1,399.3 |
Property, plant and equipment - net |
|
421.6 |
|
|
382.1 |
|
|
3,671.7 |
|
|
3,585.9 |
Other noncurrent assets |
|
138.7 |
|
|
144.6 |
Total assets |
$ |
5,719.9 |
|
$ |
5,511.9 |
|
|
|
|
||
Liabilities and equity |
|
|
|
||
Current liabilities |
|
|
|
||
Trade accounts payable |
$ |
189.7 |
|
$ |
208.9 |
Accrued expenses |
|
247.9 |
|
|
289.1 |
Short-term borrowings |
|
0.5 |
|
|
— |
Dividends payable |
|
48.5 |
|
|
45.6 |
Total current liabilities |
|
486.6 |
|
|
543.6 |
Long-term borrowings |
|
1,471.5 |
|
|
1,468.7 |
Other noncurrent liabilities |
|
482.9 |
|
|
460.0 |
Total liabilities |
|
2,441.0 |
|
|
2,472.3 |
Shareholders' equity |
|
3,278.7 |
|
|
3,039.3 |
Noncontrolling interest |
|
0.2 |
|
|
0.3 |
Total equity |
|
3,278.9 |
|
|
3,039.6 |
Total liabilities and equity |
$ |
5,719.9 |
|
$ |
5,511.9 |
|
|||||||
|
Six Months Ended |
||||||
|
|
2023 |
|
|
|
2022 |
|
Cash flows from operating activities |
|
|
|
||||
Net income |
$ |
278.3 |
|
|
$ |
278.0 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
||||
Gains on sales of assets |
|
(0.2 |
) |
|
|
(2.6 |
) |
Asset impairments |
|
0.5 |
|
|
|
0.2 |
|
Credit loss on note receivable from collaborative partner |
|
7.7 |
|
|
|
— |
|
Depreciation |
|
27.2 |
|
|
|
24.7 |
|
Amortization of intangible assets |
|
46.8 |
|
|
|
32.2 |
|
Amortization of debt issuance expenses |
|
0.8 |
|
|
|
0.8 |
|
Share-based compensation expense |
|
17.0 |
|
|
|
13.5 |
|
Deferred income taxes |
|
— |
|
|
|
(0.2 |
) |
Changes in (net of the effect from acquisitions and foreign exchange): |
|
|
|
||||
Receivables |
|
(5.8 |
) |
|
|
(68.7 |
) |
Inventories |
|
(2.0 |
) |
|
|
(84.5 |
) |
Other current assets |
|
(18.6 |
) |
|
|
(17.8 |
) |
Trade accounts payable |
|
(17.9 |
) |
|
|
36.2 |
|
Deferred revenue |
|
4.2 |
|
|
|
1.3 |
|
Accrued expenses |
|
(52.5 |
) |
|
|
(22.5 |
) |
Other - net |
|
3.6 |
|
|
|
1.4 |
|
Net cash flows provided by operating activities |
|
289.1 |
|
|
|
192.0 |
|
Cash flows from investing activities |
|
|
|
||||
Purchases of property, plant and equipment |
|
(48.2 |
) |
|
|
(31.7 |
) |
Acquisition of businesses, net of cash acquired |
|
(110.3 |
) |
|
|
(234.9 |
) |
Proceeds from disposal of fixed assets |
|
1.3 |
|
|
|
6.6 |
|
Purchases of marketable securities |
|
(19.1 |
) |
|
|
— |
|
Other - net |
|
(0.3 |
) |
|
|
(0.1 |
) |
Net cash flows used in investing activities |
|
(176.6 |
) |
|
|
(260.1 |
) |
Cash flows from financing activities |
|
|
|
||||
Proceeds from issuance of 5.13% Senior Notes |
|
100.0 |
|
|
|
— |
|
Payment of 3.20% Senior Notes |
|
(100.0 |
) |
|
|
— |
|
Dividends paid |
|
(93.9 |
) |
|
|
(86.9 |
) |
Proceeds from stock option exercises |
|
8.0 |
|
|
|
5.2 |
|
Repurchases of common stock |
|
(1.0 |
) |
|
|
(110.4 |
) |
Shares surrendered for tax withholding |
|
(4.6 |
) |
|
|
(4.9 |
) |
Other - net |
|
(0.5 |
) |
|
|
(0.1 |
) |
Net cash flows used in financing activities |
|
(92.0 |
) |
|
|
(197.1 |
) |
Effect of exchange rate changes on cash and cash equivalents |
|
6.3 |
|
|
|
(32.4 |
) |
Net increase (decrease) in cash and cash equivalents |
|
26.8 |
|
|
|
(297.6 |
) |
Cash and cash equivalents at beginning of year |
|
430.2 |
|
|
|
855.4 |
|
Cash and cash equivalents at end of period |
$ |
457.0 |
|
|
$ |
557.8 |
|
|
||||||||||||||||
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
|
Fluid & Metering Technologies |
|
|
|
|
|
|
|
||||||||
|
Net sales |
$ |
325.1 |
|
|
$ |
299.9 |
|
|
$ |
646.9 |
|
|
$ |
571.9 |
|
|
Adjusted EBITDA(b) |
|
114.1 |
|
|
|
95.0 |
|
|
|
220.3 |
|
|
|
183.4 |
|
|
Adjusted EBITDA margin |
|
35.1 |
% |
|
|
31.7 |
% |
|
|
34.1 |
% |
|
|
32.1 |
% |
|
Depreciation |
|
4.1 |
|
|
|
4.2 |
|
|
|
7.2 |
|
|
|
8.1 |
|
|
Amortization of intangible assets |
|
5.7 |
|
|
|
5.6 |
|
|
|
11.7 |
|
|
|
9.3 |
|
|
Capital expenditures |
|
5.6 |
|
|
|
4.8 |
|
|
|
13.0 |
|
|
|
9.7 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Health & Science Technologies |
|
|
|
|
|
|
|
||||||||
|
Net sales |
$ |
339.5 |
|
|
$ |
326.0 |
|
|
$ |
690.5 |
|
|
$ |
641.2 |
|
|
Adjusted EBITDA(b) |
|
93.7 |
|
|
|
103.6 |
|
|
|
194.4 |
|
|
|
203.4 |
|
|
Adjusted EBITDA margin |
|
27.6 |
% |
|
|
31.8 |
% |
|
|
28.2 |
% |
|
|
31.7 |
% |
|
Depreciation |
|
7.8 |
|
|
|
6.1 |
|
|
|
15.1 |
|
|
|
12.2 |
|
|
Amortization of intangible assets |
|
15.9 |
|
|
|
9.7 |
|
|
|
31.8 |
|
|
|
19.6 |
|
|
Capital expenditures |
|
12.6 |
|
|
|
7.3 |
|
|
|
28.7 |
|
|
|
16.5 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Fire & Safety/Diversified Products |
|
|
|
|
|
|
|
||||||||
|
Net sales |
$ |
184.8 |
|
|
$ |
171.2 |
|
|
$ |
359.2 |
|
|
$ |
335.9 |
|
|
Adjusted EBITDA(b) |
|
54.5 |
|
|
|
45.1 |
|
|
|
104.2 |
|
|
|
89.5 |
|
|
Adjusted EBITDA margin |
|
29.4 |
% |
|
|
26.4 |
% |
|
|
29.0 |
% |
|
|
26.6 |
% |
|
Depreciation |
|
2.3 |
|
|
|
2.1 |
|
|
|
4.4 |
|
|
|
4.2 |
|
|
Amortization of intangible assets |
|
1.6 |
|
|
|
1.6 |
|
|
|
3.3 |
|
|
|
3.3 |
|
|
Capital expenditures |
|
3.0 |
|
|
|
3.3 |
|
|
|
5.9 |
|
|
|
5.3 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Corporate Office and Eliminations |
|
|
|
|
|
|
|
||||||||
|
Intersegment sales eliminations |
$ |
(3.2 |
) |
|
$ |
(1.0 |
) |
|
$ |
(5.0 |
) |
|
$ |
(1.8 |
) |
|
Adjusted EBITDA(b) |
|
(21.6 |
) |
|
|
(24.5 |
) |
|
|
(48.4 |
) |
|
|
(42.4 |
) |
|
Depreciation |
|
0.2 |
|
|
|
0.1 |
|
|
|
0.5 |
|
|
|
0.2 |
|
|
Capital expenditures |
|
0.4 |
|
|
|
0.2 |
|
|
|
0.6 |
|
|
|
0.2 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Company |
|
|
|
|
|
|
|
||||||||
|
Net sales |
$ |
846.2 |
|
|
$ |
796.1 |
|
|
$ |
1,691.6 |
|
|
$ |
1,547.2 |
|
|
Adjusted EBITDA(c) |
|
240.7 |
|
|
|
219.2 |
|
|
|
470.5 |
|
|
|
433.9 |
|
|
Adjusted EBITDA margin(c) |
|
28.4 |
% |
|
|
27.5 |
% |
|
|
27.8 |
% |
|
|
28.0 |
% |
|
Depreciation |
|
14.4 |
|
|
|
12.5 |
|
|
|
27.2 |
|
|
|
24.7 |
|
|
Amortization of intangible assets |
|
23.2 |
|
|
|
16.9 |
|
|
|
46.8 |
|
|
|
32.2 |
|
|
Capital expenditures |
|
21.6 |
|
|
|
15.6 |
|
|
|
48.2 |
|
|
|
31.7 |
|
(a) |
Three and six month data includes the results of the KZValve acquisition ( |
|||||||||||||||
(b) |
Segment Adjusted EBITDA excludes unallocated corporate costs 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 directly comparable measure calculated and presented in accordance with GAAP, see the reconciliation tables below. |
|||||||||||||||
Non-GAAP Measures of Financial Performance
The Company prepares its public financial statements in conformity with accounting principles generally accepted in
- Organic orders and net 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 net income attributable to IDEX is calculated as Net income attributable to IDEX plus restructuring expenses and asset impairments, plus fair value inventory step-up charges, less gains on sales of assets, plus the credit loss on a note receivable from a collaborative partner, plus acquisition-related intangible asset amortization, all net of the statutory tax expense or benefit.
- Adjusted diluted EPS attributable to IDEX is calculated as adjusted net income attributable to IDEX divided by the diluted weighted average shares outstanding.
- Consolidated Adjusted EBITDA is calculated as consolidated earnings before interest, taxes, depreciation and amortization, or consolidated EBITDA, plus fair value inventory step-up charges, plus restructuring expenses and asset impairments, less gains on sales of assets, plus the credit loss on a note receivable from a collaborative partner.
- Consolidated Adjusted EBITDA margin is calculated as Consolidated Adjusted EBITDA divided by Net sales.
- Free cash flow is calculated as cash flows from operating activities less capital expenditures.
Table 1: Reconciliations of the Change in
|
Three Months Ended |
|
Six Months Ended |
||||||||||||||||||||
|
FMT |
|
HST |
|
FSDP |
|
IDEX |
|
FMT |
|
HST |
|
FSDP |
|
IDEX |
||||||||
Change in net sales |
8 |
% |
|
4 |
% |
|
8 |
% |
|
6 |
% |
|
13 |
% |
|
8 |
% |
|
7 |
% |
|
9 |
% |
- Net impact from acquisitions/divestitures |
(1 |
%) |
|
10 |
% |
|
— |
|
|
4 |
% |
|
4 |
% |
|
11 |
% |
|
— |
|
|
6 |
% |
- Impact from foreign currency |
(1 |
%) |
|
— |
|
|
— |
|
|
(1 |
%) |
|
(1 |
%) |
|
(1 |
%) |
|
(2 |
%) |
|
(1 |
%) |
Change in organic net sales |
10 |
% |
|
(6 |
%) |
|
8 |
% |
|
3 |
% |
|
10 |
% |
|
(2 |
%) |
|
9 |
% |
|
4 |
% |
Table 2: Reconciliations of Reported-to-Adjusted Gross Profit and Margin
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
(Dollars in millions) |
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
Gross profit |
$ |
378.0 |
|
|
$ |
356.9 |
|
|
$ |
760.5 |
|
|
$ |
699.4 |
|
+ Fair value inventory step-up charges |
|
— |
|
|
|
0.4 |
|
|
|
— |
|
|
|
0.4 |
|
Adjusted gross profit |
$ |
378.0 |
|
|
$ |
357.3 |
|
|
$ |
760.5 |
|
|
$ |
699.8 |
|
|
|
|
|
|
|
|
|
||||||||
Net sales |
$ |
846.2 |
|
|
$ |
796.1 |
|
|
$ |
1,691.6 |
|
|
$ |
1,547.2 |
|
|
|
|
|
|
|
|
|
||||||||
Gross margin |
|
44.7 |
% |
|
|
44.8 |
% |
|
|
45.0 |
% |
|
|
45.2 |
% |
Adjusted gross margin |
|
44.7 |
% |
|
|
44.9 |
% |
|
|
45.0 |
% |
|
|
45.2 |
% |
Table 3: Reconciliations of Reported-to-Adjusted Net Income and Diluted EPS
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
(In millions) |
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
Reported net income attributable to IDEX |
|
$ |
138.6 |
|
|
$ |
138.2 |
|
|
$ |
278.4 |
|
|
$ |
278.2 |
|
+ Restructuring expenses and asset impairments |
|
|
3.6 |
|
|
|
2.8 |
|
|
|
4.1 |
|
|
|
2.8 |
|
+ Tax impact on restructuring expenses and asset impairments |
|
|
(0.8 |
) |
|
|
(0.7 |
) |
|
|
(0.9 |
) |
|
|
(0.7 |
) |
+ Fair value inventory step-up charges |
|
|
— |
|
|
|
0.4 |
|
|
|
— |
|
|
|
0.4 |
|
+ Tax impact on fair value inventory step-up charges |
|
|
— |
|
|
|
(0.1 |
) |
|
|
— |
|
|
|
(0.1 |
) |
- Gains on sales of assets |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(2.7 |
) |
+ Tax impact on gains on sales of assets |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.6 |
|
+ Credit loss on note receivable from collaborative partner(1) |
|
|
7.7 |
|
|
|
— |
|
|
|
7.7 |
|
|
|
— |
|
+ Tax impact on credit loss on note receivable from collaborative partner |
|
|
(1.6 |
) |
|
|
— |
|
|
|
(1.6 |
) |
|
|
— |
|
+ Acquisition-related intangible asset amortization |
|
|
23.2 |
|
|
|
16.9 |
|
|
|
46.8 |
|
|
|
32.2 |
|
+ Tax impact on acquisition-related intangible asset amortization |
|
|
(5.3 |
) |
|
|
(3.9 |
) |
|
|
(10.5 |
) |
|
|
(7.3 |
) |
Adjusted net income attributable to IDEX |
|
$ |
165.4 |
|
|
$ |
153.6 |
|
|
$ |
324.0 |
|
|
$ |
303.4 |
|
(1) Represents a reserve recorded on an investment with a collaborative partner that may no longer be recoverable. |
||||||||||||||||
Table 3: Reconciliations of Reported-to-Adjusted Net Income and Diluted EPS (Continued)
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
(In millions, except per share amounts) |
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
Reported diluted EPS attributable to IDEX |
|
$ |
1.82 |
|
|
$ |
1.81 |
|
|
$ |
3.66 |
|
|
$ |
3.65 |
|
+ Restructuring expenses and asset impairments |
|
|
0.05 |
|
|
|
0.04 |
|
|
|
0.06 |
|
|
|
0.04 |
|
+ Tax impact on restructuring expenses and asset impairments |
|
|
(0.01 |
) |
|
|
(0.01 |
) |
|
|
(0.01 |
) |
|
|
(0.01 |
) |
+ Fair value inventory step-up charges |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
+ Tax impact on fair value inventory step-up charges |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
- Gains on sales of assets |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.03 |
) |
+ Tax impact on gains on sales of assets |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.01 |
|
+ Credit loss on note receivable from collaborative partner(1) |
|
|
0.10 |
|
|
|
— |
|
|
|
0.10 |
|
|
|
— |
|
+ Tax impact on credit loss on note receivable from collaborative partner |
|
|
(0.02 |
) |
|
|
— |
|
|
|
(0.02 |
) |
|
|
— |
|
+ Acquisition-related intangible asset amortization |
|
|
0.31 |
|
|
|
0.22 |
|
|
|
0.62 |
|
|
|
0.42 |
|
+ Tax impact on acquisition-related intangible asset amortization |
|
|
(0.07 |
) |
|
|
(0.04 |
) |
|
|
(0.14 |
) |
|
|
(0.10 |
) |
Adjusted diluted EPS attributable to IDEX |
|
$ |
2.18 |
|
|
$ |
2.02 |
|
|
$ |
4.27 |
|
|
$ |
3.98 |
|
|
|
|
|
|
|
|
|
|
||||||||
Diluted weighted average shares outstanding |
|
|
75.9 |
|
|
|
76.1 |
|
|
|
75.9 |
|
|
|
76.2 |
|
(1) Represents a reserve recorded on an investment with a collaborative partner that may no longer be recoverable. |
||||||||||||||||
Table 4: Reconciliations of Net Income to Adjusted EBITDA
|
Three Months Ended |
||||||||||||||||||||||||||||||||||||||
|
2023 |
|
2022 |
||||||||||||||||||||||||||||||||||||
(Dollars in millions) |
FMT |
|
HST |
|
FSDP |
|
Corporate |
|
IDEX |
|
FMT |
|
HST |
|
FSDP |
|
Corporate |
|
IDEX |
||||||||||||||||||||
Reported net income |
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
138.5 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
138.1 |
|
+ Provision for income taxes |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
40.0 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
39.0 |
|
+ Interest expense |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
13.3 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
9.5 |
|
- Other income (expense) - net |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(8.3 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Operating income (loss) |
|
103.3 |
|
|
|
67.5 |
|
|
|
50.6 |
|
|
|
(21.3 |
) |
|
|
200.1 |
|
|
|
82.9 |
|
|
|
86.5 |
|
|
|
39.9 |
|
|
|
(22.7 |
) |
|
|
186.6 |
|
+ Other income (expense) - net |
|
0.4 |
|
|
|
(0.2 |
) |
|
|
(0.3 |
) |
|
|
(8.2 |
) |
|
|
(8.3 |
) |
|
|
0.2 |
|
|
|
1.2 |
|
|
|
0.5 |
|
|
|
(1.9 |
) |
|
|
— |
|
+ Depreciation |
|
4.1 |
|
|
|
7.8 |
|
|
|
2.3 |
|
|
|
0.2 |
|
|
|
14.4 |
|
|
|
4.2 |
|
|
|
6.1 |
|
|
|
2.1 |
|
|
|
0.1 |
|
|
|
12.5 |
|
+ Amortization |
|
5.7 |
|
|
|
15.9 |
|
|
|
1.6 |
|
|
|
— |
|
|
|
23.2 |
|
|
|
5.6 |
|
|
|
9.7 |
|
|
|
1.6 |
|
|
|
— |
|
|
|
16.9 |
|
+ Fair value inventory step-up charges |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.4 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.4 |
|
+ Restructuring expenses and asset impairments |
|
0.6 |
|
|
|
2.7 |
|
|
|
0.3 |
|
|
|
— |
|
|
|
3.6 |
|
|
|
1.7 |
|
|
|
0.1 |
|
|
|
1.0 |
|
|
|
— |
|
|
|
2.8 |
|
+ Credit loss on note receivable from collaborative partner(1) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
7.7 |
|
|
|
7.7 |
|
|
|
— |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
||
Adjusted EBITDA |
$ |
114.1 |
|
|
$ |
93.7 |
|
|
$ |
54.5 |
|
|
$ |
(21.6 |
) |
|
$ |
240.7 |
|
|
$ |
95.0 |
|
|
$ |
103.6 |
|
|
$ |
45.1 |
|
|
$ |
(24.5 |
) |
|
$ |
219.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Net sales (eliminations) |
$ |
325.1 |
|
|
$ |
339.5 |
|
|
$ |
184.8 |
|
|
$ |
(3.2 |
) |
|
$ |
846.2 |
|
|
$ |
299.9 |
|
|
$ |
326.0 |
|
|
$ |
171.2 |
|
|
$ |
(1.0 |
) |
|
$ |
796.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Net income margin |
|
|
|
|
|
|
|
|
|
16.4 |
% |
|
|
|
|
|
|
|
|
|
|
17.3 |
% |
||||||||||||||||
Adjusted EBITDA margin |
|
35.1 |
% |
|
|
27.6 |
% |
|
|
29.4 |
% |
|
|
n/m |
|
|
|
28.4 |
% |
|
|
31.7 |
% |
|
|
31.8 |
% |
|
|
26.4 |
% |
|
|
n/m |
|
|
|
27.5 |
% |
(1) Represents a reserve recorded on an investment with a collaborative partner that may no longer be recoverable. |
|||||||||||||||||||||||||||||||||||||||
Table 4: Reconciliations of Net Income to Adjusted EBITDA (Continued)
|
Six Months Ended |
||||||||||||||||||||||||||||||||||||||
|
2023 |
|
2022 |
||||||||||||||||||||||||||||||||||||
(Dollars in millions) |
FMT |
|
HST |
|
FSDP |
|
Corporate |
|
IDEX |
|
FMT |
|
HST |
|
FSDP |
|
Corporate |
|
IDEX |
||||||||||||||||||||
Reported net income |
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
278.3 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
278.0 |
|
+ Provision for income taxes |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
80.0 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
79.5 |
|
+ Interest expense |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
26.4 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
19.0 |
|
- Other income (expense) - net |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(7.7 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2.3 |
|
Operating income (loss) |
|
199.8 |
|
|
|
145.0 |
|
|
|
96.6 |
|
|
|
(49.0 |
) |
|
|
392.4 |
|
|
|
163.3 |
|
|
|
170.1 |
|
|
|
80.4 |
|
|
|
(39.6 |
) |
|
|
374.2 |
|
+ Other income (expense) - net |
|
0.9 |
|
|
|
(0.5 |
) |
|
|
(0.5 |
) |
|
|
(7.6 |
) |
|
|
(7.7 |
) |
|
|
1.8 |
|
|
|
1.4 |
|
|
|
2.1 |
|
|
|
(3.0 |
) |
|
|
2.3 |
|
+ Depreciation |
|
7.2 |
|
|
|
15.1 |
|
|
|
4.4 |
|
|
|
0.5 |
|
|
|
27.2 |
|
|
|
8.1 |
|
|
|
12.2 |
|
|
|
4.2 |
|
|
|
0.2 |
|
|
|
24.7 |
|
+ Amortization |
|
11.7 |
|
|
|
31.8 |
|
|
|
3.3 |
|
|
|
— |
|
|
|
46.8 |
|
|
|
9.3 |
|
|
|
19.6 |
|
|
|
3.3 |
|
|
|
— |
|
|
|
32.2 |
|
+ Fair value inventory step-up charges |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.4 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.4 |
|
+ Restructuring expenses and asset impairments |
|
0.7 |
|
|
|
3.0 |
|
|
|
0.4 |
|
|
|
— |
|
|
|
4.1 |
|
|
|
1.7 |
|
|
|
0.1 |
|
|
|
1.0 |
|
|
|
— |
|
|
|
2.8 |
|
- Gains on sales of assets |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1.2 |
) |
|
|
— |
|
|
|
(1.5 |
) |
|
|
— |
|
|
|
(2.7 |
) |
+ Credit loss on note receivable from collaborative partner(1) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
7.7 |
|
|
|
7.7 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Adjusted EBITDA |
$ |
220.3 |
|
|
$ |
194.4 |
|
|
$ |
104.2 |
|
|
$ |
(48.4 |
) |
|
$ |
470.5 |
|
|
$ |
183.4 |
|
|
$ |
203.4 |
|
|
$ |
89.5 |
|
|
$ |
(42.4 |
) |
|
$ |
433.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Net sales (eliminations) |
$ |
646.9 |
|
|
$ |
690.5 |
|
|
$ |
359.2 |
|
|
$ |
(5.0 |
) |
|
$ |
1,691.6 |
|
|
$ |
571.9 |
|
|
$ |
641.2 |
|
|
$ |
335.9 |
|
|
$ |
(1.8 |
) |
|
$ |
1,547.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Net income margin |
|
|
|
|
|
|
|
|
|
16.4 |
% |
|
|
|
|
|
|
|
|
|
|
18.0 |
% |
||||||||||||||||
Adjusted EBITDA margin |
|
34.1 |
% |
|
|
28.2 |
% |
|
|
29.0 |
% |
|
|
n/m |
|
|
|
27.8 |
% |
|
|
32.1 |
% |
|
|
31.7 |
% |
|
|
26.6 |
% |
|
|
n/m |
|
|
|
28.0 |
% |
(1) Represents a reserve recorded on an investment with a collaborative partner that may no longer be recoverable |
|||||||||||||||||||||||||||||||||||||||
Table 5: Reconciliations of Cash Flows from Operating Activities to Free Cash Flow
|
Three Months Ended |
|
Six Months Ended |
||||||||
(Dollars in millions) |
2023 |
|
2022 |
|
2023 |
|
2022 |
||||
Cash flows from operating activities |
$ |
141.2 |
|
$ |
112.3 |
|
$ |
289.1 |
|
$ |
192.0 |
- Capital expenditures |
|
21.6 |
|
|
15.6 |
|
|
48.2 |
|
|
31.7 |
Free cash flow |
$ |
119.6 |
|
$ |
96.7 |
|
$ |
240.9 |
|
$ |
160.3 |
Table 6: Reconciliation of Estimated 2023 EPS to Adjusted EPS Attributable to IDEX
|
|
Guidance |
||
|
|
Third Quarter 2023 |
|
Full Year 2023 |
Estimated diluted EPS attributable to IDEX |
|
|
|
|
+ Restructuring expenses and asset impairments |
|
— |
|
0.06 |
+ Tax impact on restructuring expenses and asset impairments |
|
— |
|
(0.01) |
+ Credit loss on note receivable from collaborative partner(1) |
|
— |
|
0.10 |
+ Tax impact on credit loss on note receivable from collaborative partner |
|
— |
|
(0.02) |
+ Acquisition-related intangible asset amortization |
|
0.32 |
|
1.26 |
+ Tax impact on acquisition-related intangible asset amortization |
|
(0.08) |
|
(0.29) |
Estimated adjusted diluted EPS attributable to IDEX |
|
|
|
|
(1) Represents a reserve recorded on an investment with a collaborative partner that may no longer be recoverable. |
||||
Table 7: Reconciliation of Estimated 2023 Net Income to Adjusted EBITDA
|
Guidance |
||||||||||||||
|
Third Quarter 2023 |
|
Full Year 2023 |
||||||||||||
(Dollars in millions) |
Low End |
|
High End |
|
Low End |
|
High End |
||||||||
Reported net income |
$ |
121.3 |
|
|
$ |
124.5 |
|
|
$ |
516.6 |
|
|
$ |
524.1 |
|
+ Provision for income taxes |
|
35.0 |
|
|
|
36.0 |
|
|
|
148.8 |
|
|
|
151.0 |
|
+ Interest expense |
|
14.0 |
|
|
|
14.0 |
|
|
|
54.4 |
|
|
|
54.4 |
|
+ Depreciation |
|
15.8 |
|
|
|
15.8 |
|
|
|
59.2 |
|
|
|
59.2 |
|
+ Amortization of intangible assets |
|
24.1 |
|
|
|
24.1 |
|
|
|
94.9 |
|
|
|
94.9 |
|
+ Restructuring expenses and asset impairments |
|
— |
|
|
|
— |
|
|
|
4.1 |
|
|
|
4.1 |
|
+ Credit loss on note receivable from collaborative partner(1) |
|
— |
|
|
|
— |
|
|
|
7.7 |
|
|
|
7.7 |
|
Adjusted EBITDA |
$ |
210.2 |
|
|
$ |
214.4 |
|
|
$ |
885.7 |
|
|
$ |
895.4 |
|
|
|
|
|
|
|
|
|
||||||||
Net sales |
$ |
785.7 |
|
|
$ |
795.2 |
|
|
$ |
3,264.1 |
|
|
$ |
3,284.6 |
|
|
|
|
|
|
|
|
|
||||||||
Net income margin |
|
15 |
% |
|
|
16 |
% |
|
|
16 |
% |
|
|
16 |
% |
Adjusted EBITDA margin |
|
27 |
% |
|
|
27 |
% |
|
|
27 |
% |
|
|
27 |
% |
(1) Represents a reserve recorded on an investment with a collaborative partner that may no longer be recoverable. |
|||||||||||||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20230726554040/en/
Investor Contact:
Vice President and Chief Accounting Officer
(847) 498-7070
Source: