IDEX Reports First Quarter Results
Highlights
(All comparisons are against the prior year period unless otherwise noted)
-
Record orders of
$872M with records achieved within HST and FSDP segments - Orders expanded 6%, 1% organically, representing the fourth consecutive quarter of positive organic performance
-
Sales of
$814 million increased 2% and decreased 1% organically -
Reported diluted EPS of
$1.26 and adjusted EPS of$1.75 declined 21% and 7%, respectively - Maintaining full year organic sales growth and diluted EPS guidance ranges
-
Full year diluted EPS guidance is supported by an additional
$20M of cost containment actions to mitigate potential tariff-related volume pressure
“Our IDEX teams delivered better than expected revenue and profitability in the first quarter of 2025, with all segments exceeding our expectations. Most encouragingly, all of our segments built backlog, mostly accumulating within HST, fueled by an impressive large clean water project win from the Mott team,” said
We recognize that there are likely to be increasing levels of customer caution and slower decision-making ahead. That said, we have yet to see any reduction in order rates through April in our rapid-turn businesses that often serve as leading indicators of economic change. Nonetheless, we have proactively identified another tranche of cost containment yielding an additional
IDEX is well positioned as we head into a period of fluid uncertainty. Our high-quality businesses deliver tremendous value via critical solutions as a small percentage of the overall customer system cost. We enjoy long tenured relationships with leading customers built on trust and credibility. Our businesses generally operate locally within countries as we ideate, engineer, source, produce and sell our products. Finally, our shared intuitive understanding of 8020 and breadth of market exposure allows us to shift resources quickly from areas of pressure to advantaged applications.
Our strong cash generation and balance sheet provide significant capital deployment flexibility as we strive to deliver consistent and attractive shareholder value sustainably in the long run. We continue to build a large and attractive M&A funnel as we shape and scale our high-quality portfolio to support long-term advantaged markets.”
Full Year and Second Quarter 2025 Guidance
In 2025, the Company expects to generate GAAP diluted EPS of
Consolidated Financial Results
|
Three Months Ended |
|||||||
(Dollars in millions, except per share amounts) |
2025 |
|
2024 |
|
Increase
|
|||
|
|
|
|
|
|
|||
Orders |
$ |
871.9 |
|
$ |
820.3 |
|
$ |
51.6 |
Change in reported orders |
|
|
|
|
|
6% |
||
Net sales |
|
814.3 |
|
|
800.5 |
|
|
13.8 |
Change in reported net sales |
|
|
|
|
|
2% |
||
Gross profit |
|
368.9 |
|
|
357.4 |
|
|
11.5 |
Gross margin |
|
45.3% |
|
|
44.6% |
|
70 bps |
|
Net income attributable to IDEX |
|
95.5 |
|
|
121.4 |
|
|
(25.9) |
Net income margin |
|
11.7% |
|
|
15.2% |
|
(350) bps |
|
Diluted EPS attributable to IDEX |
|
1.26 |
|
|
1.60 |
|
|
(0.34) |
Cash flows from operating activities |
|
105.7 |
|
|
156.6 |
|
|
(50.9) |
Operating cash flow as a percent of net income |
|
111 % |
|
|
129 % |
|
|
NM |
Non-GAAP Results |
|
|
|
|
|
|||
Change in organic orders* |
|
|
|
|
|
1% |
||
Change in organic sales* |
|
|
|
|
|
(1%) |
||
Adjusted gross profit* |
|
368.9 |
|
|
359.9 |
|
|
9.0 |
Adjusted gross margin* |
|
45.3% |
|
|
45.0% |
|
30 bps |
|
Adjusted net income attributable to IDEX* |
|
133.0 |
|
|
143.2 |
|
|
(10.2) |
Adjusted EBITDA* |
|
208.0 |
|
|
208.3 |
|
|
(0.3) |
Adjusted EBITDA margin* |
|
25.5% |
|
|
26.0% |
|
(50) bps |
|
Adjusted diluted EPS attributable to IDEX* |
|
1.75 |
|
|
1.88 |
|
|
(0.13) |
Free cash flow* |
|
91.4 |
|
|
136.6 |
|
|
(45.2) |
Free cash flow conversion* |
|
69 % |
|
|
95 % |
|
|
NM |
NM – Not Meaningful |
||||||||
*These are non-GAAP measures. See the definitions of these non-GAAP measures in the section in this release titled “Non-GAAP Measures of Financial Performance” and reconciliations to their most directly comparable GAAP financial measures in the reconciliation tables at the end of this release. |
-
Net sales increased largely due to the impact of the
Mott Corporation (“Mott”) acquisition. Organic sales decreased due to lower volumes, largely as a result of market softness within certain Fluid & Metering Technologies and Health & Science Technologies businesses, which was partially offset by targeted growth initiatives and price capture.
- Gross margin and adjusted gross margin increased primarily due to favorable operational productivity across all segments and price/cost, partially offset by volume deleverage. Additionally, slightly higher employee-related costs were mitigated by platform optimization savings related to headcount reductions resulting from restructuring actions initiated during the first quarter 2025.
- Diluted EPS and Adjusted diluted EPS both decreased, reflecting higher interest due to higher debt outstanding throughout the current year period, higher depreciation expense and a higher effective tax rate. The effective tax rate in the prior year period included discrete one-time benefits that lowered the effective tax rate. GAAP Diluted EPS also reflects higher restructuring expenses and amortization expense which were excluded from Adjusted diluted EPS.
- Cash flows from operating activities and free cash flow both decreased, reflecting larger increases in inventory to support planned production during the current year period as well as interest payments on the 4.950% senior notes borrowed during the third quarter of 2024 to fund the acquisition of Mott. Free cash flow also reflects lower capital expenditures during the current year period.
Segment Financial Results
|
Three Months Ended |
|||||||
(Dollars in millions) |
2025 |
|
2024 |
|
Increase
|
|||
Fluid & Metering Technologies ("FMT") |
|
|
|
|
|
|||
Net sales |
$ |
290.5 |
|
$ |
313.7 |
|
$ |
(23.2) |
Change in reported net sales |
|
|
|
|
|
(7%) |
||
Change in organic sales* |
|
|
|
|
|
(4%) |
||
Adjusted EBITDA(b) |
|
95.3 |
|
|
105.4 |
|
|
(10.1) |
Adjusted EBITDA margin |
|
32.8% |
|
|
33.6% |
|
(80) bps |
|
Health & Science Technologies ("HST") |
|
|
|
|
|
|||
Net sales |
$ |
341.5 |
|
$ |
310.1 |
|
$ |
31.4 |
Change in reported net sales |
|
|
|
|
|
10% |
||
Change in organic sales* |
|
|
|
|
|
(1%) |
||
Adjusted EBITDA(b) |
|
87.4 |
|
|
81.4 |
|
|
6.0 |
Adjusted EBITDA margin |
|
25.6% |
|
|
26.2% |
|
(60) bps |
|
Fire & Safety/Diversified Products ("FSDP") |
|
|
|
|
|
|||
Net sales |
$ |
184.3 |
|
$ |
178.0 |
|
$ |
6.3 |
Change in reported net sales |
|
|
|
|
|
4% |
||
Change in organic sales* |
|
|
|
|
|
5% |
||
Adjusted EBITDA(b) |
|
54.2 |
|
|
51.4 |
|
|
2.8 |
Adjusted EBITDA margin |
|
29.4% |
|
|
28.9% |
|
50 bps |
|
*These are non-GAAP measures. See the definitions of these non-GAAP measures in the section in this release titled “Non-GAAP Measures of Financial Performance” and reconciliations to their most directly comparable GAAP financial measures in the reconciliation tables at the end of this release. |
||||||||
(a) Three month data includes the results of the acquisition of Mott ( |
||||||||
(b) Segment Adjusted EBITDA excludes unallocated corporate costs which are included in Corporate and other. |
Fluid & Metering Technologies Segment
- Net sales for the first quarter 2025 decreased 7%. Organic sales decreased 4% driven by lower volumes resulting from softness in our agriculture, chemical, energy and semiconductor businesses, partially offset by favorable municipal water market dynamics and price capture.
- Adjusted EBITDA margin for the first quarter 2025 decreased primarily due to volume deleverage, partially offset by strong price/cost. Additionally, platform optimization savings offset increases in other employee-related costs.
Health & Science Technologies Segment
- Net sales for the first quarter 2025 increased 10% driven by the acquisition of Mott. Organic sales decreased 1% due to lower volumes within our semiconductor, automotive and industrial businesses, which more than offset favorable aerospace/defense markets, targeted growth initiatives and price capture.
- Adjusted EBITDA margin for the first quarter 2025 decreased primarily due to the dilutive impact of the Mott acquisition and volume deleverage, partially offset by favorable productivity and mix. Additionally, platform optimization savings offset increases in other employee-related costs.
Fire & Safety/Diversified Products Segment
-
Net sales for the first quarter 2025 increased 4%. Organic sales increased 5% as a result of
Fire and Safety targeted growth initiatives, Dispensing projects volumes and price capture.
- Adjusted EBITDA margin for the first quarter 2025 increased due to favorable volume leverage and price/cost, partially offset by higher employee-related costs.
Corporate Costs
Corporate costs included in consolidated Adjusted EBITDA were
Other Items
-
In
January 2025 , repaid$30.2 million , leaving$249.0 million outstanding under our revolving credit facility as ofMarch 31, 2025 . -
In
April 2025 , repaid$12.5 million under our revolving credit facility. -
In
February 2025 , repurchased 256,159 shares at a cost of$50.0 million .
Conference Call to be Broadcast over the Internet
IDEX will broadcast its first quarter earnings conference call over the Internet on
Forward-Looking Statements
This news release contains “forward-looking” statements within the meaning of the Private Securities Litigation Reform Act of 1995, as amended. These statements may relate to, among other things, the Company’s second quarter 2025 and full year 2025 outlook including expected organic sales, expected earnings per share, and expected adjusted earnings per share and the assumptions underlying these expectations, anticipated future acquisition behavior and the anticipated benefits of the Company’s recent or future acquisitions, resource and capital deployment and focus and organic and inorganic growth, the Company’s ability to adapt to macroeconomic challenges, anticipated impacts of tariffs and global trade policies, anticipated trends in end markets, including expectations regarding future order volumes and order patterns, anticipated growth initiatives and expansions, and the anticipated benefits of the Company’s productivity and cost containment efforts and are indicated by words or phrases such as “anticipates,” “estimates,” “plans,” “guidance,” “expects,” “projects,” “forecasts,” “should,” “could,” “will,” “likely to be,” “management believes,” “the Company believes,” “the Company intends” and similar words or phrases. These statements are subject to inherent uncertainties and risks that could cause actual results to differ materially from those anticipated at the date of this news release.
The risks and uncertainties include, but are not limited to, the following: levels of industrial activity and economic conditions in the
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
About IDEX
For further information on
(Financial reports follow)
Condensed Consolidated Statements of Income (in millions, except per share amounts) (unaudited) |
||||||
|
Three Months Ended |
|||||
|
2025 |
|
2024 |
|||
Net sales |
$ |
814.3 |
|
$ |
800.5 |
|
Cost of sales |
|
445.4 |
|
|
443.1 |
|
Gross profit |
|
368.9 |
|
|
357.4 |
|
Selling, general and administrative expenses |
|
209.4 |
|
|
195.1 |
|
Restructuring expenses and asset impairments |
|
17.5 |
|
|
1.1 |
|
Operating income |
|
142.0 |
|
|
161.2 |
|
Other expense (income) – net |
|
1.4 |
|
|
(2.7 |
) |
Interest expense – net |
|
16.1 |
|
|
9.4 |
|
Income before income taxes |
|
124.5 |
|
|
154.5 |
|
Provision for income taxes |
|
29.1 |
|
|
33.2 |
|
Net income |
|
95.4 |
|
|
121.3 |
|
Net loss attributable to noncontrolling interest |
|
0.1 |
|
|
0.1 |
|
Net income attributable to IDEX |
$ |
95.5 |
|
$ |
121.4 |
|
|
|
|
|
|||
Earnings per Common Share: |
|
|
|
|||
Basic earnings per common share attributable to IDEX |
$ |
1.26 |
|
$ |
1.60 |
|
Diluted earnings per common share attributable to IDEX |
$ |
1.26 |
|
$ |
1.60 |
|
|
|
|
|
|||
Share Data: |
|
|
|
|||
Basic weighted average common shares outstanding |
|
75.7 |
|
|
75.7 |
|
Diluted weighted average common shares outstanding |
|
75.8 |
|
|
75.9 |
|
Condensed Consolidated Balance Sheets (in millions) (unaudited) |
|||||||
|
|
|
|
||||
Assets |
|
|
|
||||
Current assets |
|
|
|
||||
Cash and cash equivalents |
$ |
594.1 |
|
|
$ |
620.8 |
|
Receivables – net |
|
482.6 |
|
|
|
465.9 |
|
Inventories – net |
|
466.3 |
|
|
|
429.7 |
|
Other current assets |
|
83.7 |
|
|
|
76.3 |
|
Total current assets |
|
1,626.7 |
|
|
|
1,592.7 |
|
Property, plant and equipment - net |
|
459.6 |
|
|
|
460.4 |
|
|
|
3,286.7 |
|
|
|
3,251.7 |
|
Intangible assets - net |
|
1,268.3 |
|
|
|
1,284.8 |
|
Other noncurrent assets |
|
153.8 |
|
|
|
155.7 |
|
Total assets |
$ |
6,795.1 |
|
|
$ |
6,745.3 |
|
|
|
|
|
||||
Liabilities and equity |
|
|
|
||||
Current liabilities |
|
|
|
||||
Trade accounts payable |
$ |
208.3 |
|
|
$ |
197.8 |
|
Accrued expenses |
|
274.6 |
|
|
|
278.7 |
|
Current portion of long-term borrowings |
|
100.7 |
|
|
|
100.7 |
|
Dividends payable |
|
— |
|
|
|
52.5 |
|
Total current liabilities |
|
583.6 |
|
|
|
629.7 |
|
Long-term borrowings – net |
|
1,839.1 |
|
|
|
1,859.5 |
|
Deferred income taxes |
|
273.1 |
|
|
|
267.2 |
|
Other noncurrent liabilities |
|
193.4 |
|
|
|
194.8 |
|
Total liabilities |
|
2,889.2 |
|
|
|
2,951.2 |
|
Shareholders' equity |
|
|
|
||||
Preferred stock |
|
— |
|
|
|
— |
|
Common stock |
|
0.9 |
|
|
|
0.9 |
|
|
|
(1,221.2 |
) |
|
|
(1,170.3 |
) |
Additional paid-in capital |
|
878.4 |
|
|
|
864.8 |
|
Retained earnings |
|
4,325.7 |
|
|
|
4,230.2 |
|
Accumulated other comprehensive loss |
|
(77.2 |
) |
|
|
(130.9 |
) |
Total shareholders' equity |
|
3,906.6 |
|
|
|
3,794.7 |
|
Noncontrolling interest |
|
(0.7 |
) |
|
|
(0.6 |
) |
Total equity |
|
3,905.9 |
|
|
|
3,794.1 |
|
Total liabilities and equity |
$ |
6,795.1 |
|
|
$ |
6,745.3 |
|
Condensed Consolidated Statements of Cash Flows (in millions) (unaudited) |
|||||||
|
Three Months Ended |
||||||
|
2025 |
|
2024 |
||||
Cash flows from operating activities |
|
|
|
||||
Net income |
$ |
95.4 |
|
|
$ |
121.3 |
|
Adjustments to reconcile net income to net cash flows provided by operating activities: |
|
|
|
||||
Depreciation |
|
18.4 |
|
|
|
16.2 |
|
Amortization of intangible assets |
|
31.5 |
|
|
|
24.6 |
|
Share-based compensation expense |
|
13.6 |
|
|
|
12.5 |
|
Deferred income taxes |
|
0.9 |
|
|
|
0.2 |
|
Changes in (net of the effect from acquisitions/divestitures and foreign currency translation): |
|
|
|
||||
Receivables – net |
|
(12.3 |
) |
|
|
(12.2 |
) |
Inventories – net |
|
(34.9 |
) |
|
|
(9.5 |
) |
Other current assets |
|
(7.0 |
) |
|
|
(10.9 |
) |
Trade accounts payable |
|
9.6 |
|
|
|
8.9 |
|
Deferred revenue |
|
8.8 |
|
|
|
6.8 |
|
Accrued expenses |
|
(17.9 |
) |
|
|
(1.5 |
) |
Other – net |
|
(0.4 |
) |
|
|
0.2 |
|
Net cash flows provided by operating activities |
|
105.7 |
|
|
|
156.6 |
|
Cash flows from investing activities |
|
|
|
||||
Capital expenditures |
|
(14.3 |
) |
|
|
(20.0 |
) |
Acquisition of business, net of cash acquired |
|
4.2 |
|
|
|
— |
|
Other – net |
|
0.1 |
|
|
|
— |
|
Net cash flows used in investing activities |
|
(10.0 |
) |
|
|
(20.0 |
) |
Cash flows from financing activities |
|
|
|
||||
Payments under revolving credit facilities |
|
(30.2 |
) |
|
|
— |
|
Cash dividends paid to shareholders |
|
(52.4 |
) |
|
|
(48.5 |
) |
(Payments) proceeds from share issuances, net of shares withheld for taxes |
|
(0.5 |
) |
|
|
7.7 |
|
Repurchases of common stock |
|
(50.0 |
) |
|
|
— |
|
Other – net |
|
(0.2 |
) |
|
|
(0.2 |
) |
Net cash flows used in financing activities |
|
(133.3 |
) |
|
|
(41.0 |
) |
Effect of exchange rate changes on cash and cash equivalents |
|
10.9 |
|
|
|
(13.6 |
) |
Net (decrease) increase in cash and cash equivalents and restricted cash |
|
(26.7 |
) |
|
|
82.0 |
|
Cash and cash equivalents and restricted cash at beginning of year(1) |
|
638.9 |
|
|
|
534.3 |
|
Cash and cash equivalents and restricted cash at end of period(1) |
$ |
612.2 |
|
|
$ |
616.3 |
|
(1) Includes |
Company and Segment Financial Information (in millions) (unaudited) |
|||||||
|
Three Months Ended |
||||||
|
2025 |
|
2024 |
||||
Net sales |
|
|
|
||||
Fluid & Metering Technologies |
$ |
290.5 |
|
|
$ |
313.7 |
|
Health & Science Technologies |
|
341.5 |
|
|
|
310.1 |
|
Fire & Safety/Diversified Products |
|
184.3 |
|
|
|
178.0 |
|
Eliminations |
|
(2.0 |
) |
|
|
(1.3 |
) |
Total IDEX |
$ |
814.3 |
|
|
$ |
800.5 |
|
Depreciation |
|
|
|
||||
Fluid & Metering Technologies |
$ |
4.4 |
|
|
$ |
4.3 |
|
Health & Science Technologies |
|
11.7 |
|
|
|
9.4 |
|
Fire & Safety/Diversified Products |
|
2.2 |
|
|
|
2.3 |
|
Corporate Office |
|
0.1 |
|
|
|
0.2 |
|
Total IDEX |
$ |
18.4 |
|
|
$ |
16.2 |
|
Amortization of intangible assets |
|
|
|
||||
Fluid & Metering Technologies |
$ |
5.3 |
|
|
$ |
5.3 |
|
Health & Science Technologies |
|
24.6 |
|
|
|
17.7 |
|
Fire & Safety/Diversified Products |
|
1.6 |
|
|
|
1.6 |
|
Total IDEX |
$ |
31.5 |
|
|
$ |
24.6 |
|
Restructuring expenses and asset impairments |
|
|
|
||||
Fluid & Metering Technologies |
$ |
4.2 |
|
|
$ |
0.5 |
|
Health & Science Technologies |
|
11.4 |
|
|
|
0.5 |
|
Fire & Safety/Diversified Products |
|
1.6 |
|
|
|
— |
|
Corporate Office |
|
0.3 |
|
|
|
0.1 |
|
Total IDEX |
$ |
17.5 |
|
|
$ |
1.1 |
|
Non-GAAP Measures of Financial Performance
The Company prepares its public financial statements in conformity with accounting principles generally accepted in
All table footnotes can be found at the end of this Non-GAAP Measures section. There were no adjustments to GAAP financial performance metrics other than the items noted below.
- Organic orders and organic sales are calculated as orders and Net sales excluding amounts from acquired or divested businesses during the first twelve months of ownership or prior to divestiture and excluding the impact of foreign currency translation.
- Adjusted gross profit is calculated as Gross profit plus fair value inventory step-up charges.
- Adjusted gross margin is calculated as adjusted gross profit divided by Net sales.
- Adjusted net income attributable to IDEX is calculated as Net income attributable to IDEX plus fair value inventory step-up charges, plus Restructuring expenses and asset impairments, plus acquisition-related intangible asset amortization, all net of the statutory tax expense or benefit.
- Adjusted diluted EPS attributable to IDEX is calculated as adjusted net income attributable to IDEX divided by the diluted weighted average shares outstanding.
- Consolidated Adjusted EBITDA is calculated as consolidated earnings before interest expense - net, income taxes, depreciation and amortization, or consolidated EBITDA, plus fair value inventory step-up charges, plus Restructuring expenses and asset impairments.
- Consolidated Adjusted EBITDA margin is calculated as Consolidated Adjusted EBITDA divided by Net sales.
- Free cash flow is calculated as cash flows from operating activities less capital expenditures. Free cash flow conversion is calculated as free cash flow divided by adjusted net income attributable to IDEX.
Table 1: Reconciliations of the Change in
|
FMT |
|
HST |
|
FSDP |
|
IDEX |
||||
|
Three Months Ended |
||||||||||
Change in net sales |
(7 |
%) |
|
10 |
% |
|
4 |
% |
|
2 |
% |
Less: |
|
|
|
|
|
|
|
||||
Net impact from acquisitions/divestitures(1) |
(2 |
%) |
|
12 |
% |
|
— |
% |
|
4 |
% |
Impact from foreign currency(2) |
(1 |
%) |
|
(1 |
%) |
|
(1 |
%) |
|
(1 |
%) |
Change in organic sales |
(4 |
%) |
|
(1 |
%) |
|
5 |
% |
|
(1 |
%) |
Table 2: Reconciliations of Reported-to-Adjusted Gross Profit and Gross Margin (dollars in millions)
|
|
Three Months Ended |
||||||
|
|
2025 |
|
2024 |
||||
Gross profit |
|
$ |
368.9 |
|
|
$ |
357.4 |
|
Fair value inventory step-up charges |
|
|
— |
|
|
|
2.5 |
|
Adjusted gross profit |
|
$ |
368.9 |
|
|
$ |
359.9 |
|
|
|
|
|
|
||||
Net sales |
|
$ |
814.3 |
|
|
$ |
800.5 |
|
|
|
|
|
|
||||
Gross margin |
|
|
45.3 |
% |
|
|
44.6 |
% |
Adjusted gross margin |
|
|
45.3 |
% |
|
|
45.0 |
% |
Table 3: Reconciliations of Reported-to-Adjusted Net Income Attributable to IDEX and Diluted EPS Attributable to IDEX (in millions, except per share amounts)
|
|
|
|
|
||||
|
|
Three Months Ended |
||||||
|
|
2025 |
|
2024 |
||||
Reported net income attributable to IDEX |
|
$ |
95.5 |
|
|
$ |
121.4 |
|
Fair value inventory step-up charges |
|
|
— |
|
|
|
2.5 |
|
Tax impact on fair value inventory step-up charges |
|
|
— |
|
|
|
(0.5 |
) |
Restructuring expenses and asset impairments |
|
|
17.5 |
|
|
|
1.1 |
|
Tax impact on restructuring expenses and asset impairments |
|
|
(4.1 |
) |
|
|
(0.3 |
) |
Acquisition-related intangible asset amortization |
|
|
31.5 |
|
|
|
24.6 |
|
Tax impact on acquisition-related intangible asset amortization |
|
|
(7.4 |
) |
|
|
(5.6 |
) |
Adjusted net income attributable to IDEX |
|
$ |
133.0 |
|
|
$ |
143.2 |
|
|
|
|
|
|
||||
Reported diluted EPS attributable to IDEX |
|
$ |
1.26 |
|
|
$ |
1.60 |
|
Fair value inventory step-up charges |
|
|
— |
|
|
|
0.03 |
|
Tax impact on fair value inventory step-up charges |
|
|
— |
|
|
|
(0.01 |
) |
Restructuring expenses and asset impairments |
|
|
0.23 |
|
|
|
0.01 |
|
Tax impact on restructuring expenses and asset impairments |
|
|
(0.05 |
) |
|
|
— |
|
Acquisition-related intangible asset amortization |
|
|
0.41 |
|
|
|
0.32 |
|
Tax impact on acquisition-related intangible asset amortization |
|
|
(0.10 |
) |
|
|
(0.07 |
) |
Adjusted diluted EPS attributable to IDEX |
|
$ |
1.75 |
|
|
$ |
1.88 |
|
|
|
|
|
|
||||
Diluted weighted average shares outstanding |
|
|
75.8 |
|
|
|
75.9 |
|
Table 4: Reconciliations of Net Income to Adjusted EBITDA (dollars in millions)
|
|
Three Months Ended |
||||||
|
|
2025 |
|
2024 |
||||
Reported net income |
|
$ |
95.4 |
|
|
$ |
121.3 |
|
Provision for income taxes |
|
|
29.1 |
|
|
|
33.2 |
|
Interest expense - net |
|
|
16.1 |
|
|
|
9.4 |
|
Depreciation |
|
|
18.4 |
|
|
|
16.2 |
|
Amortization |
|
|
31.5 |
|
|
|
24.6 |
|
Fair value inventory step-up charges |
|
|
— |
|
|
|
2.5 |
|
Restructuring expenses and asset impairments |
|
|
17.5 |
|
|
|
1.1 |
|
Adjusted EBITDA |
|
$ |
208.0 |
|
|
$ |
208.3 |
|
|
|
|
|
|
||||
Adjusted EBITDA Components: |
|
|
|
|
||||
FMT |
|
$ |
95.3 |
|
|
$ |
105.4 |
|
HST |
|
|
87.4 |
|
|
|
81.4 |
|
FSDP |
|
|
54.2 |
|
|
|
51.4 |
|
Corporate and other |
|
|
(28.9 |
) |
|
|
(29.9 |
) |
Total Adjusted EBITDA |
|
$ |
208.0 |
|
|
$ |
208.3 |
|
|
|
|
|
|
||||
Net sales |
|
$ |
814.3 |
|
|
$ |
800.5 |
|
|
|
|
|
|
||||
Net income margin |
|
|
11.7 |
% |
|
|
15.2 |
% |
Adjusted EBITDA margin |
|
|
25.5 |
% |
|
|
26.0 |
% |
Table 5: Reconciliations of Cash Flows from Operating Activities to Free Cash Flow (dollars in millions)
|
|
Three Months Ended |
||||||
|
|
2025 |
|
2024 |
||||
Cash flows from operating activities |
|
$ |
105.7 |
|
|
$ |
156.6 |
|
Less: Capital expenditures |
|
|
14.3 |
|
|
|
20.0 |
|
Free cash flow |
|
$ |
91.4 |
|
|
$ |
136.6 |
|
|
|
|
|
|
||||
Reported net income attributable to IDEX |
|
$ |
95.5 |
|
|
$ |
121.4 |
|
Adjusted net income attributable to IDEX |
|
|
133.0 |
|
|
|
143.2 |
|
|
|
|
|
|
||||
Operating cash flow conversion |
|
|
111 |
% |
|
|
129 |
% |
Free cash flow conversion |
|
|
69 |
% |
|
|
95 |
% |
Table 6:
Reconciliation of Estimated 2025 Change in
|
Guidance |
||||||||||
|
Second Quarter 2025 |
|
Full Year 2025 |
||||||||
|
Low End |
|
High End |
|
Low End |
|
High End |
||||
Estimated change in net sales |
6 |
% |
|
8 |
% |
|
4 |
% |
|
6 |
% |
Less: |
|
|
|
|
|
|
|
||||
Net impact from acquisitions/divestitures(1) |
6 |
% |
|
6 |
% |
|
3 |
% |
|
3 |
% |
Impact from foreign currency(2) |
— |
% |
|
— |
% |
|
— |
% |
|
— |
% |
Estimated change in organic sales |
— |
% |
|
2 |
% |
|
1 |
% |
|
3 |
% |
Table 7: Reconciliation of Estimated 2025 Diluted EPS Attributable to IDEX to Adjusted Diluted EPS Attributable to IDEX
|
|
Guidance |
||
|
|
Second Quarter 2025 |
|
Full Year 2025 |
Estimated diluted EPS attributable to IDEX |
|
|
|
|
Restructuring expenses(3) |
|
|
|
|
Tax impact on restructuring expenses |
|
|
|
|
Acquisition-related intangible asset amortization |
|
|
|
|
Tax impact on acquisition-related intangible asset amortization |
|
|
|
|
Estimated adjusted diluted EPS attributable to IDEX |
|
|
|
|
Table 8: Reconciliation of Estimated 2025 Net Income to Adjusted EBITDA (dollars in millions)
|
Guidance |
||||||||||||||
|
Second Quarter 2025 |
|
Full Year 2025 |
||||||||||||
|
Low End |
|
High End |
|
Low End |
|
High End |
||||||||
Estimated Reported net income |
$ |
121.3 |
|
|
$ |
130.1 |
|
|
$ |
498.8 |
|
|
$ |
527.7 |
|
Provision for income taxes |
|
35.3 |
|
|
|
37.8 |
|
|
|
149.3 |
|
|
|
157.8 |
|
Interest expense - net |
|
16.4 |
|
|
|
16.4 |
|
|
|
63.2 |
|
|
|
63.2 |
|
Depreciation |
|
19.1 |
|
|
|
19.1 |
|
|
|
76.6 |
|
|
|
76.6 |
|
Amortization of intangible assets |
|
31.8 |
|
|
|
31.8 |
|
|
|
126.9 |
|
|
|
126.9 |
|
Restructuring expenses(3) |
|
2.9 |
|
|
|
0.9 |
|
|
|
25.0 |
|
|
|
21.0 |
|
Estimated Adjusted EBITDA |
$ |
226.8 |
|
|
$ |
236.1 |
|
|
$ |
939.8 |
|
|
$ |
973.2 |
|
|
|
|
|
|
|
|
|
||||||||
Estimated Net sales |
$ |
854.3 |
|
|
$ |
870.4 |
|
|
$ |
3,415.5 |
|
|
$ |
3,480.9 |
|
|
|
|
|
|
|
|
|
||||||||
Estimated Net income margin |
|
14.2 |
% |
|
|
14.9 |
% |
|
|
14.6 |
% |
|
|
15.2 |
% |
Estimated Adjusted EBITDA margin |
|
26.5 |
% |
|
|
27.0 |
% |
|
|
27.5 |
% |
|
|
28.0 |
% |
(1) Represents the sales from acquired or divested businesses during the first 12 months of ownership or prior to divestiture. |
|
(2) The portion of sales attributable to foreign currency translation is calculated as the difference between (a) the period-to-period change in organic sales, and (b) the period-to-period change in organic sales after applying prior period foreign exchange rates to the current year period. |
|
(3) Represents estimated restructuring costs to be incurred during the remainder of 2025, primarily related to severance. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250501919722/en/
Investor Contact:
Vice President, Investor Relations
(847) 313-9506
Source: