IDEX Reports Record Second Quarter Orders, Sales and EPS; Raises Full Year Guidance
Second Quarter 2017 Highlights
- Orders were up 11 percent overall and 9 percent organically
- Sales were up 4 percent overall and 3 percent organically
- Operating margin was 21.8 percent, up 110 basis points
-
EPS was
$1.08 , up9 cents , or 9 percent
Second Quarter 2017
Orders of
Sales of
Gross margin of 44.8 percent was up 40 basis points from the prior year
period. Excluding a
Operating income of
Net income was
Cash from operations for the second quarter of
The Company repurchased 24 thousand shares of common stock for
“Focused growth investments, strong execution, and improved market conditions drove solid results across all three segments. Operating margin was up 110 basis points which contributed to a 9 percent increase in EPS. Demand has continued to improve across the majority of our end-markets and I am pleased with 3 percent organic revenue growth, driven mainly by strength within FMT and HST. The 11 percent increase in orders was led by double digit organic order growth at HST along with high single digit organic order growth at FMT and FSDP. The continued strength in order activity generated an additional $12 million of backlog during the quarter. |
We continue our commitment to fully fund investments in long-term organic growth opportunities. The growth we experienced in the first half of 2017 supports this investment philosophy as well as our segmentation strategy around our targeted and integrated growth businesses. Our overall capital deployment strategy has not changed as we will continue to pursue strategic M&A, fund shareholder dividends and opportunistically repurchase shares. |
Based on the positive results from the first half of the year, combined with continued order strength, we are raising full year 2017 adjusted EPS guidance to $4.18 to $4.23, with third quarter EPS of $1.04 to $1.06. We are also increasing full year 2017 organic revenue growth expectations to approximately 5 percent, with 6 percent growth expected in the third quarter.” |
Andrew K. Silvernail |
Chairman and Chief Executive Officer |
Second Quarter 2017 Segment Highlights
Fluid & Metering Technologies
-
Sales of
$221.2 million were flat compared to the second quarter of 2016 (+4 percent organic, -3 percent divestitures and -1 percent foreign currency translation). -
Operating income of
$60.0 million resulted in an operating margin of 27.1 percent, a 270 basis point increase compared to the prior year period operating margin primarily due to volume leverage on organic growth, cost savings from prior year restructuring initiatives and lower amortization. -
EBITDA of
$65.6 million resulted in an EBITDA margin of 29.6 percent, a 190 basis point increase compared to the prior year period EBITDA margin.
Health & Science Technologies
-
Sales of
$204.4 million reflected a 10 percent increase compared to the second quarter of 2016 (+6 percent organic, +6 percent acquisitions/divestitures and -2 percent foreign currency translation). -
Operating income of
$46.3 million resulted in an operating margin of 22.6 percent, a 60 basis point increase compared to the prior year period operating margin primarily due to higher volume and cost savings from prior year restructuring initiatives. -
EBITDA of
$57.4 million resulted in an EBITDA margin of 28.1 percent, a 30 basis point decrease compared to the prior year period EBITDA margin.
Fire & Safety/Diversified Products
-
Sales of
$148.0 million reflected a 4 percent increase compared to the second quarter of 2016 (-1 percent organic, +7 percent acquisition and -2 percent foreign currency translation). -
Operating income of
$37.2 million resulted in an operating margin of 25.1 percent, an 80 basis point increase compared to the prior year period operating margin primarily due to the inclusion of a fair value inventory step-up charge in the prior year period, partially offset by the dilutive impact from prior year acquisitions. -
EBITDA of
$40.3 million resulted in an EBITDA margin of 27.2 percent, a 30 basis point increase compared to the prior year period EBITDA margin.
For the second quarter of 2017, Fluid & Metering Technologies contributed 38 percent of sales, 42 percent of operating income and 40 percent of EBITDA; Health & Science Technologies accounted for 36 percent of sales, 32 percent of operating income and 35 percent of EBITDA; and Fire & Safety/Diversified Products represented 26 percent of sales, 26 percent of operating income and 25 percent of EBITDA.
Non-U.S. GAAP Measures of Financial Performance
The Company supplements certain U.S. GAAP financial performance metrics with non-U.S. GAAP financial performance metrics in order to provide investors with better insight and increased transparency while also allowing for a more comprehensive understanding of the financial information used by management in its decision making. Reconciliations of non-U.S. GAAP financial performance metrics to their most comparable U.S. GAAP financial performance metrics are defined and presented below and should not be considered a substitute for, nor superior to, the financial data prepared in accordance with U.S. GAAP. There were no adjustments to U.S. GAAP financial performance metrics other than the items noted below.
- Organic orders and sales are calculated according to U.S. GAAP excluding amounts from acquired or divested businesses during the first twelve months of ownership or divestiture and the impact of foreign currency translation.
- Adjusted operating income is calculated as operating income plus restructuring expenses.
- Adjusted operating margin is calculated as adjusted operating income divided by net sales.
- Adjusted net income is calculated as net income plus restructuring expenses, net of the statutory tax expense or benefit.
- EBITDA is calculated as net income plus interest expense plus provision for income taxes plus depreciation and amortization. We reconciled 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.
- Adjusted EBITDA is calculated as EBITDA plus restructuring expenses.
- Free cash flow is calculated as cash flow from operating activities less capital expenditures.
Table 1: Reconciliations of the Change in Net Sales to Net Organic Sales
For the Quarter Ended | For the Six Months Ended | |||||||||||||||||
June 30, 2017 | June 30, 2017 | |||||||||||||||||
FMT | HST | FSDP | IDEX | FMT | HST | FSDP | IDEX | |||||||||||
Change in net sales | 0% | 10% | 4% | 4% | 1% | 8% | 16% | 7% | ||||||||||
- Net impact from acquisitions/divestitures | (3%) | 6% | 7% | 3% | (3%) | 5% | 18% | 5% | ||||||||||
- Impact from FX | (1%) | (2%) | (2%) | (2%) | (1%) | (2%) | (2%) | (2%) | ||||||||||
Change in net organic sales | 4% | 6% | (1%) | 3% | 5% | 5% | 0% | 4% | ||||||||||
Table 2: Reconciliations of Reported-to-Adjusted Operating Income and Margin (dollars in thousands)
For the Quarter Ended June 30, | ||||||||||||||||||||||||||||||||||||||||
2017 |
2016 (e) |
|||||||||||||||||||||||||||||||||||||||
FMT | HST | FSDP | Corporate | IDEX | FMT | HST | FSDP | Corporate | IDEX | |||||||||||||||||||||||||||||||
Reported operating income (loss) | $ | 60,029 | $ | 46,294 | $ | 37,197 | $ | (18,387 | ) | $ | 125,133 | $ | 54,172 | $ | 41,108 | $ | 34,420 | $ | (15,877 | ) | $ | 113,823 | ||||||||||||||||||
+Restructuring expenses | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||||||
Adjusted operating income (loss) | $ | 60,029 | $ | 46,294 | $ | 37,197 | $ | (18,387 | ) | $ | 125,133 | $ | 54,172 | $ | 41,108 | $ | 34,420 | $ | (15,877 | ) | $ | 113,823 | ||||||||||||||||||
Net sales (eliminations) | $ | 221,182 | $ | 204,409 | $ | 147,983 | $ | (208 | ) | $ | 573,366 | $ | 221,810 | $ | 186,568 | $ | 141,611 | $ | (293 | ) | $ | 549,696 | ||||||||||||||||||
Operating margin | 27.1 | % | 22.6 | % | 25.1 | % | n/m | 21.8 | % | 24.4 | % | 22.0 | % | 24.3 | % | n/m | 20.7 | % | ||||||||||||||||||||||
Adjusted operating margin | 27.1 | % | 22.6 | % | 25.1 | % | n/m | 21.8 | % | 24.4 | % | 22.0 | % | 24.3 | % | n/m | 20.7 | % | ||||||||||||||||||||||
For the Six Months Ended June 30, | ||||||||||||||||||||||||||||||||||||||||
2017 |
2016 (e) |
|||||||||||||||||||||||||||||||||||||||
FMT | HST | FSDP | Corporate | IDEX | FMT | HST | FSDP | Corporate | IDEX | |||||||||||||||||||||||||||||||
Reported operating income (loss) | $ | 117,842 | $ | 88,532 | $ | 69,823 | $ | (35,393 | ) | $ | 240,804 | $ | 105,875 | $ | 81,790 | $ | 60,074 | $ | (30,571 | ) | $ | 217,168 | ||||||||||||||||||
+Restructuring expenses | 1,566 | 3,028 | 73 | 130 | 4,797 | - | - | - | - | - | ||||||||||||||||||||||||||||||
Adjusted operating income (loss) | $ | 119,408 | $ | 91,560 | $ | 69,896 | $ | (35,263 | ) | $ | 245,601 | $ | 105,875 | $ | 81,790 | $ | 60,074 | $ | (30,571 | ) | $ | 217,168 | ||||||||||||||||||
Net sales (eliminations) | $ | 437,952 | $ | 404,088 | $ | 285,430 | $ | (552 | ) | $ | 1,126,918 | $ | 433,653 | $ | 372,911 | $ | 246,229 | $ | (525 | ) | $ | 1,052,268 | ||||||||||||||||||
Operating margin | 26.9 | % | 21.9 | % | 24.5 | % | n/m | 21.4 | % | 24.4 | % | 21.9 | % | 24.4 | % | n/m | 20.6 | % | ||||||||||||||||||||||
Adjusted operating margin | 27.3 | % | 22.7 | % | 24.5 | % | n/m | 21.8 | % | 24.4 | % | 21.9 | % | 24.4 | % | n/m | 20.6 | % | ||||||||||||||||||||||
Table 3: Reconciliations of Reported-to-Adjusted Net Income and EPS (in thousands, except EPS)
For the Quarter | For the Six Months | |||||||||||||||
Ended June 30, | Ended June 30, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Reported net income | $ | 83,844 | $ | 75,759 | $ | 159,743 | $ | 143,889 | ||||||||
+Restructuring expenses | - | - | 4,797 | - | ||||||||||||
+Tax impact on restructuring expenses | - | - | (1,529 | ) | - | |||||||||||
Adjusted net income | $ | 83,844 | $ | 75,759 | $ | 163,011 | $ | 143,889 | ||||||||
Reported EPS | $ | 1.08 | $ | 0.99 | $ | 2.07 | $ | 1.87 | ||||||||
+Restructuring expenses | - | - | 0.06 | - | ||||||||||||
+Tax impact on restructuring expenses | - | - | (0.02 | ) | - | |||||||||||
Adjusted EPS | $ | 1.08 | $ | 0.99 | $ | 2.11 | $ | 1.87 | ||||||||
Diluted weighted average shares | 77,320 | 76,674 | 77,107 | 76,687 | ||||||||||||
Table 4: Reconciliations of EBITDA to Net Income (dollars in thousands)
For the Quarter Ended June 30, | ||||||||||||||||||||||||||||||||||||||||
2017 |
2016 (e) |
|||||||||||||||||||||||||||||||||||||||
FMT | HST | FSDP | Corporate | IDEX | FMT | HST | FSDP | Corporate | IDEX | |||||||||||||||||||||||||||||||
Operating income (loss) | $ | 60,029 | $ | 46,294 | $ | 37,197 | $ | (18,387 | ) | $ | 125,133 | $ | 54,172 | $ | 41,108 | $ | 34,420 | $ | (15,877 | ) | $ | 113,823 | ||||||||||||||||||
- Other (income) expense - net | 447 | 924 | 583 | (1,582 | ) | 372 | 260 | (774 | ) | (450 | ) | (63 | ) | (1,027 | ) | |||||||||||||||||||||||||
+ Depreciation and amortization | 5,987 | 11,994 | 3,652 | 201 | 21,834 | 7,587 | 11,020 | 3,250 | 318 | 22,175 | ||||||||||||||||||||||||||||||
EBITDA | 65,569 | 57,364 | 40,266 | (16,604 | ) | 146,595 | 61,499 | 52,902 | 38,120 | (15,496 | ) | 137,025 | ||||||||||||||||||||||||||||
- Interest expense | 11,304 | 11,205 | ||||||||||||||||||||||||||||||||||||||
- Provision for income taxes | 29,613 | 27,886 | ||||||||||||||||||||||||||||||||||||||
- Depreciation and amortization | 21,834 | 22,175 | ||||||||||||||||||||||||||||||||||||||
Net income | $ | 83,844 | $ | 75,759 | ||||||||||||||||||||||||||||||||||||
Net sales (eliminations) | $ | 221,182 | $ | 204,409 | $ | 147,983 | $ | (208 | ) | $ | 573,366 | $ | 221,810 | $ | 186,568 | $ | 141,611 | $ | (293 | ) | $ | 549,696 | ||||||||||||||||||
Operating margin | 27.1 | % | 22.6 | % | 25.1 | % | n/m | 21.8 | % | 24.4 | % | 22.0 | % | 24.3 | % | n/m | 20.7 | % | ||||||||||||||||||||||
EBITDA margin | 29.6 | % | 28.1 | % | 27.2 | % | n/m | 25.6 | % | 27.7 | % | 28.4 | % | 26.9 | % | n/m | 24.9 | % | ||||||||||||||||||||||
For the Six Months Ended June 30, | ||||||||||||||||||||||||||||||||||||||||
2017 |
2016 (e) |
|||||||||||||||||||||||||||||||||||||||
FMT | HST | FSDP | Corporate | IDEX | FMT | HST | FSDP | Corporate | IDEX | |||||||||||||||||||||||||||||||
Operating income (loss) | $ | 117,842 | $ | 88,532 | $ | 69,823 | $ | (35,393 | ) | $ | 240,804 | $ | 105,875 | $ | 81,790 | $ | 60,074 | $ | (30,571 | ) | $ | 217,168 | ||||||||||||||||||
- Other (income) expense - net | 477 | 1,067 | 619 | (2,099 | ) | 64 | 395 | (1,164 | ) | (290 | ) | 76 | (983 | ) | ||||||||||||||||||||||||||
+ Depreciation and amortization | 11,631 | 23,258 | 7,229 | 408 | 42,526 | 14,843 | 21,881 | 4,732 | 676 | 42,132 | ||||||||||||||||||||||||||||||
EBITDA | 128,996 | 110,723 | 76,433 | (32,886 | ) | 283,266 | 120,323 | 104,835 | 65,096 | (29,971 | ) | 260,283 | ||||||||||||||||||||||||||||
- Interest expense | 22,856 | 21,694 | ||||||||||||||||||||||||||||||||||||||
- Provision for income taxes | 58,141 | 52,568 | ||||||||||||||||||||||||||||||||||||||
- Depreciation and amortization | 42,526 | 42,132 | ||||||||||||||||||||||||||||||||||||||
Net income | $ | 159,743 | $ | 143,889 | ||||||||||||||||||||||||||||||||||||
Net sales (eliminations) | $ | 437,952 | $ | 404,088 | $ | 285,430 | $ | (552 | ) | $ | 1,126,918 | $ | 433,653 | $ | 372,911 | $ | 246,229 | $ | (525 | ) | $ | 1,052,268 | ||||||||||||||||||
Operating margin | 26.9 | % | 21.9 | % | 24.5 | % | n/m | 21.4 | % | 24.4 | % | 21.9 | % | 24.4 | % | n/m | 20.6 | % | ||||||||||||||||||||||
EBITDA margin | 29.5 | % | 27.4 | % | 26.8 | % | n/m | 25.1 | % | 27.7 | % | 28.1 | % | 26.4 | % | n/m | 24.7 | % | ||||||||||||||||||||||
Table 5: Reconciliations of EBITDA to Adjusted EBITDA (dollars in thousands)
For the Quarter Ended June 30, | ||||||||||||||||||||||||||||||||||||||||
2017 |
2016 (e) |
|||||||||||||||||||||||||||||||||||||||
FMT | HST | FSDP | Corporate | IDEX | FMT | HST | FSDP | Corporate | IDEX | |||||||||||||||||||||||||||||||
EBITDA | $ | 65,569 | $ | 57,364 | $ | 40,266 | $ | (16,604 | ) | $ | 146,595 | $ | 61,499 | $ | 52,902 | $ | 38,120 | $ | (15,496 | ) | $ | 137,025 | ||||||||||||||||||
+Restructuring expenses | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||||||
Adjusted EBITDA | $ | 65,569 | $ | 57,364 | $ | 40,266 | $ | (16,604 | ) | $ | 146,595 | $ | 61,499 | $ | 52,902 | $ | 38,120 | $ | (15,496 | ) | $ | 137,025 | ||||||||||||||||||
Adjusted EBITDA margin | 29.6 | % | 28.1 | % | 27.2 | % | n/m | 25.6 | % | 27.7 | % | 28.4 | % | 26.9 | % | n/m | 24.9 | % | ||||||||||||||||||||||
For the Six Months Ended June 30, | ||||||||||||||||||||||||||||||||||||||||
2017 |
2016 (e) |
|||||||||||||||||||||||||||||||||||||||
FMT | HST | FSDP | Corporate | IDEX | FMT | HST | FSDP | Corporate | IDEX | |||||||||||||||||||||||||||||||
EBITDA | $ | 128,996 | $ | 110,723 | $ | 76,433 | $ | (32,886 | ) | $ | 283,266 | $ | 120,323 | $ | 104,835 | $ | 65,096 | $ | (29,971 | ) | $ | 260,283 | ||||||||||||||||||
+Restructuring expenses | 1,566 | 3,028 | 73 | 130 | 4,797 | - | - | - | - | - | ||||||||||||||||||||||||||||||
Adjusted EBITDA | $ | 130,562 | $ | 113,751 | $ | 76,506 | $ | (32,756 | ) | $ | 288,063 | $ | 120,323 | $ | 104,835 | $ | 65,096 | $ | (29,971 | ) | $ | 260,283 | ||||||||||||||||||
Adjusted EBITDA margin | 29.8 | % | 28.2 | % | 26.8 | % | n/m | 25.6 | % | 27.7 | % | 28.1 | % | 26.4 | % | n/m | 24.7 | % | ||||||||||||||||||||||
Table 6: Reconciliations of Free Cash Flow (in thousands)
For the Quarter Ended | For the Six Months Ended | ||||||||||||||||
June 30, | Mar 31, | June 30, | |||||||||||||||
2017 | 2016 | 2017 | 2017 | 2016 | |||||||||||||
Cash flow from operating activities | $ | 87,601 | $ | 88,478 | $ | 84,979 | $ | 172,580 | $ | 158,843 | |||||||
- Capital expenditures | 9,377 | 8,402 | 10,162 | 19,539 | 17,052 | ||||||||||||
Free cash flow | $ | 78,224 | $ | 80,076 | $ | 74,817 | $ | 153,041 | $ | 141,791 | |||||||
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, capital
expenditures, acquisitions, cost reductions, cash flow, revenues,
earnings, market conditions, global economies and operating
improvements, and are indicated by words or phrases such as
“anticipates,” “estimates,” “plans,” “expects,” “projects,” “forecasts,”
“should,” “could,” “will,” “management believes,” “the Company
believes,” “the Company intends,” and similar words or phrases. These
statements are subject to inherent uncertainties and risks that could
cause actual results to differ materially from those anticipated at the
date of this news release. The risks and uncertainties include, but are
not limited to, the following: economic and political consequences
resulting from terrorist attacks and wars; levels of industrial activity
and economic conditions in the U.S. and other countries around the
world; pricing pressures and other competitive factors, and levels of
capital spending in certain industries – all of which could have a
material impact on order rates and IDEX’s results, particularly in light
of the low levels of order backlogs it typically maintains; its ability
to make acquisitions and to integrate and operate acquired businesses on
a profitable basis; the relationship of the U.S. dollar to other
currencies and its impact on pricing and cost competitiveness; political
and economic conditions in foreign countries in which the company
operates; interest rates; capacity utilization and the effect this has
on costs; labor markets; market conditions and material costs; and
developments with respect to contingencies, such as litigation and
environmental matters. 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 filed with the
About IDEX
For further information on
(Financial reports follow)
IDEX CORPORATION | |||||||||||||||
Condensed Consolidated Statements of Operations | |||||||||||||||
(in thousands except per share amounts) | |||||||||||||||
(unaudited) | |||||||||||||||
Quarter Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2017 |
2016 (e) |
2017 |
2016 (e) |
||||||||||||
Net sales | $ | 573,366 | $ | 549,696 | $ | 1,126,918 | $ | 1,052,268 | |||||||
Cost of sales | 316,441 | 305,638 | 619,052 | 584,875 | |||||||||||
Gross profit | 256,925 | 244,058 | 507,866 | 467,393 | |||||||||||
Selling, general and administrative expenses | 131,792 | 130,235 | 262,265 | 250,225 | |||||||||||
Restructuring expenses | - | - | 4,797 | - | |||||||||||
Operating income | 125,133 | 113,823 | 240,804 | 217,168 | |||||||||||
Other (income) expense - net | 372 | (1,027 | ) | 64 | (983 | ) | |||||||||
Interest expense | 11,304 | 11,205 | 22,856 | 21,694 | |||||||||||
Income before income taxes | 113,457 | 103,645 | 217,884 | 196,457 | |||||||||||
Provision for income taxes | 29,613 | 27,886 | 58,141 | 52,568 | |||||||||||
Net income | $ | 83,844 | $ | 75,759 | $ | 159,743 | $ | 143,889 | |||||||
Earnings per Common Share (a): | |||||||||||||||
Basic earnings per common share | $ | 1.10 | $ | 1.00 | $ | 2.09 | $ | 1.89 | |||||||
Diluted earnings per common share | $ | 1.08 | $ | 0.99 | $ | 2.07 | $ | 1.87 | |||||||
Share Data: | |||||||||||||||
Basic weighted average common shares outstanding | 76,220 | 75,690 | 76,167 | 75,719 | |||||||||||
Diluted weighted average common shares outstanding | 77,320 | 76,674 | 77,107 | 76,687 | |||||||||||
Condensed Consolidated Balance Sheets | |||||||||||||||
(in thousands) | |||||||||||||||
(unaudited) | |||||||||||||||
June 30, | December 31, | ||||||||||||||
2017 | 2016 | ||||||||||||||
Assets | |||||||||||||||
Current assets | |||||||||||||||
Cash and cash equivalents | $ | 218,361 | $ | 235,964 | |||||||||||
Receivables - net | 307,755 | 272,813 | |||||||||||||
Inventories | 264,545 | 252,859 | |||||||||||||
Other current assets | 70,757 | 61,085 | |||||||||||||
Total current assets | 861,418 | 822,721 | |||||||||||||
Property, plant and equipment - net | 254,230 | 247,816 | |||||||||||||
Goodwill and intangible assets | 2,092,179 | 2,068,096 | |||||||||||||
Other noncurrent assets | 16,338 | 16,311 | |||||||||||||
Total assets | $ | 3,224,165 | $ | 3,154,944 | |||||||||||
Liabilities and shareholders' equity | |||||||||||||||
Current liabilities | |||||||||||||||
Trade accounts payable | $ | 139,377 | $ | 128,933 | |||||||||||
Accrued expenses | 145,824 | 152,852 | |||||||||||||
Short-term borrowings | 350 | 1,046 | |||||||||||||
Dividends payable | 28,354 | 26,327 | |||||||||||||
Total current liabilities | 313,905 | 309,158 | |||||||||||||
Long-term borrowings | 888,495 | 1,014,235 | |||||||||||||
Other noncurrent liabilities | 294,754 | 287,657 | |||||||||||||
Total liabilities | 1,497,154 | 1,611,050 | |||||||||||||
Shareholders' equity | 1,727,011 | 1,543,894 | |||||||||||||
Total liabilities and shareholders' equity | $ | 3,224,165 | $ | 3,154,944 |
IDEX CORPORATION | |||||||
Condensed Consolidated Statements of Cash Flows | |||||||
(in thousands) | |||||||
(unaudited) | |||||||
Six Months Ended June 30, | |||||||
2017 | 2016 | ||||||
Cash flows from operating activities | |||||||
Net income | $ | 159,743 | $ | 143,889 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 18,633 | 18,986 | |||||
Amortization of intangible assets | 23,893 | 23,146 | |||||
Amortization of debt issuance costs | 659 | 758 | |||||
Share-based compensation expense | 12,398 | 11,603 | |||||
Deferred income taxes | 2,414 | 3,669 | |||||
Non-cash interest expense associated with forward starting swaps | 3,323 | 3,443 | |||||
Changes in (net of the effect from acquisitions): | |||||||
Receivables | (31,110 | ) | (22,625 | ) | |||
Inventories | (4,796 | ) | 11,386 | ||||
Other current assets | (8,446 | ) | (17,233 | ) | |||
Trade accounts payable | 6,469 | (3,367 | ) | ||||
Accrued expenses | (9,799 | ) | (12,675 | ) | |||
Other — net | (801 | ) | (2,137 | ) | |||
Net cash flows provided by operating activities | 172,580 | 158,843 | |||||
Cash flows from investing activities | |||||||
Purchases of property, plant and equipment | (19,539 | ) | (17,052 | ) | |||
Acquisition of businesses, net of cash acquired | - | (221,556 | ) | ||||
Other — net | 96 | 27 | |||||
Net cash flows used in investing activities | (19,443 | ) | (238,581 | ) | |||
Cash flows from financing activities | |||||||
Borrowings under revolving facilities | 33,000 | 280,391 | |||||
Proceeds from 3.20% Senior Notes | - | 100,000 | |||||
Proceeds from 3.37% Senior Notes | - | 100,000 | |||||
Payments under revolving facilities | (166,297 | ) | (266,203 | ) | |||
Debt issuance costs | - | (92 | ) | ||||
Dividends paid | (54,572 | ) | (51,430 | ) | |||
Proceeds from stock option exercises | 12,984 | 16,934 | |||||
Purchase of common stock | (9,799 | ) | (55,971 | ) | |||
Unvested shares surrendered for tax withholding | (5,814 | ) | (4,830 | ) | |||
Settlement of foreign exchange contracts | 4,406 | - | |||||
Net cash flows provided by (used in) financing activities | (186,092 | ) | 118,799 | ||||
Effect of exchange rate changes on cash and cash equivalents | 15,352 | (5,591 | ) | ||||
Net increase (decrease) | (17,603 | ) | 33,470 | ||||
Cash and cash equivalents at beginning of year | 235,964 | 328,018 | |||||
Cash and cash equivalents at end of period | $ | 218,361 | $ | 361,488 |
IDEX CORPORATION | |||||||||||||||||||||||
Company and Segment Financial Information - Reported | |||||||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||
Quarter Ended | Six Months Ended | ||||||||||||||||||||||
June 30, (b) |
June 30, (b) | ||||||||||||||||||||||
2017 |
2016 (e) |
2017 |
2016 (e) |
||||||||||||||||||||
Fluid & Metering Technologies | |||||||||||||||||||||||
Net sales | $ | 221,182 | $ | 221,810 | $ | 437,952 | $ | 433,653 | |||||||||||||||
Operating income (c) | 60,029 | 54,172 | 117,842 | 105,875 | |||||||||||||||||||
Operating margin | 27.1 | % | 24.4 | % | 26.9 | % | 24.4 | % | |||||||||||||||
EBITDA | $ | 65,569 | $ | 61,499 | $ | 128,996 | $ | 120,323 | |||||||||||||||
EBITDA margin | 29.6 | % | 27.7 | % | 29.5 | % | 27.7 | % | |||||||||||||||
Depreciation and amortization | $ | 5,987 | $ | 7,587 | $ | 11,631 | $ | 14,843 | |||||||||||||||
Capital expenditures | 2,829 | 4,323 | 8,215 | 7,613 | |||||||||||||||||||
Health & Science Technologies | |||||||||||||||||||||||
Net sales | $ | 204,409 | $ | 186,568 | $ | 404,088 | $ | 372,911 | |||||||||||||||
Operating income (c) | 46,294 | 41,108 | 88,532 | 81,790 | |||||||||||||||||||
Operating margin | 22.6 | % | 22.0 | % | 21.9 | % | 21.9 | % | |||||||||||||||
EBITDA | $ | 57,364 | $ | 52,902 | $ | 110,723 | $ | 104,835 | |||||||||||||||
EBITDA margin | 28.1 | % | 28.4 | % | 27.4 | % | 28.1 | % | |||||||||||||||
Depreciation and amortization | $ | 11,994 | $ | 11,020 | $ | 23,258 | $ | 21,881 | |||||||||||||||
Capital expenditures | 4,901 | 2,868 | 8,474 | 7,005 | |||||||||||||||||||
Fire & Safety/Diversified Products | |||||||||||||||||||||||
Net sales | $ | 147,983 | $ | 141,611 | $ | 285,430 | $ | 246,229 | |||||||||||||||
Operating income (c) | 37,197 | 34,420 | 69,823 | 60,074 | |||||||||||||||||||
Operating margin | 25.1 | % | 24.3 | % | 24.5 | % | 24.4 | % | |||||||||||||||
EBITDA | $ | 40,266 | $ | 38,120 | $ | 76,433 | $ | 65,096 | |||||||||||||||
EBITDA margin | 27.2 | % | 26.9 | % | 26.8 | % | 26.4 | % | |||||||||||||||
Depreciation and amortization | $ | 3,652 | $ | 3,250 | $ | 7,229 | $ | 4,732 | |||||||||||||||
Capital expenditures | 1,477 | 1,164 | 2,672 | 2,271 | |||||||||||||||||||
Corporate Office and Eliminations | |||||||||||||||||||||||
Intersegment sales eliminations | $ | (208 | ) | $ | (293 | ) | $ | (552 | ) | $ | (525 | ) | |||||||||||
Operating loss (c) | (18,387 | ) | (15,877 | ) | (35,393 | ) | (30,571 | ) | |||||||||||||||
EBITDA | (16,604 | ) | (15,496 | ) | (32,886 | ) | (29,971 | ) | |||||||||||||||
Depreciation and amortization | 201 | 318 | 408 | 676 | |||||||||||||||||||
Capital expenditures | 170 | 47 | 178 | 163 | |||||||||||||||||||
Company | |||||||||||||||||||||||
Net sales | $ | 573,366 | $ | 549,696 | $ | 1,126,918 | $ | 1,052,268 | |||||||||||||||
Operating income | 125,133 | 113,823 | 240,804 | 217,168 | |||||||||||||||||||
Operating margin | 21.8 | % | 20.7 | % | 21.4 | % | 20.6 | % | |||||||||||||||
EBITDA | $ | 146,595 | $ | 137,025 | $ | 283,266 | $ | 260,283 | |||||||||||||||
EBITDA margin | 25.6 | % | 24.9 | % | 25.1 | % | 24.7 | % | |||||||||||||||
Depreciation and amortization (d) | $ | 21,834 | $ | 22,175 | $ | 42,526 | $ | 42,132 | |||||||||||||||
Capital expenditures | 9,377 | 8,402 | 19,539 | 17,052 | |||||||||||||||||||
(a) | Calculated by applying the two-class method of allocating earnings to common stock and participating securities as required by ASC 260, Earnings Per Share. | ||||||||||||||||||||||
(b) | Three and six month data includes the results of SFC Koenig (September 2016) in the Health & Science Technologies segment and Akron Brass (March 2016) and AWG Fittings (July 2016) in the Fire & Safety/Diversified Products segment from the date of acquisition. Three and six month data also includes the results of Hydra-Stop (July 2016) and IETG (October 2016) in the Fluid & Metering Technologies segment and CVI Japan (September 2016) and CVI Korea (December 2016) in the Health & Science Technologies segment through the date of disposition. | ||||||||||||||||||||||
(c) | Segment operating income excludes unallocated corporate operating expenses which are included in Corporate Office and Eliminations. | ||||||||||||||||||||||
(d) | Depreciation and amortization excludes amortization of debt issuance costs. | ||||||||||||||||||||||
(e) | Certain amounts in the prior year presentation have been reclassified to conform to the current presentation due to the early adoption of ASU 2017-07, Compensation-Retirement Benefits (Topic 715): Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost. |
View source version on businesswire.com: http://www.businesswire.com/news/home/20170725006507/en/
Source:
IDEX Corporation
Investor Contact:
William K.
Grogan
Senior Vice President and Chief Financial Officer
(847)
498-7070