UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
_____________________________
Form 10-Q
☑ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | |||||||
For the quarterly period ended | June 30, 2022 |
OR
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | |||||||
For the transition period from | to |
Commission file number 1-10235
IDEX CORPORATION
(Exact Name of Registrant as Specified in its Charter)
Delaware | 36-3555336 | |||||||||||||||||||
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |||||||||||||||||||
3100 Sanders Road, | Suite 301, | Northbrook, | Illinois | 60062 | ||||||||||||||||
(Address of principal executive offices) | (Zip Code) |
Registrant’s telephone number, including area code: (847) 498-7070
Securities registered pursuant to Section 12(b) of the Act:
Title of Each Class | Trading Symbol(s) | Name of Each Exchange on Which Registered | ||||||||||||
Common Stock, par value $.01 per share | IEX | New York Stock Exchange |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes ☑ No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
Yes ☑ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer | ☑ | Accelerated filer ☐ | Non-accelerated filer ☐ | Smaller reporting company | ☐ | |||||||||||||||||||||
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. ☐ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes ☐ No ☑
Number of shares of common stock of IDEX Corporation outstanding as of July 22, 2022: 75,475,605.
TABLE OF CONTENTS
Item 1. | ||||||||
Item 2. | ||||||||
Item 3. | ||||||||
Item 4. | ||||||||
Item 1. | ||||||||
Item 1A. | ||||||||
Item 2. | ||||||||
Item 6. | ||||||||
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements
IDEX CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(Dollars in millions, except per share amounts)
(unaudited)
June 30, 2022 | December 31, 2021 | ||||||||||
ASSETS | |||||||||||
Current assets | |||||||||||
Cash and cash equivalents | $ | 557.8 | $ | 855.4 | |||||||
Receivables, less allowance for doubtful accounts of $7.9 at June 30, 2022 and $7.2 at December 31, 2021 | 425.7 | 356.4 | |||||||||
Inventories | 457.4 | 370.4 | |||||||||
Other current assets | 110.4 | 95.8 | |||||||||
Total current assets | 1,551.3 | 1,678.0 | |||||||||
Property, plant and equipment - net | 323.3 | 327.3 | |||||||||
Goodwill | 2,238.6 | 2,167.7 | |||||||||
Intangible assets - net | 655.0 | 597.3 | |||||||||
Other noncurrent assets | 144.6 | 146.9 | |||||||||
Total assets | $ | 4,912.8 | $ | 4,917.2 | |||||||
LIABILITIES AND EQUITY | |||||||||||
Current liabilities | |||||||||||
Trade accounts payable | $ | 214.4 | $ | 178.8 | |||||||
Accrued expenses | 254.0 | 259.8 | |||||||||
Dividends payable | 45.4 | 41.4 | |||||||||
Total current liabilities | 513.8 | 480.0 | |||||||||
Long-term borrowings | 1,190.9 | 1,190.3 | |||||||||
Deferred income taxes | 189.6 | 196.4 | |||||||||
Other noncurrent liabilities | 230.5 | 247.4 | |||||||||
Total liabilities | 2,124.8 | 2,114.1 | |||||||||
Commitments and contingencies | 0 | 0 | |||||||||
Shareholders’ equity | |||||||||||
Preferred stock: | |||||||||||
Authorized: 5,000,000 shares, $.01 per share par value; Issued: None | — | — | |||||||||
Common stock: | |||||||||||
Authorized: 150,000,000 shares, $.01 per share par value | |||||||||||
Issued: 90,075,084 shares at June 30, 2022 and 90,067,996 shares at December 31, 2021 | 0.9 | 0.9 | |||||||||
Additional paid-in capital | 809.1 | 795.6 | |||||||||
Retained earnings | 3,313.8 | 3,126.5 | |||||||||
Treasury stock at cost: 14,405,163 shares at June 30, 2022 and 13,872,555 shares at December 31, 2021 | (1,165.8) | (1,050.3) | |||||||||
Accumulated other comprehensive loss | (169.8) | (69.6) | |||||||||
Total shareholders’ equity | 2,788.2 | 2,803.1 | |||||||||
Noncontrolling interest | (0.2) | — | |||||||||
Total equity | 2,788.0 | 2,803.1 | |||||||||
Total liabilities and equity | $ | 4,912.8 | $ | 4,917.2 |
See Notes to Condensed Consolidated Financial Statements
1
IDEX CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(In millions, except per share amounts)
(unaudited)
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Net sales | $ | 796.1 | $ | 686.0 | $ | 1,547.2 | $ | 1,338.0 | |||||||||||||||
Cost of sales | 439.2 | 379.9 | 847.8 | 739.3 | |||||||||||||||||||
Gross profit | 356.9 | 306.1 | 699.4 | 598.7 | |||||||||||||||||||
Selling, general and administrative expenses | 167.5 | 144.6 | 321.8 | 279.5 | |||||||||||||||||||
Restructuring expenses and asset impairments | 2.8 | 3.2 | 3.4 | 5.4 | |||||||||||||||||||
Operating income | 186.6 | 158.3 | 374.2 | 313.8 | |||||||||||||||||||
Other expense (income) - net | — | 17.2 | (2.3) | 16.4 | |||||||||||||||||||
Interest expense | 9.5 | 11.2 | 19.0 | 21.9 | |||||||||||||||||||
Income before income taxes | 177.1 | 129.9 | 357.5 | 275.5 | |||||||||||||||||||
Provision for income taxes | 39.0 | 27.7 | 79.5 | 60.6 | |||||||||||||||||||
Net income | 138.1 | 102.2 | 278.0 | 214.9 | |||||||||||||||||||
Net loss attributable to noncontrolling interest | 0.1 | — | 0.2 | — | |||||||||||||||||||
Net income attributable to IDEX | $ | 138.2 | $ | 102.2 | $ | 278.2 | $ | 214.9 | |||||||||||||||
Earnings per common share: | |||||||||||||||||||||||
Basic earnings per common share attributable to IDEX | $ | 1.82 | $ | 1.34 | $ | 3.66 | $ | 2.83 | |||||||||||||||
Diluted earnings per common share attributable to IDEX | $ | 1.81 | $ | 1.34 | $ | 3.65 | $ | 2.81 | |||||||||||||||
Share data: | |||||||||||||||||||||||
Basic weighted average common shares outstanding | 75.8 | 76.0 | 76.0 | 75.9 | |||||||||||||||||||
Diluted weighted average common shares outstanding | 76.1 | 76.4 | 76.2 | 76.4 |
See Notes to Condensed Consolidated Financial Statements
2
IDEX CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(In millions)
(unaudited)
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Net income | $ | 138.1 | $ | 102.2 | $ | 278.0 | $ | 214.9 | |||||||||||||||
Other comprehensive loss: | |||||||||||||||||||||||
Reclassification adjustments for derivatives, net of tax | — | 1.8 | — | 2.5 | |||||||||||||||||||
Pension and other postretirement adjustments, net of tax | 0.6 | 9.2 | 1.2 | 10.0 | |||||||||||||||||||
Cumulative translation adjustment | (81.9) | 20.3 | (101.4) | (28.2) | |||||||||||||||||||
Other comprehensive loss | (81.3) | 31.3 | (100.2) | (15.7) | |||||||||||||||||||
Comprehensive income | 56.8 | 133.5 | 177.8 | 199.2 | |||||||||||||||||||
Comprehensive loss attributable to noncontrolling interest | 0.1 | — | 0.2 | — | |||||||||||||||||||
Comprehensive income attributable to IDEX | $ | 56.9 | $ | 133.5 | $ | 178.0 | $ | 199.2 |
See Notes to Condensed Consolidated Financial Statements
3
IDEX CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF EQUITY
(Dollars in millions)
(unaudited)
Accumulated Other Comprehensive Loss | |||||||||||||||||||||||||||||||||||||||||||||||
Common Stock and Additional Paid-In Capital | Retained Earnings | Cumulative Translation Adjustment | Retirement Benefits Adjustment | Treasury Stock | Total Shareholders’ Equity | Noncontrolling Interest | Total Equity | ||||||||||||||||||||||||||||||||||||||||
Balance, December 31, 2021 | $ | 796.5 | $ | 3,126.5 | $ | (62.2) | $ | (7.4) | $ | (1,050.3) | $ | 2,803.1 | $ | — | $ | 2,803.1 | |||||||||||||||||||||||||||||||
Net income (loss) | — | 140.0 | — | — | — | 140.0 | (0.1) | 139.9 | |||||||||||||||||||||||||||||||||||||||
Cumulative translation adjustment | — | — | (19.5) | — | — | (19.5) | — | (19.5) | |||||||||||||||||||||||||||||||||||||||
Net change in retirement obligations (net of tax of $0.2) | — | — | — | 0.6 | — | 0.6 | — | 0.6 | |||||||||||||||||||||||||||||||||||||||
Issuance of 73,755 shares of common stock from issuance of unvested shares, performance share units and exercise of stock options (net of tax of $1.7) | — | — | — | — | 1.4 | 1.4 | — | 1.4 | |||||||||||||||||||||||||||||||||||||||
Repurchase of 147,500 shares of common stock | — | — | — | — | (28.3) | (28.3) | (28.3) | ||||||||||||||||||||||||||||||||||||||||
Shares surrendered for tax withholding | — | — | — | — | (4.9) | (4.9) | — | (4.9) | |||||||||||||||||||||||||||||||||||||||
Share-based compensation | 6.6 | — | — | — | — | 6.6 | — | 6.6 | |||||||||||||||||||||||||||||||||||||||
Balance, March 31, 2022 | $ | 803.1 | $ | 3,266.5 | $ | (81.7) | $ | (6.8) | $ | (1,082.1) | $ | 2,899.0 | $ | (0.1) | $ | 2,898.9 | |||||||||||||||||||||||||||||||
Net income (loss) | — | 138.2 | — | — | — | 138.2 | (0.1) | 138.1 | |||||||||||||||||||||||||||||||||||||||
Cumulative translation adjustment | — | — | (81.9) | — | — | (81.9) | (81.9) | ||||||||||||||||||||||||||||||||||||||||
Net change in retirement obligations (net of tax of $0.5) | — | — | — | 0.6 | — | 0.6 | — | 0.6 | |||||||||||||||||||||||||||||||||||||||
Issuance of 42,408 shares of common stock from issuance of unvested shares, performance share units and exercise of stock options (net of tax of $0.4) | — | — | — | — | 3.8 | 3.8 | — | 3.8 | |||||||||||||||||||||||||||||||||||||||
Repurchase of 474,690 shares of common stock | — | — | — | — | (87.5) | (87.5) | — | (87.5) | |||||||||||||||||||||||||||||||||||||||
Share-based compensation | 6.9 | — | — | — | — | 6.9 | — | 6.9 | |||||||||||||||||||||||||||||||||||||||
Cash dividends declared - $1.20 per common share outstanding | — | (90.9) | — | — | — | (90.9) | — | (90.9) | |||||||||||||||||||||||||||||||||||||||
Balance, June 30, 2022 | $ | 810.0 | $ | 3,313.8 | $ | (163.6) | $ | (6.2) | $ | (1,165.8) | $ | 2,788.2 | $ | (0.2) | $ | 2,788.0 |
4
IDEX CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF EQUITY
(Dollars in millions)
(unaudited)
Accumulated Other Comprehensive Loss | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock and Additional Paid-In Capital | Retained Earnings | Cumulative Translation Adjustment | Retirement Benefits Adjustment | Cumulative Unrealized Gain (Loss) on Derivatives | Treasury Stock | Total Shareholders’ Equity | Noncontrolling Interest | Total Equity | |||||||||||||||||||||||||||||||||||||||||||||
Balance, December 31, 2020 | $ | 776.1 | $ | 2,841.5 | $ | 13.4 | $ | (24.4) | $ | (2.5) | $ | (1,063.9) | $ | 2,540.2 | $ | 0.1 | $ | 2,540.3 | |||||||||||||||||||||||||||||||||||
Net income | — | 112.7 | — | — | — | — | 112.7 | — | 112.7 | ||||||||||||||||||||||||||||||||||||||||||||
Cumulative translation adjustment | — | — | (48.5) | — | — | — | (48.5) | — | (48.5) | ||||||||||||||||||||||||||||||||||||||||||||
Net change in retirement obligations (net of tax of $0.3) | — | — | — | 0.8 | — | — | 0.8 | — | 0.8 | ||||||||||||||||||||||||||||||||||||||||||||
Net change on derivatives designated as cash flow hedges (net of tax of $0.2) | — | — | — | — | 0.7 | — | 0.7 | — | 0.7 | ||||||||||||||||||||||||||||||||||||||||||||
Issuance of 106,122 shares of common stock from issuance of unvested shares, performance share units and exercise of stock options (net of tax of $1.9) | — | — | — | — | — | 3.2 | 3.2 | — | 3.2 | ||||||||||||||||||||||||||||||||||||||||||||
Shares surrendered for tax withholding | — | — | — | — | — | (5.4) | (5.4) | — | (5.4) | ||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation | 6.2 | — | — | — | — | — | 6.2 | — | 6.2 | ||||||||||||||||||||||||||||||||||||||||||||
Balance, March 31, 2021 | $ | 782.3 | $ | 2,954.2 | $ | (35.1) | $ | (23.6) | $ | (1.8) | $ | (1,066.1) | $ | 2,609.9 | $ | 0.1 | $ | 2,610.0 | |||||||||||||||||||||||||||||||||||
Net income | — | 102.2 | — | — | — | — | 102.2 | — | 102.2 | ||||||||||||||||||||||||||||||||||||||||||||
Cumulative translation adjustment | — | — | 20.3 | — | — | — | 20.3 | — | 20.3 | ||||||||||||||||||||||||||||||||||||||||||||
Net change in retirement obligations (net of tax of $2.8) | — | — | — | 9.2 | — | — | 9.2 | — | 9.2 | ||||||||||||||||||||||||||||||||||||||||||||
Net change on derivatives designated as cash flow hedges (net of tax of $0.5) | — | — | — | — | 1.8 | — | 1.8 | — | 1.8 | ||||||||||||||||||||||||||||||||||||||||||||
Issuance of 67,476 shares of common stock from issuance of unvested shares, performance share units and exercise of stock options (net of tax of $0.6) | — | — | — | — | — | 7.5 | 7.5 | — | 7.5 | ||||||||||||||||||||||||||||||||||||||||||||
Shares surrendered for tax withholding | — | — | — | — | — | (0.1) | (0.1) | — | (0.1) | ||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation | 4.3 | — | — | — | — | — | 4.3 | — | 4.3 | ||||||||||||||||||||||||||||||||||||||||||||
Cash dividends declared - $1.08 per common share outstanding | — | (82.3) | — | — | — | — | (82.3) | — | (82.3) | ||||||||||||||||||||||||||||||||||||||||||||
Balance, June 30, 2021 | $ | 786.6 | $ | 2,974.1 | $ | (14.8) | $ | (14.4) | $ | — | $ | (1,058.7) | $ | 2,672.8 | $ | 0.1 | $ | 2,672.9 | |||||||||||||||||||||||||||||||||||
See Notes to Condensed Consolidated Financial Statements
5
IDEX CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In millions)
(unaudited)
Six Months Ended June 30, | |||||||||||
2022 | 2021 | ||||||||||
Cash flows from operating activities | |||||||||||
Net income | $ | 278.0 | $ | 214.9 | |||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
Gain on sale of assets | (2.6) | — | |||||||||
Asset impairments | 0.2 | 0.2 | |||||||||
Depreciation and amortization | 24.7 | 21.5 | |||||||||
Amortization of intangible assets | 32.2 | 24.5 | |||||||||
Amortization of debt issuance expenses | 0.8 | 1.0 | |||||||||
Share-based compensation expense | 13.5 | 10.5 | |||||||||
Deferred income taxes | (0.2) | (14.0) | |||||||||
Non-cash interest expense associated with forward starting swaps | — | 3.3 | |||||||||
Termination of the U.S. pension plan | — | 9.7 | |||||||||
Changes in (net of the effect from acquisitions/divestitures and foreign exchange): | |||||||||||
Receivables | (68.7) | (46.3) | |||||||||
Inventories | (84.5) | (20.9) | |||||||||
Other current assets | (17.8) | 0.1 | |||||||||
Trade accounts payable | 36.2 | 22.6 | |||||||||
Deferred revenue | 1.3 | 15.5 | |||||||||
Accrued expenses | (22.5) | 2.3 | |||||||||
Other - net | 1.4 | 0.7 | |||||||||
Net cash flows provided by operating activities | 192.0 | 245.6 | |||||||||
Cash flows from investing activities | |||||||||||
Purchases of property, plant and equipment | (31.7) | (30.6) | |||||||||
Acquisition of businesses, net of cash acquired | (234.9) | (575.6) | |||||||||
Note receivable from collaborative partner | — | (4.2) | |||||||||
Proceeds from disposal of fixed assets | 6.6 | 0.2 | |||||||||
Other - net | (0.1) | 0.9 | |||||||||
Net cash flows used in investing activities | (260.1) | (609.3) | |||||||||
Cash flows from financing activities | |||||||||||
Proceeds from issuance of long-term borrowings | — | 499.4 | |||||||||
Payment of long-term borrowings | — | (350.0) | |||||||||
Payment of make-whole redemption premium | — | (6.7) | |||||||||
Debt issuance costs | — | (4.6) | |||||||||
Dividends paid | (86.9) | (79.2) | |||||||||
Proceeds from stock option exercises | 5.2 | 10.7 | |||||||||
Repurchases of common stock | (110.4) | — | |||||||||
Shares surrendered for tax withholding | (4.9) | (5.5) | |||||||||
Other - net | (0.1) | (0.1) | |||||||||
Net cash flows (used in) provided by financing activities | (197.1) | 64.0 | |||||||||
Effect of exchange rate changes on cash and cash equivalents | (32.4) | (11.8) | |||||||||
Net decrease in cash | (297.6) | (311.5) | |||||||||
Cash and cash equivalents at beginning of year | 855.4 | 1,025.9 | |||||||||
Cash and cash equivalents at end of period | $ | 557.8 | $ | 714.4 | |||||||
Supplemental cash flow information | |||||||||||
Cash paid for: | |||||||||||
Interest | $ | 18.5 | $ | 17.2 | |||||||
Income taxes | 86.9 | 72.7 | |||||||||
See Notes to Condensed Consolidated Financial Statements
6
IDEX CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in millions, except per share amounts)
(unaudited)
1. Basis of Presentation and Significant Accounting Policies
The Condensed Consolidated Financial Statements of IDEX Corporation (“IDEX” or the “Company”) have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) applicable to interim financial information and the instructions to Form 10-Q under the Securities Exchange Act of 1934, as amended. The statements are unaudited but include all adjustments, consisting only of recurring items, except as noted, that the Company considers necessary for a fair presentation of the information set forth herein. The results of operations for the three and six months ended June 30, 2022 are not necessarily indicative of the results to be expected for the entire year.
The Condensed Consolidated Financial Statements and Management’s Discussion and Analysis of Financial Condition and Results of Operations set forth in this report should be read in conjunction with the Company’s Annual Report on Form 10-K for the year ended December 31, 2021.
Recently Issued Accounting Standards
In October 2021, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2021-08, Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers, which adds contract assets and contract liabilities to the list of exceptions to the recognition and measurement principles that apply to business combinations and requires that an acquirer recognize and measure contract assets and contract liabilities acquired in a business combination in accordance with revenue recognition guidance. ASU 2021-08 is effective for annual periods beginning after December 15, 2022 and interim periods therein. Early adoption is permitted. Entities should apply the ASU’s provisions prospectively to business combinations occurring on or after the effective date of the amendments. The adoption of this standard is not expected to have a material impact on the Company’s Condensed Consolidated Financial Statements.
In November 2021, the FASB issued ASU 2021-10, Government Assistance (Accounting Standards Codification (“ASC”) 832): Disclosures by Business Entities about Government Assistance, which requires entities to provide certain annual disclosures when they (1) have received government assistance and (2) use a grant or contribution accounting model by analogy to other accounting guidance. ASU 2021-10 is effective for annual periods beginning after December 15, 2021. Early adoption is permitted, and entities may apply the ASU’s provisions prospectively or retrospectively. The adoption of this standard is not expected to have a material impact on the Company’s Condensed Consolidated Financial Statements.
2. Acquisitions
All of the Company’s acquisitions of businesses have been accounted for under ASC 805, Business Combinations. Accordingly, the assets and liabilities of the acquired companies, after adjustments to reflect the fair values assigned to assets and liabilities, have been included in the Company’s Condensed Consolidated Financial Statements from their respective dates of acquisition. The results of operations of ABEL Pumps, L.P. and certain of its affiliates (“ABEL”), Airtech Group, Inc., US Valve Corporation and related entities (“Airtech”), Nexsight, LLC and its businesses Envirosight, WinCan, MyTana and Pipeline Renewal Technologies (“Nexsight”) and KZ CO. (“KZValve”) have been included in the Company’s Condensed Consolidated Financial Statements since the dates of acquisition on March 10, 2021, June 14, 2021, February 28, 2022 and May 2, 2022, respectively. Supplemental pro forma information has not been provided as the acquisitions did not have a material impact on the Company’s Condensed Consolidated Financial Statements individually or in the aggregate.
2022 Acquisitions
Nexsight
On February 28, 2022, the Company acquired Nexsight in a partial stock and asset acquisition. Nexsight complements and creates synergies with the Company’s existing iPEK and ADS business units that design and create sewer crawlers, inspection and monitoring systems and software applications that allow teams to identify, anticipate and correct wastewater system issues remotely. Headquartered in Randolph, New Jersey, Nexsight operates in the Company’s Water reporting unit within the Fluid & Metering Technologies (“FMT”) segment. Nexsight was acquired for cash consideration of $114.7 million. The entire
7
IDEX CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in millions, except per share amounts)
(unaudited)
purchase price was funded with cash on hand. Goodwill and intangible assets recognized as part of this transaction were $58.3 million and $49.8 million, respectively. The goodwill is partially deductible for tax purposes.
The Company made a preliminary allocation of the purchase price for the Nexsight acquisition as of the acquisition date based on its understanding of the fair value of the acquired assets and assumed liabilities. These nonrecurring fair value measurements are classified as Level 3 in the fair value hierarchy. As the Company continues to obtain additional information about these assets and liabilities, including intangible asset appraisals, inventory valuation and accrued expenses, and continues to integrate the newly acquired business, the Company will refine the estimates of fair value and more accurately allocate the purchase price. Only items identified as of the acquisition date are considered for subsequent adjustment. The Company will continue to make required adjustments to the purchase price allocation prior to the completion of the measurement period.
The preliminary allocation of the purchase price to the assets acquired and liabilities assumed, based on their estimated fair values at the acquisition date, is as follows:
Total | |||||
Current assets, net of cash acquired | $ | 16.6 | |||
Property, plant and equipment | 2.0 | ||||
Goodwill | 58.3 | ||||
Intangible assets | 49.8 | ||||
Other noncurrent assets | 4.4 | ||||
Total assets acquired | 131.1 | ||||
Current liabilities | (11.1) | ||||
Deferred income taxes | (1.0) | ||||
Other noncurrent liabilities | (4.3) | ||||
Net assets acquired | $ | 114.7 |
Acquired intangible assets consist of trade names, customer relationships and software. The goodwill recorded for the acquisition reflects the strategic fit, revenue and earnings growth potential of this business.
The acquired intangible assets and weighted average amortization periods are as follows:
Total | Weighted Average Life | ||||||||||
Trade names | $ | 13.5 | 15 | ||||||||
Customer relationships | 31.5 | 10 | |||||||||
Software | 4.8 | 5 | |||||||||
Acquired intangible assets | $ | 49.8 |
KZValve
On May 2, 2022, the Company acquired KZValve in an asset acquisition. KZValve is a leading manufacturer of electric valves and controllers used primarily in agricultural applications. KZValve will augment and expand IDEX’s agricultural portfolio, complementing Banjo’s current fluid management solutions for these applications. Headquartered in Greenwood, Nebraska, KZValve operates in the Company’s Agriculture reporting unit within the FMT segment. KZValve was acquired for cash consideration of $120.2 million. The entire purchase was funded with cash on hand. Goodwill and intangible assets recognized as part of this transaction were $56.6 million and $52.0 million, respectively. The goodwill is deductible for tax purposes.
8
IDEX CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in millions, except per share amounts)
(unaudited)
The Company made a preliminary allocation of the purchase price for the KZValve acquisition as of the acquisition date based on its understanding of the fair value of the acquired assets and assumed liabilities. These nonrecurring fair value measurements are classified as Level 3 in the fair value hierarchy. As the Company continues to obtain additional information about these assets and liabilities, including intangible asset appraisals, inventory valuation and accrued expenses, and continues to integrate the newly acquired business, the Company will refine the estimates of fair value and more accurately allocate the purchase price. Only items identified as of the acquisition date are considered for subsequent adjustment. The Company will continue to make required adjustments to the purchase price allocation prior to the completion of the measurement period.
The preliminary allocation of the purchase price to the assets acquired and liabilities assumed, based on their estimated fair values at the acquisition date, is as follows:
Total | |||||
Current assets, net of cash acquired | $ | 9.7 | |||
Property, plant and equipment | 1.8 | ||||
Goodwill | 56.6 | ||||
Intangible assets | 52.0 | ||||
Deferred income taxes | 0.1 | ||||
Other noncurrent assets | 1.0 | ||||
Total assets acquired | 121.2 | ||||
Current liabilities | (1.0) | ||||
Net assets acquired | $ | 120.2 |
Acquired intangible assets consist of trade names, customer relationships and unpatented technology. The goodwill recorded for the acquisition reflects the strategic fit, revenue and earnings growth potential of this business.
The acquired intangible assets and weighted average amortization periods are as follows:
Total | Weighted Average Life | ||||||||||
Trade names | $ | 7.5 | 15 | ||||||||
Customer relationships | 36.0 | 13 | |||||||||
Unpatented technology | 8.5 | 10 | |||||||||
Acquired intangible assets | $ | 52.0 |
The Company incurred $1.7 million and $2.6 million of acquisition-related transaction costs during the three and six months ended June 30, 2022, respectively. These costs were recorded in Selling, general and administrative expenses and were related to completed transactions, pending transactions and potential transactions, including transactions that ultimately were not completed. The Company also recorded $0.1 million and $0.3 million of fair value inventory step-up charges associated with the completed 2022 acquisitions of Nexsight and KZValve, respectively, in Cost of sales during the three and six months ended June 30, 2022.
2021 Acquisitions
ABEL
On March 10, 2021, the Company acquired the stock of ABEL. ABEL designs and manufactures highly engineered reciprocating positive displacement pumps for a variety of end markets, including mining, marine, power, water, wastewater and other general industries. Headquartered in Büchen, Germany, with sales and service locations in Madrid, Spain, and subsequent to the acquisition, with operations in Mansfield, Ohio, ABEL operates in the Company’s Pumps reporting unit within the FMT segment. ABEL was acquired for cash consideration of $106.3 million. The entire purchase price was funded with cash on hand. Goodwill and intangible assets recognized as part of this transaction were $42.7 million and $46.0 million, respectively. The goodwill is not deductible for tax purposes.
9
IDEX CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in millions, except per share amounts)
(unaudited)
The Company finalized the allocation of the purchase price for the ABEL acquisition as of the acquisition date based on its understanding of the fair value of the acquired assets and assumed liabilities. These nonrecurring fair value measurements are classified as Level 3 in the fair value hierarchy.
The final allocation of the purchase price to the assets acquired and liabilities assumed, based on their estimated fair values at the acquisition date, is as follows:
Total | |||||
Current assets, net of cash acquired | $ | 18.1 | |||
Property, plant and equipment | 4.0 | ||||
Goodwill | 42.7 | ||||
Intangible assets | 46.0 | ||||
Deferred income taxes | 2.6 | ||||
Other noncurrent assets | 0.1 | ||||
Total assets acquired | 113.5 | ||||
Current liabilities | (7.1) | ||||
Other noncurrent liabilities | (0.1) | ||||
Net assets acquired | $ | 106.3 |
Acquired intangible assets consist of trade names, customer relationships and unpatented technology. The goodwill recorded for the acquisition reflects the strategic fit, revenue and earnings growth potential of this business.
The acquired intangible assets and weighted average amortization periods are as follows:
Total | Weighted Average Life | ||||||||||
Trade names | $ | 9.0 | 15 | ||||||||
Customer relationships | 30.0 | 13 | |||||||||
Unpatented technology | 7.0 | 11 | |||||||||
Acquired intangible assets | $ | 46.0 |
10
IDEX CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in millions, except per share amounts)
(unaudited)
Airtech
On June 14, 2021, the Company acquired the stock of Airtech. Airtech designs and manufactures a wide range of highly-engineered pressure technology products, including vacuum pumps, regenerative blowers, compressor systems and valves for a variety of end markets, including alternative energy, food processing, medical, packaging and transportation. Headquartered in Rutherford, New Jersey, with primary manufacturing operations in Werneck, Germany and Shenzhen, China, Airtech operates in the Company’s Performance Pneumatic Technologies reporting unit within the Health & Science Technologies (“HST”) segment. Airtech was acquired for cash consideration of $471.0 million. The entire purchase price was funded with cash on hand. Goodwill and intangible assets recognized as part of this transaction were $268.5 million and $202.3 million, respectively. The goodwill is not deductible for tax purposes.
The Company finalized the allocation of the purchase price for the Airtech acquisition as of the acquisition date based on its understanding of the fair value of the acquired assets and assumed liabilities. These nonrecurring fair value measurements are classified as Level 3 in the fair value hierarchy.
The final allocation of the purchase price to the assets acquired and liabilities assumed, based on their estimated fair values at the acquisition date, is as follows:
Total | |||||
Current assets, net of cash acquired | $ | 45.3 | |||
Property, plant and equipment | 4.8 | ||||
Goodwill | 268.5 | ||||
Intangible assets | 202.3 | ||||
Other noncurrent assets | 10.2 | ||||
Total assets acquired | 531.1 | ||||
Current liabilities | (11.8) | ||||
Deferred income taxes | (39.9) | ||||
Other noncurrent liabilities | $ | (8.4) | |||
Net assets acquired | $ | 471.0 |
Acquired intangible assets consist of trade names, customer relationships and unpatented technology. The goodwill recorded for the acquisition reflects the strategic fit, revenue and earnings growth potential of this business.
The acquired intangible assets and weighted average amortization periods are as follows:
Total | Weighted Average Life | ||||||||||
Trade names | $ | 15.4 | 15 | ||||||||
Customer relationships | 162.9 | 13 | |||||||||
Unpatented technology | 24.0 | 11 | |||||||||
Acquired intangible assets | $ | 202.3 |
The Company incurred $2.3 million and $3.7 million of acquisition-related costs during the three and six months ended June 30, 2021, respectively. These costs were recorded in Selling, general and administrative expenses and were related to completed transactions, pending transactions and potential transactions, including transactions that ultimately were not completed. The Company also recorded a fair value inventory step-up charge associated with the completed 2021 acquisition of ABEL in Cost of sales, of which $1.8 million was recorded during the three months ended June 30, 2021 and $2.5 million was recorded during the six months ended June 30, 2021.
11
IDEX CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in millions, except per share amounts)
(unaudited)
3. Business Segments
IDEX has 3 reportable business segments: Fluid & Metering Technologies (“FMT”), Health & Science Technologies (“HST”) and Fire & Safety/Diversified Products (“FSDP”).
The FMT segment designs, produces and distributes positive displacement pumps, valves, small volume provers, flow meters, injectors and other fluid-handling pump modules and systems and provides flow monitoring and other services for the food, chemical, general industrial, water and wastewater, agriculture and energy industries.
The HST segment designs, produces and distributes a wide range of precision fluidics, rotary lobe pumps, centrifugal and positive displacement pumps, roll compaction and drying systems, pneumatic components and sealing solutions, high performance molded and extruded sealing components, custom mechanical and shaft seals, engineered hygienic mixers and valves, biocompatible medical devices and implantables, air compressors and blowers, optical components and coatings, laboratory and commercial equipment, precision photonic solutions and precision gear and peristaltic pump technologies. HST serves a variety of end markets, including food and beverage, pharmaceutical and biopharmaceutical, cosmetics, marine, chemical, wastewater and water treatment, life sciences, research and defense markets.
The FSDP segment designs, produces and develops firefighting pumps, valves and controls, rescue tools, lifting bags and other components and systems for the fire and rescue industry, engineered stainless steel banding and clamping devices used in a variety of industrial and commercial applications and precision equipment for dispensing, metering and mixing colorants and paints used in a variety of retail and commercial businesses around the world.
Information on the Company’s business segments is presented below based on the nature of the products and services offered. The Company evaluates its performance based on several factors, of which sales, operating income and operating margin are the primary financial measures. Intersegment sales are accounted for at fair value as if the sales were to third parties.
12
IDEX CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in millions, except per share amounts)
(unaudited)
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Net sales | |||||||||||||||||||||||
Fluid & Metering Technologies | |||||||||||||||||||||||
External customers | $ | 299.5 | $ | 250.9 | $ | 571.4 | $ | 493.9 | |||||||||||||||
Intersegment sales | 0.4 | 0.4 | 0.5 | 0.7 | |||||||||||||||||||
Total segment sales | 299.9 | 251.3 | 571.9 | 494.6 | |||||||||||||||||||
Health & Science Technologies | |||||||||||||||||||||||
External customers | 325.4 | 274.3 | 640.0 | 523.8 | |||||||||||||||||||
Intersegment sales | 0.6 | 0.7 | 1.2 | 1.6 | |||||||||||||||||||
Total segment sales | 326.0 | 275.0 | 641.2 | 525.4 | |||||||||||||||||||
Fire & Safety/Diversified Products | |||||||||||||||||||||||
External customers | 171.2 | 160.8 | 335.8 | 320.3 | |||||||||||||||||||
Intersegment sales | — | — | 0.1 | — | |||||||||||||||||||
Total segment sales | 171.2 | 160.8 | 335.9 | 320.3 | |||||||||||||||||||
Intersegment elimination | (1.0) | (1.1) | (1.8) | (2.3) | |||||||||||||||||||
Total net sales | $ | 796.1 | $ | 686.0 | $ | 1,547.2 | $ | 1,338.0 | |||||||||||||||
Operating income (loss) (1) | |||||||||||||||||||||||
Fluid & Metering Technologies | $ | 82.9 | $ | 63.5 | $ | 163.3 | $ | 126.4 | |||||||||||||||
Health & Science Technologies | 86.5 | 76.0 | 170.1 | 142.6 | |||||||||||||||||||
Fire & Safety/Diversified Products | 39.9 | 42.8 | 80.4 | 87.4 | |||||||||||||||||||
Corporate office and other | (22.7) | (24.0) | (39.6) | (42.6) | |||||||||||||||||||
Total operating income | $ | 186.6 | $ | 158.3 | $ | 374.2 | $ | 313.8 |
June 30, 2022 | December 31, 2021 | ||||||||||
Assets | |||||||||||
Fluid & Metering Technologies | $ | 1,742.6 | $ | 1,458.8 | |||||||
Health & Science Technologies | 2,119.9 | 2,138.3 | |||||||||
Fire & Safety/Diversified Products | 906.2 | 892.5 | |||||||||
Corporate office and other | 144.1 | 427.6 | |||||||||
Total assets | $ | 4,912.8 | $ | 4,917.2 |
(1) Segment operating income (loss) excludes net unallocated corporate operating expenses.
4. Revenue
Disaggregation of Revenue
The Company has a comprehensive offering of products, including technologies, built to customers’ specifications that are sold in niche markets throughout the world. The Company disaggregates its revenue from contracts with customers by reporting unit and geographical region for each segment as the Company believes it best depicts how the amount, nature, timing and uncertainty of its revenue and cash flows are affected by economic factors. Revenue was attributed to geographical region based on the location of the customer. The following tables present revenue disaggregated by reporting unit and geographical region.
13
IDEX CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in millions, except per share amounts)
(unaudited)
Revenue by reporting unit for the three and six months ended June 30, 2022 and 2021 was as follows:
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Pumps | $ | 104.5 | $ | 89.1 | $ | 201.9 | $ | 171.4 | |||||||||||||||
Water(1) | 81.6 | 65.5 | 146.0 | 124.2 | |||||||||||||||||||
Energy | 44.7 | 40.1 | 93.0 | 85.4 | |||||||||||||||||||
Agriculture | 38.1 | 25.1 | 70.4 | 51.1 | |||||||||||||||||||
Valves(1) | 31.0 | 31.5 | 60.6 | 62.5 | |||||||||||||||||||
Intersegment elimination | (0.4) | (0.4) | (0.5) | (0.7) | |||||||||||||||||||
Fluid & Metering Technologies | 299.5 | 250.9 | 571.4 | 493.9 | |||||||||||||||||||
Scientific Fluidics & Optics | 149.2 | 130.4 | 290.4 | 244.8 | |||||||||||||||||||
Sealing Solutions | 68.0 | 69.1 | 138.2 | 134.7 | |||||||||||||||||||
Performance Pneumatic Technologies | 65.1 | 30.3 | 127.1 | 63.2 | |||||||||||||||||||
Material Processing Technologies | 34.8 | 36.5 | 68.5 | 66.4 | |||||||||||||||||||
Micropump | 8.9 | 8.7 | 17.0 | 16.3 | |||||||||||||||||||
Intersegment elimination | (0.6) | (0.7) | (1.2) | (1.6) | |||||||||||||||||||
Health & Science Technologies | 325.4 | 274.3 | 640.0 | 523.8 | |||||||||||||||||||
Fire & Safety | 99.8 | 98.0 | 195.5 | 194.8 | |||||||||||||||||||
Dispensing | 43.8 | 38.9 | 85.4 | 75.8 | |||||||||||||||||||
BAND-IT | 27.6 | 23.9 | 55.0 | 49.7 | |||||||||||||||||||
Intersegment elimination | — | — | (0.1) | — | |||||||||||||||||||
Fire & Safety/Diversified Products | 171.2 | 160.8 | 335.8 | 320.3 | |||||||||||||||||||
Total net sales | $ | 796.1 | $ | 686.0 | $ | 1,547.2 | $ | 1,338.0 |
(1) During the third quarter of 2021, the Company merged a business in the Water reporting unit with a business in the Valves reporting unit. Revenue for each reporting unit has been restated to reflect this change for the three and six months ended June 30, 2021.
14
IDEX CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in millions, except per share amounts)
(unaudited)
Revenue by geographical region for the three and six months ended June 30, 2022 and 2021 was as follows:
Three Months Ended June 30, 2022 | |||||||||||||||||||||||
FMT | HST | FSDP | IDEX | ||||||||||||||||||||
U.S. | $ | 170.5 | $ | 157.7 | $ | 85.0 | $ | 413.2 | |||||||||||||||
North America, excluding U.S. | 16.6 | 9.5 | 8.5 | 34.6 | |||||||||||||||||||
Europe | 51.8 | 92.5 | 42.0 | 186.3 | |||||||||||||||||||
Asia | 41.2 | 60.8 | 26.6 | 128.6 | |||||||||||||||||||
Other (1) | 19.8 | 5.5 | 9.1 | 34.4 | |||||||||||||||||||
Intersegment elimination | (0.4) | (0.6) | — | (1.0) | |||||||||||||||||||
Total net sales | $ | 299.5 | $ | 325.4 | $ | 171.2 | $ | 796.1 |
Three Months Ended June 30, 2021 | |||||||||||||||||||||||
FMT | HST | FSDP | IDEX | ||||||||||||||||||||
U.S. | $ | 131.1 | $ | 113.9 | $ | 71.8 | $ | 316.8 | |||||||||||||||
North America, excluding U.S. | 14.1 | 4.4 | 8.2 | 26.7 | |||||||||||||||||||
Europe | 52.7 | 95.5 | 45.4 | 193.6 | |||||||||||||||||||
Asia | 37.9 | 51.3 | 26.8 | 116.0 | |||||||||||||||||||
Other (1) | 15.5 | 9.9 | 8.6 | 34.0 | |||||||||||||||||||
Intersegment elimination | (0.4) | (0.7) | — | (1.1) | |||||||||||||||||||
Total net sales | $ | 250.9 | $ | 274.3 | $ | 160.8 | $ | 686.0 |
Six Months Ended June 30, 2022 | |||||||||||||||||||||||
FMT | HST | FSDP | IDEX | ||||||||||||||||||||
U.S. | $ | 320.5 | $ | 309.7 | $ | 161.5 | $ | 791.7 | |||||||||||||||
North America, excluding U.S. | 33.9 | 17.0 | 19.4 | 70.3 | |||||||||||||||||||
Europe | 100.5 | 183.8 | 87.0 | 371.3 | |||||||||||||||||||
Asia | 77.7 | 119.6 | 50.0 | 247.3 | |||||||||||||||||||
Other (1) | 39.3 | 11.1 | 18.0 | 68.4 | |||||||||||||||||||
Intersegment elimination | (0.5) | (1.2) | (0.1) | (1.8) | |||||||||||||||||||
Total net sales | $ | 571.4 | $ | 640.0 | $ | 335.8 | $ | 1,547.2 |
Six Months Ended June 30, 2021 | |||||||||||||||||||||||
FMT | HST | FSDP | IDEX | ||||||||||||||||||||
U.S. | $ | 262.1 | $ | 207.6 | $ | 147.3 | $ | 617.0 | |||||||||||||||
North America, excluding U.S. | 28.9 | 11.5 | 15.4 | 55.8 | |||||||||||||||||||
Europe | 101.3 | 172.3 | 88.0 | 361.6 | |||||||||||||||||||
Asia | 71.6 | 119.0 | 53.7 | 244.3 | |||||||||||||||||||
Other (1) | 30.7 | 15.0 | 15.9 | 61.6 | |||||||||||||||||||
Intersegment elimination | (0.7) | (1.6) | — | (2.3) | |||||||||||||||||||
Total net sales | $ | 493.9 | $ | 523.8 | $ | 320.3 | $ | 1,338.0 |
(1) Other includes: South America, Middle East, Australia and Africa.
15
IDEX CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in millions, except per share amounts)
(unaudited)
Performance Obligations
The Company’s performance obligations are satisfied either at a point in time or over time as work progresses. Revenue from products and services transferred to customers at a point in time approximated 96% and 95% of total revenues in the three months ended June 30, 2022 and 2021, respectively, and 96% in both the six months ended June 30, 2022 and 2021. Revenue from products and services transferred to customers over time approximated 4% and 5% of total revenues in the three months ended June 30, 2022 and 2021, respectively, and 4% in both the six months ended June 30, 2022 and 2021.
Contract Balances
The timing of revenue recognition, billings and cash collections can result in customer receivables, advance payments or billings in excess of revenue recognized. Customer receivables include both amounts billed and currently due from customers as well as unbilled amounts (contract assets) and are included in Receivables on the Condensed Consolidated Balance Sheets. Amounts are billed in accordance with contractual terms or as work progresses. Unbilled amounts arise when the timing of billing differs from the timing of revenue recognized, such as when contract provisions require specific milestones to be met before a customer can be billed. Unbilled amounts primarily relate to performance obligations satisfied over time when the cost-to-cost method is utilized and the revenue recognized exceeds the amount billed to the customer as there is not yet a right to invoice in accordance with contractual terms. Unbilled amounts are recorded as a contract asset when the revenue associated with the contract is recognized prior to billing and derecognized when billed in accordance with the terms of the contract.
The composition of customer receivables was as follows:
June 30, 2022 | December 31, 2021 | ||||||||||
Billed receivables | $ | 411.6 | $ | 344.0 | |||||||
Unbilled receivables | 9.9 | 10.9 | |||||||||
Total customer receivables | $ | 421.5 | $ | 354.9 |
Advance payments, deposits and billings in excess of revenue recognized are included in Deferred revenue, which is classified as current or noncurrent based on the timing of when the Company expects to recognize the revenue. The current portion is included in Accrued expenses and the noncurrent portion is included in Other noncurrent liabilities on the Condensed Consolidated Balance Sheets. Advance payments and deposits represent contract liabilities and are recorded when customers remit contractual cash payments in advance of the Company satisfying performance obligations under contractual arrangements, including those with performance obligations satisfied over time. The Company generally receives advance payments from customers related to maintenance services which are recognized ratably over the service term. The Company also receives deposits from customers on certain orders which the Company recognizes as revenue at a point in time. Billings in excess of revenue recognized represent contract liabilities and primarily relate to performance obligations satisfied over time when the cost-to-cost method is utilized and revenue cannot yet be recognized as the Company has not completed the corresponding performance obligation. Contract liabilities are derecognized when revenue is recognized and the performance obligation is satisfied.
The composition of Deferred revenue was as follows:
June 30, 2022 | December 31, 2021 | ||||||||||
Deferred revenue - current | $ | 57.3 | $ | 49.0 | |||||||
Deferred revenue - noncurrent | 28.4 | 32.2 | |||||||||
Total deferred revenue | $ | 85.7 | $ | 81.2 |
5. Earnings Per Common Share
Diluted earnings per common share (“EPS”) attributable to IDEX is computed by dividing net income attributable to IDEX by the weighted average number of shares of common stock (basic) plus common stock equivalents outstanding (diluted) during the period. Common stock equivalents consist of stock options, which have been included in the calculation of weighted average shares outstanding using the treasury stock method, restricted stock and performance share units.
16
IDEX CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in millions, except per share amounts)
(unaudited)
ASC 260, Earnings Per Share, concludes that all outstanding unvested share-based payment awards that contain rights to non-forfeitable dividends participate in undistributed earnings with common shareholders. If awards are considered participating securities, the Company is required to apply the two-class method of computing basic and diluted earnings per share. The Company has determined that its outstanding shares of restricted stock are participating securities. Accordingly, diluted EPS attributable to IDEX was computed using the two-class method prescribed by ASC 260.
Basic weighted average shares outstanding reconciles to diluted weighted average shares outstanding as follows:
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Basic weighted average common shares outstanding | 75.8 | 76.0 | 76.0 | 75.9 | |||||||||||||||||||
Dilutive effect of stock options, restricted stock and performance share units | 0.3 | 0.4 | 0.2 | 0.5 | |||||||||||||||||||
Diluted weighted average common shares outstanding | 76.1 | 76.4 | 76.2 | 76.4 |
Options to purchase approximately 0.5 million and 0.3 million shares of common stock for the three months ended June 30, 2022 and 2021, respectively, and 0.5 million and 0.3 million shares of common stock for the six months ended June 30, 2022 and 2021, respectively, were not included in the computation of diluted EPS attributable to IDEX because the effect of their inclusion would have been antidilutive.
6. Inventories
The components of inventories as of June 30, 2022 and December 31, 2021 were:
June 30, 2022 | December 31, 2021 | ||||||||||
Raw materials and component parts | $ | 286.0 | $ | 229.4 | |||||||
Work in process | 54.1 | 47.4 | |||||||||
Finished goods | 117.3 | 93.6 | |||||||||
Total inventories | $ | 457.4 | $ | 370.4 |
Inventories are stated at the lower of cost or net realizable value. Cost, which includes material, labor and overhead, is determined on a first in, first out basis.
7. Goodwill and Intangible Assets
The changes in the carrying amount of goodwill for the six months ended June 30, 2022, by reportable business segment, were as follows:
FMT | HST | FSDP | IDEX | ||||||||||||||||||||
Goodwill | $ | 701.7 | $ | 1,264.3 | $ | 402.3 | $ | 2,368.3 | |||||||||||||||
Accumulated goodwill impairment losses | (20.7) | (149.8) | (30.1) | (200.6) | |||||||||||||||||||
Balance at December 31, 2021 | 681.0 | 1,114.5 | 372.2 | 2,167.7 | |||||||||||||||||||
Foreign currency translation | (9.7) | (24.7) | (10.8) | (45.2) | |||||||||||||||||||
Acquisitions | 114.9 | — | — | 114.9 | |||||||||||||||||||
Acquisition adjustments | 0.3 | 0.9 | — | 1.2 | |||||||||||||||||||
Balance at June 30, 2022 | $ | 786.5 | $ | 1,090.7 | $ | 361.4 | $ | 2,238.6 |
ASC 350, Goodwill and Other Intangible Assets, requires that goodwill be tested for impairment at the reporting unit level on an annual basis and between annual tests if an event occurs or circumstances change that would more likely than not reduce the fair value of the reporting unit below its carrying value. In the first six months of 2022, there were no events or
17
IDEX CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in millions, except per share amounts)
(unaudited)
circumstances that would have required an interim impairment test. Annually, on October 31, goodwill and other acquired intangible assets with indefinite lives are tested for impairment. Based on the results of the Company’s annual impairment test at October 31, 2021, all reporting units had fair values in excess of their carrying values.
The following table provides the gross carrying value and accumulated amortization for each major class of intangible asset at June 30, 2022 and December 31, 2021:
At June 30, 2022 | At December 31, 2021 | ||||||||||||||||||||||||||||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Net | Weighted Average Life | Gross Carrying Amount | Accumulated Amortization | Net | |||||||||||||||||||||||||||||||||||
Amortized intangible assets: | |||||||||||||||||||||||||||||||||||||||||
Patents | $ | 3.0 | $ | (1.9) | $ | 1.1 | 10 | $ | 3.2 | $ | (2.0) | $ | 1.2 | ||||||||||||||||||||||||||||
Trade names | 157.9 | (76.2) | 81.7 | 15 | 140.9 | (72.4) | 68.5 | ||||||||||||||||||||||||||||||||||
Customer relationships | 551.1 | (159.7) | 391.4 | 13 | 495.9 | (144.2) | 351.7 | ||||||||||||||||||||||||||||||||||
Unpatented technology | 148.4 | (63.0) | 85.4 | 13 | 143.8 | (58.8) | 85.0 | ||||||||||||||||||||||||||||||||||
Software | 4.7 | (0.2) | 4.5 | 5 | — | — | — | ||||||||||||||||||||||||||||||||||
Total amortized intangible assets | 865.1 | (301.0) | 564.1 | 783.8 | (277.4) | 506.4 | |||||||||||||||||||||||||||||||||||
Indefinite-lived intangible assets: | |||||||||||||||||||||||||||||||||||||||||
Banjo trade name | 62.1 | — | 62.1 | 62.1 | — | 62.1 | |||||||||||||||||||||||||||||||||||
Akron Brass trade name | 28.8 | — | 28.8 | 28.8 | — | 28.8 | |||||||||||||||||||||||||||||||||||
Total intangible assets | $ | 956.0 | $ | (301.0) | $ | 655.0 | $ | 874.7 | $ | (277.4) | $ | 597.3 |
The Banjo trade name and the Akron Brass trade name are indefinite-lived intangible assets which are tested for impairment on an annual basis in accordance with ASC 350 or more frequently if events or changes in circumstances indicate that the assets might be impaired. Based on the results of the Company’s annual impairment test at October 31, 2021, these indefinite-lived intangible assets had fair values in excess of their carrying values. In the first six months of 2022, there were no events or circumstances that would have required an interim impairment test on these indefinite-lived intangible assets.
Amortization of intangible assets was $16.9 million and $32.2 million for the three and six months ended June 30, 2022, respectively. Amortization of intangible assets was $13.5 million and $24.5 million for the three and six months ended June 30, 2021, respectively. Based on the intangible asset balances as of June 30, 2022, amortization expense is expected to approximate $34.4 million for the remaining six months of 2022, $65.9 million in 2023, $61.4 million in 2024, $59.8 million in 2025 and $58.0 million in 2026.
18
IDEX CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in millions, except per share amounts)
(unaudited)
8. Accrued Expenses
The components of accrued expenses as of June 30, 2022 and December 31, 2021 were:
June 30, 2022 | December 31, 2021 | ||||||||||
Payroll and related items | $ | 78.9 | $ | 91.5 | |||||||
Management incentive compensation | 15.3 | 25.0 | |||||||||
Income taxes payable | 19.7 | 17.9 | |||||||||
Insurance | 11.2 | 11.0 | |||||||||
Warranty | 8.2 | 7.6 | |||||||||
Deferred revenue | 57.3 | 49.0 | |||||||||
Lease liability | 18.6 | 17.6 | |||||||||
Restructuring | 2.9 | 2.8 | |||||||||
Accrued interest | 3.3 | 3.6 | |||||||||
Pension and retiree medical obligations | 3.5 | 3.5 | |||||||||
Other | 35.1 | 30.3 | |||||||||
Total accrued expenses | $ | 254.0 | $ | 259.8 |
9. Other Noncurrent Liabilities
The components of other noncurrent liabilities as of June 30, 2022 and December 31, 2021 were:
June 30, 2022 | December 31, 2021 | ||||||||||
Pension and retiree medical obligations | $ | 78.9 | $ | 82.2 | |||||||
Transition tax payable | 9.1 | 14.1 | |||||||||
Deferred revenue | 28.4 | 32.2 | |||||||||
Lease liability | 94.2 | 93.4 | |||||||||
Other | 19.9 | 25.5 | |||||||||
Total other noncurrent liabilities | $ | 230.5 | $ | 247.4 |
19
IDEX CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in millions, except per share amounts)
(unaudited)
10. Borrowings
Borrowings at June 30, 2022 and December 31, 2021 consisted of the following:
June 30, 2022 | December 31, 2021 | ||||||||||
3.20% Senior Notes, due June 2023(1) | $ | 100.0 | $ | 100.0 | |||||||
3.37% Senior Notes, due June 2025 | 100.0 | 100.0 | |||||||||
3.00% Senior Notes, due May 2030 | 500.0 | 500.0 | |||||||||
2.625% Senior Notes, due June 2031 | 500.0 | 500.0 | |||||||||
$800.0 million revolving credit facility, due May 2024 (“Revolving Facility”)(2) | — | — | |||||||||
Other borrowings | 0.1 | 0.1 | |||||||||
Total borrowings | 1,200.1 | 1,200.1 | |||||||||
Less deferred debt issuance costs | 7.9 | 8.4 | |||||||||
Less unaccreted debt discount | 1.3 | 1.4 | |||||||||
Total long-term borrowings | $ | 1,190.9 | $ | 1,190.3 |
(1) As of June 30, 2022, the $100.0 million 3.20% Senior Notes, due in June 2023, have not been classified as short-term borrowings on the Condensed Consolidated Balance Sheets as the Company has the ability and intent to either refinance or repay the Notes using the available borrowing capacity of the Revolving Facility, due May 2024. As a result, the 3.20% Senior Notes remain classified as long-term borrowings in the Condensed Consolidated Balance Sheets as of June 30, 2022.
(2) At June 30, 2022, there was no balance outstanding under the Revolving Facility and $7.2 million of outstanding letters of credit, resulting in a net available borrowing capacity under the Revolving Facility at June 30, 2022 of approximately $792.8 million.
At June 30, 2022, the Company was in compliance with covenants contained in the credit agreement associated with the Revolving Facility as well as other long-term debt agreements.
Issuance of 2.625% Senior Notes in 2021
On May 28, 2021, the Company completed a public offering of $500.0 million in aggregate principal amount of 2.625% Senior Notes due June 2031 (the “2.625% Senior Notes”). The net proceeds from the offering were approximately $494.7 million, after deducting the issuance discount of $0.6 million, the underwriting commission of $3.3 million and offering expenses of $1.4 million.
On May 17, 2021, the Company provided notice of its election to redeem early, on June 16, 2021, the $350.0 million aggregate principal amount of its then outstanding 4.20% Senior Notes at a redemption price of $350.0 million plus a make-whole redemption premium of $6.7 million using proceeds from the Company’s 2.625% Senior Notes discussed above. In addition, the Company recognized the remaining $1.3 million of the pre-tax amount included in Accumulated other comprehensive loss in shareholders’ equity related to the interest rate exchange agreement associated with the 4.20% Senior Notes. The Company wrote off the remaining $0.1 million of deferred issuance costs and $0.1 million of the debt issuance discount associated with the 4.20% Senior Notes as well as $0.4 million of deferred taxes for a total loss on early debt redemption of $8.6 million, which was recorded within Other expense (income) - net in the Condensed Consolidated Statements of Income during the three and six months ended June 30, 2021.
20
IDEX CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in millions, except per share amounts)
(unaudited)
11. Fair Value Measurements
ASC 820, Fair Value Measurements and Disclosures, defines fair value, provides guidance for measuring fair value and requires certain disclosures. This standard discusses valuation techniques, such as the market approach (comparable market prices), the income approach (present value of future income or cash flow) and the cost approach (cost to replace the service capacity of an asset or replacement cost). The standard utilizes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three broad levels. The following is a brief description of those three levels:
•Level 1: Observable inputs such as quoted prices (unadjusted) in active markets for identical assets or liabilities.
•Level 2: Inputs, other than quoted prices that are observable for the asset or liability, either directly or indirectly. These include quoted prices for similar assets or liabilities in active markets and quoted prices for identical or similar assets or liabilities in markets that are not active.
•Level 3: Unobservable inputs that reflect the reporting entity’s own assumptions.
The following table summarizes the basis used to measure the Company’s financial assets (liabilities) at fair value on a recurring basis in the balance sheets at June 30, 2022 and December 31, 2021:
Basis of Fair Value Measurements | |||||||||||||||||||||||
Balance at June 30, 2022 | Level 1 | Level 2 | Level 3 | ||||||||||||||||||||
Trading securities - mutual funds held in nonqualified SERP(1) | $ | 9.5 | $ | 9.5 | $ | — | $ | — | |||||||||||||||
Available-for-sale securities - equities(2) | 41.8 | 41.8 | — | — |
Basis of Fair Value Measurements | |||||||||||||||||||||||
Balance at December 31, 2021 | Level 1 | Level 2 | Level 3 | ||||||||||||||||||||
Trading securities - mutual funds held in nonqualified SERP(1) | $ | 11.6 | $ | 11.6 | $ | — | $ | — | |||||||||||||||
Available-for-sale securities - equities(2) | 45.3 | 45.3 | — | — |
(1) The Supplemental Executive Retirement Plan (“SERP”) investment assets are offset by a SERP liability which represents the Company’s obligation to distribute SERP funds to participants.
(2) At June 30, 2022 and December 31, 2021, the securities are included in Other current assets on the Company’s Condensed Consolidated Balance Sheets and are available for overnight cash settlement, if necessary, to fund current operations.
There were no transfers of assets or liabilities between Level 1 and Level 2 during the three and six months ended June 30, 2022 or the year ended December 31, 2021.
The carrying values of the Company’s cash and cash equivalents, accounts receivable, marketable securities, accounts payable and accrued expenses approximate fair value because of the short term nature of these instruments. At June 30, 2022 and December 31, 2021, the fair value of the outstanding indebtedness described in Note 10 based on quoted market prices and current market rates for debt with similar credit risk and maturity was approximately $1,054.8 million and $1,219.9 million, respectively, compared to the carrying value of $1,198.8 million and $1,198.7 million, respectively. These fair value measurements are classified as Level 2 within the fair value hierarchy since they are determined based upon significant inputs observable in the market, including interest rates on recent financing transactions to entities with a credit rating similar to the Company’s rating.
21
IDEX CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in millions, except per share amounts)
(unaudited)
12. Leases
The Company leases certain office facilities, warehouses, manufacturing plants, equipment (which includes both office and plant equipment) and vehicles under operating leases. Leases with an initial term of 12 months or less are not recorded on the balance sheet; the Company recognizes lease expense for these leases on a straight-line basis over the lease term.
Certain leases include 1 or more options to renew. The exercise of lease renewal options is at the Company’s sole discretion. The Company does not include renewal periods in any of the leases’ terms until the renewal is executed as they are generally not reasonably certain of being exercised. The Company does not have any material purchase options.
Certain of the Company’s lease agreements have rental payments that are adjusted periodically for inflation or that are based on usage. The Company’s lease agreements do not contain any material residual value guarantees or material restrictive covenants.
Supplemental balance sheet information related to leases as of June 30, 2022 and December 31, 2021 was as follows:
Balance Sheet Caption | June 30, 2022 | December 31, 2021 | |||||||||||||||
Operating leases: | |||||||||||||||||
Building right-of-use assets - net | Other noncurrent assets | $ | 103.2 | $ | 101.0 | ||||||||||||
Equipment right-of-use assets - net | Other noncurrent assets | 5.3 | 6.2 | ||||||||||||||
Total right-of-use assets - net | $ | 108.5 | $ | 107.2 | |||||||||||||
Operating leases: | |||||||||||||||||
Current lease liabilities | Accrued expenses | $ | 18.6 | $ | 17.6 | ||||||||||||
Noncurrent lease liabilities | Other noncurrent liabilities | 94.2 | 93.4 | ||||||||||||||
Total lease liabilities | $ | 112.8 | $ | 111.0 |
The components of lease cost for the three and six months ended June 30, 2022 and 2021 were as follows:
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Operating lease cost (1) | $ | 9.0 | $ | 7.1 | $ | 16.4 | $ | 14.5 | |||||||||||||||
Variable lease cost | 0.8 | 0.6 | 1.2 | 1.2 | |||||||||||||||||||
Total lease expense | $ | 9.8 | $ | 7.7 | $ | 17.6 | $ | 15.7 |
(1) Includes short-term leases, which are immaterial.
Supplemental cash flow information related to leases for the six months ended June 30, 2022 and 2021 was as follows:
Six Months Ended June 30, | |||||||||||
2022 | 2021 | ||||||||||
Cash paid for amounts included in the measurement of operating lease liabilities | $ | 16.9 | $ | 13.6 | |||||||
Right-of-use assets obtained in exchange for new operating lease liabilities | 9.3 | 6.2 |
22
IDEX CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in millions, except per share amounts)
(unaudited)
Other supplemental information related to leases as of June 30, 2022 and December 31, 2021 was as follows:
Lease Term and Discount Rate | June 30, 2022 | December 31, 2021 | |||||||||||||||
Weighted-average remaining lease term (years): | |||||||||||||||||
Operating leases - building and equipment | 7.92 | 8.50 | |||||||||||||||
Operating leases - vehicles | 2.21 | 2.34 | |||||||||||||||
Weighted-average discount rate: | |||||||||||||||||
Operating leases - building and equipment | 3.19 | % | 3.27 | % | |||||||||||||
Operating leases - vehicles | 1.06 | % | 1.08 | % |
The Company uses its incremental borrowing rate to determine the present value of the lease payments.
Total lease liabilities at June 30, 2022 have scheduled maturities as follows:
Maturity of Lease Liabilities | Operating Leases | |||||||
2022 (excluding the six months ended June 30, 2022) | $ | 10.7 | ||||||
2023 | 20.5 | |||||||
2024 | 17.7 | |||||||
2025 | 16.0 | |||||||
2026 | 13.8 | |||||||
Thereafter | 49.6 | |||||||
Total lease payments | 128.3 | |||||||
Less: Imputed interest | (15.5) | |||||||
Present value of lease liabilities | $ | 112.8 |
13. Restructuring Expenses and Asset Impairments
During the three and six months ended June 30, 2022 and 2021, the Company incurred restructuring costs to facilitate long-term sustainable growth through cost reduction actions, consisting of employee reductions, facility rationalization and contract termination costs. Restructuring costs include severance costs, exit costs and asset impairments and are included in Restructuring expenses and asset impairments in the Condensed Consolidated Statements of Income. Severance costs primarily consist of severance benefits through payroll continuation, COBRA subsidies, outplacement services, conditional separation costs and employer tax liabilities, while exit costs primarily consist of lease exit and contract termination costs.
2022 Initiative
During the three and six months ended June 30, 2022, the Company incurred restructuring costs primarily related to employee reductions.
Pre-tax restructuring expenses and asset impairments by segment for the three and six months ended June 30, 2022 were as follows:
23
IDEX CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in millions, except per share amounts)
(unaudited)
Three Months Ended June 30, 2022 | ||||||||||||||||||||||||||
Severance Costs | Exit Costs | Asset Impairment | Total | |||||||||||||||||||||||
Fluid & Metering Technologies | $ | 1.2 | $ | 0.3 | $ | 0.2 | $ | 1.7 | ||||||||||||||||||
Health & Science Technologies | 0.1 | — | — | 0.1 | ||||||||||||||||||||||
Fire & Safety/Diversified Products | 1.0 | — | — | 1.0 | ||||||||||||||||||||||
Corporate/Other | — | — | — | — | ||||||||||||||||||||||
Total restructuring costs | $ | 2.3 | $ | 0.3 | $ | 0.2 | $ | 2.8 |
Six Months Ended June 30, 2022 | ||||||||||||||||||||||||||
Severance Costs | Exit Costs | Asset Impairment | Total | |||||||||||||||||||||||
Fluid & Metering Technologies | $ | 1.5 | $ | 0.3 | $ | 0.2 | $ | 2.0 | ||||||||||||||||||
Health & Science Technologies | 0.2 | — | — | 0.2 | ||||||||||||||||||||||
Fire & Safety/Diversified Products | 1.0 | — | — | 1.0 | ||||||||||||||||||||||
Corporate/Other | 0.2 | — | — | 0.2 | ||||||||||||||||||||||
Total restructuring costs | $ | 2.9 | $ | 0.3 | $ | 0.2 | $ | 3.4 |
2021 Initiative
During the three and six months ended June 30, 2021, the Company incurred severance costs related to employee reductions. In addition, the Company consolidated certain facilities within the FMT segment, which resulted in impairment charges related to property, plant and equipment that was not relocated to the new locations.
Pre-tax restructuring expenses and asset impairments by segment for the three and six months ended June 30, 2021 were as follows:
Three Months Ended June 30, 2021 | ||||||||||||||||||||||||||
Severance Costs | Exit Costs | Asset Impairment | Total | |||||||||||||||||||||||
Fluid & Metering Technologies | $ | 1.8 | $ | — | $ | 0.1 | $ | 1.9 | ||||||||||||||||||
Health & Science Technologies | 0.5 | — | — | 0.5 | ||||||||||||||||||||||
Fire & Safety/Diversified Products | 0.1 | — | — | 0.1 | ||||||||||||||||||||||
Corporate/Other | 0.7 | — | — | 0.7 | ||||||||||||||||||||||
Total restructuring costs | $ | 3.1 | $ | — | $ | 0.1 | $ | 3.2 |
Six Months Ended June 30, 2021 | ||||||||||||||||||||||||||
Severance Costs | Exit Costs | Asset Impairment | Total | |||||||||||||||||||||||
Fluid & Metering Technologies | $ | 2.6 | $ | — | $ | 0.2 | $ | 2.8 | ||||||||||||||||||
Health & Science Technologies | 1.1 | — | — | 1.1 | ||||||||||||||||||||||
Fire & Safety/Diversified Products | 0.2 | — | — | 0.2 | ||||||||||||||||||||||
Corporate/Other | 1.3 | — | — | 1.3 | ||||||||||||||||||||||
Total restructuring costs | $ | 5.2 | $ | — | $ | 0.2 | $ | 5.4 |
Restructuring accruals reflected in Accrued expenses in the Company’s Condensed Consolidated Balance Sheets are as follows:
24
IDEX CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in millions, except per share amounts)
(unaudited)
Restructuring Initiatives | |||||
Balance at January 1, 2022 | $ | 2.8 | |||
Restructuring expenses | 3.2 | ||||
Payments, utilization and other | (3.1) | ||||
Balance at June 30, 2022 | $ | 2.9 |
14. Other Comprehensive (Loss) Income
The components of Other comprehensive (loss) income are as follows:
Three Months Ended June 30, 2022 | Three Months Ended June 30, 2021 | ||||||||||||||||||||||||||||||||||
Pre-tax | Tax | Net of tax | Pre-tax | Tax | Net of tax | ||||||||||||||||||||||||||||||
Cumulative translation adjustment | $ | (81.9) | $ | — | $ | (81.9) | $ | 20.3 | $ | — | $ | 20.3 | |||||||||||||||||||||||
Pension and other postretirement adjustments | 1.1 | (0.5) | 0.6 | 12.0 | (2.8) | 9.2 | |||||||||||||||||||||||||||||
Reclassification adjustments for derivatives | — | — | — | 2.3 | (0.5) | 1.8 | |||||||||||||||||||||||||||||
Total other comprehensive (loss) income | $ | (80.8) | $ | (0.5) | $ | (81.3) | $ | 34.6 | $ | (3.3) | $ | 31.3 |
Six Months Ended June 30, 2022 | Six Months Ended June 30, 2021 | ||||||||||||||||||||||||||||||||||
Pre-tax | Tax | Net of tax | Pre-tax | Tax | Net of tax | ||||||||||||||||||||||||||||||
Cumulative translation adjustment | $ | (101.4) | $ | — | $ | (101.4) | $ | (28.2) | $ | — | $ | (28.2) | |||||||||||||||||||||||
Pension and other postretirement adjustments | 1.9 | (0.7) | 1.2 | 13.1 | (3.1) | 10.0 | |||||||||||||||||||||||||||||
Reclassification adjustments for derivatives | — | — | — | 3.2 | (0.7) | 2.5 | |||||||||||||||||||||||||||||
Total other comprehensive loss | $ | (99.5) | $ | (0.7) | $ | (100.2) | $ | (11.9) | $ | (3.8) | $ | (15.7) |
The amounts reclassified from Accumulated other comprehensive loss to net income during the three and six months ended June 30, 2022 and 2021 are as follows:
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | Income Statement Caption | ||||||||||||||||||||||
Pension and other postretirement plans: | ||||||||||||||||||||||||||
Amortization of net (gain) loss | $ | 1.1 | $ | 12.0 | $ | 1.9 | $ | 13.1 | Other expense (income) - net | |||||||||||||||||
Total before tax | 1.1 | 12.0 | 1.9 | 13.1 | ||||||||||||||||||||||
Provision for income taxes | (0.5) | (2.8) | (0.7) | (3.1) | ||||||||||||||||||||||
Total net of tax | $ | 0.6 | $ | 9.2 | $ | 1.2 | $ | 10.0 | ||||||||||||||||||
Derivatives: | ||||||||||||||||||||||||||
Reclassification adjustments | $ | — | $ | 2.3 | $ | — | $ | 3.2 | Interest expense | |||||||||||||||||
Total before tax | — | 2.3 | — | 3.2 | ||||||||||||||||||||||
Provision for income taxes | — | (0.5) | — | (0.7) | ||||||||||||||||||||||
Total net of tax | $ | — | $ | 1.8 | $ | — | $ | 2.5 |
In conjunction with the early redemption of the 4.20% Senior Notes discussed in Note 10, the Company recognized the remaining $1.3 million of the pre-tax amount included in Accumulated other comprehensive loss in shareholders’ equity related to the affiliated interest rate contract in Other expense (income) - net in the Condensed Consolidated Statements of Income during the three and six months ended June 30, 2021.
25
IDEX CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in millions, except per share amounts)
(unaudited)
15. Share Repurchases
On March 17, 2020, the Company’s Board of Directors approved an increase of $500.0 million in the authorized level of repurchases of common stock. This approval is in addition to the prior repurchase authorization of the Board of Directors of $300.0 million on December 1, 2015. These authorizations have no expiration date. Repurchases under the program will be funded with future cash flow generation or borrowings available under the Revolving Facility. During the six months ended June 30, 2022, the Company repurchased a total of 622,190 shares at a cost of $115.8 million, of which $5.4 million was settled in July 2022. There were no share repurchases during the six months ended June 30, 2021. As of June 30, 2022, the amount of share repurchase authorization remaining was $596.2 million.
16. Share-Based Compensation
The Company typically grants equity awards annually at its regularly scheduled first quarter meeting of the Board of Directors based on the recommendation from the Compensation Committee.
The Company’s policy is to recognize compensation cost on a straight-line basis, assuming forfeitures, over the requisite service period for the entire award. Classification of stock compensation cost within the Condensed Consolidated Statements of Income is consistent with classification of cash compensation for the same employees.
Stock Options
Stock options generally vest ratably over four years, with vesting beginning one year from the date of grant, and generally expire 10 years from the date of grant. The service period for certain retiree eligible participants is accelerated. Weighted average option fair values and assumptions for the periods specified are disclosed below. The fair value of each option grant was estimated on the date of the grant using the Binomial lattice option pricing model (for options granted before March 2021) or the Black Scholes valuation model (for options granted after February 2021). The adoption of the Black Scholes model in 2021 was driven by a review of option exercise history, which more closely aligned with the methodology of the Black Scholes model.
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Weighted average fair value of grants | $46.33 | $43.89 | $41.74 | $38.63 | |||||||||||||||||||
Dividend yield | 1.14% | 0.94% | 1.14% | 1.01% | |||||||||||||||||||
Volatility | 25.39% | 24.67% | 25.15% | 23.74% | |||||||||||||||||||
Risk-free interest rate | 2.98% | 0.76% - 0.91% | 1.85% | 0.10% - 1.56% | |||||||||||||||||||
Expected life (in years) | 4.90 | 4.90 | 4.90 | 5.73 |
Total compensation cost for stock options is recorded in the Condensed Consolidated Statements of Income as follows:
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Cost of goods sold | $ | — | $ | 0.1 | $ | 0.3 | $ | 0.3 | |||||||||||||||
Selling, general and administrative expenses | 2.8 | 1.8 | 5.9 | 4.5 | |||||||||||||||||||
Total expense before income taxes | 2.8 | 1.9 | 6.2 | 4.8 | |||||||||||||||||||
Income tax benefit | (0.2) | (0.1) | (0.5) | (0.4) | |||||||||||||||||||
Total expense after income taxes | $ | 2.6 | $ | 1.8 | $ | 5.7 | $ | 4.4 |
26
IDEX CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in millions, except per share amounts)
(unaudited)
A summary of the Company’s stock option activity as of June 30, 2022 and changes during the six months ended June 30, 2022 are presented in the following table:
Stock Options | Shares | Weighted Average Price | Weighted-Average Remaining Contractual Term | Aggregate Intrinsic Value | |||||||||||||||||||
(Dollars in millions except weighted average price) | |||||||||||||||||||||||
Outstanding at January 1, 2022 | 1,008,586 | $ | 147.60 | 6.97 | $ | 89.5 | |||||||||||||||||
Granted | 268,775 | 189.38 | |||||||||||||||||||||
Exercised | (43,041) | 120.69 | |||||||||||||||||||||
Forfeited | (59,052) | 180.68 | |||||||||||||||||||||
Outstanding at June 30, 2022 | 1,175,268 | $ | 156.48 | 7.17 | $ | 35.7 | |||||||||||||||||
Vested and expected to vest as of June 30, 2022 | 1,124,569 | $ | 154.99 | 7.08 | $ | 35.5 | |||||||||||||||||
Exercisable at June 30, 2022 | 589,478 | $ | 126.79 | 5.55 | $ | 33.3 |
As of June 30, 2022, there was $15.0 million of total unrecognized compensation cost related to stock options that is expected to be recognized over a weighted-average period of 1.1 years.
Restricted Stock
Restricted stock awards generally cliff vest after three years for employees and non-employee directors. The service period for certain retiree eligible participants is accelerated. Unvested restricted stock carries dividend and voting rights and the sale of the shares is restricted prior to the date of vesting. Dividends are paid on restricted stock awards and their fair value is equal to the market price of the Company’s stock at the date of the grant. A summary of the Company’s restricted stock activity as of June 30, 2022 and changes during the six months ended June 30, 2022 are presented in the following table:
Restricted Stock | Shares | Weighted-Average Grant Date Fair Value | |||||||||
Unvested at January 1, 2022 | 107,475 | $ | 169.58 | ||||||||
Granted | 41,160 | 189.13 | |||||||||
Vested | (24,428) | 148.60 | |||||||||
Forfeited | (8,570) | 184.27 | |||||||||
Unvested at June 30, 2022 | 115,637 | $ | 179.88 |
Total compensation cost for restricted stock is recorded in the Condensed Consolidated Statements of Income as follows:
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Cost of goods sold | $ | — | $ | — | $ | 0.2 | $ | 0.2 | |||||||||||||||
Selling, general and administrative expenses | 1.6 | 1.2 | 3.2 | 2.6 | |||||||||||||||||||
Total expense before income taxes | 1.6 | 1.2 | 3.4 | 2.8 | |||||||||||||||||||
Income tax benefit | (0.2) | (0.3) | (0.6) | (0.6) | |||||||||||||||||||
Total expense after income taxes | $ | 1.4 | $ | 0.9 | $ | 2.8 | $ | 2.2 |
As of June 30, 2022, there was $10.9 million of total unrecognized compensation cost related to restricted stock that is expected to be recognized over a weighted-average period of 1.2 years.
27
IDEX CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in millions, except per share amounts)
(unaudited)
Cash-Settled Restricted Stock
The Company also maintains a cash-settled share-based compensation plan for certain employees. Cash-settled restricted stock awards generally cliff vest after three years. The service period for certain retiree eligible participants is accelerated. Cash-settled restricted stock awards are recorded at fair value on a quarterly basis using the market price of the Company’s stock on the last day of the quarter. Dividend equivalents are paid on certain cash-settled restricted stock awards. A summary of the Company’s unvested cash-settled restricted stock activity as of June 30, 2022 and changes during the six months ended June 30, 2022 are presented in the following table:
Cash-Settled Restricted Stock | Shares | Weighted-Average Fair Value | |||||||||
Unvested at January 1, 2022 | 57,949 | $ | 236.32 | ||||||||
Granted | 22,880 | 189.19 | |||||||||
Vested | (19,362) | 191.75 | |||||||||
Forfeited | (4,062) | 181.63 | |||||||||
Unvested at June 30, 2022 | 57,405 | $ | 181.63 |
Total compensation (benefit) cost for cash-settled restricted stock is recorded in the Condensed Consolidated Statements of Income as follows:
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Cost of goods sold | $ | 0.1 | $ | 0.2 | $ | — | $ | 0.4 | |||||||||||||||
Selling, general and administrative expenses | (0.5) | 1.0 | — | 2.3 | |||||||||||||||||||
Total (benefit) expense before income taxes(1) | (0.4) | 1.2 | — | 2.7 | |||||||||||||||||||
Income tax benefit | — | (0.1) | — | (0.2) | |||||||||||||||||||
Total (benefit) expense after income taxes | $ | (0.4) | $ | 1.1 | $ | — | $ | 2.5 |
(1) The 2021 amount was previously included in Share-based compensation expense on the Condensed Consolidated Statements of Cash Flows. This amount has been reclassified to Accrued expenses and Other-net such that the amount presented in Share-based compensation expense on the Condensed Consolidated Statements of Cash Flows relates solely to non-cash awards for both periods presented. There was no change to the reported amount of net cash flows provided by operating activities for 2021 as a result of the reclassification.
As of June 30, 2022, there was $4.9 million of total unrecognized compensation cost related to cash-settled restricted shares that is expected to be recognized over a weighted-average period of 1.3 years.
Performance Share Units
Weighted average performance share unit fair values and assumptions for the period specified are disclosed below. The performance share units are market condition awards and have been assessed at fair value on the date of grant using a Monte Carlo simulation model.
Six Months Ended June 30, | |||||||||||
2022 | 2021 | ||||||||||
Weighted average fair value of grants | $235.54 | $247.49 | |||||||||
Dividend yield | —% | —% | |||||||||
Volatility | 28.09% | 28.6% | |||||||||
Risk-free interest rate | 1.73% | 0.33% | |||||||||
Expected life (in years) | 2.93 | 2.93 |
28
IDEX CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in millions, except per share amounts)
(unaudited)
A summary of the Company’s performance share unit activity as of June 30, 2022 and changes during the six months ended June 30, 2022 are presented in the following table:
Performance Share Units | Shares | Weighted-Average Grant Date Fair Value | |||||||||
Unvested at January 1, 2022 | 52,025 | $ | 236.75 | ||||||||
Granted | 31,370 | 235.54 | |||||||||
Vested | — | 0 | |||||||||
Forfeited | (8,080) | 235.97 | |||||||||
Unvested at June 30, 2022 | 75,315 | $ | 236.61 |
On December 31, 2021, 29,840 performance share units vested. Based on the Company’s relative total shareholder return rank during the three year period ended December 31, 2021, the Company achieved a 143% payout factor and issued 42,688 common shares in February 2022 for awards that vested in 2021.
Total compensation cost for performance share units is recorded in the Condensed Consolidated Statements of Income as follows:
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Cost of goods sold | $ | — | $ | — | $ | — | $ | — | |||||||||||||||
Selling, general and administrative expenses | 2.5 | 1.2 | 3.8 | 2.9 | |||||||||||||||||||
Total expense before income taxes | 2.5 | 1.2 | 3.8 | 2.9 | |||||||||||||||||||
Income tax benefit | — | (0.1) | (0.1) | (0.1) | |||||||||||||||||||
Total expense after income taxes | $ | 2.5 | $ | 1.1 | $ | 3.7 | $ | 2.8 |
As of June 30, 2022, there was $8.5 million of total unrecognized compensation cost related to performance share units that is expected to be recognized over a weighted-average period of 0.9 years.
29
IDEX CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in millions, except per share amounts)
(unaudited)
17. Retirement Benefits
The Company sponsors several qualified and nonqualified defined benefit and defined contribution pension plans as well as other post-retirement plans for its employees. The following tables provide the components of net periodic benefit cost for its major defined benefit plans and its other postretirement plans.
Pension Benefits | |||||||||||||||||||||||
Three Months Ended June 30, | |||||||||||||||||||||||
2022 | 2021 | ||||||||||||||||||||||
U.S. | Non-U.S. | U.S. | Non-U.S. | ||||||||||||||||||||
Service cost | $ | 0.1 | $ | 0.4 | $ | 0.1 | $ | 0.5 | |||||||||||||||
Interest cost | — | 0.3 | 0.1 | 0.2 | |||||||||||||||||||
Expected return on plan assets | — | (0.3) | (0.6) | (0.3) | |||||||||||||||||||
Settlement loss recognized | — | — | 10.5 | — | |||||||||||||||||||
Net amortization | — | 0.2 | 0.1 | 0.6 | |||||||||||||||||||
Net periodic cost | $ | 0.1 | $ | 0.6 | $ | 10.2 | $ | 1.0 |
Pension Benefits | |||||||||||||||||||||||
Six Months Ended June 30, | |||||||||||||||||||||||
2022 | 2021 | ||||||||||||||||||||||
U.S. | Non-U.S. | U.S. | Non-U.S. | ||||||||||||||||||||
Service cost | $ | 0.1 | $ | 0.9 | $ | 0.1 | $ | 1.0 | |||||||||||||||
Interest cost | 0.1 | 0.5 | 0.2 | 0.4 | |||||||||||||||||||
Expected return on plan assets | (0.1) | (0.6) | (0.8) | (0.5) | |||||||||||||||||||
Settlement loss recognized | — | — | 10.5 | — | |||||||||||||||||||
Net amortization | 0.1 | 0.4 | 0.2 | 1.1 | |||||||||||||||||||
Net periodic (benefit) cost | $ | 0.2 | $ | 1.2 | $ | 10.2 | $ | 2.0 |
Other Postretirement Benefits | |||||||||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Service cost | $ | 0.1 | $ | 0.1 | $ | 0.3 | $ | 0.3 | |||||||||||||||
Interest cost | 0.2 | 0.1 | 0.3 | 0.2 | |||||||||||||||||||
Net amortization | (0.1) | (0.1) | (0.2) | (0.3) | |||||||||||||||||||
Net periodic cost | $ | 0.2 | $ | 0.1 | $ | 0.4 | $ | 0.2 |
The Company expects to contribute approximately $4.0 million to its defined benefit plans and $1.2 million to its other post-retirement benefit plans in 2022. During the first six months of 2022, the Company contributed a total of $2.6 million to fund these plans.
The IDEX Corporation Retirement Plan (“Plan”), a U.S. defined benefit plan, was terminated in May 2020. During the second quarter of 2021, the Company settled its remaining obligations under the Plan. The Company recognized a net loss of $9.7 million, which was recorded within Other expense (income) - net. The net loss consisted of $10.7 million related to previously deferred pension related costs, partially offset by $1.0 million related to an increase in plan assets remaining after the settlement. As of June 30, 2022, the Company has $4.4 million of surplus assets from the Plan included in Other current assets on the Company’s Condensed Consolidated Balance Sheets that will be used to fund the Company’s other retirement benefit plans over the next twelve months.
30
IDEX CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in millions, except per share amounts)
(unaudited)
18. Legal Proceedings
The Company and certain of its subsidiaries are involved in pending and threatened legal, regulatory and other proceedings arising in the ordinary course of business. These proceedings may pertain to matters such as product liability or contract disputes, and may also involve governmental inquiries, inspections, audits or investigations relating to issues such as tax matters, intellectual property, environmental, health and safety issues, governmental regulations, employment and other matters. Although the results of such legal proceedings cannot be predicted with certainty, the Company believes that the ultimate disposition of these matters will not have a material adverse effect, individually or in the aggregate, on the Company’s business, financial condition, results of operations or cash flows.
19. Income Taxes
The Company’s provision for income taxes is based upon estimated annual tax rates for the year applied to federal, state and foreign income. The provision for income taxes increased to $39.0 million for the three months ended June 30, 2022 from $27.7 million during the same period in 2021. The effective tax rate increased to 22.1% for the three months ended June 30, 2022 from 21.3% during the same period in 2021 primarily due to a decrease in the excess tax benefits related to share-based compensation.
The provision for income taxes increased to $79.5 million for the six months ended June 30, 2022 from $60.6 million during the same period in 2021. The effective tax rate of 22.2% for the six months ended June 30, 2022 increased compared with 22.0% during the same period in 2021 due to a decrease in the excess tax benefits related to share-based compensation.
31
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis should be read in conjunction with the Company’s Condensed Consolidated Financial Statements and related notes in this quarterly report. This discussion may contain forward-looking statements based upon current expectations that involve risks and uncertainties. The Company’s actual results and the timing of selected events could differ materially from those anticipated in these forward-looking statements as a result of several factors, including those set forth under Item 1A, “Risk Factors” in the Company’s most recent annual report on Form 10-K and under the heading “Cautionary Statement Under the Private Securities Litigation Reform Act” discussed elsewhere in this quarterly report.
This discussion also includes certain non-GAAP financial measures that have been defined and reconciled to their most directly comparable U.S. GAAP measures later in this Item under the headings “Non-GAAP Disclosures” and “Free Cash Flow.” This discussion also includes Operating working capital, which has been defined later in this Item under the heading “Cash Flow Summary.” The non-GAAP financial measures disclosed by the Company should not be considered a substitute for, or superior to, financial measures prepared in accordance with U.S. GAAP. The financial results prepared in accordance with U.S. GAAP and the reconciliations from these results should be carefully evaluated.
Overview
IDEX is an applied solutions company specializing in the manufacture of fluid and metering technologies, health and science technologies and fire, safety and other diversified products built to customers’ specifications. IDEX’s products are sold in niche markets across a wide range of industries throughout the world. Accordingly, IDEX’s businesses are affected by levels of industrial activity and economic conditions in the U.S. and in other countries where it does business and by the relationship of the U.S. dollar to other currencies. Levels of capacity utilization and capital spending in certain industries and overall industrial activity are important factors that influence the demand for IDEX’s products.
During the six months ended June 30, 2022, the Company achieved record sales driven by robust demand. Teams continued to navigate the difficult economic environment arising from material availability and logistical challenges in order to deliver for customers. The Company expanded operating margin as its highly differentiated product portfolio enabled strong price capture amid inflation pressures and its focus on operational productivity yielded positive results. Finally, the Company deployed additional capital, both within its existing portfolio and with the acquisitions of Nexsight and KZValve to the IDEX family of businesses as well as through share repurchases.
Select key financial results for the three months ended June 30, 2022 when compared to the same period in the prior year are as follows:
•Sales of $796.1 million increased 16%; organic sales (which excludes acquisitions/divestitures and foreign currency translation) were up 12%.
•Operating income of $186.6 million increased 18%. Adjusted operating income increased 14% to $189.8 million.
•Operating margin of 23.4% was up 30 basis points. Adjusted operating margin decreased 60 basis points to 23.8%.
•Net income attributable to IDEX of $138.2 million increased 35%. Adjusted net income attributable to IDEX increased 15% to $153.6 million.
•Adjusted EBITDA of $219.2 million was 28% of sales.
•Diluted EPS attributable to IDEX of $1.81 increased $0.47, or 35%. Adjusted EPS attributable to IDEX of $2.02 increased $0.27, or 15%.
Select key financial results for the six months ended June 30, 2022 when compared to the same period in the prior year are as follows:
•Sales of $1.5 billion increased 16%; organic sales (which excludes acquisitions/divestitures and foreign currency translation) were up 12%.
•Operating income of $374.2 million increased 19%. Adjusted operating income increased 16% to $377.4 million.
•Operating margin of 24.2% was up 70 basis points. Adjusted operating margin increased 10 basis points to 24.4%.
•Net income attributable to IDEX of $278.2 million increased 29%. Adjusted net income attributable to IDEX increased 18% to $303.4 million.
•Adjusted EBITDA of $433.9 million was 28% of sales.
•Diluted EPS attributable to IDEX of $3.65 increased $0.84, or 30%. Adjusted EPS attributable to IDEX of $3.98 increased $0.62, or 18%.
32
•Cash flows provided by operating activities of $192.0 million were down due to increases in working capital, partially offset by higher earnings. Free cash flow of $160.3 million was 53% of adjusted net income attributable to IDEX.
Results of Operations
The following is a discussion and analysis of the Company’s results of operations for the three and six months ended June 30, 2022 compared with the three and six months ended June 30, 2021.
Performance for the Three and Six Months Ended June 30, 2022 Compared with the Same Periods in 2021
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||||||||||||||||||||||||||
(Dollars in millions, except per share amounts) | 2022 | 2021 | % / bps Change | 2022 | 2021 | % / bps Change | |||||||||||||||||||||||||||||||||||||||||
Net sales | $ | 796.1 | $ | 686.0 | 16 | % | $ | 1,547.2 | $ | 1,338.0 | 16 | % | |||||||||||||||||||||||||||||||||||
Cost of sales | 439.2 | 379.9 | 16 | % | 847.8 | 739.3 | 15 | % | |||||||||||||||||||||||||||||||||||||||
Gross profit | 356.9 | 306.1 | 17 | % | 699.4 | 598.7 | 17 | % | |||||||||||||||||||||||||||||||||||||||
Gross margin | 44.8 | % | 44.6 | % | 20 bps | 45.2 | % | 44.7 | % | 50 bps | |||||||||||||||||||||||||||||||||||||
Selling, general and administrative expenses | 167.5 | 144.6 | 16 | % | 321.8 | 279.5 | 15 | % | |||||||||||||||||||||||||||||||||||||||
Restructuring expenses and asset impairments | 2.8 | 3.2 | (13 | %) | 3.4 | 5.4 | (37 | %) | |||||||||||||||||||||||||||||||||||||||
Operating income | 186.6 | 158.3 | 18 | % | 374.2 | 313.8 | 19 | % | |||||||||||||||||||||||||||||||||||||||
Operating margin | 23.4 | % | 23.1 | % | 30 bps | 24.2 | % | 23.5 | % | 70 bps | |||||||||||||||||||||||||||||||||||||
Other expense (income) - net | — | 17.2 | (100 | %) | (2.3) | 16.4 | (114 | %) | |||||||||||||||||||||||||||||||||||||||
Interest expense | 9.5 | 11.2 | (15 | %) | 19.0 | 21.9 | (13 | %) | |||||||||||||||||||||||||||||||||||||||
Income before income taxes | 177.1 | 129.9 | 36 | % | 357.5 | 275.5 | 30 | % | |||||||||||||||||||||||||||||||||||||||
Provision for income taxes | 39.0 | 27.7 | 41 | % | 79.5 | 60.6 | 31 | % | |||||||||||||||||||||||||||||||||||||||
Effective tax rate | 22.1 | % | 21.3 | % | 80 bps | 22.2 | % | 22.0 | % | 20 bps | |||||||||||||||||||||||||||||||||||||
Net income attributable to IDEX | $ | 138.2 | $ | 102.2 | 35 | % | $ | 278.2 | $ | 214.9 | 29 | % | |||||||||||||||||||||||||||||||||||
Diluted earnings per common share attributable to IDEX | $ | 1.81 | $ | 1.34 | 35 | % | $ | 3.65 | $ | 2.81 | 30 | % |
Net Sales
Sales in the second quarter of 2022 increased 16%, reflecting a 12% increase in organic sales, a 7% increase from acquisitions (KZValve - May 2022, Nexsight - February 2022 and Airtech - June 2021) and a 3% unfavorable impact from foreign currency translation. Sales increased 31% domestically and 4% internationally, and sales to customers outside the U.S. were approximately 48% of total sales in the second quarter of 2022 compared to 54% during the same period in 2021.
Sales in the first six months of 2022 increased 16%, reflecting a 12% increase in organic sales, a 6% increase from acquisitions (KZValve - May 2022, Nexsight - February 2022, Airtech - June 2021 and ABEL - March 2021) and a 2% unfavorable impact from foreign currency translation. Sales increased 28% domestically and 5% internationally, and sales to customers outside the U.S. were approximately 49% of total sales in the first six months of 2022 compared to 54% during the same period in 2021.
Cost of Sales and Gross Margin
Cost of sales in both the three and six months ended June 30, 2022 increased due to higher sales volume, inflation and acquisitions. Both gross profit and gross margin increased primarily due to higher volume leverage and strong operational productivity together with favorable price/cost, partially offset by higher employee-related costs. Gross profit also increased as a result of acquisitions.
Selling, General and Administrative Expenses
Selling, general and administrative expenses in both the three and six months ended June 30, 2022 increased primarily due to the impact from acquisitions, including amortization as well as higher discretionary spending, resource investments and employee-related costs compared with the same periods in 2021. Additionally, the three and six months ended June 30, 2021
33
included a $3.9 million charge related to recording a contingent reserve for a Corporate transaction indemnity that did not reoccur in 2022.
Restructuring Expenses and Asset Impairments
Restructuring expenses and asset impairments decreased in both the three and six months ended June 30, 2022 primarily due to lower severance benefits related to employee reductions.
Operating Income
Operating income for the second quarter of 2022 increased 18%, reflecting a 15% increase in organic operating income, a 5% increase from acquisitions (KZValve - May 2022, Nexsight - February 2022 and Airtech - June 2021) and a 1% favorable impact from lower restructuring costs, partially offset by a 3% unfavorable impact from foreign currency translation. The increase in operating income is attributable to the operating margin drivers discussed below.
Operating income for the first six months of 2022 increased 19%, reflecting a 17% increase in organic operating income, a 4% increase from acquisitions (KZValve - May 2022, Nexsight - February 2022, Airtech - June 2021 and ABEL - March 2021) and a 1% favorable impact from lower restructuring costs, partially offset by a 3% unfavorable impact from foreign currency translation. The increase in operating income is attributable to the operating margin drivers discussed below.
Operating Margin
Operating margin for the second quarter of 2022 increased 30 basis points, reflecting a 60 basis point increase in organic operating margin, a 10 basis point favorable impact from lower restructuring costs and a 10 basis point favorable impact from foreign currency translation, partially offset by a 50 basis point decrease due to acquisitions primarily driven by higher amortization. The increase in organic operating margin is primarily due to the gross margin drivers discussed above, partially offset by higher discretionary spending and resource investments.
Operating margin for the first six months of 2022 increased 70 basis points, reflecting a 90 basis point increase in organic operating margin and a 20 basis point favorable impact from lower restructuring costs, partially offset by a 40 basis point decrease due to acquisitions primarily driven by higher amortization. The increase in organic operating margin is primarily due to the gross margin drivers discussed above, partially offset by higher discretionary spending and resource investments.
Other Expense (Income) - Net
Other expense (income) - net decreased in both the three and six months ended June 30, 2022. The three and six months ended June 30, 2021 included a $9.7 million noncash loss related to the termination of the U.S. pension plan and an $8.6 million loss on early debt redemption. Additionally, the first six months of 2022 included $2.6 million of gains on the sale of assets.
Interest Expense
Interest expense decreased in both the three and six months ended June 30, 2022 primarily due to lower interest rates on the Company’s indebtedness, partially offset by an increase in the amount of debt outstanding compared with the same periods in 2021.
Income Taxes
The provision for income taxes increased in both the three and six months ended June 30, 2022 compared with the same periods in 2021 primarily due to higher earnings. The effective tax rate increased to 22.1% and 22.2% for the three and six months ended June 30, 2022, respectively, compared with 21.3% and 22.0% during the same periods in 2021. The increase in both periods is primarily due to a decrease in the excess tax benefits related to share-based compensation.
Results of Reportable Business Segments
The Company has three reportable segments: Fluid & Metering Technologies (“FMT”), Health & Science Technologies (“HST”) and Fire & Safety/Diversified Products (“FSDP”).
34
•The FMT segment designs, produces and distributes positive displacement pumps, valves, small volume provers, flow meters, injectors and other fluid-handling pump modules and systems and provides flow monitoring and other services for the food, chemical, general industrial, water and wastewater, agriculture and energy industries.
•The HST segment designs, produces and distributes a wide range of precision fluidics, rotary lobe pumps, centrifugal and positive displacement pumps, roll compaction and drying systems, pneumatic components and sealing solutions, high performance molded and extruded sealing components, custom mechanical and shaft seals, engineered hygienic mixers and valves, biocompatible medical devices and implantables, air compressors and blowers, optical components and coatings, laboratory and commercial equipment, precision photonic solutions and precision gear and peristaltic pump technologies. HST serves a variety of end markets, including food and beverage, pharmaceutical and biopharmaceutical, cosmetics, marine, chemical, wastewater and water treatment, life sciences, research and defense markets.
•The FSDP segment designs, produces and distributes firefighting pumps, valves and controls, rescue tools, lifting bags, other components and systems for the fire and rescue industry, engineered stainless steel banding and clamping devices used in a variety of industrial and commercial applications and precision equipment for dispensing, metering and mixing colorants and paints used in a variety of retail and commercial businesses around the world.
Within its three reportable segments, the Company maintains 13 reporting units where the Company focuses on organic growth and strategic acquisitions. Management’s primary measurements of segment performance are sales, operating income and operating margin. The table below illustrates the three reportable segments and the reporting units within each segment.
FMT | HST | FSDP | ||||||||||||
Pumps | Scientific Fluidics & Optics | Fire & Safety | ||||||||||||
Water | Sealing Solutions | Dispensing | ||||||||||||
Energy | Performance Pneumatic Technologies | BAND-IT | ||||||||||||
Valves | Material Processing Technologies | |||||||||||||
Agriculture | Micropump |
The table below illustrates the percentages of the share of sales and operating income contributed by each segment on the basis of total segments (not total Company) for the three and six months ended June 30, 2022.
Three Months Ended June 30, 2022 | Six Months Ended June 30, 2022 | ||||||||||||||||||||||||||||||||||||||||||||||
FMT | HST | FSDP | IDEX | FMT | HST | FSDP | IDEX | ||||||||||||||||||||||||||||||||||||||||
Sales | 38 | % | 41 | % | 21 | % | 100 | % | 37 | % | 41 | % | 22 | % | 100 | % | |||||||||||||||||||||||||||||||
Operating Income(1) | 40 | % | 41 | % | 19 | % | 100 | % | 40 | % | 41 | % | 19 | % | 100 | % |
(1) Segment operating income excludes unallocated corporate operating expenses of $22.7 million and $39.6 million for the three and six months ended June 30, 2022, respectively.
35
Fluid & Metering Technologies Segment
Three Months Ended June 30, | Components of Change | ||||||||||||||||||||||||||||||||||||||||||||||
(Dollars in millions) | 2022 | 2021 | Change | Organic | Acq/Div(1) | Restructuring | Foreign Currency | Total | |||||||||||||||||||||||||||||||||||||||
Net sales | $ | 299.9 | $ | 251.3 | 19% | 13% | 9% | — | (3%) | 19% | |||||||||||||||||||||||||||||||||||||
Operating income | 82.9 | 63.5 | 31% | 29% | 3% | 1% | (2%) | 31% | |||||||||||||||||||||||||||||||||||||||
Operating margin | 27.7 | % | 25.3 | % | 240 bps | 330 bps | (120) bps | 20 bps | 10 bps | 240 bps |
Six Months Ended June 30, | Components of Change | ||||||||||||||||||||||||||||||||||||||||||||||
(Dollars in millions) | 2022 | 2021 | Change | Organic | Acq/Div(1)(2) | Restructuring | Foreign Currency | Total | |||||||||||||||||||||||||||||||||||||||
Net sales | $ | 571.9 | $ | 494.6 | 16% | 12% | 6% | — | (2%) | 16% | |||||||||||||||||||||||||||||||||||||
Operating income | 163.3 | 126.4 | 29% | 27% | 2% | 2% | (2%) | 29% | |||||||||||||||||||||||||||||||||||||||
Operating margin | 28.6 | % | 25.5 | % | 310 bps | 360 bps | (80) bps | 30 bps | — | 310 bps |
(1) Acquisitions included KZValve - May 2022 and Nexsight - February 2022.
(2) Based on the timing of its acquisition, ABEL results for the first two months of 2022 are reflected in the acquisitions/divestitures column while the remaining year-over-year fluctuation is included in the organic column.
•The change in organic sales for both the three and six months ended June 30, 2022 was attributed to increases in the Pumps reporting unit due to continued favorable demand in the industrial market and a rebound in the energy market, in the Agriculture reporting unit due to favorable commodity prices and global demand for crops and in the Energy reporting unit due to a rebound in the refined fuel, liquefied petroleum gas and aviation markets.
•Sales in the second quarter of 2022 increased 30% domestically and 8% internationally. Sales to customers outside the U.S. were approximately 43% of total segment sales in the second quarter of 2022 compared with 48% during the same period in 2021.
•Sales in the first six months of 2022 increased 22% domestically and 8% internationally. Sales to customers outside the U.S. were approximately 44% of total segment sales in the first six months of 2022 compared with 47% during the same period in 2021.
•Operating margin of 27.7% for the second quarter of 2022 increased 240 basis points compared with 25.3% during the same period in 2021. The change in operating margin was attributed to the following:
◦Organic operating margin increased 330 basis points due to higher volume leverage and strong operational productivity together with favorable price/cost, partially offset by increases in employee-related costs, discretionary spending and resource investments.
◦Acquisitions negatively impacted operating margin by 120 basis points primarily due to:
▪Incremental intangible asset amortization of $2.0 million related to the Nexsight and KZValve acquisitions, which unfavorably impacted operating margin by 60 basis points; and
▪The dilutive impact from the Nexsight and KZValve acquisitions on overall FMT operating margin.
◦Lower restructuring costs favorably impacted operating margin by 20 basis points.
◦Foreign currency translation favorably impacted operating margin by 10 basis points.
•Operating margin of 28.6% for the first six months of 2022 increased 310 basis points compared with 25.5% during the same period in 2021. The change in operating margin was attributed to the following:
◦Organic operating margin increased 360 basis points due to higher volume leverage and strong operational productivity together with favorable price/cost and positive mix, partially offset by increases in employee-related costs, discretionary spending and resource investments.
◦Acquisitions negatively impacted operating margin by 80 basis points primarily due to:
▪Incremental intangible asset amortization of $2.5 million related to the ABEL, Nexsight and KZValve acquisitions, which unfavorably impacted operating margin by 50 basis points; and
▪The dilutive impact from the ABEL, Nexsight and KZValve acquisitions on overall FMT operating margin.
◦Lower restructuring costs favorably impacted operating margin by 30 basis points.
36
Health & Science Technologies Segment
Three Months Ended June 30, | Components of Change | ||||||||||||||||||||||||||||||||||||||||||||||
(Dollars in millions) | 2022 | 2021 | Change | Organic | Acq/Div(1) | Restructuring | Foreign Currency | Total | |||||||||||||||||||||||||||||||||||||||
Net sales | $ | 326.0 | $ | 275.0 | 19% | 12% | 10% | — | (3%) | 19% | |||||||||||||||||||||||||||||||||||||
Operating income | 86.5 | 76.0 | 14% | 7% | 8% | 1% | (2%) | 14% | |||||||||||||||||||||||||||||||||||||||
Operating margin | 26.5 | % | 27.6 | % | (110) bps | (90) bps | (60) bps | 10 bps | 30 bps | (110) bps |
Six Months Ended June 30, | Components of Change | ||||||||||||||||||||||||||||||||||||||||||||||
(Dollars in millions) | 2022 | 2021 | Change | Organic | Acq/Div(1) | Restructuring | Foreign Currency | Total | |||||||||||||||||||||||||||||||||||||||
Net sales | $ | 641.2 | $ | 525.4 | 22% | 14% | 11% | — | (3%) | 22% | |||||||||||||||||||||||||||||||||||||
Operating income | 170.1 | 142.6 | 19% | 12% | 8% | 1% | (2%) | 19% | |||||||||||||||||||||||||||||||||||||||
Operating margin | 26.5 | % | 27.1 | % | (60) bps | (30) bps | (70) bps | 20 bps | 20 bps | (60) bps |
(1) Acquisitions included Airtech in June 2021.
•The change in organic sales for both the three and six months ended June 30, 2022 was attributed to increases in the Scientific Fluidics & Optics reporting unit due to strong market demand across analytical instrumentation, life sciences, core diagnostics and semiconductor markets as well as targeted growth initiatives tied to satellite broadband. Additionally, increases in the Sealing Solutions reporting unit were driven by strong demand in the semiconductor, oil and gas and industrial markets and increases in the Performance Pneumatics Technologies reporting unit were driven by strength in the industrial market as well as price capture.
•Sales in the second quarter of 2022 increased 39% domestically and 5% internationally. Sales to customers outside the U.S. were approximately 52% of total segment sales in the second quarter of 2022 compared with 59% during the same period in 2021.
•Sales in the first six months of 2022 increased 49% domestically and 4% internationally. Sales to customers outside the U.S. were approximately 52% of total segment sales in the first six months of 2022 compared with 61% during the same period in 2021.
•Operating margin of 26.5% for the second quarter of 2022 decreased 110 basis points compared with 27.6% during the same period in 2021. The change in operating margin was attributed to the following:
◦Organic operating margin decreased 90 basis points as higher volume leverage and favorable price/cost were more than offset by higher employee-related costs, resource investments and discretionary spending.
◦Acquisitions negatively impacted operating margin by 60 basis points as the contributions of the Airtech business were more than offset by incremental intangible asset amortization of $3.9 million, which unfavorably impacted operating margin by 130 basis points.
◦Lower restructuring costs favorably impacted operating margin by 10 basis points.
◦Foreign currency translation favorably impacted operating margin by 30 basis points.
•Operating margin of 26.5% for the first six months of 2022 decreased 60 basis points compared with 27.1% during the same period in 2021. The change in operating margin was attributed to the following:
◦Organic operating margin decreased 30 basis points due to higher volume leverage and favorable price/cost which were more than offset by higher employee-related costs, resource investments and discretionary spending.
◦Acquisitions negatively impacted operating margin by 70 basis points as the contributions of the Airtech business were more than offset by incremental intangible asset amortization of $7.9 million, which unfavorably impacted operating margin by 130 basis points.
◦Lower restructuring costs favorably impacted operating margin by 20 basis points.
◦Foreign currency translation favorably impacted operating margin by 20 basis points.
37
Fire & Safety/Diversified Products Segment
Three Months Ended June 30, | Components of Change | ||||||||||||||||||||||||||||||||||||||||||||||
(Dollars in millions) | 2022 | 2021 | Change | Organic | Acq/Div | Restructuring | Foreign Currency | Total | |||||||||||||||||||||||||||||||||||||||
Net sales | $ | 171.2 | $ | 160.8 | 7% | 11% | — | — | (4%) | 7% | |||||||||||||||||||||||||||||||||||||
Operating income | 39.9 | 42.8 | (7%) | (1%) | — | (2%) | (4%) | (7%) | |||||||||||||||||||||||||||||||||||||||
Operating margin | 23.3 | % | 26.6 | % | (330) bps | (290) bps | — | (50) bps | 10 bps | (330) bps |
Six Months Ended June 30, | Components of Change | ||||||||||||||||||||||||||||||||||||||||||||||
(Dollars in millions) | 2022 | 2021 | Change | Organic | Acq/Div | Restructuring | Foreign Currency | Total | |||||||||||||||||||||||||||||||||||||||
Net sales | $ | 335.9 | $ | 320.3 | 5% | 8% | — | — | (3%) | 5% | |||||||||||||||||||||||||||||||||||||
Operating income | 80.4 | 87.4 | (8%) | (3%) | — | (1%) | (4%) | (8%) | |||||||||||||||||||||||||||||||||||||||
Operating margin | 23.9 | % | 27.3 | % | (340) bps | (310) bps | — | (20) bps | (10) bps | (340) bps |
•The change in organic sales for both the three and six months ended June 30, 2022 was driven by an increase in the Dispensing reporting unit due to North American project volume and strong demand in the paint market. Additionally, increases in the Fire & Safety reporting unit were due to targeted growth initiatives and increases in the BAND-IT reporting unit were due to strong performance in the transportation, energy and industrial markets.
•Sales in the second quarter of 2022 increased 18% domestically but decreased 3% internationally. Sales to customers outside the U.S. were approximately 50% of total segment sales in the second quarter of 2022 compared with 55% during the same period in 2021.
•Sales in the first six months of 2022 increased 10% domestically and 1% internationally. Sales to customers outside the U.S. were approximately 52% of total segment sales in the first six months of 2022 compared with 54% during the same period in 2021.
•Operating margin of 23.3% for the second quarter of 2022 decreased 330 basis points compared with 26.6% during the same period in 2021. The change in operating margin was attributed to the following:
◦Organic operating margin decreased 290 basis points due to higher employee-related costs and discretionary spending as well as compressed price/cost due to long-term original equipment manufacturer contracts, partially offset by higher volume and positive mix.
◦Higher restructuring costs unfavorably impacted operating margin by 50 basis points.
◦Foreign currency translation favorably impacted operating margin by 10 basis points.
•Operating margin of 23.9% for the first six months of 2022 decreased 340 basis points compared with 27.3% during the same period in 2021. The change in operating margin was attributed to the following:
◦Organic operating margin decreased 310 basis points due to higher discretionary spending and employee-related costs as well as compressed price/cost due to long-term original equipment manufacturer contracts, partially offset by higher volume.
◦Higher restructuring costs unfavorably impacted operating margin by 20 basis points.
◦Foreign currency translation unfavorably impacted operating margin by 10 basis points.
38
Liquidity and Capital Resources
Liquidity
Although the COVID-19 pandemic (including the emergence of variant strains) has impacted and may continue to impact the Company’s operating cash flows, based on management’s current expectations and currently available information, the Company believes current cash, cash from operations and cash available under the Revolving Facility will be sufficient to meet its operating cash requirements, planned capital expenditures, interest and principal payments on all borrowings, pension and postretirement funding requirements, share repurchases and quarterly dividend payments to holders of the Company’s common stock for the foreseeable future. Additionally, in the event that suitable businesses are available for acquisition upon acceptable terms, the Company may obtain all or a portion of the financing for these acquisitions through the incurrence of additional borrowings.
At June 30, 2022, working capital was $1,037.5 million and the Company’s current ratio was 3.0 to 1. At June 30, 2022, the Company’s cash and cash equivalents totaled $557.8 million, of which $473.5 million was held outside of the United States. As of June 30, 2022, there was no balance outstanding under the Revolving Facility and $7.2 million of outstanding letters of credit, resulting in a net available borrowing capacity under the Revolving Facility of $792.8 million. The Company believes that additional borrowings through various financing alternatives remain available, if required.
Cash Flow Summary
The following table is derived from the Condensed Consolidated Statements of Cash Flows:
Six Months Ended June 30, | ||||||||||||||
(In millions) | 2022 | 2021 | ||||||||||||
Net cash flows provided by (used in): | ||||||||||||||
Operating activities | $ | 192.0 | $ | 245.6 | ||||||||||
Investing activities | (260.1) | (609.3) | ||||||||||||
Financing activities | (197.1) | 64.0 |
Operating Activities
Cash flows provided by operating activities decreased $53.6 million to $192.0 million, primarily due to increases in working capital discussed below, partially offset by higher earnings.
Operating working capital, calculated as accounts receivable plus inventory minus accounts payable, is used by management as a measurement of operational results as well as the short-term liquidity of the Company. The following table details operating working capital as of June 30, 2022 and December 31, 2021:
(In millions) | June 30, 2022 | December 31, 2021 | ||||||||||||
Receivables - net | $ | 425.7 | $ | 356.4 | ||||||||||
Inventories | 457.4 | 370.4 | ||||||||||||
Less: Trade accounts payable | 214.4 | 178.8 | ||||||||||||
Operating working capital | $ | 668.7 | $ | 548.0 |
39
Operating working capital increased $120.7 million to $668.7 million at June 30, 2022, with acquisition, divestiture and foreign currency translation impacts driving a net $34.3 million of the increase. Excluding these impacts, accounts receivable increased $47.7 million as a result of higher volume; inventories increased $62.4 million to support production amid supply chain difficulties; and trade accounts payable increased $23.7 million due to higher inventory purchases.
Investing Activities
Cash flows used in investing activities decreased $349.2 million to $260.1 million, primarily due to lower cash outflows for acquisitions with the addition of KZValve and Nexsight in 2022 compared to Airtech and ABEL in 2021 and higher proceeds from asset sales in 2022 compared to 2021.
Financing Activities
Cash flows used in financing activities in the six months ended June 30, 2022 were $197.1 million compared to cash flows provided by financing activities of $64.0 million in the prior year period. During 2022, the Company repurchased 622,190 shares at a cost of $115.8 million, of which $5.4 million did not settle until July, and paid $86.9 million in dividends. During 2021, the Company issued $500.0 million of 2.625% Senior Notes, redeemed $350.0 million of 4.20% Senior Notes and paid $79.2 million in dividends.
Free Cash Flow
The Company believes free cash flow, a non-GAAP measure, is an important measure of performance because it provides a measurement of cash generated from operations that is available for payment obligations such as planned capital expenditures, interest and principal payments on all borrowings and quarterly dividend payments to holders of the Company’s common stock as well as for funding acquisitions and share repurchases. Free cash flow is calculated as cash flows provided by operating activities less capital expenditures.
The following table reconciles free cash flow to cash flows provided by operating activities:
Six Months Ended June 30, | ||||||||||||||
(Dollars in millions) | 2022 | 2021 | ||||||||||||
Cash flows provided by operating activities | $ | 192.0 | $ | 245.6 | ||||||||||
Less: Capital expenditures | (31.7) | (30.6) | ||||||||||||
Free cash flow | $ | 160.3 | $ | 215.0 | ||||||||||
Free cash flow as a percent of adjusted net income attributable to IDEX(1) | 52.8 | % | 83.7 | % |
(1) Free cash flow as a percent of adjusted net income attributable to IDEX reflects the impact of excluding acquisition-related intangible asset amortization, net of related taxes, from adjusted net income attributable to IDEX in both periods presented.
The decrease in free cash flow as compared to 2021 is due to the increases in working capital discussed above, which more than offset higher earnings.
Cash Requirements
Capital Expenditures
Capital expenditures are generally expenditures for machinery and equipment that support growth and improved productivity, tooling, business system technology, replacement of equipment and investments in new facilities. Cash flows from operations were more than adequate to fund capital expenditures of $31.7 million and $30.6 million in the first six months of 2022 and 2021, respectively. The Company believes it has sufficient operating cash flow to continue to meet current obligations and invest in planned capital expenditures.
Share Repurchases
During the six months ended June 30, 2022, the Company repurchased 622,190 shares at a cost of $115.8 million, of which $5.4 million did not settle until July. There were no share repurchases during the six months ended June 30, 2021. As of
40
June 30, 2022, the amount of share repurchase authorization remaining was $596.2 million. For additional information regarding the Company’s share repurchase program, refer to Note 15 in the Notes to Condensed Consolidated Financial Statements.
Subsequent to June 30, 2022 and through July 22, 2022, the Company has repurchased 140,112 shares at a cost of $25.8 million.
Covenants
There are two key financial covenants that the Company is required to maintain in connection with the Revolving Facility, the 3.20% Senior Notes and the 3.37% Senior Notes, a minimum interest coverage ratio of 3.0 to 1 and a maximum leverage ratio of 3.50 to 1. At June 30, 2022, the Company was in compliance with both of these financial covenants, as the Company’s interest coverage ratio was 23.38 to 1 for covenant calculation purposes and the leverage ratio was 1.40 to 1. There are no financial covenants relating to the 2.625% Senior Notes or the 3.00% Senior Notes; however, both are subject to cross-default provisions.
Credit Ratings
The Company’s credit ratings, which were independently developed by the following credit agencies, are detailed below:
•S&P Global Ratings affirmed the Company’s corporate credit rating of BBB (stable outlook) in June 2021.
•Moody’s Investors Service affirmed the Company’s corporate credit rating of Baa2 (stable outlook) in December 2021.
•Fitch Ratings reaffirmed the Company’s corporate credit rating of BBB+ (stable outlook) in March 2022.
Critical Accounting Estimates
As discussed in the Annual Report on Form 10-K for the year ended December 31, 2021, the preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and judgments that affect the reported amount of assets and liabilities, disclosure of contingent assets and liabilities, and reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates. There have been no changes to the Company’s critical accounting estimates described in the Annual Report on Form 10-K for the year ended December 31, 2021.
Non-GAAP Disclosures
Set forth below are reconciliations of each of Organic sales, Adjusted gross profit (and adjusted gross margin), Adjusted operating income (and adjusted operating margin), Adjusted net income attributable to IDEX, Adjusted diluted earnings per share (“EPS”) attributable to IDEX, Earnings before interest, income taxes, depreciation and amortization (“EBITDA”) and Adjusted EBITDA to its respective most directly comparable U.S. GAAP measure. Management uses these metrics to measure performance of the Company since they exclude items that are not reflective of ongoing operations, such as fair value inventory step-up charges, restructuring expenses and asset impairments, gains on sales of assets, a charge related to recording a contingent reserve for a Corporate transaction indemnity, the loss on early debt redemption and the noncash loss related to the termination of the U.S. pension plan. Adjusted net income attributable to IDEX and Adjusted diluted EPS attributable to IDEX also exclude acquisition-related intangible asset amortization. Management also supplements its U.S. GAAP financial statements with adjusted information to provide investors with greater insight, transparency and a more comprehensive understanding of the information used by management in its financial and operational decision making. The reconciliation of segment EBITDA and Adjusted segment EBITDA to net income was performed on a consolidated basis due to the fact that the Company does not allocate consolidated interest expense or the consolidated provision for income taxes to its segments.
This report references organic sales and organic operating income, non-GAAP measures, that exclude (1) the impact of foreign currency translation and (2) sales and operating income, respectively, from acquired or divested businesses during the first 12 months of ownership or prior to divestiture. The portion of sales and operating income attributable to foreign currency translation is calculated as the difference between (a) the period-to-period change in organic sales and organic operating income, respectively, and (b) the period-to-period change in organic sales and organic operating income, respectively, after applying prior period foreign exchange rates to the current year period. Management believes that reporting organic sales and organic operating income provides useful information to investors by helping to identify underlying growth trends in the
41
Company’s business and facilitating easier comparisons of the Company’s revenue and operating performance with prior and future periods and to its peers. The Company excludes the effect of foreign currency translation from organic sales and organic operating income because foreign currency translation is not under management’s control, is subject to volatility and can obscure underlying business trends. The Company excludes the effect of acquisitions and divestitures because they can obscure underlying business trends and make comparisons of long-term performance difficult due to the varying nature, size and number of transactions from period to period and between the Company and its peers.
Given the acquisitive nature of the Company, which results in a higher level of amortization expense from recently acquired businesses, management uses EBITDA as an internal operating metric to provide another representation of the businesses’ performance across the Company’s three segments and for enterprise valuation purposes. Management believes that EBITDA is useful to investors as an indicator of the strength and performance of the Company and a way to evaluate and compare operating performance and value companies within the Company’s industry. Management believes that EBITDA margin is useful for the same reason as EBITDA. EBITDA is also used to calculate certain financial covenants such as EBITDA interest coverage, which is EBITDA divided by consolidated interest expense. In addition, this report presents Adjusted EBITDA, which is EBITDA adjusted for items that are not reflective of ongoing operations as discussed above and Adjusted EBITDA interest coverage, which is Adjusted EBITDA divided by consolidated interest expense. Management believes that Adjusted EBITDA is useful as a performance indicator of ongoing operations. The Company believes that Adjusted EBITDA is also useful to some investors as an indicator of the strength and performance of the Company and its segments’ ongoing business operations and a way to evaluate and compare operating performance and value companies within the Company’s industry. The definition of Adjusted EBITDA used here may differ from that used by other companies.
This report also references free cash flow. This non-GAAP measure is discussed and reconciled to its most directly comparable U.S. GAAP measure in the section above titled “Cash Flow Summary.”
The non-GAAP financial measures disclosed by the Company should not be considered a substitute for, or superior to, financial measures prepared in accordance with U.S. GAAP. The financial results prepared in accordance with U.S. GAAP and the reconciliations from these results should be carefully evaluated.
1. Reconciliations of the Change in Net Sales to Organic Net Sales | |||||||||||||||||||||||
Three Months Ended June 30, 2022 | |||||||||||||||||||||||
FMT | HST | FSDP | IDEX | ||||||||||||||||||||
Change in net sales | 19 | % | 19 | % | 7 | % | 16 | % | |||||||||||||||
- Net impact from acquisitions/divestitures | 9 | % | 10 | % | — | 7 | % | ||||||||||||||||
- Impact on foreign currency | (3 | %) | (3 | %) | (4 | %) | (3 | %) | |||||||||||||||
Change in organic net sales | 13 | % | 12 | % | 11 | % | 12 | % |
Six Months Ended June 30, 2022 | |||||||||||||||||||||||
FMT | HST | FSDP | IDEX | ||||||||||||||||||||
Change in net sales | 16 | % | 22 | % | 5 | % | 16 | % | |||||||||||||||
- Net impact from acquisitions/divestitures | 6 | % | 11 | % | — | 6 | % | ||||||||||||||||
- Impact from foreign currency | (2 | %) | (3 | %) | (3 | %) | (2 | %) | |||||||||||||||
Change in organic net sales | 12 | % | 14 | % | 8 | % | 12 | % |
42
2. Reconciliations of Reported-to-Adjusted Gross Profit and Margin | |||||||||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Gross profit | $ | 356.9 | $ | 306.1 | $ | 699.4 | $ | 598.7 | |||||||||||||||
+ Fair value inventory step-up charges | 0.4 | 1.8 | 0.4 | 2.5 | |||||||||||||||||||
Adjusted gross profit | $ | 357.3 | $ | 307.9 | $ | 699.8 | $ | 601.2 | |||||||||||||||
Net sales | $ | 796.1 | $ | 686.0 | $ | 1,547.2 | $ | 1,338.0 | |||||||||||||||
Gross margin | 44.8 | % | 44.6 | % | 45.2 | % | 44.7 | % | |||||||||||||||
Adjusted gross margin | 44.9 | % | 44.9 | % | 45.2 | % | 44.9 | % |
3. Reconciliations of Reported-to-Adjusted Operating Income and Margin | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended June 30, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2022 | 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
FMT | HST | FSDP | Corporate | IDEX | FMT | HST | FSDP | Corporate | IDEX | ||||||||||||||||||||||||||||||||||||||||||||||||||
Reported operating income (loss) | $ | 82.9 | $ | 86.5 | $ | 39.9 | $ | (22.7) | $ | 186.6 | $ | 63.5 | $ | 76.0 | $ | 42.8 | $ | (24.0) | $ | 158.3 | |||||||||||||||||||||||||||||||||||||||
+ Restructuring expenses and asset impairments | 1.7 | 0.1 | 1.0 | — | 2.8 | 1.9 | 0.5 | 0.1 | 0.7 | 3.2 | |||||||||||||||||||||||||||||||||||||||||||||||||
+ Fair value inventory step-up charges | 0.4 | — | — | — | 0.4 | 1.8 | — | — | — | 1.8 | |||||||||||||||||||||||||||||||||||||||||||||||||
+ Corporate transaction indemnity | — | — | — | — | — | — | — | — | 3.9 | 3.9 | |||||||||||||||||||||||||||||||||||||||||||||||||
Adjusted operating income (loss) | $ | 85.0 | $ | 86.6 | $ | 40.9 | $ | (22.7) | $ | 189.8 | $ | 67.2 | $ | 76.5 | $ | 42.9 | $ | (19.4) | $ | 167.2 | |||||||||||||||||||||||||||||||||||||||
Net sales (eliminations) | $ | 299.9 | $ | 326.0 | $ | 171.2 | $ | (1.0) | $ | 796.1 | $ | 251.3 | $ | 275.0 | $ | 160.8 | $ | (1.1) | $ | 686.0 | |||||||||||||||||||||||||||||||||||||||
Reported operating margin | 27.7 | % | 26.5 | % | 23.3 | % | n/m | 23.4 | % | 25.3 | % | 27.6 | % | 26.6 | % | n/m | 23.1 | % | |||||||||||||||||||||||||||||||||||||||||
Adjusted operating margin | 28.4 | % | 26.5 | % | 23.9 | % | n/m | 23.8 | % | 26.7 | % | 27.8 | % | 26.7 | % | n/m | 24.4 | % |
43
Six Months Ended June 30, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2022 | 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
FMT | HST | FSDP | Corporate | IDEX | FMT | HST | FSDP | Corporate | IDEX | ||||||||||||||||||||||||||||||||||||||||||||||||||
Reported operating income (loss) | $ | 163.3 | $ | 170.1 | $ | 80.4 | $ | (39.6) | $ | 374.2 | $ | 126.4 | $ | 142.6 | $ | 87.4 | $ | (42.6) | $ | 313.8 | |||||||||||||||||||||||||||||||||||||||
+ Restructuring expenses and asset impairments | 1.7 | 0.1 | 1.0 | — | 2.8 | 2.8 | 1.1 | 0.2 | 1.3 | 5.4 | |||||||||||||||||||||||||||||||||||||||||||||||||
+ Fair value inventory step-up charges | 0.4 | — | — | — | 0.4 | 2.5 | — | — | — | 2.5 | |||||||||||||||||||||||||||||||||||||||||||||||||
+ Corporate transaction indemnity | — | — | — | — | — | — | — | — | 3.9 | 3.9 | |||||||||||||||||||||||||||||||||||||||||||||||||
Adjusted operating income (loss) | $ | 165.4 | $ | 170.2 | $ | 81.4 | $ | (39.6) | $ | 377.4 | $ | 131.7 | $ | 143.7 | $ | 87.6 | $ | (37.4) | $ | 325.6 | |||||||||||||||||||||||||||||||||||||||
Net sales (eliminations) | $ | 571.9 | $ | 641.2 | $ | 335.9 | $ | (1.8) | $ | 1,547.2 | $ | 494.6 | $ | 525.4 | $ | 320.3 | $ | (2.3) | $ | 1,338.0 | |||||||||||||||||||||||||||||||||||||||
Reported operating margin | 28.6 | % | 26.5 | % | 23.9 | % | n/m | 24.2 | % | 25.5 | % | 27.1 | % | 27.3 | % | n/m | 23.5 | % | |||||||||||||||||||||||||||||||||||||||||
Adjusted operating margin | 28.9 | % | 26.5 | % | 24.2 | % | n/m | 24.4 | % | 26.6 | % | 27.3 | % | 27.3 | % | n/m | 24.3 | % |
4. Reconciliations of Reported-to-Adjusted Net Income and Diluted EPS | |||||||||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Reported net income attributable to IDEX | $ | 138.2 | $ | 102.2 | $ | 278.2 | $ | 214.9 | |||||||||||||||
+ Restructuring expenses and asset impairments | 2.8 | 3.2 | 2.8 | 5.4 | |||||||||||||||||||
+ Tax impact on restructuring expenses and asset impairments | (0.7) | (0.9) | (0.7) | (1.4) | |||||||||||||||||||
+ Fair value inventory step-up charges | 0.4 | 1.8 | 0.4 | 2.5 | |||||||||||||||||||
+ Tax impact on fair value inventory step-up charges | (0.1) | (0.5) | (0.1) | (0.7) | |||||||||||||||||||
- Gains on sales of assets | — | — | (2.7) | — | |||||||||||||||||||
+ Tax impact on gains on sales of assets | — | — | 0.6 | — | |||||||||||||||||||
+ Corporate transaction indemnity | — | 3.9 | — | 3.9 | |||||||||||||||||||
+ Tax impact on Corporate transaction indemnity | — | (0.9) | — | (0.9) | |||||||||||||||||||
+ Loss on early debt redemption | — | 8.6 | — | 8.6 | |||||||||||||||||||
+ Tax impact on loss on early debt redemption | — | (1.8) | — | (1.8) | |||||||||||||||||||
+ Termination of the U.S. pension plan | — | 9.7 | — | 9.7 | |||||||||||||||||||
+ Tax impact on termination of the U.S. pension plan | — | (2.1) | — | (2.1) | |||||||||||||||||||
+ Acquisition-related intangible asset amortization | 16.9 | 13.5 | 32.2 | 24.5 | |||||||||||||||||||
+ Tax impact on acquisition-related intangible asset amortization | (3.9) | (3.1) | (7.3) | (5.6) | |||||||||||||||||||
Adjusted net income attributable to IDEX | $ | 153.6 | $ | 133.6 | $ | 303.4 | $ | 257.0 |
44
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Reported diluted EPS attributable to IDEX | $ | 1.81 | $ | 1.34 | $ | 3.65 | $ | 2.81 | |||||||||||||||
+ Restructuring expenses and asset impairments | 0.04 | 0.04 | 0.04 | 0.07 | |||||||||||||||||||
+ Tax impact on restructuring expenses and asset impairments | (0.01) | (0.01) | (0.01) | (0.02) | |||||||||||||||||||
+ Fair value inventory step-up charges | — | 0.02 | — | 0.03 | |||||||||||||||||||
+ Tax impact on fair value inventory step-up charges | — | (0.01) | — | (0.01) | |||||||||||||||||||
- Gains on sales of assets | — | — | (0.03) | — | |||||||||||||||||||
+ Tax impact on gains on sales of assets | — | — | 0.01 | — | |||||||||||||||||||
+ Corporate transaction indemnity | — | 0.05 | — | 0.05 | |||||||||||||||||||
+ Tax impact on Corporate transaction indemnity | — | (0.01) | — | (0.01) | |||||||||||||||||||
+ Loss on early debt redemption | — | 0.11 | — | 0.11 | |||||||||||||||||||
+ Tax impact on loss on early debt redemption | — | (0.02) | — | (0.02) | |||||||||||||||||||
+ Termination of the U.S. pension plan | — | 0.13 | — | 0.13 | |||||||||||||||||||
+ Tax impact on termination of the U.S. pension plan | — | (0.03) | — | (0.03) | |||||||||||||||||||
+ Acquisition-related intangible asset amortization | 0.22 | 0.18 | 0.42 | 0.32 | |||||||||||||||||||
+ Tax impact on acquisition-related intangible asset amortization | (0.04) | (0.04) | (0.10) | (0.07) | |||||||||||||||||||
Adjusted diluted EPS attributable to IDEX | $ | 2.02 | $ | 1.75 | $ | 3.98 | $ | 3.36 | |||||||||||||||
Diluted weighted average shares outstanding | 76.1 | 76.4 | 76.2 | 76.4 |
5. Reconciliations of EBITDA to Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended June 30, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2022 | 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
FMT | HST | FSDP | Corporate | IDEX | FMT | HST | FSDP | Corporate | IDEX | ||||||||||||||||||||||||||||||||||||||||||||||||||
Reported operating income (loss) | $ | 82.9 | $ | 86.5 | $ | 39.9 | $ | (22.7) | $ | 186.6 | $ | 63.5 | $ | 76.0 | $ | 42.8 | $ | (24.0) | $ | 158.3 | |||||||||||||||||||||||||||||||||||||||
+ Other income (expense), net | 0.2 | 1.2 | 0.5 | (1.9) | — | (5.6) | (0.3) | (2.1) | (9.2) | (17.2) | |||||||||||||||||||||||||||||||||||||||||||||||||
+ Depreciation and amortization | 9.8 | 15.8 | 3.7 | 0.1 | 29.4 | 7.9 | 12.6 | 3.8 | 0.1 | 24.4 | |||||||||||||||||||||||||||||||||||||||||||||||||
EBITDA | 92.9 | 103.5 | 44.1 | (24.5) | 216.0 | 65.8 | 88.3 | 44.5 | (33.1) | 165.5 | |||||||||||||||||||||||||||||||||||||||||||||||||
- Interest expense | 9.5 | 11.2 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
- Provision for income taxes | 39.0 | 27.7 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
- Depreciation and amortization | 29.4 | 24.4 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Reported net income | $ | 138.1 | $ | 102.2 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net sales (eliminations) | $ | 299.9 | $ | 326.0 | $ | 171.2 | $ | (1.0) | $ | 796.1 | $ | 251.3 | $ | 275.0 | $ | 160.8 | $ | (1.1) | $ | 686.0 | |||||||||||||||||||||||||||||||||||||||
Reported operating margin | 27.7 | % | 26.5 | % | 23.3 | % | n/m | 23.4 | % | 25.3 | % | 27.6 | % | 26.6 | % | n/m | 23.1 | % | |||||||||||||||||||||||||||||||||||||||||
EBITDA margin | 31.0 | % | 31.8 | % | 25.8 | % | n/m | 27.1 | % | 26.2 | % | 32.1 | % | 27.7 | % | n/m | 24.1 | % | |||||||||||||||||||||||||||||||||||||||||
EBITDA interest coverage | 22.7 | 14.8 |
45
Six Months Ended June 30, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2022 | 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
FMT | HST | FSDP | Corporate | IDEX | FMT | HST | FSDP | Corporate | IDEX | ||||||||||||||||||||||||||||||||||||||||||||||||||
Reported operating income (loss) | $ | 163.3 | $ | 170.1 | $ | 80.4 | $ | (39.6) | $ | 374.2 | $ | 126.4 | $ | 142.6 | $ | 87.4 | $ | (42.6) | $ | 313.8 | |||||||||||||||||||||||||||||||||||||||
+ Other income (expense), net | 1.8 | 1.4 | 2.1 | (3.0) | 2.3 | (5.6) | 0.1 | (1.8) | (9.1) | (16.4) | |||||||||||||||||||||||||||||||||||||||||||||||||
+ Depreciation and amortization | 17.4 | 31.8 | 7.5 | 0.2 | 56.9 | 15.0 | 23.1 | 7.7 | 0.2 | 46.0 | |||||||||||||||||||||||||||||||||||||||||||||||||
EBITDA | 182.5 | 203.3 | 90.0 | (42.4) | 433.4 | 135.8 | 165.8 | 93.3 | (51.5) | 343.4 | |||||||||||||||||||||||||||||||||||||||||||||||||
- Interest expense | 19.0 | 21.9 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
- Provision for income taxes | 79.5 | 60.6 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
- Depreciation and amortization | 56.9 | 46.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Reported net income | $ | 278.0 | $ | 214.9 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net sales (eliminations) | $ | 571.9 | $ | 641.2 | $ | 335.9 | $ | (1.8) | $ | 1,547.2 | $ | 494.6 | $ | 525.4 | $ | 320.3 | $ | (2.3) | $ | 1,338.0 | |||||||||||||||||||||||||||||||||||||||
Reported operating margin | 28.6 | % | 26.5 | % | 23.9 | % | n/m | 24.2 | % | 25.5 | % | 27.1 | % | 27.3 | % | n/m | 23.5 | % | |||||||||||||||||||||||||||||||||||||||||
EBITDA margin | 31.9 | % | 31.7 | % | 26.8 | % | n/m | 28.0 | % | 27.5 | % | 31.5 | % | 29.1 | % | n/m | 25.7 | % | |||||||||||||||||||||||||||||||||||||||||
EBITDA interest coverage | 22.8 | 15.6 |
6. Reconciliations of EBITDA to Adjusted EBITDA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended June 30, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2022 | 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
FMT | HST | FSDP | Corporate | IDEX | FMT | HST | FSDP | Corporate | IDEX | ||||||||||||||||||||||||||||||||||||||||||||||||||
EBITDA(1) | $ | 92.9 | $ | 103.5 | $ | 44.1 | $ | (24.5) | $ | 216.0 | $ | 65.8 | $ | 88.3 | $ | 44.5 | $ | (33.1) | $ | 165.5 | |||||||||||||||||||||||||||||||||||||||
+ Restructuring expenses and asset impairments | 1.7 | 0.1 | 1.0 | — | 2.8 | 1.9 | 0.5 | 0.1 | 0.7 | 3.2 | |||||||||||||||||||||||||||||||||||||||||||||||||
+ Fair value inventory step-up charges | 0.4 | — | — | — | 0.4 | 1.8 | — | — | — | 1.8 | |||||||||||||||||||||||||||||||||||||||||||||||||
+ Corporate transaction indemnity | — | — | — | — | — | — | — | — | 3.9 | 3.9 | |||||||||||||||||||||||||||||||||||||||||||||||||
+ Loss on early debt redemption | — | — | — | — | — | — | — | — | 8.6 | 8.6 | |||||||||||||||||||||||||||||||||||||||||||||||||
+ Termination of the U.S. pension plan | — | — | — | — | — | 6.3 | — | 1.8 | 1.6 | 9.7 | |||||||||||||||||||||||||||||||||||||||||||||||||
Adjusted EBITDA | $ | 95.0 | $ | 103.6 | $ | 45.1 | $ | (24.5) | $ | 219.2 | $ | 75.8 | $ | 88.8 | $ | 46.4 | $ | (18.3) | $ | 192.7 | |||||||||||||||||||||||||||||||||||||||
Adjusted EBITDA margin | 31.7 | % | 31.8 | % | 26.4 | % | n/m | 27.5 | % | 30.2 | % | 32.2 | % | 28.9 | % | n/m | 28.1 | % | |||||||||||||||||||||||||||||||||||||||||
Adjusted EBITDA interest coverage | 23.0 | 17.2 |
46
Six Months Ended June 30, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2022 | 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
FMT | HST | FSDP | Corporate | IDEX | FMT | HST | FSDP | Corporate | IDEX | ||||||||||||||||||||||||||||||||||||||||||||||||||
EBITDA(1) | $ | 182.5 | $ | 203.3 | $ | 90.0 | $ | (42.4) | $ | 433.4 | $ | 135.8 | $ | 165.8 | $ | 93.3 | $ | (51.5) | $ | 343.4 | |||||||||||||||||||||||||||||||||||||||
+ Restructuring expenses and asset impairments | 1.7 | 0.1 | 1.0 | — | 2.8 | 2.8 | 1.1 | 0.2 | 1.3 | 5.4 | |||||||||||||||||||||||||||||||||||||||||||||||||
+ Fair value inventory step-up charges | 0.4 | — | — | — | 0.4 | 2.5 | — | — | — | 2.5 | |||||||||||||||||||||||||||||||||||||||||||||||||
- Gains on sales of assets | (1.2) | — | (1.5) | — | (2.7) | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||
+ Corporate transaction indemnity | — | — | — | — | — | — | — | — | 3.9 | 3.9 | |||||||||||||||||||||||||||||||||||||||||||||||||
+ Loss on early debt redemption | — | — | — | — | — | — | — | — | 8.6 | 8.6 | |||||||||||||||||||||||||||||||||||||||||||||||||
+ Termination of the U.S. pension plan | — | — | — | — | — | 6.3 | — | 1.8 | 1.6 | 9.7 | |||||||||||||||||||||||||||||||||||||||||||||||||
Adjusted EBITDA | $ | 183.4 | $ | 203.4 | $ | 89.5 | $ | (42.4) | $ | 433.9 | $ | 147.4 | $ | 166.9 | $ | 95.3 | $ | (36.1) | $ | 373.5 | |||||||||||||||||||||||||||||||||||||||
Adjusted EBITDA margin | 32.1 | % | 31.7 | % | 26.6 | % | n/m | 28.0 | % | 29.8 | % | 31.7 | % | 29.8 | % | n/m | 27.9 | % | |||||||||||||||||||||||||||||||||||||||||
Adjusted EBITDA interest coverage | 22.8 | 17.0 |
(1) EBITDA, a non-GAAP financial measure, is reconciled to net income, its most directly comparable U.S. GAAP financial measure, immediately above in Table 5.
47
Cautionary Statement Under the Private Securities Litigation Reform Act
This quarterly report on Form 10-Q, including the “Overview,” “Results of Operations” and “Liquidity and Capital Resources” sections of this Management’s Discussion and Analysis of Financial Condition and Results of Operations, contains “forward-looking” statements within the meaning of the Private Securities Litigation Reform Act of 1995, as amended. These statements may relate to, among other things, the Company’s expected organic sales growth and expected earnings per share, and the assumptions underlying these expectations, anticipated future acquisition behavior and capital deployment, availability of cash and financing alternatives, the intent to refinance or repay the Notes using the available borrowing capacity of the Revolving Facility, the anticipated benefits of the Company’s acquisitions, including the acquisitions of Airtech, Nexsight, KZValve and ABEL, 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 report. The risks and uncertainties include, but are not limited to, the following: the impact of health epidemics and pandemics, including the COVID-19 pandemic, and the impact of related governmental actions, on the Company’s ability to operate its business and facilities, on its customers, on supply chains and on the U.S. and global economy generally; economic and political consequences resulting from terrorist attacks and wars, including Russia's invasion of Ukraine and the global response to this invasion, which, along with the ongoing effects of the COVID-19 pandemic, 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; levels of industrial activity and economic conditions in the U.S. and other countries around the world, including uncertainties in the financial markets; 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 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; interest rates; capacity utilization and the effect this has on costs; labor markets; supply chain backlogs, including risks affecting component availability, labor inefficiencies and freight logistical challenges; market conditions and material costs; risks related to environmental, social and corporate governance (“ESG”) 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 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 here.
48
Item 3. Quantitative and Qualitative Disclosures About Market Risk
The Company is subject to market risk associated with changes in foreign currency exchange rates and interest rates as well as inflationary factors. The Company may, from time to time, enter into foreign currency forward contracts and interest rate swaps on its debt when it believes there is a financial advantage in doing so. A treasury risk management policy, adopted by the Board of Directors, describes the procedures and controls over derivative financial and commodity instruments, including foreign currency forward contracts and interest rate swaps. Under the policy, the Company does not use financial or commodity derivative instruments for trading purposes and the use of these instruments is subject to strict approvals by senior officers. Typically, the use of derivative instruments is limited to foreign currency forward contracts and interest rate swaps on the Company’s outstanding long-term debt. As of June 30, 2022, the Company did not have any derivative instruments outstanding.
Foreign Currency Exchange Rates
The Company’s foreign currency exchange rate risk is limited principally to the Euro, Swiss Franc, British Pound, Canadian Dollar, Indian Rupee, Chinese Renminbi and Swedish Krona. The Company manages its foreign exchange risk principally through invoicing customers in the same currency as the source of products. Foreign currency transaction gains and losses are reported within Other expense (income) - net in the Condensed Consolidated Statements of Operations.
Interest Rate Fluctuations
The Company does not have significant interest rate exposure due to all of the $1,200.1 million of debt outstanding as of June 30, 2022 being fixed rate debt. The Company’s Revolving Facility bears interest at either an alternate base rate or adjusted LIBOR plus, in each case, an applicable margin. At June 30, 2022, there was no balance outstanding under the Revolving Facility.
Inflation Risk
We source a wide variety of materials and components from a network of global suppliers. While such materials are typically available from numerous suppliers, they are subject to price fluctuations, which could have a negative impact on our results. We seek to minimize the effects of inflation and changing prices through price increases to maintain reasonable gross margins.
Item 4. Controls and Procedures
The Company maintains disclosure controls and procedures that are designed to ensure that information required to be disclosed in the Company’s Exchange Act reports is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to the Company’s management, including its Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.
As required by SEC Rule 13a-15(b), the Company carried out an evaluation, under the supervision and with the participation of the Company’s management, including the Company’s Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of the Company’s disclosure controls and procedures as of the end of the period covered by this report. Based on the foregoing, the Company’s Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures were effective as of June 30, 2022.
There has been no change in the Company’s internal control over financial reporting during the Company’s most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.
49
PART II. OTHER INFORMATION
Item 1. Legal Proceedings
The Company and its subsidiaries are party to legal proceedings arising in the ordinary course of business as described in Note 18 in Part I, Item 1, “Legal Proceedings,” and such disclosure is incorporated by reference into this Item 1, “Legal Proceedings.”
The Company’s threshold for disclosing material environmental legal proceedings involving a government authority where potential monetary sanctions are involved is $1.0 million.
In addition, the Company and seven of its subsidiaries are presently named as defendants in a number of lawsuits claiming various asbestos-related personal injuries, allegedly as a result of exposure to products manufactured with components that contained asbestos. These components were acquired from third party suppliers and were not manufactured by the Company or any of the defendant subsidiaries. To date, the majority of the Company’s settlements and legal costs, except for costs of coordination, administration, insurance investigation and a portion of defense costs, have been covered in full by insurance, subject to applicable deductibles. However, the Company cannot predict whether and to what extent insurance will be available to continue to cover these settlements and legal costs, or how insurers may respond to claims that are tendered to them. Asbestos-related claims have been filed in jurisdictions throughout the United States and the United Kingdom. Most of the claims resolved to date have been dismissed without payment. The balance of the claims have been settled for various immaterial amounts. Only one case has been tried, resulting in a verdict for the Company’s business unit. No provision has been made in the financial statements of the Company, other than for insurance deductibles in the ordinary course, and the Company does not currently believe the asbestos-related claims will have a material adverse effect on the Company’s business, financial position, results of operations or cash flows.
Item 1A. Risk Factors
There have been no material changes with respect to risk factors disclosed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
The following table provides information about the Company’s purchases of its common stock during the quarter ended June 30, 2022:
Period | Total Number of Shares Purchased | Average Price Paid per Share | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs(1) | Approximate Dollar Value that May Yet be Purchased Under the Plans or Programs(1) | |||||||||||||||||||
April 1, 2022 to April 30, 2022 | 78,662 | $ | 192.89 | 78,662 | $ | 668,574,300 | |||||||||||||||||
May 1, 2022 to May 31, 2022 | 146,406 | 186.16 | 146,406 | 641,319,438 | |||||||||||||||||||
June 1, 2022 to June 30, 2022 | 249,622 | 180.82 | 249,622 | 596,182,072 | |||||||||||||||||||
Total | 474,690 | $ | 184.47 | 474,690 | $ | 596,182,072 |
(1)On March 17, 2020, the Company’s Board of Directors approved an increase of $500.0 million in the authorized level of repurchases of common stock. This approval is in addition to the prior repurchase authorization of the Board of Directors of $300.0 million on December 1, 2015. These authorizations have no expiration date.
50
Item 6. Exhibits.
Exhibit Number | Description | |||||||
31.1* | ||||||||
31.2* | ||||||||
32.1* | ||||||||
32.2* | ||||||||
101* | The following financial information from IDEX Corporation's Quarterly Report on Form 10-Q for the quarter ended June 30, 2022 formatted in Inline eXtensible Business Reporting Language (iXBRL) includes: (i) the Cover Page, (ii) the Condensed Consolidated Balance Sheets, (iii) the Condensed Consolidated Statements of Income, (iv) the Condensed Consolidated Statements of Comprehensive Income, (v) the Condensed Consolidated Statements of Equity, (vi) the Condensed Consolidated Statements of Cash Flows, and (vii) Notes to the Condensed Consolidated Financial Statements. | |||||||
104* | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101). | |||||||
* Filed herewith. | ||||||||
51
SIGNATURES
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 thereunto duly authorized.
IDEX Corporation | ||||||||
By: | /s/ WILLIAM K. GROGAN | |||||||
William K. Grogan | ||||||||
Senior Vice President and Chief Financial Officer (Principal Financial Officer) | ||||||||
By: | /s/ ALLISON S. LAUSAS | |||||||
Allison S. Lausas | ||||||||
Vice President and Chief Accounting Officer (Principal Accounting Officer) |
Date: July 27, 2022
52