Indiana | 001-05672 | 81-1197930 | ||||||
(State or other jurisdiction
of incorporation)
|
(Commission
File Number)
|
(I.R.S. Employer
Identification No.)
|
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Common Stock, par value $1 per share | ITT | New York Stock Exchange |
Exhibit No. | Description | |||||||
99.1 | ||||||||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL Document) |
ITT Inc. | |||||||||||
(Registrant) | |||||||||||
February 6, 2025 | By: | /s/ Lori B. Marino | |||||||||
Name: | Lori B. Marino | ||||||||||
Title: | Senior Vice President, Chief Legal Officer, Chief Compliance Officer and Secretary | ||||||||||
(Authorized Officer of Registrant) |
Q4 2024 | Q4 2023 | Change | ||||||||||||||||||
Revenue |
$ | 929.0 | $ | 829.1 | 12.0 | % | ||||||||||||||
Organic Growth | 5.9 | % | ||||||||||||||||||
Operating Income |
$ | 159.9 | $ | 118.8 | 34.6 | % | ||||||||||||||
Operating Margin |
17.2 | % | 14.3 | % | 290 | bps | ||||||||||||||
Adjusted Operating Income |
$ | 162.8 | $ | 140.9 | 15.5 | % | ||||||||||||||
Adjusted Operating Margin |
17.5 | % | 17.0 | % | 50 | bps | ||||||||||||||
Earnings Per Share | $ | 1.55 | $ | 1.12 | 38.4 | % | ||||||||||||||
Adjusted Earnings Per Share | $ | 1.50 | $ | 1.34 | 11.9 | % | ||||||||||||||
Operating Cash Flow | $ | 223.2 | $ | 170.4 | 31.0 | % | ||||||||||||||
Free Cash Flow | $ | 186.8 | $ | 131.3 | 42.3 | % |
Revenue | Operating Income | Operating Margin |
|||||||||||||||||||||||||||||||||||||||
Q4 2024 | Reported Change |
Organic Growth | Q4 2024 | Reported Change |
Adjusted Change |
Q4 2024 | Reported Change |
Adjusted Change |
|||||||||||||||||||||||||||||||||
Motion Technologies |
$ | 326.0 | (10.6) | % | — | % | $ | 62.8 | 4.1 | % | 1.0 | % | 19.3 | % | 280 bps | 220 bps | |||||||||||||||||||||||||
Industrial Process |
362.6 | 25.2 | % | 10.4 | % | 76.9 | 34.4 | % | 28.3 | % | 21.2 | % | 150 bps | 60 bps | |||||||||||||||||||||||||||
Connect & Control Technologies |
241.0 | 37.2 | % | 9.4 | % | 39.9 | 141.8 | % | 26.0 | % | 16.6 | % | 720 bps | (150) bps |
FY 2024 | FY 2023 | Change | ||||||||||||||||||
Revenue |
$ | 3,630.7 | $ | 3,283.0 | 10.6 | % | ||||||||||||||
Organic Growth | 6.9 | % | ||||||||||||||||||
Operating Income |
$ | 676.0 | $ | 528.2 | 28.0 | % | ||||||||||||||
Operating Margin |
18.6 | % | 16.1 | % | 250 | bps | ||||||||||||||
Adjusted Operating Income |
$ | 642.7 | $ | 554.6 | 15.9 | % | ||||||||||||||
Adjusted Operating Margin |
17.7 | % | 16.9 | % | 80 | bps | ||||||||||||||
Earnings Per Share | $ | 6.30 | $ | 4.97 | 26.8 | % | ||||||||||||||
Adjusted Earnings Per Share | $ | 5.86 | $ | 5.21 | 12.5 | % | ||||||||||||||
Operating Cash Flow | $ | 562.6 | $ | 538.0 | 4.6 | % | ||||||||||||||
Free Cash Flow | $ | 438.7 | $ | 430.4 | 1.9 | % |
Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||
December 31, 2024 |
December 31, 2023 |
December 31, 2024 |
December 31, 2023 |
||||||||||||||||||||
Revenue | $ | 929.0 | $ | 829.1 | $ | 3,630.7 | $ | 3,283.0 | |||||||||||||||
Cost of revenue | 612.6 | 543.1 | 2,383.4 | 2,175.7 | |||||||||||||||||||
Gross profit | 316.4 | 286.0 | 1,247.3 | 1,107.3 | |||||||||||||||||||
General and administrative expenses | 73.9 | 83.3 | 296.6 | 294.5 | |||||||||||||||||||
Sales and marketing expenses | 54.5 | 42.8 | 205.7 | 174.0 | |||||||||||||||||||
Research and development expenses | 28.0 | 25.5 | 116.3 | 102.6 | |||||||||||||||||||
(Gain) loss on sale of businesses |
— | 15.3 | (47.8) | 8.1 | |||||||||||||||||||
(Gain) loss on sale of long-lived assets |
0.1 | 0.3 | 0.5 | (0.1) | |||||||||||||||||||
Operating income | 159.9 | 118.8 | 676.0 | 528.2 | |||||||||||||||||||
Interest expense |
11.5 | 3.8 | 36.6 | 19.2 | |||||||||||||||||||
Interest income |
(1.6) | (2.3) | (6.6) | (8.8) | |||||||||||||||||||
Other non-operating income, net |
0.3 | (0.2) | (1.6) | (1.7) | |||||||||||||||||||
Income from continuing operations before income tax | 149.7 | 117.5 | 647.6 | 519.5 | |||||||||||||||||||
Income tax expense | 22.2 | 24.2 | 125.8 | 104.8 | |||||||||||||||||||
Income from continuing operations | 127.5 | 93.3 | 521.8 | 414.7 | |||||||||||||||||||
Income (loss) from discontinued operations, net of tax |
0.1 | (0.9) | (0.1) | (0.9) | |||||||||||||||||||
Net income | 127.6 | 92.4 | 521.7 | 413.8 | |||||||||||||||||||
Less: Income attributable to noncontrolling interests | 0.6 | 0.9 | 3.4 | 3.3 | |||||||||||||||||||
Net income attributable to ITT Inc. | $ | 127.0 | $ | 91.5 | $ | 518.3 | $ | 410.5 | |||||||||||||||
Amounts attributable to ITT Inc.: | |||||||||||||||||||||||
Income from continuing operations | $ | 126.9 | $ | 92.4 | $ | 518.4 | $ | 411.4 | |||||||||||||||
Income (loss) from discontinued operations, net of tax | 0.1 | (0.9) | (0.1) | (0.9) | |||||||||||||||||||
Net income attributable to ITT Inc. | $ | 127.0 | $ | 91.5 | $ | 518.3 | $ | 410.5 | |||||||||||||||
Earnings per share attributable to ITT Inc.: |
|||||||||||||||||||||||
Basic: | |||||||||||||||||||||||
Continuing operations | $ | 1.56 | $ | 1.13 | $ | 6.34 | $ | 5.00 | |||||||||||||||
Discontinued operations | — | (0.02) | — | (0.01) | |||||||||||||||||||
Net income | $ | 1.56 | $ | 1.11 | $ | 6.34 | $ | 4.99 | |||||||||||||||
Diluted: | |||||||||||||||||||||||
Continuing operations | $ | 1.55 | $ | 1.12 | $ | 6.30 | $ | 4.97 | |||||||||||||||
Discontinued operations | — | (0.01) | — | (0.01) | |||||||||||||||||||
Net income | $ | 1.55 | $ | 1.11 | $ | 6.30 | $ | 4.96 | |||||||||||||||
Weighted average common shares – basic | 81.5 | 82.1 | 81.8 | 82.3 | |||||||||||||||||||
Weighted average common shares – diluted | 82.0 | 82.6 | 82.3 | 82.7 |
As of the Period Ended | December 31, 2024 |
December 31, 2023 |
|||||||||
Assets | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 439.3 | $ | 489.2 | |||||||
Receivables, net | 703.0 | 675.2 | |||||||||
Inventories | 591.2 | 575.4 | |||||||||
Other current assets | 131.2 | 117.9 | |||||||||
Total current assets | 1,864.7 | 1,857.7 | |||||||||
Non-current assets: | |||||||||||
Plant, property and equipment, net | 577.2 | 561.0 | |||||||||
Goodwill | 1,430.1 | 1,016.3 | |||||||||
Other intangible assets, net | 454.1 | 116.6 | |||||||||
Other non-current assets | 384.6 | 381.0 | |||||||||
Total non-current assets | 2,846.0 | 2,074.9 | |||||||||
Total assets | $ | 4,710.7 | $ | 3,932.6 | |||||||
Liabilities and Shareholders’ Equity | |||||||||||
Current liabilities: | |||||||||||
Short-term borrowings | $ | 427.6 | $ | 187.7 | |||||||
Accounts payable | 458.4 | 437.0 | |||||||||
Accrued and other current liabilities | 447.2 | 413.1 | |||||||||
Total current liabilities | 1,333.2 | 1,037.8 | |||||||||
Non-current liabilities: | |||||||||||
Non-current portion of long-term debt | 232.6 | 5.7 | |||||||||
Postretirement benefits | 119.0 | 138.7 | |||||||||
Other non-current liabilities | 256.3 | 211.3 | |||||||||
Total non-current liabilities | 607.9 | 355.7 | |||||||||
Total liabilities | 1,941.1 | 1,393.5 | |||||||||
Shareholders’ equity: | |||||||||||
Common stock: | |||||||||||
Authorized – 250.0 shares, $1 par value per share | |||||||||||
Issued and outstanding – 81.5 shares and 82.1 shares, respectively | 81.5 | 82.1 | |||||||||
Retained earnings | 3,099.4 | 2,778.0 | |||||||||
Accumulated other comprehensive income (loss): | |||||||||||
Postretirement benefits | 3.2 | (1.6) | |||||||||
Cumulative translation adjustments | (421.5) | (330.3) | |||||||||
Total accumulated other comprehensive loss | (418.3) | (331.9) | |||||||||
Total ITT Inc. shareholders’ equity | 2,762.6 | 2,528.2 | |||||||||
Noncontrolling interests | 7.0 | 10.9 | |||||||||
Total shareholders’ equity | 2,769.6 | 2,539.1 | |||||||||
Total liabilities and shareholders’ equity | $ | 4,710.7 | $ | 3,932.6 |
For the Year Ended | December 31, 2024 | December 31, 2023 |
|||||||||
Operating Activities | |||||||||||
Income from continuing operations attributable to ITT Inc. | $ | 518.4 | $ | 411.4 | |||||||
Adjustments to income from continuing operations: | |||||||||||
Depreciation and amortization | 137.3 | 109.2 | |||||||||
Equity-based compensation | 25.9 | 20.2 | |||||||||
Deferred income tax (benefit) expense | (20.6) | (27.6) | |||||||||
(Gain) loss on sale of businesses | (47.8) | 8.1 | |||||||||
Loss (gain) on sale of long-lived assets | 0.5 | (0.1) | |||||||||
Other non-cash charges, net | 30.5 | 29.0 | |||||||||
Changes in assets and liabilities: | |||||||||||
Change in receivables | (43.2) | (39.2) | |||||||||
Change in inventories | 2.0 | (34.4) | |||||||||
Change in contract assets | (7.9) | (0.3) | |||||||||
Change in contract liabilities | (0.9) | 23.1 | |||||||||
Change in accounts payable | 1.8 | 26.3 | |||||||||
Change in accrued expenses | (10.8) | 47.6 | |||||||||
Change in income taxes | (2.1) | 5.4 | |||||||||
Other, net | (20.5) | (40.7) | |||||||||
Net Cash – Operating Activities | 562.6 | 538.0 | |||||||||
Investing Activities | |||||||||||
Capital expenditures | (123.9) | (107.6) | |||||||||
Proceeds from sale of business | 177.9 | 11.5 | |||||||||
Proceeds from sale of long-lived assets | 1.6 | 0.9 | |||||||||
Acquisitions, net of cash acquired | (864.8) | (79.3) | |||||||||
Payments to acquire interest in unconsolidated subsidiaries | (2.6) | (2.5) | |||||||||
Other, net | (6.1) | (4.0) | |||||||||
Net Cash – Investing Activities | (817.9) | (181.0) | |||||||||
Financing Activities | |||||||||||
Commercial paper, net borrowings | 239.5 | (266.0) | |||||||||
Long-term debt issued, net of debt issuance costs | 763.9 | — | |||||||||
Long-term debt repayments |
(537.4) | (2.2) | |||||||||
Share repurchases under repurchase plan | (104.5) | (60.0) | |||||||||
Payments for taxes related to net share settlement of stock incentive plans | (14.2) | (7.2) | |||||||||
Dividends paid | (104.7) | (95.8) | |||||||||
Other, net | (7.7) | (1.1) | |||||||||
Net Cash – Financing Activities | 234.9 | (432.3) | |||||||||
Exchange rate effects on cash and cash equivalents | (29.0) | 3.6 | |||||||||
Net cash from discontinued operations – operating activities | (0.5) | (0.3) | |||||||||
Net change in cash and cash equivalents | (49.9) | (72.0) | |||||||||
Cash and cash equivalents – beginning of year (includes restricted cash of $0.7 and $0.7, respectively) |
489.9 | 561.9 | |||||||||
Cash and cash equivalents – end of year (includes restricted cash of $0.7 and $0.7, respectively) |
$ | 440.0 | $ | 489.9 | |||||||
Supplemental Disclosures of Cash Flow and Non-Cash Information: | |||||||||||
Cash paid for interest |
$ | 33.4 | $ | 15.7 | |||||||
Cash paid for income taxes, net of refunds received |
$ | 128.6 | $ | 113.1 | |||||||
Capital expenditures included in current liabilities | $ | 31.2 | $ | 25.3 |
Reconciliation of Revenue to Organic Revenue |
||||||||||||||||||||||||||||||||||||||
Fourth Quarter 2024 |
Full Year 2024 |
|||||||||||||||||||||||||||||||||||||
MT |
IP |
CCT |
Elim |
Total |
MT | IP | CCT | Elim | Total | |||||||||||||||||||||||||||||
2024 Revenue |
$ | 326.0 | $ | 362.6 | $ | 241.0 | $ | (0.6) | $ | 929.0 | $ | 1,447.8 | $ | 1,361.0 | $ | 825.1 | $ | (3.2) | $ | 3,630.7 | ||||||||||||||||||
Less: Acquisitions |
— | 49.0 | 51.5 | — | 100.5 | — | 156.2 | 73.9 | — | 230.1 | ||||||||||||||||||||||||||||
Less: Foreign currency translation |
(1.3) | (6.1) | (0.7) | — | (8.1) | (9.7) | (13.0) | (2.0) | — | (24.7) | ||||||||||||||||||||||||||||
2024 Organic revenue |
$ | 327.3 | $ | 319.7 | $ | 190.2 | $ | (0.6) | $ | 836.6 | $ | 1,457.5 | $ | 1,217.8 | $ | 753.2 | $ | (3.2) | $ | 3,425.3 | ||||||||||||||||||
2023 Revenue |
$ | 364.7 | $ | 289.7 | $ | 175.6 | $ | (0.9) | $ | 829.1 | $ | 1,457.8 | $ | 1,129.6 | $ | 699.4 | $ | (3.8) | $ | 3,283.0 | ||||||||||||||||||
Less: Divestitures | 37.3 | — | 1.8 | — | 39.1 | 68.7 | — | 10.2 | 0.1 | 79.0 | ||||||||||||||||||||||||||||
2023 Organic revenue |
$ | 327.4 | $ | 289.7 | $ | 173.8 | $ | (0.9) | $ | 790.0 | $ | 1,389.1 | $ | 1,129.6 | $ | 689.2 | $ | (3.9) | $ | 3,204.0 | ||||||||||||||||||
Organic Revenue Growth - $ |
$ | (0.1) | $ | 30.0 | $ | 16.4 | $ | 46.6 | $ | 68.4 | $ | 88.2 | $ | 64.0 | $ | 221.3 | ||||||||||||||||||||||
Organic Revenue Growth - % |
— | % | 10.4 | % | 9.4 | % | 5.9 | % | 4.9 | % | 7.8 | % | 9.3 | % | 6.9 | % | ||||||||||||||||||||||
Reported Revenue Growth - $ |
$ | (38.7) | $ | 72.9 | $ | 65.4 | $ | 99.9 | $ | (10.0) | $ | 231.4 | $ | 125.7 | $ | 347.7 | ||||||||||||||||||||||
Reported Revenue Growth - % |
(10.6) | % | 25.2 | % | 37.2 | % | 12.0 | % | (0.7) | % | 20.5 | % | 18.0 | % | 10.6 | % | ||||||||||||||||||||||
Reconciliation of Orders to Organic Orders |
||||||||||||||||||||||||||||||||||||||
Fourth Quarter 2024 |
Full Year 2024 |
|||||||||||||||||||||||||||||||||||||
MT |
IP |
CCT |
Elim |
Total |
MT | IP | CCT | Elim | Total | |||||||||||||||||||||||||||||
2024 Orders |
$ | 321.2 | $ | 372.0 | $ | 222.4 | $ | (0.8) | $ | 914.8 | $ | 1,471.6 | $ | 1,484.6 | $ | 833.0 | $ | (3.5) | $ | 3,785.7 | ||||||||||||||||||
Less: Acquisitions |
— | 54.2 | 49.0 | — | 103.2 | — | 206.0 | 61.8 | — | 267.8 | ||||||||||||||||||||||||||||
Less: Foreign currency translation |
(0.7) | (2.7) | (0.5) | — | (3.9) | (8.6) | (7.6) | (2.1) | — | (18.3) | ||||||||||||||||||||||||||||
2024 Organic orders |
$ | 321.9 | $ | 320.5 | $ | 173.9 | $ | (0.8) | $ | 815.5 | $ | 1,480.2 | $ | 1,286.2 | $ | 773.3 | $ | (3.5) | $ | 3,536.2 | ||||||||||||||||||
2023 Orders |
$ | 373.0 | $ | 285.9 | $ | 183.1 | $ | (0.9) | $ | 841.1 | $ | 1,487.5 | $ | 1,227.0 | $ | 738.3 | $ | (3.3) | $ | 3,449.5 | ||||||||||||||||||
Less: Divestitures | 37.3 | — | 1.7 | — | 39.0 | 68.7 | — | 7.3 | — | 76.0 | ||||||||||||||||||||||||||||
2023 Organic orders |
$ | 335.7 | $ | 285.9 | $ | 181.4 | $ | (0.9) | $ | 802.1 | $ | 1,418.8 | $ | 1,227.0 | $ | 731.0 | $ | (3.3) | $ | 3,373.5 | ||||||||||||||||||
Organic Orders Growth - $ |
$ | (13.8) | $ | 34.6 | $ | (7.5) | $ | 13.4 | $ | 61.4 | $ | 59.2 | $ | 42.3 | $ | 162.7 | ||||||||||||||||||||||
Organic Orders Growth - % |
(4.1) | % | 12.1 | % | (4.1) | % | 1.7 | % | 4.3 | % | 4.8 | % | 5.8 | % | 4.8 | % | ||||||||||||||||||||||
Reported Orders Growth - $ |
$ | (51.8) | $ | 86.1 | $ | 39.3 | $ | 73.7 | $ | (15.9) | $ | 257.6 | $ | 94.7 | $ | 336.2 | ||||||||||||||||||||||
Reported Orders Growth - % |
(13.9) | % | 30.1 | % | 21.5 | % | 8.8 | % | (1.1) | % | 21.0 | % | 12.8 | % | 9.7 | % | ||||||||||||||||||||||
Note: Immaterial differences due to rounding. |
Reconciliations of Operating Income/Margin to Adjusted Operating Income/Margin | |||||||||||||||||||||||||||||||||||
Fourth Quarter 2024 |
Fourth Quarter 2023 |
||||||||||||||||||||||||||||||||||
MT | IP | CCT | Corporate | ITT | MT | IP | CCT | Corporate | ITT | ||||||||||||||||||||||||||
Reported Operating Income | $ | 62.8 | $ | 76.9 | $ | 39.9 | $ | (19.7) | $ | 159.9 | $ | 60.3 | $ | 57.2 | $ | 16.5 | $ | (15.2) | $ | 118.8 | |||||||||||||||
Loss on sale of businesses |
— | — | — | — | — | — | — | 15.3 | — | 15.3 | |||||||||||||||||||||||||
Restructuring costs | 0.4 | 0.5 | 0.6 | — | 1.5 | 2.5 | 3.7 | 0.9 | — | 7.1 | |||||||||||||||||||||||||
Acquisition-related expenses | — | 0.1 | 1.6 | — | 1.7 | — | — | 0.8 | — | 0.8 | |||||||||||||||||||||||||
Impacts related to Russia-Ukraine war |
(0.3) | — | — | — | (0.3) | (0.6) | (0.6) | — | — | (1.2) | |||||||||||||||||||||||||
Other special items |
— | — | — | — | — | 0.1 | 0.1 | (0.1) | — | 0.1 | |||||||||||||||||||||||||
Adjusted Operating Income | $ | 62.9 | $ | 77.5 | $ | 42.1 | $ | (19.7) | $ | 162.8 | $ | 62.3 | $ | 60.4 | $ | 33.4 | $ | (15.2) | $ | 140.9 | |||||||||||||||
Change in Operating Income | 4.1 | % | 34.4 | % | 141.8 | % | 29.6 | % | 34.6 | % | |||||||||||||||||||||||||
Change in Adjusted Operating Income | 1.0 | % | 28.3 | % | 26.0 | % | 29.6 | % | 15.5 | % | |||||||||||||||||||||||||
Reported Operating Margin | 19.3 | % | 21.2 | % | 16.6 | % | 17.2 | % | 16.5 | % | 19.7 | % | 9.4 | % | 14.3 | % | |||||||||||||||||||
Impact of special item adjustments | 0 bps | 20 bps | 90 bps | 30 bps | 60 bps | 110 bps | 960 bps | 270 bps | |||||||||||||||||||||||||||
Adjusted Operating Margin | 19.3 | % | 21.4 | % | 17.5 | % | 17.5 | % | 17.1 | % | 20.8 | % | 19.0 | % | 17.0 | % | |||||||||||||||||||
Change in Operating Margin | 280 bps | 150 bps | 720 bps | 290 bps | |||||||||||||||||||||||||||||||
Change in Adjusted Operating Margin | 220 bps | 60 bps | -150 bps | 50 bps | |||||||||||||||||||||||||||||||
Full Year 2024 | Full Year 2023 | ||||||||||||||||||||||||||||||||||
MT | IP | CCT | Corporate | ITT | MT | IP | CCT | Corporate | ITT | ||||||||||||||||||||||||||
Reported Operating Income | $ | 314.6 | $ | 276.3 | $ | 146.1 | $ | (61.0) | $ | 676.0 | $ | 230.8 | $ | 243.6 | $ | 107.5 | $ | (53.7) | $ | 528.2 | |||||||||||||||
(Gain) loss on sale of businesses |
(47.8) | — | — | — | (47.8) | — | — | 15.3 | — | 15.3 | |||||||||||||||||||||||||
Restructuring costs | 2.7 | 3.0 | 2.4 | — | 8.1 | 4.0 | 4.6 | 1.3 | — | 9.9 | |||||||||||||||||||||||||
Acquisition-related expenses | — | 4.2 | 2.8 | — | 7.0 | — | — | 2.4 | — | 2.4 | |||||||||||||||||||||||||
Impacts related to Russia-Ukraine war |
(0.6) | — | — | — | (0.6) | 1.3 | 1.2 | — | — | 2.5 | |||||||||||||||||||||||||
Other special items [a] |
— | — | — | — | — | 0.1 | — | (0.1) | (3.7) | (3.7) | |||||||||||||||||||||||||
Adjusted Operating Income | $ | 268.9 | $ | 283.5 | $ | 151.3 | $ | (61.0) | $ | 642.7 | $ | 236.2 | $ | 249.4 | $ | 126.4 | $ | (57.4) | $ | 554.6 | |||||||||||||||
Change in Operating Income | 36.3 | % | 13.4 | % | 35.9 | % | 13.6 | % | 28.0 | % | |||||||||||||||||||||||||
Change in Adjusted Operating Income | 13.8 | % | 13.7 | % | 19.7 | % | 6.3 | % | 15.9 | % | |||||||||||||||||||||||||
Reported Operating Margin | 21.7 | % | 20.3 | % | 17.7 | % | 18.6 | % | 15.8 | % | 21.6 | % | 15.4 | % | 16.1 | % | |||||||||||||||||||
Impact of special item adjustments | -310 bps | 50 bps | 60 bps | -90 bps | 40 bps | 50 bps | 270 bps | 80 bps | |||||||||||||||||||||||||||
Adjusted Operating Margin | 18.6 | % | 20.8 | % | 18.3 | % | 17.7 | % | 16.2 | % | 22.1 | % | 18.1 | % | 16.9 | % | |||||||||||||||||||
Change in Operating Margin | 590 bps | -130 bps | 230 bps | 250 bps | |||||||||||||||||||||||||||||||
Change in Adjusted Operating Margin | 240 bps | -130 bps | 20 bps | 80 bps | |||||||||||||||||||||||||||||||
Note: Immaterial differences due to rounding. |
|||||||||||||||||||||||||||||||||||
[a] 2023 includes income from a recovery of costs associated with the 2020 lease termination of a legacy site. |
Reconciliation of Reported vs. Adjusted Income from Continuing Operating and Diluted EPS | ||||||||||||||||||||||||||||||||||||||||||||
Income from Continuing Operations | Diluted Earnings per Share | |||||||||||||||||||||||||||||||||||||||||||
Q4 2024 |
Q4 2023 |
% Change | FY 2024 |
FY 2023 |
% Change | Q4 2024 |
Q4 2023 |
% Change | FY 2024 |
FY 2023 |
% Change | |||||||||||||||||||||||||||||||||
Reported | $ | 126.9 | $ | 92.4 | 37.3 | % | $ | 518.4 | $ | 411.4 | 26.0 | % | $ | 1.55 | $ | 1.12 | 38.4 | % | $ | 6.30 | $ | 4.97 | 26.8 | % | ||||||||||||||||||||
Special Items Expense / (Income): | ||||||||||||||||||||||||||||||||||||||||||||
(Gain) loss on sale of businesses [a] |
— | 15.3 | (47.8) | 15.3 | — | 0.19 | (0.58) | 0.19 | ||||||||||||||||||||||||||||||||||||
Restructuring costs | 1.5 | 7.1 | 8.1 | 9.9 | 0.01 | 0.09 | 0.09 | 0.12 | ||||||||||||||||||||||||||||||||||||
Acquisition-related costs |
1.7 | 0.8 | 7.0 | 2.4 | 0.02 | 0.01 | 0.08 | 0.03 | ||||||||||||||||||||||||||||||||||||
Impacts related to Russia-Ukraine war |
(0.3) | (1.2) | (0.6) | 2.5 | — | (0.01) | (0.01) | 0.03 | ||||||||||||||||||||||||||||||||||||
Other pre-tax special items [b] |
— | 0.1 | — | (2.3) | — | (0.01) | — | (0.04) | ||||||||||||||||||||||||||||||||||||
Net tax benefit of pre-tax special items |
(0.4) | (5.4) | (3.3) | (6.2) | — | (0.07) | (0.04) | (0.07) | ||||||||||||||||||||||||||||||||||||
Other tax-related special items [c][d] |
(6.7) | 1.8 | 0.5 | (2.0) | (0.08) | 0.02 | 0.02 | (0.02) | ||||||||||||||||||||||||||||||||||||
Adjusted | $ | 122.7 | $ | 110.9 | 10.6 | % | $ | 482.3 | $ | 431.0 | 11.9 | % | $ | 1.50 | $ | 1.34 | 11.9 | % | $ | 5.86 | $ | 5.21 | 12.5 | % | ||||||||||||||||||||
Note: Amounts may not calculate due to rounding. |
||||||||||||||||||||||||||||||||||||||||||||
Per share amounts are based on diluted weighted average common shares outstanding. | ||||||||||||||||||||||||||||||||||||||||||||
[a] |
The (gain) loss on sale of businesses reflects the divestiture of Wolverine in Q3 2024 and the divestiture of Matrix in Q4 2023. |
|||||||||||||||||||||||||||||||||||||||||||
[b] |
FY 2023 primarily includes income of $3.7 from a recovery of costs associated with the 2020 lease termination of a legacy site, partially offset by interest expense of $1.4 related to a tax audit settlement in Italy. |
|||||||||||||||||||||||||||||||||||||||||||
[c] |
Q4 2024 includes tax benefit from valuation allowance impacts of ($8.9M), tax benefit on undistributed foreign earnings ($7.6M), tax expense on distributions of $7.1M, tax expense from tax rate change impacts of $1.9M, and other tax expense items totaling $0.8M. Full year 2024 includes tax expense on distributions of $12.5M, tax benefit from valuation allowance impacts of ($6.7M), tax benefit on undistributed foreign earnings of ($5.7M), tax benefit related to the Micro-Mode acquisition of ($2.2M), tax expense from tax rate change impacts of $1.6M, and other tax expense items totaling $1.0M. |
|||||||||||||||||||||||||||||||||||||||||||
[d] |
Q4 2023 tax-related special items include expense (benefits) from the tax impact on distributions of $5.9, return to accrual adjustments of $(1.8), a change in uncertain tax positions of $(1.5) and other tax special items of $(0.8). FY 2023 tax-related special items include expense (benefits) from valuation allowance reversals of $(16.4), settlements of $14.4 primarily related to a tax audit in Italy, the tax impact on distributions of $7.5, an amendment of our federal tax return of $(4.9), and other tax special items of $(2.6). |
|||||||||||||||||||||||||||||||||||||||||||
Reconciliation of GAAP vs Adjusted EPS Guidance - Full Year 2025 |
||||||||||||||||||||
2025 Full-Year Guidance |
||||||||||||||||||||
Low | High | |||||||||||||||||||
EPS from Continuing Operations - GAAP |
$ | 6.05 | $ | 6.45 | ||||||||||||||||
Estimated restructuring | 0.05 | 0.05 | ||||||||||||||||||
Other special items | 0.01 | 0.01 | ||||||||||||||||||
Tax on special Items | (0.01) | (0.01) | ||||||||||||||||||
EPS from Continuing Operations - Adjusted | $ | 6.10 | $ | 6.50 | ||||||||||||||||
Note: The Company has provided forward-looking non-GAAP financial measures for organic revenue growth and adjusted operating margin. It is not possible, without unreasonable efforts, to estimate the impacts of foreign currency fluctuations, acquisitions, divestitures, and certain other special items that may occur in 2025 as these items are inherently uncertain and difficult to predict. As a result, the Company is unable to quantify certain amounts that would be included in a reconciliation of organic revenue growth and adjusted operating margin to the most directly comparable GAAP financial measures without unreasonable efforts and accordingly has not provided reconciliations for these forward looking non-GAAP financial measures. |
Reconciliation of Cash from Operating Activities to Free Cash Flow | |||||||||||||||||||||||||||||
Three Months Ended |
Full Year Ended |
FY 2025 Guidance |
|||||||||||||||||||||||||||
12/31/2024 | 12/31/2023 | 12/31/2024 | 12/31/2023 | Low | High | ||||||||||||||||||||||||
Net Cash - Operating Activities | $ | 223.2 | $ | 170.4 | $ | 562.6 | $ | 538.0 | $ | 575 | $ | 625 | |||||||||||||||||
Less: Capital expenditures | 36.4 | 39.1 | 123.9 | 107.6 | 125 | 125 | |||||||||||||||||||||||
Free Cash Flow | $ | 186.8 | $ | 131.3 | $ | 438.7 | $ | 430.4 | $ | 450 | $ | 500 | |||||||||||||||||
Revenue | $ | 929.0 | $ | 829.1 | $ | 3,630.7 | $ | 3,283.0 | $ | 3,720 | $ | 3,720 | [a] |
||||||||||||||||
Operating Cash Flow Margin |
24.0 | % | 20.6 | % | 15.5 | % | 16.4 | % | 15 | % | 17 | % | |||||||||||||||||
Free Cash Flow Margin | 20.1 | % | 15.8 | % | 12.1 | % | 13.1 | % | 12 | % | 13 | % | |||||||||||||||||
[a] Revenue included in the full year 2025 free cash flow margin guidance represents the expected revenue growth mid-point. |