Delaware | 1-10235 | 36-3555336 | ||
(State or other jurisdiction | (Commission File Number) | (IRS Employer | ||
of incorporation) | Identification No.) |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
(d) | Exhibits |
99.1 | Press release dated July 22, 2015 announcing IDEX Corporation’s quarterly operating results. |
IDEX CORPORATION | ||
By: | /s/ HEATH A. MITTS | |
Heath A. Mitts | ||
Senior Vice President and Chief Financial Officer | ||
July 23, 2015 |
Exhibit Number | Description | |
99.1 | Press release dated July 22, 2015 | |
• | EPS of 89 cents with operating margin of 21.3 percent |
• | Free cash flow of $86 million was 124 percent of net income |
• | Repurchased 661 thousand shares of common stock for $51 million |
• | Completed the acquisitions of Novotema and Alfa Valvole in the second quarter, and the acquisition of CiDRA Precision Services on July 1, 2015 |
• | Sales of $215 million reflected a 5 percent decrease compared to the second quarter of 2014 (-2 percent organic, +1 percent acquisition and -4 percent foreign currency translation). |
• | Operating margin of 24.1 percent represented a 50 basis point decrease compared with the second quarter of 2014 primarily due to lower volume. |
• | EBITDA of $58.5 million resulted in an EBITDA margin of 27.2 percent, down 50 basis points compared with the second quarter of 2014. |
• | Sales of $188 million reflected a 2 percent increase compared to the second quarter of 2014 (+4 percent organic, +2 percent acquisitions and -4 percent foreign currency translation). |
• | Operating margin of 22.3 percent represented a 280 basis point increase compared with the second quarter of 2014 primarily due to increased volume, the benefits of productivity initiatives and favorable business unit mix. |
• | EBITDA of $51.9 million resulted in an EBITDA margin of 27.5 percent, up 250 basis points compared with the second quarter of 2014. |
• | Sales of $112 million reflected an 18 percent decrease compared to the second quarter of 2014 (-11 percent organic and -7 percent foreign currency translation). |
• | Operating margin of 28.1 percent represented a 170 basis point increase compared with the second quarter of 2014 primarily due to the benefits of productivity initiatives and favorable product mix. |
• | EBITDA of $33.0 million resulted in an EBITDA margin of 29.5 percent, up 190 basis points compared with the second quarter of 2014. |
• | Consolidated EBITDA is calculated as net income plus interest expense plus provision for income taxes plus depreciation and amortization; while segment EBITDA is calculated as operating income plus or minus other income (expense) plus depreciation and amortization. |
• | Free cash flow is calculated as cash flow from operating activities less capital expenditures plus the excess tax benefit from share-based compensation. |
IDEX CORPORATION | ||||||||
Condensed Consolidated Statements of Operations | ||||||||
(in thousands except per share amounts) | ||||||||
(unaudited) | ||||||||
Three Months Ended | Six Months Ended | |||||||
June 30, | June 30, | |||||||
2015 | 2014 | 2015 | 2014 | |||||
Net sales | $ 514,881 | $ 546,693 | $1,017,079 | $1,090,689 | ||||
Cost of sales | 283,266 | 305,561 | 559,423 | 605,137 | ||||
Gross profit | 231,615 | 241,132 | 457,656 | 485,552 | ||||
Selling, general and administrative expenses | 121,706 | 129,044 | 245,990 | 259,629 | ||||
Operating income | 109,909 | 112,088 | 211,666 | 225,923 | ||||
Other (income) expense - net | 827 | 137 | (896) | (707) | ||||
Interest expense | 10,584 | 10,405 | 21,181 | 20,862 | ||||
Income before income taxes | 98,498 | 101,546 | 191,381 | 205,768 | ||||
Provision for income taxes | 28,913 | 29,769 | 55,842 | 59,443 | ||||
Net income | $ 69,585 | $ 71,777 | $ 135,539 | $ 146,325 | ||||
Earnings per Common Share: | ||||||||
Basic earnings per common share (a) | $ 0.89 | $ 0.89 | $ 1.74 | $ 1.81 | ||||
Diluted earnings per common share (a) | $ 0.89 | $ 0.88 | $ 1.72 | $ 1.79 | ||||
Share Data: | ||||||||
Basic weighted average common shares outstanding | 77,466 | 80,106 | 77,731 | 80,317 | ||||
Diluted weighted average common shares outstanding | 78,297 | 81,149 | 78,576 | 81,362 | ||||
Condensed Consolidated Balance Sheets | ||||
(in thousands) | ||||
(unaudited) | ||||
June 30, | December 31, | |||
2015 | 2014 | |||
Assets | ||||
Current assets | ||||
Cash and cash equivalents | $ 311,495 | $ 509,137 | ||
Receivables - net | 286,111 | 256,040 | ||
Inventories | 260,814 | 237,631 | ||
Other current assets | 75,177 | 72,983 | ||
Total current assets | 933,597 | 1,075,791 | ||
Property, plant and equipment - net | 234,634 | 219,543 | ||
Goodwill and intangible assets | 1,711,354 | 1,592,441 | ||
Other noncurrent assets | 23,773 | 20,295 | ||
Total assets | $2,903,358 | $2,908,070 | ||
Liabilities and shareholders' equity | ||||
Current liabilities | ||||
Trade accounts payable | $ 136,550 | $ 127,462 | ||
Accrued expenses | 145,771 | 163,409 | ||
Short-term borrowings | 469 | 98,946 | ||
Dividends payable | 24,875 | 22,151 | ||
Total current liabilities | 307,665 | 411,968 | ||
Long-term borrowings | 874,777 | 765,006 | ||
Other noncurrent liabilities | 266,108 | 244,645 | ||
Total liabilities | 1,448,550 | 1,421,619 | ||
Shareholders' equity | 1,454,808 | 1,486,451 | ||
Total liabilities and shareholders' equity | $2,903,358 | $2,908,070 |
IDEX CORPORATION | |||
Condensed Consolidated Statements of Cash Flow | |||
(in thousands) | |||
(unaudited) | |||
Six Months Ended June 30, | |||
2015 | 2014 | ||
Cash flows from operating activities | |||
Net income | $ 135,539 | $ 146,325 | |
Adjustments to reconcile net income to net cash provided by operating activities: | |||
Depreciation and amortization | 17,460 | 16,741 | |
Amortization of intangible assets | 20,137 | 21,932 | |
Amortization of debt issuance costs | 860 | 859 | |
Share-based compensation expense | 11,802 | 11,963 | |
Deferred income taxes | 524 | (471) | |
Excess tax benefit from share-based compensation | (4,083) | (3,680) | |
Non-cash interest expense associated with forward starting swaps | 3,539 | 3,637 | |
Changes in (net of the effect from acquisitions): | |||
Receivables | (15,274) | (16,218) | |
Inventories | (10,473) | (15,584) | |
Other current assets | (630) | (3,352) | |
Trade accounts payable | 4,158 | 13,291 | |
Accrued expenses | (15,886) | (5,852) | |
Other — net | 755 | (3,411) | |
Net cash flows provided by operating activities | 148,428 | 166,180 | |
Cash flows from investing activities | |||
Purchases of property, plant and equipment | (23,826) | (23,299) | |
Acquisition of businesses, net of cash acquired | (173,333) | (25,995) | |
Other — net | (105) | (29) | |
Net cash flows used in investing activities | (197,264) | (49,323) | |
Cash flows from financing activities | |||
Borrowings under revolving facilities | 350,342 | 80,014 | |
Payments under revolving facilities | (240,586) | (36,181) | |
Payment of 2.58% Senior Euro Notes | (88,420) | 0 | |
Debt issuance costs | (1,323) | 0 | |
Dividends paid | (46,910) | (41,193) | |
Proceeds from stock option exercises | 13,459 | 8,831 | |
Excess tax benefit from share-based compensation | 4,083 | 3,680 | |
Purchase of common stock | (113,592) | (83,060) | |
Unvested shares surrendered for tax withholding | (3,202) | (2,836) | |
Net cash flows used in financing activities | (126,149) | (70,745) | |
Effect of exchange rate changes on cash and cash equivalents | (22,657) | (406) | |
Net increase (decrease) in cash | (197,642) | 45,706 | |
Cash and cash equivalents at beginning of year | 509,137 | 439,629 | |
Cash and cash equivalents at end of period | $ 311,495 | $ 485,335 |
IDEX CORPORATION | |||||||||||||
Company and Segment Financial Information | |||||||||||||
(dollars in thousands) | |||||||||||||
(unaudited) | |||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||
June 30, (b) | June 30, (b) | ||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||
Fluid & Metering Technologies | |||||||||||||
Net sales | $ 215,293 | $ 226,100 | $ 433,541 | $ 449,461 | |||||||||
Operating income (c) | 51,857 | 55,623 | 107,755 | 112,030 | |||||||||
Operating margin | 24.1 | % | 24.6 | % | 24.9 | % | 24.9 | % | |||||
EBITDA (d) | $ 58,516 | $ 62,517 | $ 121,577 | $ 125,754 | |||||||||
EBITDA margin | 27.2 | % | 27.7 | % | 28.0 | % | 28.0 | % | |||||
Depreciation and amortization | $ 6,649 | $ 6,746 | $ 13,010 | $ 13,298 | |||||||||
Capital expenditures | 8,555 | 3,554 | 13,524 | 7,563 | |||||||||
Health & Science Technologies | |||||||||||||
Net sales | $ 188,405 | $ 185,672 | $ 367,525 | $ 372,047 | |||||||||
Operating income (c) | 42,060 | 36,137 | 79,517 | 72,366 | |||||||||
Operating margin | 22.3 | % | 19.5 | % | 21.6 | % | 19.5 | % | |||||
EBITDA (d) | $ 51,886 | $ 46,418 | $ 99,682 | $ 93,369 | |||||||||
EBITDA margin | 27.5 | % | 25.0 | % | 27.1 | % | 25.1 | % | |||||
Depreciation and amortization | $ 10,487 | $ 10,690 | $ 20,695 | $ 21,399 | |||||||||
Capital expenditures | 2,677 | 5,318 | 5,562 | 8,827 | |||||||||
Fire & Safety/Diversified Products | |||||||||||||
Net sales | $ 111,941 | $ 136,182 | $ 218,563 | $ 273,466 | |||||||||
Operating income (c) | 31,482 | 35,985 | 58,644 | 75,633 | |||||||||
Operating margin | 28.1 | % | 26.4 | % | 26.8 | % | 27.7 | % | |||||
EBITDA (d) | $ 32,993 | $ 37,537 | $ 62,549 | $ 79,098 | |||||||||
EBITDA margin | 29.5 | % | 27.6 | % | 28.6 | % | 28.9 | % | |||||
Depreciation and amortization | $ 1,529 | $ 1,672 | $ 3,061 | $ 3,352 | |||||||||
Capital expenditures | 1,790 | 2,692 | 3,112 | 4,499 | |||||||||
Company | |||||||||||||
Net sales | $ 514,881 | $ 546,693 | $ 1,017,079 | $ 1,090,689 | |||||||||
Operating income | 109,909 | 112,088 | 211,666 | 225,923 | |||||||||
Operating margin | 21.3 | % | 20.5 | % | 20.8 | % | 20.7 | % | |||||
EBITDA (e) | $ 128,169 | $ 131,367 | $ 250,159 | $ 265,303 | |||||||||
EBITDA margin | 24.9 | % | 24.0 | % | 24.6 | % | 24.3 | % | |||||
Depreciation and amortization (f) | $ 19,087 | $ 19,416 | $ 37,597 | $ 38,673 | |||||||||
Capital expenditures | 13,749 | 12,490 | 23,826 | 23,299 | |||||||||
(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 acquisition of Aegis (April 2014) and Alfa Valvole (June 2015) in the Fluid & Metering Technologies segment and Novotema (June 2015) in the Health & Science Technologies segment from the date of acquisition. | ||||||||||||
(c) | Segment operating income excludes unallocated corporate operating expenses. | ||||||||||||
(d) | Segment EBITDA calculated as operating income plus or minus other income (expense) plus depreciation and amortization. | ||||||||||||
(e) | Consolidated EBITDA calculated as net income plus interest expense plus provision for income taxes plus depreciation and amortization. | ||||||||||||
(f) | Depreciation and amortization excludes amortization of debt issuance costs. |