Ingersoll Rand Reports Record First Quarter 2024 Revenue, Adjusted EBITDA, and Adjusted EPS Performance
Raises Total Company Adjusted EBITDA and Adjusted EPS Guidance
First Quarter 2024 Highlights
(All comparisons against the first quarter of 2023 unless otherwise noted.)
Strong performance driven by its competitive differentiator -
-
First quarter orders of
$1,707 million , down 4%, or down 7% organic- On a two-year stack, up 5%, or up 1% organic
-
Reported first quarter revenues of
$1,670 million , up 3%, or down 1% organic1- On a two-year stack, up 24%, or up 20% organic1
-
Reported net income attributable to
Ingersoll Rand Inc. of$202 million , or earnings of$0.50 per share-
Adjusted net income1 of
$320 million , or$0.78 per share
-
Adjusted net income1 of
-
Adjusted EBITDA1 of
$459 million , up 15%, with a margin of 27.5%, up 290 basis points year over year -
Reported operating cash flow of
$162 million and free cash flow1 of$99 million , down 33% -
Liquidity of
$3.5 billion as ofMarch 31, 2024 , including$1.5 billion of cash on hand and undrawn capacity of$2.0 billion under available credit facilities - Backlog remains near historically high levels, up 2% with a book to bill of 1.02x
Raising 2024 Guidance
- Maintaining organic revenue growth guidance range of 2% to 4% for the full year
-
Raising Adjusted EBITDA1 guidance to a range of
$1,940 to$2,000 million , up 9% to 12% over prior year -
Raising full-year 2024 Adjusted EPS1 guidance to a range of
$3.20 to$3.30 , up 8% to 11% over prior year
“Our team delivered another strong start to the year with record first quarter revenue, Adjusted EBITDA, and Adjusted EPS,” said
First Quarter 2024 Segment Review
(All comparisons against the first quarter of 2023 unless otherwise noted.)
Industrial Technologies and Services Segment (IT&S): broad range of compressor, vacuum, blower, and air treatment solutions as well as industrial technologies including power tools and lifting equipment
-
Reported Orders
of
$1,398 million , down 4%, or down 7% organic- On a two-year stack, up 9%, or up 3% organic
- Book to bill of 1.02x
-
Reported Revenues
of
$1,373 million , up 4%, or flat organic1 -
Reported Segment Adjusted EBITDA
of
$411 million , up 19% - Reported Segment Adjusted EBITDA Margin of 29.9%, up 370 basis points, due to continued pricing strength and IRX driving strong operational execution
-
IT&S saw organic orders finish largely in line with expectations, down 7%, mainly due to tough comparisons to the 10% organic order growth in the first quarter of the prior year. The tough comparisons are primarily driven by large, long-cycle orders taken in the prior year in renewable natural gas (RNG) in
Americas , electric vehicle (EV) battery and solar end markets inChina , and general manufacturing and process gas across all regions. Book to bill remains on track and consistent with the previous guidance of above 1.0x in the first half of the year and approximately 1.0x for the full year.
Precision and Science Technologies Segment (P&ST): highly specialized fluid management solutions including precision liquid and gas pumps and niche compression technologies
-
Reported Orders
of
$309 million , down 5%, or down 5% organic- On a two-year stack, down 9%, or down 7% organic
- Book to bill of 1.04x
-
Reported Revenues
of
$297 million , down 5%, or down 5% organic1 -
Reported Segment Adjusted EBITDA
of
$91 million , down 3% - Reported Segment Adjusted EBITDA Margin of 30.8%, up 50 basis points, driven largely by improvements in pricing versus cost and strong operational execution driven by IRX
- Order declines were primarily driven by the Life Sciences end markets and tough comparisons in large, longer cycle orders. Despite the expected year over year declines, Life Sciences saw a 15% sequential improvement in orders for Q1 2024 as compared to Q4 2023. In the industrial businesses, short cycle orders grew 9% sequentially, driven by demand generation activities and the use of IRX.
Balance Sheet and Cash Flow
Ingersoll Rand remains in a strong financial position with ample liquidity of
The Board also authorized a
Consistent with our comprehensive capital allocation strategy led by M&A, in the first quarter of 2024, Ingersoll Rand deployed
__________________ |
1 Non-GAAP measure (definitions and/or reconciliations in tables below) |
Raising 2024 Guidance
Ingersoll Rand is raising its guidance for full-year 2024 Adjusted EBITDA and Adjusted EPS ranges based on the strong performance in the first quarter, and its expectations of continued strong commercial and operational performance for the balance of the year:
|
Key Metrics2 |
|
|
Initial Guidance
|
Revised Guidance
|
Revenue - Total Ingersoll Rand |
5-7% |
4-6% |
Ingersoll Rand (Organic)1 |
2-4% |
2-4% |
Industrial Technologies & Services (Organic) |
2-4% |
2-4% |
Precision & Science Technologies (Organic) |
2-4% |
2-4% |
FX Impact3 |
~1% |
~Flat |
M&A4 |
|
|
Corporate Costs |
( |
( |
Adjusted EBITDA1 |
|
|
Adjusted EPS1 |
|
|
Reconciliations of non-GAAP measures related to full-year 2024 guidance have not been provided due to the unreasonable efforts it would take to provide such reconciliations due to the high variability, complexity and uncertainty with respect to forecasting and quantifying certain amounts that are necessary for such reconciliations, including net income (loss) and adjustments that could be made for acquisitions-related expenses, restructuring and other business transformation costs, gains or losses on foreign currency exchange and the timing and magnitude of other amounts in the reconciliation of historic numbers. For the same reasons, we are unable to address the probable significance of the unavailable information, which could have a potentially unpredictable, and potentially significant, impact on our future GAAP financial results.
__________________ |
1 Non-GAAP measure (definitions and/or reconciliations in tables below) |
2 All revenue outlook commentary expressed in percentages and based on growth as compared to 2023 |
3 Based on |
4 Reflects all completed and closed M&A as of |
Conference Call
Ingersoll Rand will host a live earnings conference call to discuss the first quarter results on
Forward-Looking Statements
This news release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, including statements related to Ingersoll Rand Inc.’s (the “Company” or “Ingersoll Rand”) expectations regarding the performance of its business, its financial results, its liquidity and capital resources and other non-historical statements. These forward-looking statements generally are identified by the words “believe,” “project,” “expect,” “anticipate,” “estimate,” “forecast,” “outlook,” “target,” “endeavor,” “seek,” “predict,” “intend,” “strategy,” “plan,” “may,” “could,” “should,” “will,” “would,” “will be,” “on track to” “will continue,” “will likely result,” “guidance” or the negative thereof or variations thereon or similar terminology generally intended to identify forward-looking statements. All statements other than historical facts are forward-looking statements.
These forward-looking statements are based on Ingersoll Rand’s current expectations and are subject to risks and uncertainties, which may cause actual results to differ materially from these current expectations. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those indicated or anticipated by such forward-looking statements. The inclusion of such statements should not be regarded as a representation that such plans, estimates or expectations will be achieved. Important factors that could cause actual results to differ materially from such plans, estimates or expectations include, among others, (1) adverse impact on our operations and financial performance due to natural disaster, catastrophe, global pandemics, geopolitical tensions, cyber events, or other events outside of our control; (2) unexpected costs, charges or expenses resulting from completed and proposed business combinations; (3) uncertainty of the expected financial performance of the Company; (4) failure to realize the anticipated benefits of completed and proposed business combinations; (5) the ability of the Company to implement its business strategy; (6) difficulties and delays in achieving revenue and cost synergies; (7) inability of the Company to retain and hire key personnel; (8) evolving legal, regulatory and tax regimes; (9) changes in general economic and/or industry specific conditions; (10) actions by third parties, including government agencies; and (11) other risk factors detailed in Ingersoll Rand’s most recent Annual Report on Form 10-K filed with the
Any forward-looking statements speak only as of the date of this release. Ingersoll Rand undertakes no obligation to update any forward-looking statements, whether as a result of new information or developments, future events or otherwise, except as required by law. Readers are cautioned not to place undue reliance on any of these forward-looking statements.
About
Non-
In addition to consolidated GAAP financial measures, Ingersoll Rand reviews various non-GAAP financial measures, including “Organic Revenue Growth/(Decline),” “Two-Year Stack (for Organic Revenue Growth/(Decline)),” “Adjusted EBITDA,” “Adjusted Net Income,” “Adjusted Diluted EPS” and “Free Cash Flow.”
Ingersoll Rand believes Adjusted EBITDA, Adjusted Net Income, and Adjusted Diluted EPS are helpful supplemental measures to assist management and investors in evaluating the Company’s operating results as they exclude certain items that are unusual in nature or whose fluctuation from period to period do not necessarily correspond to changes in the operations of Ingersoll Rand’s business. Ingersoll Rand believes Organic Revenue Growth/(Decline) and Two-Year Stack (for Organic Revenue Growth/(Decline)) are helpful supplemental measure to assist management and investors in evaluating the Company’s operating results as it excludes the impact of foreign currency and acquisitions on revenue growth. Adjusted EBITDA represents net income before interest, taxes, depreciation, amortization and certain non-cash, non-recurring and other adjustment items. Adjusted Net Income is defined as net income including interest, depreciation and amortization of non-acquisition related intangible assets and excluding other items used to calculate Adjusted EBITDA and further adjusted for the tax effect of these exclusions. Organic Revenue Growth/(Decline) is defined as As Reported Revenue growth less the impacts of Foreign Currency and Acquisitions. Two-Year Stack with respect to Organic Revenue is defined as the sum of current year and prior year Organic Revenue Growth/(Decline). Ingersoll Rand believes that the adjustments applied in presenting Adjusted EBITDA and Adjusted Net Income are appropriate to provide additional information to investors about certain material non-cash items and about non-recurring items that the Company does not expect to continue at the same level in the future. Adjusted Diluted EPS is defined as Adjusted Net Income divided by Adjusted Diluted Average Shares Outstanding. Incrementals/Decrementals are defined as the change in Adjusted EBITDA versus the prior year period divided by the change in revenue versus the prior year period.
Ingersoll Rand uses Free Cash Flow to review the liquidity of its operations. Ingersoll Rand measures Free Cash Flow as cash flows from operating activities less capital expenditures. Ingersoll Rand believes Free Cash Flow is a useful supplemental financial measures for management and investors in assessing the Company’s ability to pursue business opportunities and investments and to service its debt. Free Cash Flow is not a measure of our liquidity under GAAP and should not be considered as an alternative to cash flows from operating activities.
Management and Ingersoll Rand’s board of directors regularly use these measures as tools in evaluating the Company’s operating and financial performance and in establishing discretionary annual compensation. Such measures are provided in addition to, and should not be considered to be a substitute for, or superior to, the comparable measures under GAAP. In addition, Ingersoll Rand believes that Organic Revenue Growth/(Decline), Two-Year Stack (for Organic Revenue Growth/(Decline)), Adjusted EBITDA, Adjusted Net Income, Adjusted Diluted EPS, Incrementals/Decrementals and Free Cash Flow are frequently used by investors and other interested parties in the evaluation of issuers, many of which also present Adjusted EBITDA, Adjusted Net Income, Adjusted Diluted EPS, and Free Cash Flow when reporting their results in an effort to facilitate an understanding of their operating and financial results and liquidity.
Organic Revenue Growth/(Decline), Two-Year Stack (for Organic Revenue Growth/(Decline)), Adjusted EBITDA, Adjusted Net Income, Adjusted Diluted EPS and Free Cash Flow should not be considered as alternatives to revenue growth, net income, diluted earnings per share or any other performance measure derived in accordance with GAAP, or as alternatives to cash flow from operating activities as a measure of our liquidity. Organic Revenue Growth/(Decline), Two-Year Stack (for Organic Revenue Growth/(Decline)), Adjusted EBITDA, Adjusted Net Income, Adjusted Diluted EPS and Free Cash Flow have limitations as analytical tools, and you should not consider such measures either in isolation or as substitutes for analyzing Ingersoll Rand’s results as reported under GAAP.
Reconciliations of Organic Revenue Growth/(Decline), Two-Year Stack (for Organic Revenue Growth/(Decline)), Adjusted EBITDA, Adjusted Net Income, Adjusted Diluted EPS and Free Cash Flow to their most comparable
Reconciliations of non-GAAP measures related to full-year 2024 guidance have not been provided due to the unreasonable efforts it would take to provide such reconciliations due to the high variability, complexity and uncertainty with respect to forecasting and quantifying certain amounts that are necessary for such reconciliations, including net income (loss) and adjustments that could be made for acquisitions-related expenses, restructuring and other business transformation costs, gains or losses on foreign currency exchange and the timing and magnitude of other amounts in the reconciliation of historic numbers. For the same reasons, we are unable to address the probable significance of the unavailable information, which could have a potentially unpredictable, and potentially significant, impact on our future GAAP financial results.
|
|||||||
CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||
(Unaudited; in millions, except per share amounts) |
|||||||
|
For the Three Month Period Ended |
||||||
|
|
2024 |
|
|
|
2023 |
|
Revenues |
$ |
1,670.1 |
|
|
$ |
1,629.3 |
|
Cost of sales |
|
923.8 |
|
|
|
965.1 |
|
Gross Profit |
|
746.3 |
|
|
|
664.2 |
|
Selling and administrative expenses |
|
336.3 |
|
|
|
311.1 |
|
Amortization of intangible assets |
|
91.6 |
|
|
|
92.4 |
|
Other operating expense, net |
|
25.2 |
|
|
|
20.4 |
|
Operating Income |
|
293.2 |
|
|
|
240.3 |
|
Interest expense |
|
36.8 |
|
|
|
38.9 |
|
Other income, net |
|
(13.2 |
) |
|
|
(9.6 |
) |
Income Before Income Taxes |
|
269.6 |
|
|
|
211.0 |
|
Provision for income taxes |
|
54.4 |
|
|
|
48.1 |
|
Income (loss) on equity method investments |
|
(10.7 |
) |
|
|
0.3 |
|
Net Income |
|
204.5 |
|
|
|
163.2 |
|
Less: Net income attributable to noncontrolling interests |
|
2.3 |
|
|
|
2.1 |
|
Net Income Attributable to |
$ |
202.2 |
|
|
$ |
161.1 |
|
|
|
|
|
||||
Basic earnings per share |
|
0.50 |
|
|
|
0.40 |
|
Diluted earnings per share |
|
0.50 |
|
|
|
0.39 |
|
|
|||||||
CONSOLIDATED BALANCE SHEETS |
|||||||
(Unaudited; in millions, except share amounts) |
|||||||
|
|
|
|
||||
Assets |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
1,452.3 |
|
|
$ |
1,595.5 |
|
Accounts receivable, net of allowance for credit losses of |
|
1,245.2 |
|
|
|
1,234.2 |
|
Inventories |
|
1,051.8 |
|
|
|
1,001.1 |
|
Other current assets |
|
257.5 |
|
|
|
219.6 |
|
Total current assets |
|
4,006.8 |
|
|
|
4,050.4 |
|
Property, plant and equipment, net of accumulated depreciation of |
|
742.2 |
|
|
|
711.4 |
|
|
|
6,609.9 |
|
|
|
6,609.7 |
|
Other intangible assets, net |
|
3,589.6 |
|
|
|
3,611.1 |
|
Deferred tax assets |
|
32.7 |
|
|
|
31.5 |
|
Other assets |
|
547.8 |
|
|
|
549.4 |
|
Total assets |
$ |
15,529.0 |
|
|
$ |
15,563.5 |
|
Liabilities and Stockholders' Equity |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Short-term borrowings and current maturities of long-term debt |
$ |
31.3 |
|
|
$ |
30.6 |
|
Accounts payable |
|
694.0 |
|
|
|
801.2 |
|
Accrued liabilities |
|
999.3 |
|
|
|
995.5 |
|
Total current liabilities |
|
1,724.6 |
|
|
|
1,827.3 |
|
Long-term debt, less current maturities |
|
2,687.0 |
|
|
|
2,693.0 |
|
Pensions and other postretirement benefits |
|
149.5 |
|
|
|
150.0 |
|
Deferred income tax liabilities |
|
624.2 |
|
|
|
612.6 |
|
Other liabilities |
|
424.0 |
|
|
|
433.9 |
|
Total liabilities |
$ |
5,609.3 |
|
|
$ |
5,716.8 |
|
Stockholders' equity: |
|
|
|
||||
Common stock, |
|
4.3 |
|
|
|
4.3 |
|
Capital in excess of par value |
|
9,569.8 |
|
|
|
9,550.8 |
|
Retained earnings |
|
1,891.3 |
|
|
|
1,697.2 |
|
Accumulated other comprehensive loss |
|
(302.6 |
) |
|
|
(227.6 |
) |
|
|
(1,307.5 |
) |
|
|
(1,240.9 |
) |
Total Ingersoll Rand stockholders' equity |
$ |
9,855.3 |
|
|
$ |
9,783.8 |
|
Noncontrolling interests |
|
64.4 |
|
|
|
62.9 |
|
Total stockholders' equity |
$ |
9,919.7 |
|
|
$ |
9,846.7 |
|
Total liabilities and stockholders' equity |
$ |
15,529.0 |
|
|
$ |
15,563.5 |
|
|
|||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||
(Unaudited; in millions) |
|||||||
|
Three Month Period Ended |
||||||
|
|
2024 |
|
|
|
2023 |
|
Cash Flows From Operating Activities: |
|
|
|||||
Net income |
$ |
204.5 |
|
|
$ |
163.2 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
||||
Amortization of intangible assets |
|
91.6 |
|
|
|
92.4 |
|
Depreciation |
|
25.6 |
|
|
|
21.6 |
|
Non-cash restructuring charges |
|
— |
|
|
|
0.9 |
|
Stock-based compensation expense |
|
14.1 |
|
|
|
12.1 |
|
Income (loss) on equity method investments |
|
10.7 |
|
|
|
(0.3 |
) |
Foreign currency transaction losses (gains), net |
|
(0.7 |
) |
|
|
1.0 |
|
Non-cash adjustments to carrying value of LIFO inventories |
|
6.7 |
|
|
|
7.8 |
|
Other non-cash adjustments |
|
1.4 |
|
|
|
2.9 |
|
Changes in assets and liabilities: |
|
|
|
||||
Receivables |
|
(11.5 |
) |
|
|
(83.7 |
) |
Inventories |
|
(58.2 |
) |
|
|
(45.3 |
) |
Accounts payable |
|
(101.5 |
) |
|
|
(70.6 |
) |
Accrued liabilities |
|
(1.8 |
) |
|
|
56.5 |
|
Other assets and liabilities, net |
|
(19.3 |
) |
|
|
11.8 |
|
Net cash provided by operating activities |
|
161.6 |
|
|
|
170.3 |
|
Cash Flows Used In Investing Activities: |
|
|
|
||||
Capital expenditures |
|
(62.3 |
) |
|
|
(22.4 |
) |
Net cash paid in acquisitions |
|
(143.3 |
) |
|
|
(566.4 |
) |
Disposals of property, plant and equipment |
|
— |
|
|
|
7.3 |
|
Net cash used in investing activities |
|
(205.6 |
) |
|
|
(581.5 |
) |
Cash Flows Used In Financing Activities: |
|
|
|
||||
Principal payments on long-term debt |
|
(7.1 |
) |
|
|
(11.0 |
) |
Purchases of treasury stock |
|
(72.9 |
) |
|
|
(77.0 |
) |
Cash dividends on common shares |
|
(8.1 |
) |
|
|
(8.1 |
) |
Proceeds from stock option exercises |
|
11.2 |
|
|
|
9.2 |
|
Payments of deferred and contingent acquisition consideration |
|
(2.2 |
) |
|
|
(1.9 |
) |
Other financing |
|
(0.5 |
) |
|
|
(0.5 |
) |
Net cash used in financing activities |
|
(79.6 |
) |
|
|
(89.3 |
) |
Effect of exchange rate changes on cash and cash equivalents |
|
(19.6 |
) |
|
|
6.8 |
|
Net decrease in cash and cash equivalents |
|
(143.2 |
) |
|
|
(493.7 |
) |
Cash and cash equivalents, beginning of period |
|
1,595.5 |
|
|
|
1,613.0 |
|
Cash and cash equivalents, end of period |
$ |
1,452.3 |
|
|
$ |
1,119.3 |
|
|
|||||||
UNAUDITED ADJUSTED FINANCIAL INFORMATION |
|||||||
(Dollars in millions) |
|||||||
|
For the Three Month Period Ended |
||||||
|
|
2024 |
|
|
|
2023 |
|
Ingersoll Rand |
|
|
|
||||
Revenues |
$ |
1,670.1 |
|
|
$ |
1,629.3 |
|
Adjusted EBITDA |
$ |
458.5 |
|
|
$ |
400.1 |
|
Adjusted EBITDA Margin |
|
27.5 |
% |
|
|
24.6 |
% |
|
|||||||
RECONCILIATION OF NET INCOME TO ADJUSTED NET INCOME AND ADJUSTED NET INCOME ATTRIBUTABLE TO INGERSOLL RAND AND ADJUSTED DILUTED EARNINGS PER SHARE |
|||||||
(Unaudited; in millions) |
|||||||
|
For the Three Month Period Ended |
||||||
|
|
2024 |
|
|
|
2023 |
|
Net Income |
$ |
204.5 |
|
|
$ |
163.2 |
|
Plus: |
|
|
|
||||
Provision for income taxes |
|
54.4 |
|
|
|
48.1 |
|
Amortization of acquisition related intangible assets |
|
89.5 |
|
|
|
89.8 |
|
Restructuring and related business transformation costs |
|
10.7 |
|
|
|
4.3 |
|
Acquisition and other transaction related expenses and non-cash charges |
|
15.3 |
|
|
|
18.0 |
|
Stock-based compensation |
|
14.1 |
|
|
|
12.1 |
|
Foreign currency transaction losses (gains), net |
|
(0.7 |
) |
|
|
1.0 |
|
Loss (income) on equity method investments |
|
10.7 |
|
|
|
(0.3 |
) |
Adjustments to LIFO inventories |
|
6.8 |
|
|
|
7.8 |
|
Cybersecurity incident costs |
|
0.6 |
|
|
|
— |
|
Other adjustments |
|
0.4 |
|
|
|
(1.4 |
) |
Minus: |
|
|
|
||||
Income tax provision, as adjusted |
|
86.4 |
|
|
|
75.6 |
|
Adjusted Net Income |
|
319.9 |
|
|
|
267.0 |
|
Less: Net income attributable to noncontrolling interest |
|
2.3 |
|
|
|
2.1 |
|
Adjusted Net Income Attributable to |
$ |
317.6 |
|
|
$ |
264.9 |
|
|
|
|
|
||||
Adjusted Basic Earnings Per Share1 |
$ |
0.79 |
|
|
$ |
0.66 |
|
Adjusted Diluted Earnings Per Share2 |
$ |
0.78 |
|
|
$ |
0.65 |
|
|
|
|
|
||||
Average shares outstanding: |
|
|
|
||||
Basic, as reported |
|
403.5 |
|
|
|
405.0 |
|
Diluted, as reported |
|
407.9 |
|
|
|
409.2 |
|
Adjusted diluted2 |
|
407.9 |
|
|
|
409.2 |
|
1 Basic and diluted earnings (loss) per share (as reported) are calculated by dividing net income (loss) attributable to |
|||||||
2 Adjusted diluted share count and adjusted diluted earnings per share include incremental dilutive shares, using the treasury stock method, which are added to average shares outstanding. |
|
|||||||
RECONCILIATION OF NET INCOME TO ADJUSTED EBITDA AND ADJUSTED NET INCOME AND CASH FLOWS FROM OPERATING ACTIVITIES TO FREE CASH FLOW |
|||||||
(Unaudited; in millions) |
|||||||
|
For the Three Month Period Ended |
||||||
|
|
2024 |
|
|
|
2023 |
|
Net Income |
$ |
204.5 |
|
|
$ |
163.2 |
|
Plus: |
|
|
|
||||
Interest expense |
|
36.8 |
|
|
|
38.9 |
|
Provision for income taxes |
|
54.4 |
|
|
|
48.1 |
|
Depreciation expense |
|
24.7 |
|
|
|
20.7 |
|
Amortization expense |
|
91.6 |
|
|
|
92.4 |
|
Restructuring and related business transformation costs |
|
10.7 |
|
|
|
4.3 |
|
Acquisition and other transaction related expenses and non-cash charges |
|
15.3 |
|
|
|
18.0 |
|
Stock-based compensation |
|
14.1 |
|
|
|
12.1 |
|
Foreign currency transaction losses (gains), net |
|
(0.7 |
) |
|
|
1.0 |
|
Loss (income) on equity method investments |
|
10.7 |
|
|
|
(0.3 |
) |
Adjustments to LIFO inventories |
|
6.8 |
|
|
|
7.8 |
|
Cybersecurity incident costs |
|
0.6 |
|
|
|
— |
|
Interest income on cash and cash equivalents |
|
(11.4 |
) |
|
|
(4.7 |
) |
Other adjustments |
|
0.4 |
|
|
|
(1.4 |
) |
Adjusted EBITDA |
$ |
458.5 |
|
|
$ |
400.1 |
|
Minus: |
|
|
|
||||
Interest expense |
|
36.8 |
|
|
|
38.9 |
|
Income tax provision, as adjusted |
|
86.4 |
|
|
|
75.6 |
|
Depreciation expense |
|
24.7 |
|
|
|
20.7 |
|
Amortization of non-acquisition related intangible assets |
|
2.1 |
|
|
|
2.6 |
|
Interest income on cash and cash equivalents |
|
(11.4 |
) |
|
|
(4.7 |
) |
Adjusted Net Income |
$ |
319.9 |
|
|
$ |
267.0 |
|
|
|
|
|
||||
Free Cash Flow: |
|
|
|
||||
Cash flows from operating activities |
$ |
161.6 |
|
|
$ |
170.3 |
|
Minus: |
|
|
|
||||
Capital expenditures |
|
62.3 |
|
|
|
22.4 |
|
Free Cash Flow |
$ |
99.3 |
|
|
$ |
147.9 |
|
|
|||||||
RECONCILIATION OF SEGMENT ADJUSTED EBITDA TO NET INCOME |
|||||||
(Unaudited; in millions) |
|||||||
|
For the Three Month Period Ended |
||||||
|
|
2024 |
|
|
|
2023 |
|
Orders |
|
|
|
||||
Industrial Technologies and Services |
$ |
1,398.4 |
|
|
$ |
1,450.3 |
|
Precision and Science Technologies |
|
309.0 |
|
|
|
326.5 |
|
Total Orders |
$ |
1,707.4 |
|
|
$ |
1,776.8 |
|
Revenue |
|
|
|
||||
Industrial Technologies and Services |
$ |
1,373.4 |
|
|
$ |
1,317.2 |
|
Precision and Science Technologies |
|
296.7 |
|
|
|
312.1 |
|
Total Revenue |
$ |
1,670.1 |
|
|
$ |
1,629.3 |
|
Segment Adjusted EBITDA |
|
|
|
||||
Industrial Technologies and Services |
$ |
411.1 |
|
|
$ |
345.6 |
|
Precision and Science Technologies |
|
91.4 |
|
|
|
94.5 |
|
Total Segment Adjusted EBITDA |
$ |
502.5 |
|
|
$ |
440.1 |
|
Less items to reconcile Segment Adjusted EBITDA to Income Before Income Taxes: |
|
|
|
||||
Corporate expenses not allocated to segments |
$ |
44.0 |
|
|
$ |
40.0 |
|
Interest expense |
|
36.8 |
|
|
|
38.9 |
|
Depreciation and amortization expense |
|
116.3 |
|
|
|
113.1 |
|
Restructuring and related business transformation costs |
|
10.7 |
|
|
|
4.3 |
|
Acquisition and other transaction related expenses and non-cash charges |
|
15.3 |
|
|
|
18.0 |
|
Stock-based compensation |
|
14.1 |
|
|
|
12.1 |
|
Foreign currency transaction losses (gains), net |
|
(0.7 |
) |
|
|
1.0 |
|
Adjustments to LIFO inventories |
|
6.8 |
|
|
|
7.8 |
|
Cybersecurity incident costs |
|
0.6 |
|
|
|
— |
|
Interest income on cash and cash equivalents |
|
(11.4 |
) |
|
|
(4.7 |
) |
Other adjustments |
|
0.4 |
|
|
|
(1.4 |
) |
Income Before Income Taxes |
|
269.6 |
|
|
|
211.0 |
|
Provision for income taxes |
|
54.4 |
|
|
|
48.1 |
|
Income (loss) on equity method investments |
|
(10.7 |
) |
|
|
0.3 |
|
Net Income |
$ |
204.5 |
|
|
$ |
163.2 |
|
|
||||||||
ORDERS GROWTH (DECLINE) BY SEGMENT1 |
||||||||
|
For the Three Month Period Ended |
|
Two-Year Stack2 |
|||||
|
2024 |
|
2023 |
|
||||
Ingersoll Rand |
|
|
|
|
|
|||
Organic growth (decline) |
(6.9 |
%) |
|
7.6 |
% |
|
0.7 |
% |
Impact of foreign currency |
(0.1 |
%) |
|
(3.8 |
%) |
|
(3.9 |
%) |
Impact of acquisitions |
3.1 |
% |
|
5.2 |
% |
|
8.3 |
% |
Total orders growth (decline) |
(3.9 |
%) |
|
9.0 |
% |
|
5.1 |
% |
|
|
|
|
|
|
|||
Industrial Technologies & Services |
|
|
|
|
|
|||
Organic growth (decline) |
(7.2 |
%) |
|
10.0 |
% |
|
2.8 |
% |
Impact of foreign currency |
(0.2 |
%) |
|
(3.9 |
%) |
|
(4.1 |
%) |
Impact of acquisitions |
3.8 |
% |
|
6.1 |
% |
|
9.9 |
% |
Total orders growth (decline) |
(3.6 |
%) |
|
12.2 |
% |
|
8.6 |
% |
|
|
|
|
|
|
|||
Precision & Science Technologies |
|
|
|
|
|
|||
Organic decline |
(5.4 |
%) |
|
(1.7 |
%) |
|
(7.1 |
%) |
Impact of foreign currency |
— |
% |
|
(3.2 |
%) |
|
(3.2 |
%) |
Impact of acquisitions |
— |
% |
|
1.8 |
% |
|
1.8 |
% |
Total orders decline |
(5.4 |
%) |
|
(3.1 |
%) |
|
(8.5 |
%) |
1 Organic growth/(decline), impact of foreign currency, and impact of acquisitions are non-GAAP measures. References to “impact of acquisitions” refer to GAAP sales from acquired businesses recorded prior to the first anniversary of the acquisition. The portion of GAAP revenue attributable to currency translation is calculated as the difference between (a) the period-to-period change in revenue (excluding acquisition sales) and (b) the period-to-period change in revenue (excluding acquisition sales) after applying prior year foreign exchange rates to the current year period. |
||||||||
2 Two-year stack is defined as the sum of current year growth/(decline) and prior year growth/(decline). |
|
||||||||
REVENUE GROWTH (DECLINE) BY SEGMENT1 |
||||||||
|
For the Three Month Period Ended |
|
Two-Year Stack2 |
|||||
|
2024 |
|
2023 |
|
||||
Ingersoll Rand |
|
|
|
|
|
|||
Organic growth (decline) |
(0.8 |
%) |
|
20.4 |
% |
|
19.6 |
% |
Impact of foreign currency |
(0.1 |
%) |
|
(4.3 |
%) |
|
(4.4 |
%) |
Impact of acquisitions |
3.4 |
% |
|
5.8 |
% |
|
9.2 |
% |
Total revenue growth |
2.5 |
% |
|
21.9 |
% |
|
24.4 |
% |
|
|
|
|
|
|
|||
Industrial Technologies & Services |
|
|
|
|
|
|||
Organic growth (decline) |
0.2 |
% |
|
24.5 |
% |
|
24.7 |
% |
Impact of foreign currency |
(0.1 |
%) |
|
(4.5 |
%) |
|
(4.6 |
%) |
Impact of acquisitions |
4.2 |
% |
|
6.7 |
% |
|
10.9 |
% |
Total revenue growth |
4.3 |
% |
|
26.7 |
% |
|
31.0 |
% |
|
|
|
|
|
|
|||
Precision & Science Technologies |
|
|
|
|
|
|||
Organic growth (decline) |
(5.0 |
%) |
|
6.0 |
% |
|
1.0 |
% |
Impact of foreign currency |
0.1 |
% |
|
(3.5 |
%) |
|
(3.4 |
%) |
Impact of acquisitions |
— |
% |
|
2.4 |
% |
|
2.4 |
% |
Total revenue growth (decline) |
(4.9 |
%) |
|
4.9 |
% |
|
— |
% |
1 Organic growth/(decline), impact of foreign currency, and impact of acquisitions are non-GAAP measures. References to “impact of acquisitions” refer to GAAP sales from acquired businesses recorded prior to the first anniversary of the acquisition. The portion of GAAP revenue attributable to currency translation is calculated as the difference between (a) the period-to-period change in revenue (excluding acquisition sales) and (b) the period-to-period change in revenue (excluding acquisition sales) after applying prior year foreign exchange rates to the current year period. |
||||||||
2 Two-year stack is defined as the sum of current year growth/(decline) and prior year growth/(decline). |
View source version on businesswire.com: https://www.businesswire.com/news/home/20240502467870/en/
Investor Relations:
Matthew.Fort@irco.com
Media:
Sara.Hassell@irco.com
Source: