Allegion (NYSE: ALLE) Reports Q2-2025 Financial Results
Americas Non-Residential Business Leads with HSD Growth; Company Raises Full-Year Revenue and EPS Outlook
Quarterly Financial Highlights
(All comparisons against the second quarter of 2024, unless otherwise noted)
-
Net earnings per share (EPS) of
$1.85 , up 4.5% compared with$1.77 ; Adjusted EPS of$2.04 , up 4.1% compared with$1.96 -
Revenues of
$1,022.0 million , up 5.8% on a reported basis and up 3.2% on an organic basis - Operating margin of 21.5%, compared with 21.6%; Adjusted operating margin of 23.7%, flat compared with prior year
“We’re excited to share strong second-quarter results that demonstrate the agility of our team in navigating today’s dynamic environment. Quarterly revenue exceeded
“We are steadily delivering on the long-term commitments we shared recently at our Investor Day.
Company Results
(All comparisons against the second quarter of 2024, unless otherwise noted)
Second-quarter 2025 net revenues increased 5.8%. On an organic basis, which excludes impacts of acquisitions, divestitures and foreign currency movements, net revenues increased 3.2%, led by the
Second-quarter 2025 operating income was
Second-quarter 2025 operating margin was 21.5%, compared with 21.6%. The adjusted operating margin in second-quarter 2025 was 23.7%, flat with prior year. Operating margin performance resulted from volume leverage and mix offset by higher incentive compensation.
Segment Results
(All comparisons against the second quarter of 2024, unless otherwise noted)
The
The International segment revenues increased 2.9% (down 2.2% on an organic basis). The organic revenue decrease was driven by volume and offset partially by price. Reported revenue reflects a positive impact from acquisitions of 1.1% and a 4.0% tailwind from foreign currency. Adjusted operating margin in the region increased 100 basis points to 13.1%.
Additional Items
(All comparisons against the second quarter of 2024, unless otherwise noted)
Interest expense for second-quarter 2025 was
Other income, net for second-quarter 2025 was
The company’s effective tax rate for second-quarter 2025 was 20.3% primarily due to the timing of discrete items, compared with 17.8%. The company’s adjusted effective tax rate for second-quarter 2025 was 20.7%, compared with 18.2%.
Cash Flow and Liquidity
Year-to-date available cash flow for 2025 was
Share Repurchase and Dividends
In the second quarter of 2025, the company repurchased approximately 0.3 million shares for approximately
2025 Full-Year Outlook
(All comparisons against full-year 2024, unless otherwise noted)
The company is raising its 2025 full-year revenue growth outlook, which is expected to be 6.5% to 7.5% on a reported basis and 3.5% to 4.5% organically, after excluding the expected impacts of acquisitions, divestitures and foreign currency movements.
The company estimates tariff costs of approximately
The company is raising the outlook for 2025 full-year EPS and expects it to be in the range of
Adjustments to 2025 EPS include estimated impacts of approximately
The outlook assumes an average diluted share count for the full year of approximately 86.5 million shares.
The company expects full-year available cash flow to be 85% to 90% of adjusted net income.
Conference Call Information
On
A real-time, listen-only webcast of the conference call will be broadcast live online. Individuals wishing to listen may access the call through https://investor.allegion.com.
About
At
Non-GAAP Measures
This news release includes adjusted non-GAAP financial information which should be considered supplemental to, not a substitute for or superior to, the financial measure calculated in accordance with GAAP. The company presents operating income, operating margin, earnings before income taxes, effective tax rate, net earnings and diluted earnings per share (EPS) on both a
Forward-Looking Statements
This press release contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, and Section 21E of the Securities Exchange Act of 1934, including, but not limited to, statements under the headings “2025 Full-Year Outlook Highlights,” “2025 Full-Year Outlook” and statements regarding the company's 2025 and future financial performance, the company’s business plans and strategy, the company’s growth strategy, the company’s capital allocation strategy, the company’s ability to successfully complete and integrate acquisitions and achieve anticipated strategic and financial benefits and the performance of the markets in which the company operates. These forward-looking statements generally are identified by the words “believe,” “aim,” “projected,” “expect,” “anticipate,” “estimate,” “forecast,” “outlook,” “intend,” “scheduled,” “targets,” “strategy,” “future,” “opportunity,” “plan,” “may,” “should,” “will,” “would,” “will be,” “will continue,” “will likely result” or the negative thereof or variations thereon or similar expressions generally intended to identify forward-looking statements. Forward-looking statements may relate to such matters as projections of revenue, margins, expenses, tax rate and provisions, earnings, cash flows, benefit obligations, dividends, share purchases or other financial items; any statements of the plans, strategies and objectives of management for future operations, including those relating to any statements concerning expected development, performance or market share relating to our products and services; any statements regarding future economic conditions or our performance; any statements regarding pending investigations, claims or disputes; any statements of expectation or belief; and any statements of assumptions underlying any of the foregoing. Undue reliance should not be placed on any forward-looking statements, as these statements are based on the company's currently available information and our current assumptions, expectations and projections about future events. They are subject to future events, risks and uncertainties - many of which are beyond the company’s control - as well as potentially inaccurate assumptions, that could cause actual results to differ materially from those in the forward-looking statements. Important factors and other risks that may affect the company's business or that could cause actual results to differ materially are included in filings the company makes with the
|
|||||||||||||||
Condensed and Consolidated Income Statements |
|||||||||||||||
(In millions, except per share data) |
|||||||||||||||
|
|||||||||||||||
UNAUDITED |
|||||||||||||||
|
Three months ended |
|
Six months ended |
||||||||||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||||||
|
|
|
|
|
|
|
|
||||||||
Net revenues |
$ |
1,022.0 |
|
|
$ |
965.6 |
|
|
$ |
1,963.9 |
|
|
$ |
1,859.5 |
|
Cost of goods sold |
|
555.5 |
|
|
|
537.3 |
|
|
|
1,074.9 |
|
|
|
1,039.8 |
|
Gross profit |
|
466.5 |
|
|
|
428.3 |
|
|
|
889.0 |
|
|
|
819.7 |
|
|
|
|
|
|
|
|
|
||||||||
Selling and administrative expenses |
|
246.8 |
|
|
|
219.3 |
|
|
|
472.9 |
|
|
|
438.6 |
|
Operating income |
|
219.7 |
|
|
|
209.0 |
|
|
|
416.1 |
|
|
|
381.1 |
|
|
|
|
|
|
|
|
|
||||||||
Interest expense |
|
24.6 |
|
|
|
25.1 |
|
|
|
49.3 |
|
|
|
48.0 |
|
Other income, net |
|
(5.3 |
) |
|
|
(5.1 |
) |
|
|
(8.8 |
) |
|
|
(8.8 |
) |
Earnings before income taxes |
|
200.4 |
|
|
|
189.0 |
|
|
|
375.6 |
|
|
|
341.9 |
|
|
|
|
|
|
|
|
|
||||||||
Provision for income taxes |
|
40.7 |
|
|
|
33.6 |
|
|
|
67.7 |
|
|
|
62.7 |
|
Net earnings |
$ |
159.7 |
|
|
$ |
155.4 |
|
|
|
307.9 |
|
|
|
279.2 |
|
|
|
|
|
|
|
|
|
||||||||
Basic earnings per ordinary share |
$ |
1.86 |
|
|
$ |
1.78 |
|
|
$ |
3.57 |
|
|
$ |
3.19 |
|
|
|
|
|
|
|
|
|
||||||||
Diluted earnings per ordinary share |
$ |
1.85 |
|
|
$ |
1.77 |
|
|
$ |
3.56 |
|
|
$ |
3.18 |
|
|
|
|
|
|
|
|
|
||||||||
Shares outstanding - basic |
|
86.0 |
|
|
|
87.3 |
|
|
|
86.2 |
|
|
|
87.5 |
|
Shares outstanding - diluted |
|
86.4 |
|
|
|
87.7 |
|
|
|
86.6 |
|
|
|
87.9 |
|
|
|||||
Condensed and Consolidated Balance Sheets |
|||||
(In millions) |
|||||
|
|||||
UNAUDITED |
|||||
|
|||||
|
|
|
|
||
ASSETS |
|
|
|
||
Cash and cash equivalents |
$ |
656.8 |
|
$ |
503.8 |
Accounts and notes receivables, net |
|
477.4 |
|
|
418.9 |
Inventories |
|
479.5 |
|
|
423.0 |
Other current assets |
|
63.9 |
|
|
76.6 |
Total current assets |
|
1,677.6 |
|
|
1,422.3 |
Property, plant and equipment, net |
|
410.7 |
|
|
385.3 |
|
|
1,574.2 |
|
|
1,489.4 |
Intangible assets, net |
|
595.7 |
|
|
569.0 |
Other noncurrent assets |
|
656.6 |
|
|
621.8 |
Total assets |
$ |
4,914.8 |
|
$ |
4,487.8 |
|
|
|
|
||
LIABILITIES AND EQUITY |
|
|
|
||
Accounts payable |
$ |
273.0 |
|
$ |
258.0 |
Accrued expenses and other current liabilities |
|
430.6 |
|
|
417.0 |
Short-term borrowings and current maturities of long-term debt |
|
24.9 |
|
|
21.9 |
Total current liabilities |
|
728.5 |
|
|
696.9 |
Long-term debt |
|
2,042.3 |
|
|
1,977.6 |
Other noncurrent liabilities |
|
357.5 |
|
|
312.6 |
Equity |
|
1,786.5 |
|
|
1,500.7 |
Total liabilities and equity |
$ |
4,914.8 |
|
$ |
4,487.8 |
|
|||||||
Condensed and Consolidated Statements of Cash Flows |
|||||||
(In millions) |
|||||||
|
|||||||
UNAUDITED |
|||||||
|
|||||||
|
Six months ended |
||||||
|
2025 |
|
2024 |
||||
Operating Activities |
|
|
|
||||
Net earnings |
$ |
307.9 |
|
|
$ |
279.2 |
|
Depreciation and amortization |
|
61.9 |
|
|
|
59.5 |
|
Changes in assets and liabilities and other non-cash items |
|
(55.6 |
) |
|
|
(114.6 |
) |
Net cash provided by operating activities |
|
314.2 |
|
|
|
224.1 |
|
|
|
|
|
||||
Investing Activities |
|
|
|
||||
Capital expenditures |
|
(38.8 |
) |
|
|
(48.1 |
) |
Acquisition of businesses, net of cash acquired |
|
(47.4 |
) |
|
|
(120.8 |
) |
Other investing activities, net |
|
3.6 |
|
|
|
2.9 |
|
Net cash used in investing activities |
|
(82.6 |
) |
|
|
(166.0 |
) |
|
|
|
|
||||
Financing Activities |
|
|
|
||||
Net proceeds from debt |
|
66.6 |
|
|
|
393.6 |
|
Debt financing costs |
|
— |
|
|
|
(6.6 |
) |
Dividends paid to ordinary shareholders |
|
(87.8 |
) |
|
|
(83.8 |
) |
Repurchase of ordinary shares |
|
(80.0 |
) |
|
|
(80.0 |
) |
Other financing activities, net |
|
2.0 |
|
|
|
5.0 |
|
Net cash (used in) provided by financing activities |
|
(99.2 |
) |
|
|
228.2 |
|
|
|
|
|
||||
Effect of exchange rate changes on cash and cash equivalents |
|
20.6 |
|
|
|
(6.9 |
) |
Net increase in cash and cash equivalents |
|
153.0 |
|
|
|
279.4 |
|
Cash and cash equivalents - beginning of period |
|
503.8 |
|
|
|
468.1 |
|
Cash and cash equivalents - end of period |
$ |
656.8 |
|
|
$ |
747.5 |
|
SUPPLEMENTAL SCHEDULES |
|||||||||||||||
|
SCHEDULE 1 |
||||||||||||||
SELECTED OPERATING SEGMENT INFORMATION |
|||||||||||||||
(In millions) |
|||||||||||||||
|
Three months ended |
|
Six months ended |
||||||||||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||||||
Net revenues |
|
|
|
|
|
|
|
||||||||
Allegion Americas |
$ |
821.5 |
|
|
$ |
770.7 |
|
|
$ |
1,579.3 |
|
|
$ |
1,480.0 |
|
|
|
200.5 |
|
|
|
194.9 |
|
|
|
384.6 |
|
|
|
379.5 |
|
Total net revenues |
$ |
1,022.0 |
|
|
$ |
965.6 |
|
|
$ |
1,963.9 |
|
|
$ |
1,859.5 |
|
|
|
|
|
|
|
|
|
||||||||
Operating income (loss) |
|
|
|
|
|
|
|
||||||||
Allegion Americas |
$ |
236.6 |
|
|
$ |
214.3 |
|
|
$ |
448.0 |
|
|
$ |
401.3 |
|
|
|
15.7 |
|
|
|
17.7 |
|
|
|
27.4 |
|
|
|
30.7 |
|
Corporate unallocated |
|
(32.6 |
) |
|
|
(23.0 |
) |
|
|
(59.3 |
) |
|
|
(50.9 |
) |
Total operating income |
$ |
219.7 |
|
|
$ |
209.0 |
|
|
$ |
416.1 |
|
|
$ |
381.1 |
|
|
SCHEDULE 2 |
The Company presents operating income, operating margin, effective tax rate, net earnings and diluted earnings per share (EPS) on both a |
|
|
|
The Company defines the presented non-GAAP measures as follows:
|
|
These non-GAAP measures may not be defined and calculated the same as similar measures used by other companies. |
RECONCILIATION OF GAAP TO NON-GAAP NET EARNINGS |
|||||||||||||||||||||
|
|||||||||||||||||||||
(In millions, except per share data) |
|||||||||||||||||||||
|
|||||||||||||||||||||
|
Three months ended |
|
Three months ended |
||||||||||||||||||
|
Reported |
|
Adjustments |
|
Adjusted
|
|
Reported |
|
Adjustments |
|
Adjusted
|
||||||||||
Net revenues |
$ |
1,022.0 |
|
|
$ |
— |
|
$ |
1,022.0 |
|
|
$ |
965.6 |
|
|
$ |
— |
|
$ |
965.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating income |
|
219.7 |
|
|
|
22.2 |
(1) |
|
241.9 |
|
|
|
209.0 |
|
|
|
19.6 |
(1) |
|
228.6 |
|
Operating margin |
|
21.5 |
% |
|
|
|
|
23.7 |
% |
|
|
21.6 |
% |
|
|
|
|
23.7 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Earnings before income taxes |
|
200.4 |
|
|
|
22.2 |
(2) |
|
222.6 |
|
|
|
189.0 |
|
|
|
20.9 |
(2) |
|
209.9 |
|
Provision for income taxes |
|
40.7 |
|
|
|
5.3 |
(3) |
|
46.0 |
|
|
|
33.6 |
|
|
|
4.6 |
(3) |
|
38.2 |
|
Effective income tax rate |
|
20.3 |
% |
|
|
|
|
20.7 |
% |
|
|
17.8 |
% |
|
|
|
|
18.2 |
% |
||
Net earnings |
|
159.7 |
|
|
|
16.9 |
|
|
176.6 |
|
|
|
155.4 |
|
|
|
16.3 |
|
|
171.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Diluted earnings per ordinary share: |
$ |
1.85 |
|
|
$ |
0.19 |
|
$ |
2.04 |
|
|
$ |
1.77 |
|
|
$ |
0.19 |
|
$ |
1.96 |
|
(1) |
Adjustments to operating income for the three months ended |
|
(2) |
Adjustments to earnings before income taxes for the three months ended |
|
(3) |
Adjustments to the provision for income taxes for the three months ended |
Six months ended |
|
Six months ended |
|||||||||||||||||||
|
Reported |
|
Adjustments |
|
Adjusted
|
|
Reported |
|
Adjustments |
|
Adjusted
|
||||||||||
Net revenues |
$ |
1,963.9 |
|
|
$ |
— |
|
$ |
1,963.9 |
|
|
$ |
1,859.5 |
|
|
$ |
— |
|
$ |
1,859.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating income |
|
416.1 |
|
|
|
39.2 |
(1) |
|
455.3 |
|
|
|
381.1 |
|
|
|
36.8 |
(1) |
|
417.9 |
|
Operating margin |
|
21.2 |
% |
|
|
|
|
23.2 |
% |
|
|
20.5 |
% |
|
|
|
|
22.5 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Earnings before income taxes |
|
375.6 |
|
|
|
39.2 |
(2) |
|
414.8 |
|
|
|
341.9 |
|
|
|
38.1 |
(2) |
|
380.0 |
|
Provision for income taxes |
|
67.7 |
|
|
|
9.3 |
(3) |
|
77.0 |
|
|
|
62.7 |
|
|
|
8.7 |
(3) |
|
71.4 |
|
Effective income tax rate |
|
18.0 |
% |
|
|
|
|
18.6 |
% |
|
|
18.3 |
% |
|
|
|
|
18.8 |
% |
||
Net earnings |
|
307.9 |
|
|
|
29.9 |
|
|
337.8 |
|
|
|
279.2 |
|
|
|
29.4 |
|
|
308.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Diluted earnings per ordinary share: |
$ |
3.56 |
|
|
$ |
0.34 |
|
$ |
3.90 |
|
|
$ |
3.18 |
|
|
$ |
0.33 |
|
$ |
3.51 |
(1) |
Adjustments to operating income for the six months ended |
|
(2) |
Adjustments to earnings before income taxes for the six months ended |
|
(3) |
Adjustments to the provision for income taxes for the six months ended |
|
|
SCHEDULE 3 |
||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP REVENUE AND OPERATING INCOME BY REGION |
|||||||||||||
(In millions) |
|||||||||||||
|
Three months ended |
|
Three months ended |
||||||||||
|
As Reported |
|
Margin |
|
As Reported |
|
Margin |
||||||
Allegion Americas |
|
|
|
|
|
|
|
||||||
Net revenues (GAAP) |
$ |
821.5 |
|
|
|
|
$ |
770.7 |
|
|
|
||
|
|
|
|
|
|
|
|
||||||
Operating income (GAAP) |
$ |
236.6 |
|
|
28.8 |
% |
|
$ |
214.3 |
|
|
27.8 |
% |
Acquisition and integration costs |
|
0.4 |
|
|
— |
% |
|
|
2.7 |
|
|
0.4 |
% |
Amortization of acquired intangible assets |
|
8.6 |
|
|
1.1 |
% |
|
|
9.2 |
|
|
1.2 |
% |
Adjusted operating income |
|
245.6 |
|
|
29.9 |
% |
|
|
226.2 |
|
|
29.4 |
% |
Depreciation and amortization of nonacquired intangible assets |
|
11.3 |
|
|
1.4 |
% |
|
|
10.3 |
|
|
1.3 |
% |
Adjusted EBITDA |
$ |
256.9 |
|
|
31.3 |
% |
|
$ |
236.5 |
|
|
30.7 |
% |
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
||||||
Net revenues (GAAP) |
$ |
200.5 |
|
|
|
|
$ |
194.9 |
|
|
|
||
|
|
|
|
|
|
|
|
||||||
Operating income (GAAP) |
$ |
15.7 |
|
|
7.8 |
% |
|
$ |
17.7 |
|
|
9.1 |
% |
Restructuring charges |
|
0.4 |
|
|
0.2 |
% |
|
|
0.2 |
|
|
0.1 |
% |
Acquisition and integration costs |
|
4.0 |
|
|
2.0 |
% |
|
|
— |
|
|
— |
% |
Amortization of acquired intangible assets |
|
6.1 |
|
|
3.1 |
% |
|
|
5.7 |
|
|
2.9 |
% |
Adjusted operating income |
|
26.2 |
|
|
13.1 |
% |
|
|
23.6 |
|
|
12.1 |
% |
Depreciation and amortization of nonacquired intangible assets |
|
4.7 |
|
|
2.3 |
% |
|
|
4.6 |
|
|
2.4 |
% |
Adjusted EBITDA |
$ |
30.9 |
|
|
15.4 |
% |
|
$ |
28.2 |
|
|
14.5 |
% |
|
|
|
|
|
|
|
|
||||||
Corporate |
|
|
|
|
|
|
|
||||||
Operating loss (GAAP) |
$ |
(32.6 |
) |
|
|
|
$ |
(23.0 |
) |
|
|
||
Acquisition and integration costs |
|
2.7 |
|
|
|
|
|
1.8 |
|
|
|
||
Adjusted operating loss |
|
(29.9 |
) |
|
|
|
|
(21.2 |
) |
|
|
||
Depreciation and amortization of nonacquired intangible assets |
|
0.2 |
|
|
|
|
|
0.2 |
|
|
|
||
Adjusted EBITDA |
$ |
(29.7 |
) |
|
|
|
$ |
(21.0 |
) |
|
|
||
|
|
|
|
|
|
|
|
||||||
Total |
|
|
|
|
|
|
|
||||||
Net revenues |
$ |
1,022.0 |
|
|
|
|
$ |
965.6 |
|
|
|
||
|
|
|
|
|
|
|
|
||||||
Adjusted operating income |
$ |
241.9 |
|
|
23.7 |
% |
|
$ |
228.6 |
|
|
23.7 |
% |
Depreciation and amortization of nonacquired intangible assets |
|
16.2 |
|
|
1.6 |
% |
|
|
15.1 |
|
|
1.6 |
% |
Adjusted EBITDA |
$ |
258.1 |
|
|
25.3 |
% |
|
$ |
243.7 |
|
|
25.3 |
% |
|
Six months ended |
|
Six months ended |
||||||||||
|
As Reported |
|
Margin |
|
As Reported |
|
Margin |
||||||
Allegion Americas |
|
|
|
|
|
|
|
||||||
Net revenues (GAAP) |
$ |
1,579.3 |
|
|
|
|
$ |
1,480.0 |
|
|
|
||
|
|
|
|
|
|
|
|
||||||
Operating income (GAAP) |
$ |
448.0 |
|
|
28.4 |
% |
|
$ |
401.3 |
|
|
27.1 |
% |
Restructuring charges |
|
0.1 |
|
|
— |
% |
|
|
0.1 |
|
|
— |
% |
Acquisition and integration costs |
|
1.1 |
|
|
0.1 |
% |
|
|
4.6 |
|
|
0.3 |
% |
Amortization of acquired intangible assets |
|
17.3 |
|
|
1.0 |
% |
|
|
17.5 |
|
|
1.2 |
% |
Adjusted operating income |
|
466.5 |
|
|
29.5 |
% |
|
|
423.5 |
|
|
28.6 |
% |
Depreciation and amortization of nonacquired intangible assets |
|
21.5 |
|
|
1.4 |
% |
|
|
19.5 |
|
|
1.3 |
% |
Adjusted EBITDA |
$ |
488.0 |
|
|
30.9 |
% |
|
$ |
443.0 |
|
|
29.9 |
% |
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
||||||
Net revenues (GAAP) |
$ |
384.6 |
|
|
|
|
$ |
379.5 |
|
|
|
||
|
|
|
|
|
|
|
|
||||||
Operating income (GAAP) |
$ |
27.4 |
|
|
7.1 |
% |
|
$ |
30.7 |
|
|
8.1 |
% |
Restructuring charges |
|
1.0 |
|
|
0.3 |
% |
|
|
0.5 |
|
|
0.1 |
% |
Acquisition and integration costs |
|
4.2 |
|
|
1.1 |
% |
|
|
0.4 |
|
|
0.1 |
% |
Amortization of acquired intangible assets |
|
12.3 |
|
|
3.2 |
% |
|
|
11.3 |
|
|
3.0 |
% |
Adjusted operating income |
|
44.9 |
|
|
11.7 |
% |
|
|
42.9 |
|
|
11.3 |
% |
Depreciation and amortization of nonacquired intangible assets |
|
8.9 |
|
|
2.3 |
% |
|
|
9.1 |
|
|
2.4 |
% |
Adjusted EBITDA |
$ |
53.8 |
|
|
14.0 |
% |
|
$ |
52.0 |
|
|
13.7 |
% |
|
|
|
|
|
|
|
|
||||||
Corporate |
|
|
|
|
|
|
|
||||||
Operating loss (GAAP) |
$ |
(59.3 |
) |
|
|
|
$ |
(50.9 |
) |
|
|
||
Restructuring charges |
|
— |
|
|
|
|
|
0.1 |
|
|
|
||
Acquisition and integration costs |
|
3.2 |
|
|
|
|
|
2.3 |
|
|
|
||
Adjusted operating loss |
|
(56.1 |
) |
|
|
|
|
(48.5 |
) |
|
|
||
Depreciation and amortization of nonacquired intangible assets |
|
0.4 |
|
|
|
|
|
0.5 |
|
|
|
||
Adjusted EBITDA |
$ |
(55.7 |
) |
|
|
|
$ |
(48.0 |
) |
|
|
||
|
|
|
|
|
|
|
|
||||||
Total |
|
|
|
|
|
|
|
||||||
Net revenues |
$ |
1,963.9 |
|
|
|
|
$ |
1,859.5 |
|
|
|
||
|
|
|
|
|
|
|
|
||||||
Adjusted operating income |
$ |
455.3 |
|
|
23.2 |
% |
|
$ |
417.9 |
|
|
22.5 |
% |
Depreciation and amortization of nonacquired intangible assets |
|
30.8 |
|
|
1.6 |
% |
|
|
29.1 |
|
|
1.5 |
% |
Adjusted EBITDA |
$ |
486.1 |
|
|
24.8 |
% |
|
$ |
447.0 |
|
|
24.0 |
% |
|
SCHEDULE 4 |
||||||
RECONCILIATION OF CASH PROVIDED BY OPERATING ACTIVITIES TO AVAILABLE CASH FLOW AND NET EARNINGS TO ADJUSTED EBITDA (In millions) |
|||||||
|
Six months ended |
||||||
|
2025 |
|
2024 |
||||
Net cash provided by operating activities |
$ |
314.2 |
|
|
$ |
224.1 |
|
Capital expenditures |
|
(38.8 |
) |
|
|
(48.1 |
) |
Available cash flow |
$ |
275.4 |
|
|
$ |
176.0 |
|
|
Three months ended |
|
Six months ended |
||||||||||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||||||
Net earnings (GAAP) |
$ |
159.7 |
|
|
$ |
155.4 |
|
|
$ |
307.9 |
|
|
$ |
279.2 |
|
Provision for income taxes |
|
40.7 |
|
|
|
33.6 |
|
|
|
67.7 |
|
|
|
62.7 |
|
Interest expense |
|
24.6 |
|
|
|
25.1 |
|
|
|
49.3 |
|
|
|
48.0 |
|
Amortization of acquired intangible assets |
|
14.7 |
|
|
|
14.9 |
|
|
|
29.6 |
|
|
|
28.8 |
|
Depreciation and amortization of nonacquired intangible assets |
|
16.2 |
|
|
|
15.1 |
|
|
|
30.8 |
|
|
|
29.1 |
|
EBITDA |
|
255.9 |
|
|
|
244.1 |
|
|
|
485.3 |
|
|
|
447.8 |
|
|
|
|
|
|
|
|
|
||||||||
Other income, net |
|
(5.3 |
) |
|
|
(5.1 |
) |
|
|
(8.8 |
) |
|
|
(8.8 |
) |
Acquisition and integration costs and restructuring charges |
|
7.5 |
|
|
|
4.7 |
|
|
|
9.6 |
|
|
|
8.0 |
|
Adjusted EBITDA |
$ |
258.1 |
|
|
$ |
243.7 |
|
|
$ |
486.1 |
|
|
$ |
447.0 |
|
|
SCHEDULE 5 |
||||||||||||
RECONCILIATION OF GAAP REVENUE GROWTH TO NON-GAAP ORGANIC REVENUE GROWTH BY REGION | |||||||||||||
|
Three months ended |
|
Six months ended |
||||||||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||||
Allegion Americas |
|
|
|
|
|
|
|
||||||
Revenue growth (GAAP) |
6.6 |
% |
|
6.0 |
% |
|
6.7 |
% |
|
0.8 |
% |
||
Acquisitions |
(2.1 |
)% |
|
(0.4 |
)% |
|
(2.2 |
)% |
|
(0.2 |
)% |
||
Currency translation effects |
— |
% |
|
0.1 |
% |
|
0.2 |
% |
|
0.1 |
% |
||
Organic growth (non-GAAP) |
4.5 |
% |
|
5.7 |
% |
|
4.7 |
% |
|
0.7 |
% |
||
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
||||||
Revenue growth (GAAP) |
2.9 |
% |
|
5.2 |
% |
|
1.3 |
% |
|
3.3 |
% |
||
Acquisitions |
(1.1 |
)% |
|
(3.2 |
)% |
|
(1.4 |
)% |
|
(2.3 |
)% |
||
Currency translation effects |
(4.0 |
)% |
|
1.1 |
% |
|
(0.6 |
)% |
|
0.2 |
% |
||
Organic growth (non-GAAP) |
(2.2 |
)% |
|
3.1 |
% |
|
(0.7 |
)% |
|
1.2 |
% |
||
|
|
|
|
|
|
|
|
||||||
Total |
|
|
|
|
|
|
|
||||||
Revenue growth (GAAP) |
5.8 |
% |
|
5.8 |
% |
|
5.6 |
% |
|
1.3 |
% |
||
Acquisitions |
(1.9 |
)% |
|
(0.9 |
)% |
|
(2.1 |
)% |
|
(0.6 |
)% |
||
Currency translation effects |
(0.7 |
)% |
|
0.3 |
% |
|
0.1 |
% |
|
0.1 |
% |
||
Organic growth (non-GAAP) |
3.2 |
% |
|
5.2 |
% |
|
3.6 |
% |
|
0.8 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250724373549/en/
Media Contact:
317-810-3241
Whitney.Moorman@allegion.com
Analyst Contacts:
317-810-3107
Jobi.Coyle@allegion.com
463-210-8595
Joshua.Pokrzywinski@allegion.com
Source: