Ralliant Reports First Quarter 2026 Results and Raises Full Year Guidance
-
Revenue of
$535 million , up 11% year-over-year with double-digit revenue growth in both segments - Net earnings margin of 8.3%; adjusted EBITDA margin of 18.6%
-
Net earnings per diluted share (“EPS”) of
$0.39 ; adjusted EPS of$0.57 -
Trailing twelve-month operating cash flow of
$345 million and free cash flow of$303 million -
Executing Enterprise Productivity Program expected to drive
$50-60 million of annualized run-rate savings by 2028 -
Share repurchase authorization raised to
$500 million ; targeting repurchases of ~50% of free cash flow going forward, inclusive of expected accelerated share repurchase program of$100 million
For the first quarter, revenue of
Net earnings were
Net earnings margin was 8.3%, a 500 basis point decline year-over-year. Adjusted EBITDA margin was 18.6%, or approximately 250 basis point decline year-over-year. On a normalized basis, adjusted EBITDA margin improved 270 basis points.
"Our first quarter performance exceeded the high end of guidance, and we are raising 2026 full year guidance,” said
First Quarter 2026 Segment Highlights
(All results compared with the first quarter of 2025 unless otherwise noted.)
Sensors & Safety Systems (S&SS)
Power grid monitoring solutions, defense and space technologies, industrial sensors for demanding environments
-
Revenue of
$324 million , up 11%, and up 9% organically
-
Operating profit of
$89 million and operating profit margin of 27.3%, up 2% and down 240 basis points, respectively
-
Adjusted EBITDA of
$92 million and adjusted EBITDA margin of 28.4%, up 2% and down 245 basis points, respectively; up 70 basis points on a normalized basis
Defense & Space revenue growth was driven by execution against a multi-year backlog from the on-going replenishment of critical missiles and munitions programs.
Operating profit margin and adjusted EBITDA margin declined during the quarter, primarily due to higher employee costs. On a normalized basis, adjusted EBITDA margin expansion was driven by operating leverage on higher revenue that was partially offset by mix impact from higher Defense & Space growth.
|
1 |
Ralliant does not provide a reconciliation for non-GAAP estimates for organic revenue growth or adjusted EBITDA margin on a forward-looking basis because the information necessary to calculate a meaningful or accurate estimation of reconciling items is not available without unreasonable effort. See “Reconciliation of GAAP to Non-GAAP Financial Measures and Other Information” below for more information. |
Test & Measurement (T&M)
Precision instruments and services for advanced electronics
-
Revenue of
$210 million , up 12%, and up 9% organically
-
Operating loss of
$3 million and operating margin of (1.5)%, up 73% and 480 basis points, respectively
-
Adjusted EBITDA of
$25 million and adjusted EBITDA margin of 11.9%, up 96% and 515 basis points, respectively; up 700 basis points on a normalized basis
T&M returned to growth with revenue up double-digits and 9% organically, as electrification and defense demand fueled strong performance in the Communications and
Operating profit margin and adjusted EBITDA margin improved during the quarter, primarily due to higher revenue, partially offset by higher employee costs. On a normalized basis, adjusted EBITDA margin expansion was driven by higher operating leverage from higher sales and productivity savings.
Balance Sheet and Cash Flow
On a reported basis, the Company generated
On
During the quarter, the Company repurchased 1.2 million shares of common stock at an average price per share of
The Company plans to enter into an accelerated share repurchase (“ASR”) program to execute
On
Enterprise Productivity Program
The Enterprise Productivity Program is expected to deliver
OUTLOOK2
Second Quarter 2026
For the second quarter of 2026, Ralliant is providing the following outlook:
-
Revenue:
$540 to$556 million
- Adjusted EBITDA margin: 18.5% to 19.5%
-
Adjusted EPS:
$0.58 to$0.64
Assumptions
-
Net interest expense of
$14 to$16 million
- Adjusted effective tax rate of 16% to 18%
- Weighted average diluted shares outstanding of approximately 112 million
-
Tariff assumptions are based on policy announcements as of
May 8, 2026 ; expect to continue to fully offset cost of known tariffs; does not include the potential for any tariff refunds
Full Year 2026
For the full year 2026, Ralliant is providing the following updated outlook:
-
Revenue:
$2.185 to$2.245 billion
- Adjusted EBITDA margin: 19.5% to 20.5%
-
Adjusted EPS:
$2.53 to$2.69
Assumptions
-
Tariff assumptions are based on policy announcements as of
May 8, 2026 ; expect to continue to fully offset cost of known tariffs; does not include the potential for any tariff refunds
-
Geopolitical environment remains consistent without more severe disruption from
Middle East conflict
-
Enterprise Productivity Program in-year savings of
$10-12M
- Net interest expense and adjusted effective tax rate consistent with Q2 guidance
- Weighted average diluted shares outstanding of 111 to 112 million
- Share repurchases to represent approximately 50% of free cash flow
|
2 |
Ralliant does not provide a reconciliation for non-GAAP estimates for adjusted EBITDA margin, adjusted EPS, or adjusted effective tax rate on a forward-looking basis because the information necessary to calculate a meaningful or accurate estimation of reconciling items is not available without unreasonable effort. See “Reconciliation of GAAP to Non-GAAP Financial Measures and Other Information” below for more information. |
CONFERENCE CALL DETAILS
Ralliant will hold a conference call on
The conference call can be accessed by dialing 877-407-8211 within the
ABOUT RALLIANT
Ralliant is a global provider of precision technologies that specializes in designing, developing, manufacturing, and servicing precision instruments and highly engineered products. Ralliant’s two strategic reporting segments — Sensors & Safety Systems and Test & Measurement — include well-known brands with leading positions in their markets. The Company’s businesses empower engineers with precision technologies essential for breakthrough innovation that brings advanced technologies to the market faster and more efficiently. With over 150 years of operating experience and enduring customer trust, the Company is known for delivering innovative, high-quality products with the precision that mission-critical systems demand. Ralliant is headquartered in
NON-GAAP FINANCIAL MEASURES
In addition to the financial measures prepared in accordance with generally accepted accounting principles in
FORWARD-LOOKING STATEMENTS
Certain statements included in this earnings release are “forward-looking statements” within the meaning of the
Terminology such as “believe”, “expect”, “anticipate”, “forecast”, “positioned”, “intend”, “plan”, “project”, “estimate”, “grow”, “will”, “should”, “could”, “would”, “may”, “strategy”, “opportunity”, “possible”, “potential”, “outlook”, “assumptions”, “target”, and “guidance” and similar references to future periods are intended to identify forward-looking statements, although not all forward-looking statements are accompanied by such words. Forward-looking statements are based on assumptions and assessments made by management of the Company in light of their experience and perceptions of historical trends, current conditions, expected future developments and other factors they believe to be appropriate. These forward-looking statements are subject to a number of risks and uncertainties, including but not limited to the risks and uncertainties set forth under “Information Relating to Forward-Looking Statements and Risk Factor Summary,” “Risk Factors,” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in the Company’s Annual Report on Form 10-K filed with the U.S. Securities and Exchange Commission (the “SEC”) on
Forward-looking statements are not guarantees of future performance and actual results may differ materially from the results, developments, and business decisions contemplated by the Company’s forward-looking statements. Accordingly, you should not place undue reliance on any such forward-looking statements. Forward-looking statements speak only as of the date of the document or other communication in which they are made (or such earlier date as may be specified in such statement). Ralliant assumes no obligation to update or revise any forward-looking statement, whether as a result of new information, future events and developments, or otherwise.
The timing and amount of share repurchases will be determined by Ralliant based on its evaluation of market conditions and other factors. The Company’s stated plans do not obligate Ralliant to acquire any particular amount of shares and may be suspended or discontinued at any time.
|
RALLIANT CORPORATION AND SUBSIDIARIES |
|||||||
|
CONSOLIDATED AND COMBINED CONDENSED STATEMENTS OF EARNINGS |
|||||||
|
($ and shares in millions, except per share amounts) (Unaudited) |
|||||||
|
|
Three Months Ended |
||||||
|
|
|
|
|
||||
|
Sales |
$ |
534.6 |
|
|
$ |
481.8 |
|
|
Cost of sales |
|
(262.3 |
) |
|
|
(238.4 |
) |
|
Gross profit |
|
272.3 |
|
|
|
243.4 |
|
|
Operating expenses: |
|
|
|
||||
|
Selling, general and administrative |
|
(160.5 |
) |
|
|
(128.3 |
) |
|
Research and development |
|
(43.7 |
) |
|
|
(41.3 |
) |
|
Operating profit |
|
68.1 |
|
|
|
73.8 |
|
|
Non-operating expense, net: |
|
|
|
||||
|
Interest expense, net |
|
(14.7 |
) |
|
|
— |
|
|
Other non-operating expenses, net |
|
(0.5 |
) |
|
|
(0.5 |
) |
|
Earnings before income taxes |
|
52.9 |
|
|
|
73.3 |
|
|
Income tax expense |
|
(8.7 |
) |
|
|
(9.4 |
) |
|
Net earnings |
$ |
44.2 |
|
|
$ |
63.9 |
|
|
|
|
|
|
||||
|
Net earnings per share: |
|
|
|
||||
|
Basic |
$ |
0.39 |
|
|
$ |
0.57 |
|
|
Diluted |
$ |
0.39 |
|
|
$ |
0.57 |
|
|
Average common stock and common equivalent shares outstanding: |
|
|
|
||||
|
Basic |
|
112.4 |
|
|
|
112.7 |
|
|
Diluted |
|
113.2 |
|
|
|
112.7 |
|
|
This information is presented for reference only. When filed, a complete copy of Ralliant’s Form 10-Q financial statements will be available on the Ralliant Investor Relations website (investors.ralliant.com). |
|||||||
|
RALLIANT CORPORATION AND SUBSIDIARIES |
|||||||
|
SEGMENT INFORMATION |
|||||||
|
($ in millions) (Unaudited) |
|||||||
|
|
Three Months Ended |
||||||
|
|
|
|
|
||||
|
Sales: |
|
|
|
||||
|
Sensors and safety systems |
$ |
324.4 |
|
|
$ |
293.3 |
|
|
Test and measurement |
|
210.2 |
|
|
|
188.5 |
|
|
Total |
$ |
534.6 |
|
|
$ |
481.8 |
|
|
|
|
|
|
||||
|
Operating profit (loss): |
|
|
|
||||
|
Sensors and safety systems |
$ |
88.7 |
|
|
$ |
87.0 |
|
|
Test and measurement |
|
(3.2 |
) |
|
|
(11.9 |
) |
|
Unallocated corporate costs and other (a) |
|
(17.4 |
) |
|
|
(1.3 |
) |
|
Total |
$ |
68.1 |
|
|
$ |
73.8 |
|
|
|
|
|
|
||||
|
Operating profit (loss) margins: |
|
|
|
||||
|
Sensors and safety systems |
|
27.3 |
% |
|
|
29.7 |
% |
|
Test and measurement |
|
(1.5 |
)% |
|
|
(6.3 |
)% |
|
Total |
|
12.7 |
% |
|
|
15.3 |
% |
|
(a) Amounts primarily related to standalone public company costs |
|||||||
|
This information is presented for reference only. When filed, a complete copy of Ralliant’s Form 10-Q financial statements will be available on the Ralliant Investor Relations website (investors.ralliant.com). |
|||||||
|
RALLIANT CORPORATION AND SUBSIDIARIES |
|||||||
|
CONSOLIDATED CONDENSED BALANCE SHEETS |
|||||||
|
($ and shares in millions, except per share amounts) |
|||||||
|
|
|
|
|
||||
|
|
(Unaudited) |
|
|
||||
|
ASSETS |
|
|
|
||||
|
Current assets: |
|
|
|
||||
|
Cash and equivalents |
$ |
268.0 |
|
|
$ |
318.8 |
|
|
Accounts receivable less allowance for credit losses of |
|
277.2 |
|
|
|
285.3 |
|
|
Inventories: |
|
|
|
||||
|
Finished goods |
|
64.0 |
|
|
|
63.5 |
|
|
Work in process |
|
133.1 |
|
|
|
119.5 |
|
|
Raw materials |
|
124.2 |
|
|
|
118.6 |
|
|
Inventories, net |
|
321.3 |
|
|
|
301.6 |
|
|
Prepaid expenses and other current assets |
|
63.0 |
|
|
|
70.4 |
|
|
Total current assets |
|
929.5 |
|
|
|
976.1 |
|
|
Property, plant and equipment, net of accumulated depreciation of |
|
214.8 |
|
|
|
214.2 |
|
|
Other assets |
|
172.7 |
|
|
|
163.7 |
|
|
|
|
1,617.3 |
|
|
|
1,672.4 |
|
|
Other intangible assets, net |
|
762.5 |
|
|
|
795.2 |
|
|
Total assets |
$ |
3,696.8 |
|
|
$ |
3,821.6 |
|
|
|
|
|
|
||||
|
LIABILITIES AND EQUITY |
|
|
|
||||
|
Current liabilities: |
|
|
|
||||
|
Current portion of long-term debt |
$ |
— |
|
|
$ |
530.4 |
|
|
Trade accounts payable |
|
248.8 |
|
|
|
263.7 |
|
|
Accrued expenses and other current liabilities |
|
330.2 |
|
|
|
365.6 |
|
|
Total current liabilities |
|
579.0 |
|
|
|
1,159.7 |
|
|
Long-term debt |
|
1,148.3 |
|
|
|
618.4 |
|
|
Other long-term liabilities |
|
404.0 |
|
|
|
409.2 |
|
|
Total liabilities |
|
2,131.3 |
|
|
|
2,187.3 |
|
|
Commitments and contingencies (Note 9) |
|
|
|
||||
|
|
|
|
|
||||
|
Equity: |
|
|
|
||||
|
Common stock: |
|
1.1 |
|
|
|
1.1 |
|
|
Preferred stock: |
|
— |
|
|
|
— |
|
|
Additional paid-in capital |
|
3,232.2 |
|
|
|
3,223.4 |
|
|
|
|
(50.5 |
) |
|
|
— |
|
|
Accumulated deficit |
|
(1,306.7 |
) |
|
|
(1,345.3 |
) |
|
Accumulated other comprehensive loss |
|
(310.6 |
) |
|
|
(244.9 |
) |
|
Total equity |
|
1,565.5 |
|
|
|
1,634.3 |
|
|
Total liabilities and equity |
$ |
3,696.8 |
|
|
$ |
3,821.6 |
|
|
This information is presented for reference only. When filed, a complete copy of Ralliant’s Form 10-Q financial statements will be available on the Ralliant Investor Relations website (investors.ralliant.com). |
|||||||
|
RALLIANT CORPORATION AND SUBSIDIARIES |
|||||||
|
CONSOLIDATED AND COMBINED CONDENSED STATEMENTS OF CASH FLOWS |
|||||||
|
($ in millions) (Unaudited) |
|||||||
|
|
Three Months Ended |
||||||
|
|
|
|
|
||||
|
Cash flows from operating activities: |
|
|
|
||||
|
Net earnings |
$ |
44.2 |
|
|
$ |
63.9 |
|
|
Adjustments to reconcile net earnings to net cash provided by operating activities: |
|
|
|
||||
|
Amortization |
|
22.3 |
|
|
|
20.3 |
|
|
Depreciation |
|
7.4 |
|
|
|
6.6 |
|
|
Stock-based compensation |
|
11.1 |
|
|
|
6.5 |
|
|
Change in accounts receivable, net |
|
6.7 |
|
|
|
5.0 |
|
|
Change in inventories |
|
(20.6 |
) |
|
|
2.6 |
|
|
Change in trade accounts payable |
|
(14.8 |
) |
|
|
(17.0 |
) |
|
Change in prepaid expenses and other assets |
|
3.3 |
|
|
|
(6.1 |
) |
|
Change in accrued expenses and other liabilities |
|
(40.5 |
) |
|
|
(9.8 |
) |
|
Net cash provided by operating activities |
|
19.1 |
|
|
|
72.0 |
|
|
|
|
|
|
||||
|
Cash flows from investing activities: |
|
|
|
||||
|
Purchases of property, plant and equipment |
|
(8.7 |
) |
|
|
(5.6 |
) |
|
Proceeds from sale of property |
|
— |
|
|
|
1.5 |
|
|
Net cash used in investing activities |
|
(8.7 |
) |
|
|
(4.1 |
) |
|
|
|
|
|
||||
|
Cash flows from financing activities: |
|
|
|
||||
|
Payments of debt issuance costs |
|
(0.8 |
) |
|
|
— |
|
|
Net transfers to Former Parent |
|
— |
|
|
|
(72.6 |
) |
|
Repurchase of common shares |
|
(50.5 |
) |
|
|
— |
|
|
Dividends paid |
|
(5.6 |
) |
|
|
— |
|
|
Other financing activities |
|
(2.2 |
) |
|
|
— |
|
|
Net cash used in financing activities |
|
(59.1 |
) |
|
|
(72.6 |
) |
|
|
|
|
|
||||
|
Effect of exchange rate changes on cash and equivalents |
|
(2.1 |
) |
|
|
4.7 |
|
|
Net change in cash and equivalents |
|
(50.8 |
) |
|
|
— |
|
|
Beginning balance of cash and equivalents |
|
318.8 |
|
|
|
— |
|
|
Ending balance of cash and equivalents |
$ |
268.0 |
|
|
$ |
— |
|
|
This information is presented for reference only. When filed, a complete copy of Ralliant’s Form 10-Q financial statements will be available on the Ralliant Investor Relations website (investors.ralliant.com). |
|||||||
RALLIANT CORPORATION AND SUBSIDIARIES
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
A ND OTHER INFORMATION
This earnings release includes a reconciliation of certain non-GAAP financial measures with the most directly comparable financial measures calculated in accordance with GAAP below. Management believes that each of the non-GAAP financial measures described below provide useful information to investors by reflecting additional ways of viewing aspects of the operations of
These non-GAAP measures should be considered in addition to, and not as a replacement for or superior to, the comparable GAAP measures, and may not be comparable to similarly titled measures reported by other companies.
Ralliant does not provide a reconciliation for non-GAAP estimates for adjusted diluted net earnings per share (“EPS”), adjusted earnings before income taxes, interest, depreciation, and amortization (“EBITDA”) margin (including segment adjusted EBITDA margin), adjusted effective tax rate, or organic revenue growth on a forward-looking basis because the information necessary to calculate a meaningful or accurate estimation of reconciling items is not available without unreasonable effort. For example, such reconciling items include the impact of foreign currency exchange gains or losses, gains or losses that are unusual or nonrecurring in nature, as well as discrete taxable events. These items are uncertain, depend on various factors and may have a substantial and unpredictable impact on the Company’s GAAP results.
Adjusted net earnings, adjusted diluted EPS, adjusted EBITDA (including segment adjusted EBITDA), normalized adjusted EBITDA (including segment normalized adjusted EBITDA), adjusted EBITDA margin (including segment adjusted EBITDA margin), and normalized adjusted EBITDA margin (including segment normalized adjusted EBITDA margin)
Ralliant discloses the non-GAAP measures of historical adjusted net earnings, historical adjusted diluted EPS, historical adjusted EBITDA (including historical segment adjusted EBITDA), and historical adjusted EBITDA margin (including historical segment adjusted EBITDA margin) which to the extent applicable, makes the following adjustments to the most comparable GAAP measures:
- Excluding on a pretax basis amortization of acquisition related intangible assets;
- Excluding on a pretax basis the costs incurred pursuant to discrete restructuring plans that are fundamentally different from ongoing productivity improvements in terms of the size, strategic nature, planning requirements and the inconsistent frequency of such plans as well as the associated macroeconomic drivers which underlie such plans (the “discrete restructuring charges”);
- Excluding on a pretax basis goodwill impairment;
- Excluding on a pretax basis separation costs.
- Excluding on a pretax basis acquisition and divestiture related adjustments and costs;
In addition, with respect to the non-GAAP measures of historical adjusted net earnings and historical adjusted diluted net earnings per share, Ralliant makes the following adjustments to GAAP net earnings and GAAP diluted net earnings per share:
- Excluding the tax effect (to the extent tax deductible) of the pretax adjustments noted above. The tax effect of such adjustments was calculated by applying the overall estimated effective tax rate to the pretax amount of each adjustment (unless the nature of the item and/or the tax jurisdiction in which the item has been recorded requires application of a specific tax rate or tax treatment, in which case the tax effect of such item is estimated by applying such specific tax rate or tax treatment). The Company expects to apply the overall estimated effective tax rate to each adjustment going forward; and
- Excluding the discrete tax adjustment related to the impact of the repricing of deferred tax balances due to an enacted reduction in the German corporate tax rate as well as the discrete tax adjustment related to the goodwill impairment impact on the associated deferred tax balances. These items are considered to be one time in nature and therefore considered to be non-GAAP adjustments in Q4 2025.
Normalized adjusted EBITDA (including segment normalized adjusted EBITDA) for the first quarter of 2025 refers to adjusted EBITDA further adjusted to reflect additional standalone public company costs on a full year basis in order to improve comparability, as results in periods prior to and shortly following the separation from Fortive were impacted by separation-related factors.
Normalized adjusted EBITDA margin (including segment normalized adjusted EBITDA margin) for the first quarter of 2025 refers to normalized adjusted EBITDA as a percentage of GAAP revenue.
Amortization of Acquisition Related Intangible Assets
As a result of Ralliant’s acquisition activity, there was significant amortization expense associated with definite-lived intangible assets. The Company excludes the amortization expense of acquisition related intangible assets incurred in each period, and impairment charges incurred, if any. Management believes that this adjustment provides investors with additional insight into the Company’s operational performance and profitability as such impacts are not related to its organic business performance.
Discrete Restructuring Charges
Ralliant excludes costs incurred pursuant to discrete restructuring plans that are fundamentally different in terms of the size, strategic nature and planning requirements, as well as the inconsistent frequency, of such plans originating from significant macroeconomic trends or material disruptions to operations, economy, or capital markets from the ongoing productivity improvements that result from application of the Ralliant Business System or from execution of general cost saving strategies. Because these restructuring plans will be incremental to the fundamental activities that arise in the ordinary course of business and management believes are not indicative of ongoing operating costs in a given period, the Company excludes these costs to facilitate a more consistent comparison of operating results over time. Restructuring costs related primarily to an acquisition are not included in this adjustment but are instead included in acquisition and divestiture related items.
Goodwill Impairment
In the fourth quarter of 2025, in connection with its annual impairment testing, the Company recorded an impairment charge to the Test & Measurement reporting unit goodwill of
Separation Costs
Ralliant became a standalone public company in the third quarter of 2025 and incurred incremental recurring and non-recurring charges as a result of the separation from Fortive. The Company performed an analysis to determine the split between recurring and non-recurring and have only recorded the non-recurring charges as a non-GAAP adjustment in the third quarter of 2025. These charges included equity plan payments due to the dissolution of such plans as a result of the separation, retention bonuses to certain employees, disentanglement expenses resulting from the separation, and certain audit, tax, and legal services.
Acquisition and Divestiture Related Adjustments and Costs
While Ralliant has a history of acquisition and divestiture activity, the Company does not acquire and divest businesses or assets on a predictable cycle. The amount of an acquisition’s purchase price allocated to inventory fair value adjustments are unique to each acquisition and can vary significantly from acquisition to acquisition. In addition, transaction costs, which include acquisition, divestiture, integration, and restructuring costs related to completed or announced transactions, and the non-recurring gains on divestitures of businesses or assets are unique to each transaction and are impacted from period to period depending on the number of acquisitions or divestitures evaluated, pending, or completed during such period, and the complexity of such transactions. The Company adjusts for transaction costs, acquisition related fair value adjustments to inventory, integration costs, and corresponding restructuring charges related to acquisitions, in each case, incurred in a given period.
Organic Revenue Growth
Ralliant uses the term “organic revenue growth” (including segment organic revenue growth) when referring to a corresponding year-over-year GAAP revenue measure, excluding (1) the impact from acquired or divested businesses and (2) the impact of foreign currency translation. The portion of sales attributable to acquisitions or acquired businesses refers to sales from acquisitions or acquired businesses prior to the first anniversary of the acquisition date less the amount of sales attributable to certain businesses or product lines that, at the time of reporting, have been divested or are pending divestiture but are not, and will not be, considered discontinued operations prior to the first anniversary of the divestiture. The portion of sales attributable to the impact of foreign currency translation is calculated as the difference between (a) the period-to-period change in sales (excluding sales impact from acquired businesses) and (b) the period-to-period change in sales (excluding sales impact from acquired businesses) after applying the current period foreign exchange rates to the prior year period.
Management believes that this non-GAAP measure provides useful information to investors by helping identify underlying growth trends in the Company’s business and facilitating comparisons of its revenue performance with prior and future periods and to the Company’s peers. The Company excludes the effect of acquisition and divestiture-related items because the nature, size and number of such transactions can vary dramatically from period to period and between the Company and its peers. The Company excludes the effect of foreign currency translation from organic revenue growth because the impact of currency translation is not under management’s control and is subject to volatility.
Free Cash Flow
Ralliant uses the term “free cash flow” when referring to net cash provided by operating activities calculated according to GAAP less payments for capital expenditures.
Management believes this non-GAAP measure provides useful information to investors in assessing the Company’s ability to generate cash without external financing, fund acquisitions and other investments and, in the absence of refinancing, repay its debt obligations. However, it should be noted that free cash flow as a liquidity measure has material limitations because it excludes certain expenditures that are required or that the Company has committed to, such as debt service requirements and other non-discretionary expenditures.
|
Adjusted Net Earnings and Adjusted Diluted Net Earnings Per Share (Unaudited) |
|||||||||||||||||||||||
|
|
Three Months Ended |
||||||||||||||||||||||
|
($ in millions, except per share amounts) |
|
|
|
|
|
||||||||||||||||||
|
|
|
|
Per share
|
|
|
|
Per share
|
|
|
|
Per share
|
||||||||||||
|
Net earnings (loss) and net earnings (loss) per share (GAAP) |
$ |
44.2 |
|
|
$ |
0.39 |
|
|
$ |
(1,373.9 |
) |
|
$ |
(12.17 |
) |
|
$ |
63.9 |
|
|
$ |
0.57 |
|
|
|
|
— |
|
|
|
— |
|
|
|
1,441.7 |
|
|
|
12.77 |
|
|
|
— |
|
|
|
— |
|
|
Amortization of acquisition related intangible assets |
|
22.3 |
|
|
|
0.20 |
|
|
|
22.2 |
|
|
|
0.20 |
|
|
|
20.3 |
|
|
|
0.18 |
|
|
Acquisition and divestiture related adjustments and costs |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1.0 |
|
|
|
0.01 |
|
|
Discrete restructuring charges |
|
2.1 |
|
|
|
0.02 |
|
|
|
9.0 |
|
|
|
0.08 |
|
|
|
0.5 |
|
|
|
— |
|
|
Separation costs |
|
— |
|
|
|
— |
|
|
|
2.6 |
|
|
|
0.02 |
|
|
|
— |
|
|
|
— |
|
|
Tax effect of the adjustments reflected above |
|
(3.8 |
) |
|
|
(0.03 |
) |
|
|
(5.6 |
) |
|
|
(0.05 |
) |
|
|
(3.0 |
) |
|
|
(0.03 |
) |
|
Discrete tax adjustments |
|
— |
|
|
|
— |
|
|
|
(17.5 |
) |
|
|
(0.16 |
) |
|
|
— |
|
|
|
— |
|
|
Adjusted net earnings and adjusted diluted net earnings per share (Non-GAAP) |
$ |
64.8 |
|
|
$ |
0.57 |
|
|
$ |
78.5 |
|
|
$ |
0.70 |
|
|
$ |
82.7 |
|
|
$ |
0.73 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Average common diluted stock outstanding (shares in millions) |
|
|
|
113.2 |
|
|
|
|
|
112.9 |
|
|
|
|
|
112.7 |
|
||||||
|
The sum of the components of adjusted diluted net earnings per share may not foot due to rounding. |
|||||||||||||||||||||||
|
Adjusted EBITDA, Adjusted EBITDA Margin, Normalized Adjusted EBITDA, and Normalized Adjusted EBITDA Margin (Unaudited) |
|||||||||||
|
|
Three Months Ended |
||||||||||
|
($ in millions) |
|
|
|
|
|
||||||
|
Revenue (GAAP) |
$ |
534.6 |
|
|
$ |
554.6 |
|
|
$ |
481.8 |
|
|
|
|
|
|
|
|
||||||
|
Net earnings (loss) (GAAP) |
$ |
44.2 |
|
|
$ |
(1,373.9 |
) |
|
$ |
63.9 |
|
|
Interest expense, net |
|
14.7 |
|
|
|
16.0 |
|
|
|
— |
|
|
Income tax expense (benefit) |
|
8.7 |
|
|
|
(9.9 |
) |
|
|
9.4 |
|
|
Depreciation |
|
7.4 |
|
|
|
7.8 |
|
|
|
6.6 |
|
|
Amortization |
|
22.3 |
|
|
|
22.2 |
|
|
|
20.3 |
|
|
EBITDA (Non-GAAP) |
|
97.3 |
|
|
|
(1,337.8 |
) |
|
|
100.2 |
|
|
|
|
— |
|
|
|
1,441.7 |
|
|
|
— |
|
|
Acquisition and divestiture related adjustments and costs |
|
— |
|
|
|
— |
|
|
|
1.0 |
|
|
Discrete restructuring charges |
|
2.1 |
|
|
|
9.0 |
|
|
|
0.5 |
|
|
Separation costs |
|
— |
|
|
|
2.6 |
|
|
|
— |
|
|
Adjusted EBITDA (Non-GAAP) |
|
99.4 |
|
|
|
115.5 |
|
|
|
101.7 |
|
|
Normalizing Adjustment (a) |
|
— |
|
|
|
— |
|
|
|
(25.1 |
) |
|
Normalized Adjusted EBITDA (Non-GAAP) |
$ |
99.4 |
|
|
$ |
115.5 |
|
|
$ |
76.6 |
|
|
|
|
|
|
|
|
||||||
|
Net earnings (loss) margin (GAAP) |
|
8.3 |
% |
|
|
(247.7 |
)% |
|
|
13.3 |
% |
|
Adjusted EBITDA margin (Non-GAAP) |
|
18.6 |
% |
|
|
20.8 |
% |
|
|
21.1 |
% |
|
Normalized adjusted EBITDA margin (Non-GAAP) |
|
18.6 |
% |
|
|
20.8 |
% |
|
|
15.9 |
% |
|
(a) Normalizing adjustment reflects additional standalone public company costs ( |
|||||||||||
|
Segment Adjusted EBITDA, Segment Adjusted EBITDA Margin, Segment Normalized Adjusted EBITDA, and Segment Normalized Adjusted EBITDA Margin (Unaudited) |
|||||||||||||||||||||||||||||||||||
|
|
Three Months Ended |
||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
|
($ in millions) |
Sensors and
|
|
Test and
|
|
Unallocated
|
|
Sensors and
|
|
Test and
|
|
Unallocated
|
|
Sensors and
|
|
Test and
|
|
Unallocated
|
||||||||||||||||||
|
Revenue (GAAP) |
$ |
324.4 |
|
|
$ |
210.2 |
|
|
$ |
— |
|
|
$ |
337.2 |
|
|
$ |
217.4 |
|
|
$ |
— |
|
|
$ |
293.3 |
|
|
$ |
188.5 |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Operating profit (loss) (GAAP) |
$ |
88.7 |
|
|
$ |
(3.2 |
) |
|
$ |
(17.4 |
) |
|
$ |
84.6 |
|
|
$ |
(1,437.6 |
) |
|
$ |
(14.8 |
) |
|
$ |
87.0 |
|
|
$ |
(11.9 |
) |
|
$ |
(1.3 |
) |
|
Goodwill Impairment |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,441.7 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Amortization of acquisition-related intangible assets |
|
0.3 |
|
|
|
22.0 |
|
|
|
— |
|
|
|
0.3 |
|
|
|
21.9 |
|
|
|
— |
|
|
|
0.6 |
|
|
|
19.7 |
|
|
|
— |
|
|
Acquisition related adjustments and costs |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1.0 |
|
|
|
— |
|
|
Discrete restructuring charges |
|
— |
|
|
|
2.1 |
|
|
|
— |
|
|
|
5.9 |
|
|
|
3.1 |
|
|
|
— |
|
|
|
— |
|
|
|
0.5 |
|
|
|
— |
|
|
Separation costs |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.3 |
|
|
|
0.5 |
|
|
|
1.8 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Depreciation |
|
3.0 |
|
|
|
4.3 |
|
|
|
0.1 |
|
|
|
3.2 |
|
|
|
4.9 |
|
|
|
(0.3 |
) |
|
|
2.8 |
|
|
|
3.8 |
|
|
|
— |
|
|
Other |
|
0.1 |
|
|
|
(0.1 |
) |
|
|
(0.5 |
) |
|
|
0.1 |
|
|
|
— |
|
|
|
(0.1 |
) |
|
|
(0.2 |
) |
|
|
(0.3 |
) |
|
|
— |
|
|
Adjusted EBITDA (Non-GAAP) |
|
92.1 |
|
|
|
25.1 |
|
|
|
(17.8 |
) |
|
|
94.4 |
|
|
|
34.5 |
|
|
|
(13.4 |
) |
|
|
90.2 |
|
|
|
12.8 |
|
|
|
(1.3 |
) |
|
Normalizing Adjustment (b) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(8.9 |
) |
|
|
(3.5 |
) |
|
|
(12.7 |
) |
|
Normalized Adjusted EBITDA (Non-GAAP) |
$ |
92.1 |
|
|
$ |
25.1 |
|
|
$ |
(17.8 |
) |
|
$ |
94.4 |
|
|
$ |
34.5 |
|
|
$ |
(13.4 |
) |
|
$ |
81.3 |
|
|
$ |
9.3 |
|
|
$ |
(14.0 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Operating profit (loss) margin (GAAP) |
|
27.3 |
% |
|
|
(1.5 |
)% |
|
|
|
|
25.1 |
% |
|
|
(661.3 |
)% |
|
|
|
|
29.7 |
% |
|
|
(6.3 |
)% |
|
|
||||||
|
Adjusted EBITDA margin (Non-GAAP) |
|
28.4 |
% |
|
|
11.9 |
% |
|
|
|
|
28.0 |
% |
|
|
15.9 |
% |
|
|
|
|
30.8 |
% |
|
|
6.8 |
% |
|
|
||||||
|
Normalized adjusted EBITDA margin (Non-GAAP) |
|
28.4 |
% |
|
|
11.9 |
% |
|
|
|
|
28.0 |
% |
|
|
15.9 |
% |
|
|
|
|
27.7 |
% |
|
|
4.9 |
% |
|
|
||||||
|
(a) Amounts primarily related to standalone public company costs. |
|||||||||||||||||||||||||||||||||||
|
(b) Normalizing adjustment reflects additional standalone public company costs ( |
|||||||||||||||||||||||||||||||||||
|
The sum of the components of adjusted EBITDA may not equal due to rounding. |
|||||||||||||||||||||||||||||||||||
|
Organic Revenue Growth (Unaudited) |
||||||||
|
|
Three Months Ended |
|||||||
|
|
Ralliant |
|
Sensors and Safety Systems |
|
Test and Measurement |
|||
|
Total revenue growth (GAAP) |
11.0 |
% |
|
10.6 |
% |
|
11.6 |
% |
|
Impact of: |
|
|
|
|
|
|||
|
Currency exchange rates |
(2.2 |
)% |
|
(1.8 |
)% |
|
(2.9 |
)% |
|
Organic revenue growth (Non-GAAP) |
8.8 |
% |
|
8.8 |
% |
|
8.7 |
% |
|
Free Cash Flow (Unaudited) |
|||||||
|
|
Three Months Ended |
||||||
|
($ in millions) |
|
|
|
||||
|
Operating cash flows (GAAP) |
$ |
19.1 |
|
|
$ |
72.0 |
|
|
Less: Purchases of property, plant & equipment (capital expenditures) (GAAP) |
|
(8.7 |
) |
|
|
(5.6 |
) |
|
Free cash flow (Non-GAAP) |
$ |
10.4 |
|
|
$ |
66.4 |
|
|
|
|
|
|
||||
|
|
Trailing Twelve Months |
||
|
($ in millions) |
|
||
|
Operating cash flows (GAAP) |
$ |
344.9 |
|
|
Less: Purchases of property, plant & equipment (capital expenditures) (GAAP) |
|
(42.3 |
) |
|
Free cash flow (Non-GAAP) |
$ |
302.6 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20260511568003/en/
INVESTOR CONTACT
Vice President, Investor Relations
Investors@ralliant.com
MEDIA CONTACT
Vice President, Communications
Media@ralliant.com
Source: