UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of The
Securities Exchange Act of 1934
Date of Report: July 26, 2023
(Date of earliest event reported)
(Exact name of registrant as specified in its charter)
| (State or other jurisdiction | (Commission File Number) | (IRS Employer | ||||||||||||
| of incorporation) | Identification No.) | |||||||||||||
(Address of principal executive offices, including zip code)
(847 ) 498-7070
(Registrant’s telephone number, including area code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
| 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)) | |||||
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||||||||
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
| Emerging growth company | ||||||||||||||||||||||||||
| If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐ | ||||||||||||||||||||||||||
Item 2.02 – Results of Operations and Financial Condition.
On July 26, 2023, IDEX Corporation (the “Company”) issued a press release announcing financial results for the period ended June 30, 2023.
A copy of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K and is incorporated herein by reference.
The information in this Current Report furnished pursuant to Item 2.02 shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that Section. This information shall not be incorporated by reference into any registration statement pursuant to the Securities Act of 1933, as amended.
Item 7.01 – Regulation FD Disclosure.
Q2 2023 Presentation Slides
Presentation slides discussing IDEX Corporation’s quarterly operating results are attached to this Current Report on Form 8-K as Exhibit 99.2 and are incorporated herein by reference.
The Securities and Exchange Commission encourages companies to disclose forward-looking information so that investors can better understand the future prospects of a company and make informed investment decisions. This Current Report and the Exhibits hereto may contain “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 Nexsight, LLC and its businesses Envirosight, WinCan, MyTana and Pipeline Renewal Technologies (“Nexsight”), KZ CO. ("KZValve"), Muon B.V. and its subsidiaries ("Muon Group") and Iridian Spectral Technologies ("Iridian"), and are indicated by words or phrases such as “anticipates,” “estimates,” “plans,” “guidance,” “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 Current Report.
The risks and uncertainties include, but are not limited to, the following: levels of industrial activity and economic conditions in the U.S. and other countries around the world, including uncertainties in the financial markets and adverse developments affecting the financial services industry; pricing pressures, including inflation and rising interest rates, and other competitive factors and levels of capital spending in certain industries, all of which could have a material impact on order rates and the Company’s results; the impact of health epidemics and pandemics and terrorist attacks and wars, which could have an adverse impact on the Company's business by creating disruptions in the global supply chain and by potentially having an adverse impact on the global economy; the Company’s 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; developments with respect to trade policy and tariffs; capacity utilization and the effect this has on costs; labor markets; supply chain conditions; market conditions and material costs; risks related to environmental, social and corporate governance issues, including those related to climate change and sustainability; 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 and the Company's subsequent quarterly reports filed with the Securities and Exchange Commission ("SEC") and the other risks discussed in the Company’s filings with the SEC. The forward-looking statements included in this Current Report and the Exhibits hereto are only made as of the date of this Current Report, and management undertakes no obligation to publicly update them to reflect subsequent events or circumstances, except as may be required by law. Investors are cautioned not to rely unduly on forward-looking statements when evaluating the information presented herein.
The information in this Current Report furnished pursuant to Items 7.01 and 9.01 shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that Section. This information shall not be incorporated by reference into any registration statement pursuant to the Securities Act of 1933, as amended. The furnishing of the information in this Current Report is not intended to, and does not, constitute a representation that such furnishing is required by Regulation FD or that the information this Current Report contains is material investor information that is not otherwise publicly available.
Item 9.01 – Financial Statements and Exhibits.
(d) Exhibits
99.1 Press release dated July 26, 2023 announcing IDEX Corporation’s quarterly operating results
99.2 Presentation slides of IDEX Corporation’s quarterly operating results
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| IDEX CORPORATION | ||||||||
| By: | /s/ WILLIAM K. GROGAN | |||||||
| William K. Grogan | ||||||||
| Senior Vice President and Chief Financial Officer | ||||||||
| July 27, 2023 | ||||||||
For further information: TRADED: NYSE (IEX) EX-99.1
Investor Contact:
Allison S. Lausas
Vice President and Chief Accounting Officer
(847) 498-7070
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
NORTHBROOK, IL, July 26, 2023 - IDEX Corporation (NYSE: IEX) today announced its financial results for the three month period ended June 30, 2023.
“IDEX achieved record sales and adjusted earnings per share in the second quarter,” said Eric D. Ashleman, IDEX Corporation Chief Executive Officer and President. “Our view on core IDEX industrial markets continues to hold as inventory and backlog recalibrates in line with our supply chain improvements and lead time reductions. Our Fluid & Metering and Fire & Safety / Diversified Products businesses delivered strong organic growth and profitability within this environment.”
“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 $6.80 - $6.90 (adjusted EPS of $7.90 - $8.00).
Third quarter 2023 organic sales are projected to decline 7 to 8 percent over the prior year period, with GAAP EPS of $1.60 - $1.65 (adjusted EPS of $1.84 - $1.89).
Consolidated Results
| Three Months Ended June 30, | |||||||||||||||||
| (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 $765.9 million reflected a 9 percent decrease compared with the prior year period (-13 percent organic and +4 percent acquisitions/divestitures).
Net Sales
Second quarter 2023 net sales of $846.2 million reflected a 6 percent increase compared with the prior year period (+3 percent organic, +4 percent acquisitions/divestitures and -1 percent foreign currency translation).
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 $0.4 million to $138.6 million, which resulted in EPS attributable to IDEX of $1.82 per share, an increase of 1 cent per share, or 1 percent, from the prior year period. The second quarter 2023 effective tax rate of 22.4 percent was relatively consistent compared with the second quarter 2022 effective tax rate of 22.1 percent. Adjusted EPS attributable to IDEX, which reflects the impact of non-GAAP adjustments, net of related taxes, was $2.18 per share, an increase of 16 cents per share, or 8 percent, from the prior year period.
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 $141.2 million was up 26 percent primarily due to lower investments in working capital in 2023 as compared with 2022. Second quarter 2023 free cash flow included higher capital expenditures and was $119.6 million, up 24 percent compared with the prior year period and constituted 72 percent of adjusted net income attributable to IDEX.
Segment Highlights
Fluid & Metering Technologies ("FMT")
| Three Months Ended June 30, | |||||||||||||||||
| (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 June 30, | |||||||||||||||||
| (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 June 30, | |||||||||||||||||
| (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 $21.6 million in the second quarter of 2023, a decrease of $2.9 million compared with the prior year period as a result of lower compensation costs.
Debt Offering and Redemption
On June 13, 2023, the Company completed a private placement of a $100.0 million aggregate principal amount of 5.13% Senior Notes due June 13, 2028. The Company used the proceeds from this Notes issuance to repay the $100.0 million 3.20% Senior Notes due June 13, 2023.
Acquisition
On May 19, 2023, the Company completed the acquisition of Iridian Spectral Technologies ("Iridian"). Iridian is a global leader in designing and manufacturing thin-film, multi-layer optical filters serving the laser communications, telecommunications and life sciences markets and expands the Company’s array of optical technology offerings. Headquartered in Ottawa, Ontario, Canada, Iridian operates in the Company’s Scientific Fluidics & Optics reporting unit within the HST segment. Iridian was acquired for cash consideration of $110.3 million. The entire purchase price was funded with cash on hand.
Conference Call to be Broadcast over the Internet
IDEX will broadcast its second quarter earnings conference call over the Internet on Thursday, July 27, 2023 at 9:30 a.m. CT. Chief Executive Officer and President Eric Ashleman and Senior Vice President and Chief Financial Officer William Grogan will discuss the Company’s recent financial performance and respond to questions from the financial analyst community. IDEX invites interested investors to listen to the call and view the accompanying slide presentation, which will be carried live on its website at www.idexcorp.com. Those who wish to participate should log on several minutes before the discussion begins. After clicking on the presentation icon, investors should follow the instructions to ensure their systems are set up to hear the event and view the presentation slides or download the correct applications at no charge. Investors will also be able to hear a replay of the call by dialing 877.660.6853 (or 201.612.7415 for international participants) using the ID #13734463.
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 Nexsight, LLC and its businesses Envirosight, WinCan, MyTana and Pipeline Renewal Technologies (“Nexsight”), KZ CO. ("KZValve"), Muon B.V. and its subsidiaries ("Muon Group") and Iridian Spectral Technologies ("Iridian"), and are indicated by words or phrases such as “anticipates,” “estimates,” “plans,” “guidance,” “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: levels of industrial activity and economic conditions in the U.S. and other countries around the world, including uncertainties in the financial markets and adverse developments affecting the financial services industry; pricing pressures, including inflation and rising interest rates, and other competitive factors and levels of capital spending in certain industries, all of which could have a material impact on order rates and the Company’s results; the impact of health epidemics and pandemics and terrorist attacks and wars, which could have an adverse impact on the Company's business by creating disruptions in the global supply chain and by potentially having an adverse impact on the global economy; the Company’s 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; developments with respect to trade policy and tariffs; capacity utilization and the effect this has on costs; labor markets; supply chain conditions; market conditions and material costs; risks related to environmental, social and corporate governance issues, including those related to climate change and sustainability; 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 and the Company’s subsequent quarterly reports filed with the Securities and Exchange Commission (“SEC”) and the other risks discussed in the Company’s filings with the SEC. The forward-looking statements included here are only made as of the date of this news release, and management undertakes no obligation to publicly update them to reflect subsequent events or circumstances, except as may be required by law. Investors are cautioned not to rely unduly on forward-looking statements when evaluating the information presented here.
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 IDEX Health & Science. Founded in 1988 with three small, entrepreneurial manufacturing companies, we’re proud to say that we now call over 50 diverse businesses around the world part of the IDEX family. With more than 8,500 employees and manufacturing operations in more than 20 countries, IDEX is a high-performing, global company with over $3.1 billion in annual sales, committed to making trusted solutions that improve lives. IDEX shares are traded on the New York Stock Exchange under the symbol “IEX”. For further information on IDEX Corporation and its business units, visit the company’s website at www.idexcorp.com.
(Financial reports follow)
IDEX CORPORATION
Condensed Consolidated Statements of Income
(in millions, except per share amounts)
(unaudited)
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 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 | |||||||||||||||||||
IDEX CORPORATION
Condensed Consolidated Balance Sheets
(in millions)
(unaudited)
| June 30, 2023 | December 31, 2022 | ||||||||||
| 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 | |||||||||
| Goodwill and intangible assets | 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 | |||||||
IDEX CORPORATION
Condensed Consolidated Statements of Cash Flows
(in millions)
(unaudited)
| Six Months Ended June 30, | |||||||||||
| 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 | |||||||
IDEX CORPORATION
Company and Segment Financial Information
(dollars in millions)
(unaudited)
Three Months Ended June 30, (a) | Six Months Ended June 30, (a) | |||||||||||||||||||||||||
| 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 (May 2022) and the Nexsight acquisition (February 2022) in the FMT segment as well as the Iridian acquisition (May 2023) and Muon Group acquisition (November 2022) in the HST segment from the date of acquisition. Three and six month data also includes the results of Knight LLC ("Knight") (September 2022) in the FMT segment through the date of disposition. | |||||||||||||||||||||||||
| (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 the United States of America (GAAP). The Company supplements certain GAAP financial performance metrics with non-GAAP financial performance metrics. Management believes these non-GAAP financial performance metrics provide investors with greater insight, transparency and a more comprehensive understanding of the financial information used by management in its financial and operational decision making because certain of these adjusted metrics exclude items not reflective of ongoing operations, as identified in the reconciliations below. Reconciliations of non-GAAP financial performance metrics to their most directly comparable 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 GAAP. Due to rounding, numbers presented throughout this and other documents may not add up or recalculate precisely. There were no adjustments to GAAP financial performance metrics other than the items noted below.
•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 Net Sales to Organic Net Sales
| Three Months Ended June 30, 2023 | Six Months Ended June 30, 2023 | ||||||||||||||||||||||||||||||||||||||||||||||
| 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 June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| (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 June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
| (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 June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
| (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 June 30, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 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 June 30, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 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 June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| (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 | $1.60 - $1.65 | $6.80 - $6.90 | ||||||||||||
| + 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 | $1.84 - $1.89 | $7.90 - $8.00 | ||||||||||||
(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.
1 Second Quarter 2023 Earnings July 27, 2023
2IDEX Proprietary & Confidential Agenda IDEX Business Update Q2 2023 Financial Performance Segment Performance 2023 Guidance Summary Closing Remarks Q&A
3IDEX Proprietary & Confidential Replay Information • Dial toll–free: 877.660.6853 • International: 201.612.7415 • Conference ID: #13734463 • Log on to: www.idexcorp.com
4IDEX Proprietary & Confidential Cautionary Statement Cautionary Statement Under the Private Securities Litigation Reform Act; Non-GAAP Measures This presentation 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 Nexsight, LLC and its businesses Envirosight, WinCan, MyTana and Pipeline Renewal Technologies (“Nexsight”), KZ CO. ("KZValve"), Muon B.V. and its subsidiaries ("Muon Group") and Iridian Spectral Technologies ("Iridian"), and are indicated by words or phrases such as “anticipates,” “estimates,” “plans,” “guidance,” “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 presentation. The risks and uncertainties include, but are not limited to, the following: levels of industrial activity and economic conditions in the U.S. and other countries around the world, including uncertainties in the financial markets and adverse developments affecting the financial services industry; pricing pressures, including inflation and rising interest rates, and other competitive factors and levels of capital spending in certain industries, all of which could have a material impact on order rates and the Company’s results; the impact of health epidemics and pandemics and terrorist attacks and wars, which could have an adverse impact on the Company's business by creating disruptions in the global supply chain and by potentially having an adverse impact on the global economy; the Company’s 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; developments with respect to trade policy and tariffs; capacity utilization and the effect this has on costs; labor markets; supply chain conditions; market conditions and material costs; risks related to environmental, social and corporate governance issues, including those related to climate change and sustainability; 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 and the Company’s subsequent quarterly reports filed with the Securities and Exchange Commission (“SEC”) and the other risks discussed in the Company’s filings with the SEC. The forward-looking statements included here are only made as of the date of this presentation, and management undertakes no obligation to publicly update them to reflect subsequent events or circumstances, except as may be required by law. Investors are cautioned not to rely unduly on forward-looking statements when evaluating the information presented here. This presentation contains non-GAAP financial information. Reconciliations of non-GAAP measures are included either in this presentation or our earnings release for the three-month period ending June 30, 2023, which is available on our website.
5IDEX Proprietary & Confidential Business Update
6IDEX Proprietary & Confidential IDEX Overview Second Quarter Results: • Record sales and Adjusted EPS • Growth across FMT/FSD; HST markets remain challenged • Completed acquisition of Iridian Spectral Technologies Looking Ahead: • Industrial downturn and softening HST key markets • Revised full year adjusted EPS guidance to $7.90-$8.00 per share • Focus on customers, our people, capital deployment
7IDEX Proprietary & Confidential Financials
8IDEX Proprietary & Confidential $97 $120 Q2'22 Q2'23 IDEX Q2 2023 Financial Performance Strong Revenue, Earnings, and Free Cash Flow (Dollars in millions, excl. EPS) *This presentation contains non‐GAAP financial information. Reconciliations of non‐GAAP measures are included either in this presentation or in our Q2 ‘23 earnings release. Sales Adjusted Earnings per Share* Adjusted EBITDA Margin* Free Cash Flow* 3% Organic* 8% Increase +90 bps 24% $796 $846 Q2'22 Q2'23 $2.02 $2.18 Q2'22 Q2'23 27.5% 28.4% Q2'22 Q2'23
9IDEX Proprietary & Confidential Q2 2023 Adjusted EBITDA Walk Strong price/cost and variable compensation more than offset volume headwinds (Dollars in millions) *This presentation contains non‐GAAP financial information. Reconciliations of non‐GAAP measures are included either in this presentation or in our Q2 ‘23 earnings release. * *
10 Organic Orders V%* 2% Organic Sales V%* 8% Adj EBITDA Margin vbps* +300 Organic Orders V%* (27%) Organic Sales V%* (6%) Adj EBITDA Margin vbps* (420) Organic Orders V%* (4%) Organic Sales V%* 10% Adj EBITDA Margin vbps* +340 Fluid & Metering Technology Health & Science Technology Fire & Safety / Diversified Q2 Revenue $325M / 38% of Total Q2 Revenue $340M / 40% of Total Q2 Revenue $185M / 22% of Total • Slowing Industrial Orders • Strong water, energy, chemical • Mixed agriculture • Pressure across AI/Life Sciences • Soft Semiconductor • Weak Pharma/Biopharma/Food • Strong Fire and Rescue • Band-IT continued share gain • Dispensing N America growth *Metrics presented versus 2Q 2022. This presentation contains non‐GAAP financial information. Reconciliations of non‐GAAP measures are included either in this presentation or our Q2 '23 earnings release. IDEX 2Q 2023 Segment Performance
11IDEX Proprietary & Confidential Third Quarter Full Year Current Guidance Prior Guidance Current Guidance Revenue% vs. Prior Year Organic* (8%) - (7%) 0-3% (2%) - (1%) Adjusted EBITDA%* ~27% 27.5% - 27.9% ~27% Earnings per Share Reported $1.60 - $1.65 $7.30 - $7.60 $6.80 - $6.90 Adjusted* $1.84 - $1.89 $8.25 - $8.55 $7.90 - $8.00 Other Modeling Items: FX Impact on Sales 1% -a) 0% -b) 0% -a) Acquisition/Divestiture impact on Sales 4% 5% 5% Tax Rate 22.4% 22.4% 22.4% Capital Expenditures $70+ million $70+ million Free Cash Flow % of Adjusted Net Income 100%+ 100%+ Corporate Costs ~$19 million ~$86 million ~$86 million (a - Based on 6/30/2023 FX rate (b - Based on 3/31/2023 FX rate 2023 Guidance Summary *This presentation contains non‐GAAP financial information. Reconciliations of non‐GAAP measures are included either in this presentation or in our Q2 ‘23 earnings release.
IDEX PROPRIETARY & CONFIDENTIAL IDEX Portfolio Positioned for Growth 12 Sustainable Growth Outperformance Best Organic Opportunities 8020 Dynamic Resourcing Complementary M&A DEMOGRAPHIC SHIFTS INDUSTRY 4.0 & DIGITIZATION SUSTAINABILITY EVOLVING GLOBAL DYNAMICS TOP ORGANIC GROWTH BETS + + 12
13IDEX Proprietary & Confidential Appendix
14IDEX Proprietary & Confidential Fluid & Metering Technologies Q2 Highlights: Slowing Industrial Orders Strong Water, Energy, and Chemical performance Mixed Agriculture on high inventory levels and delayed planting season Strong price-cost and volume leverage driving margin expansion Strong growth and margin expansion (Dollars in millions) Q2 Sales Mix: Organic 10% Acquisition/Divestiture (1%) FX (1%) Reported Sales 8% *This presentation contains non‐GAAP financial information. Reconciliations of non‐GAAP measures are included either in this presentation or in our Q2 ‘23 earnings release. 31.7% 35.1% Q2'22 Q2'23 Orders Sales Adjusted EBITDA Margin* $319 $303 Q2'22 Q2'23 +340 bps* $300 $325 Q2'22 Q2'23 -4% Organic* 10% Organic*
15IDEX Proprietary & Confidential Health & Science Technologies Q2 Sales Mix: Organic (6%) Acquisition 10% FX 0% Reported Sales 4% Q2 Highlights: Pressure across Analytical Instrumentation and Life Science Markets Soft Semiconductor, Weak Pharma, Biopharma, Food Unfavorable volume leverage, mix and higher employee related costs are partially offset by price/cost. Life Science, AI, Semiconductor, Biopharma markets challenged (Dollars in millions) *This presentation contains non‐GAAP financial information. Reconciliations of non‐GAAP measures are included either in this presentation or in our Q2 ‘23 earnings release. 31.8% 27.6% Q2'22 Q2'23 Orders Sales Adjusted EBITDA Margin* $343 $285 Q2'22 Q2'23 -420 bps* $326 $340 Q2'22 Q2'23 -27% Organic* -6% Organic*
16IDEX Proprietary & Confidential Fire & Safety / Diversified Products Strong revenue growth and margin expansion Q2 Sales Mix: Organic 8% FX 0% Reported Sales 8% (Dollars in millions) *This presentation contains non‐GAAP financial information. Reconciliations of non‐GAAP measures are included either in this presentation or in our Q2 ‘23 earnings release. 26.4% 29.4% Q2'22 Q2'23 Orders Sales Adjusted EBITDA Margin* $177 $179 Q2'22 Q2'23 +300 bps* $171 $185 Q2'22 Q2'23 2% Organic* 8% Organic* Q2 Highlights: Strong Fire and Rescue Mixed global paint market with strong North America performance Continued BAND-IT Automotive share gain Favorable volume leverage, productivity, mix, and price-cost.
17IDEX Proprietary & Confidential Non-GAAP Reconciliations
�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̂]_̀ ̀a bcdeceb fg ̂]_̀ ̀a bcdeceb \ hf\ fi ji_k \ hf\ fi ji_kl] m ̂ no po no qo rso no to uo� ̂v ̂ w ̂x̀y ̂̂ .ro1 rzo { po po rro { qojv ̂ m | .ro1 { { .ro1 .ro1 .ro1 .}o1 .ro1l] m m ̂ rzo .qo1 no so rzo .}o1 uo po
� !""#$%& '(%)")*+%",-. /01#$%& '(%)")*+%",-.2-2, 2-22 2-2, 2-223!$''4!$50& 6 ,789- : ;<=>? 6 7@-9A : =??>BCDE0!FEG+"0%F"%&$!H'&"4I+4J E!K"' L M>B L M>BN)O+'&")K!$''4!$50& 6 ,789- : ;<P>; 6 7@-9A : =??>QR"&'EG"' 6 8S@92 : P?=>T 6 U.@VU9@ : TW<BP>X3!$''YE!K0% SS97Z BB>Q[ SA9-Z B<>X[N)O+'&")K!$''YE!K0% SS97Z BB>?[ SA9-Z B<>X[�\ ]̂ _ ̀a bc d !""#$%& '(%)")*+%",-. /01#$%& '(%)")*+%",-.2-2, 2-22 2-2, 2-22e"4$!&")%"&0%J$Y"E&!0f+&EfG"&$gh(i 6 U,89@: T;Q>X6 2789S: XPQ>XCe"'&!+J&+!0%K"14"%'"'E%)E''"&0Y4E0!Y"%&' ,9@ X>Q S9U X>QC E10Y4EJ&$%!"'&!+J&+!0%K"14"%'"'E%)E''"&0Y4E0!Y"%&' j-98k lM>Pm j-9Vk lM>PmCDE0!FEG+"0%F"%&$!H'&"4I+4J E!K"' L M>B L M>BC E10Y4EJ&$%5E0!FEG+"0%F"%&$!H'&"4I+4J E!K"' L lM>Tm L lM>TmI3E0%'$%'EG"'$5E''"&' L n L lX>PmC E10Y4EJ&$%KE0%'$%'EG"'$5E''"&' L n L M>=Co!")0&G$''$%%$&"!"J"0FEfG"5!$YJ$GEf$!E&0F"4E!&%"!jUk 797 n 797 nC E10Y4EJ&$%J!")0&G$''$%%$&"!"J"0FEfG"5!$YJ$GEf$!E&0F"4E!&%"! jU9@k n jU9@k nCNJp+0'0&0$%I!"GE&")0%&E%K0fG"E''"&EY$!&0qE&0$% 2,92 T=>? S@98 ;X>XC E10Y4EJ&$%EJp+0'0&0$%I!"GE&")0%&E%K0fG"E''"&EY$!&0qE&0$% jA9,k l;>?m jU-9Ak lP>;mN)O+'&")%"&0%J$Y"E&!0f+&EfG"&$gh(i 6 U@A9S: T<;>=6 ,2S9-: ;M;>BlTmrstusvswxvyusvsuzsus{|u}s}|wyw~wzsvxswx€~xy{|‚yƒ|uyx~zstyuxwsuxyxy„w|‚|w…suƒsus{|zsuyƒ‚s>
� !"# $%&$ !''# (%)*+ , - .. !/ 0%01 !' 0%01+�., , - .. 2! 3 40%0$5 2! 3 40%0$5+677 8 9,- : ; : ;+�., <77 8 9,- : ; : ;9= < : ; : 40%0(5+�., - < : ; : 0%0$+> ,7<., 7 2 3 ! ; ! ;+�., , ,7<., 7 2!3 ; 2!3 ;+?,@ 9 - . A ! 0%BB !' 0%1B+�., ,@ 9 - . A 2!C3 40%015 2! D3 40%$05?E ! "# B%0B D!C# (%F& G- 7- - C/!H I)%$ C/!H I)%B4$5JKLMKNKOPNQMKNKMRKMKSTMUKUTOQOVORKNPWKOPXVPYQSTZQ[TMQPVRKLQMPOKMPYQPWQ\OTZTO]KM[KMKSTRKMQ[ZK%_̂̀abcdebfghfiai_jighkglmbjnhfgobjgpqrskjbqtun̂vpwqga_xkihoiaighky� 6� z� 6 > 6� z� 6 > ,. : : : : "!/ # ; # ; # ; # ; #$(&%$+7 <,. : : : : D! ; ; ; ; (F%0+ : : : : ! ; ; ; ; F%*9{ ,.2 39 : : : : 2"!3 ; ; ; ; ;{ -,.2 3 ! 'C!/ /!' 2 !3 ! &B%F &)%* (F%F 4BB%I5 $&)%)+{ ,.2 39 !D 2!3 2!3 2"!3 2"!3 0%B $%B 0%* 4$%F5 ;+ , D! C!" ! ! D!D 1%B )%$ B%$ 0%$ $B%*+?. A /!C /!H !' : ! *%) F%I $%) ; $)%F+677 8 9,- : : : : : 0%1 ; ; ; 0%1+ , - .. !' !C ! : !' $%I 0%$ $%0 ; B%&+> ,7<., 7 2 3 : : : C!C C!C ; 0%0 ; ; ; ;?E | � ? D! H!C /D!/ 2 !'3 D!C #F*%0 #$0(%) # 1*%$ #4B1%*5 #B$F%B} 2. 3 /! H!/ "D!" 2!3 "D'! #BFF%F #(B)%0 #$I$%B # 4$%05 #IF)%$} ,..- '!D~ $I%(?E | � ?.- /! ~ C!'~ H!D~ €. "!D~ ($%I ($%& B)%1 OW BI%*4$5JKLMKNKOPNQMKNKMRKMKSTMUKUTOQOVORKNPWKOPXVPYQSTZQ[TMQPVRKLQMPOKMPYQPWQ\OTZTO]KM[KMKSTRKMQ[ZK%
� � � � �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̂PZTWXRTPX_̂X̀Y[\aYb\VYX̂ZTUYVXPTVX̀YXRYcP\a\PdTVbTVT[\ZTVYbaTefghijklimnomphpfqpnornstfruvhnwrsxnyz{ixfqpo|}mqp~pqpirqnvxiitfruvhnw€nhfxrpoyphpnor � 0<‚ 0! ; / " =4=&' 55),:" %>&=' 51),-6 < =&3 52,@ 4%& :5,* 0<‚ " ==>&3' 1@,*" 4&>' 5@-,:efghiƒklimnomphpfqpnons„rqpyfqi€…†…‡„ˆ‰qn}€Š‹rqi€„ˆ‰}qxpg‹qfghiqnŒ„ŽG < ! < � H H< '5,@-‘'5,@2 '@,+-‘'@,1-. ; ! ! ( -,-@. ! ; ! ! ( B-,-5C. < / H< 0! < H / 8=9 ( -,5-. ! < / H< 0! < H / ( B-,-)C.D ’ 6 < ;H< !E -,:) 5,)@. ! ’ 6 < ;H< !E B-,-+C B-,)1C ! I < � H H< '5,+A‘'5,+1 '*,1-‘'+,--B5CSTUVTWTPXWYVTWTVZTVT[\V]T]\PYP̂PZTWXRTPX_̂X̀Y[\aYb\VYX̂ZTUYVXPTVX̀YXRYcP\a\PdTVbTVT[\ZTVYbaT,
� �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̂_̀abcadaefdgcadachacaijckakjegelehadfmaefnlfogijpgqjcgflhabgcfeacfogfmgrejpjesacqacaijhacgqpa@