IDEX Corporation
10/30/2024 | Press release | Distributed by Public on 10/30/2024 10:38
Quarterly Report for Quarter Ending September 30, 2024 (Form 10-Q)
iex-20240930
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
_____________________________
Form 10-Q
| ☑ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
| For the quarterly period ended | September 30, 2024 |
OR
| ☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
| For the transition period from | to |
Commission File Number:1-10235
IDEX CORPORATION
(Exact name of registrant as specified in its charter)
| Delaware | 36-3555336 | |||
|
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) |
|||
| 3100 Sanders Road, | Suite 301, | Northbrook, | Illinois | 60062 |
| (Address of principal executive offices) | (Zip Code) |
Registrant's telephone number, including area code: (847) 498-7070
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
| Common Stock, par value $.01 per share | IEX | New York Stock Exchange |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes☑No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
Yes☑No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of "large accelerated filer," "accelerated filer," "smaller reporting company," and "emerging growth company" in Rule 12b-2 of the Exchange Act.
| Large accelerated filer | ☑ |
Accelerated filer ☐
|
Non-accelerated filer ☐
|
Smaller reporting company | ☐ |
| Emerging growth company | ☐ | ||||
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes ☐No ☑
Number of shares of common stock of IDEX Corporation outstanding as of October 25, 2024: 75,723,308.
TABLE OF CONTENTS
|
Part I. Financial Information
|
||
| Item 1. |
Financial Statements
|
1
|
|
Condensed Consolidated Statements of Income
|
1
|
|
|
Condensed Consolidated Statements of Comprehensive Income
|
2
|
|
|
Condensed Consolidated Balance Sheets
|
3
|
|
|
Condensed Consolidated Statements of Equity
|
4
|
|
|
Condensed Consolidated Statements of Cash Flows
|
5
|
|
|
Notes to Condensed Consolidated Financial Statements
|
6
|
|
|
Note 1. Basis of Presentation and Significant Accounting Policies
|
6
|
|
|
Note 2. Acquisitions and Divestitures
|
6
|
|
|
Note 3. Business Segments
|
10
|
|
|
Note 4. Revenue
|
11
|
|
|
Note 5. Earnings Per Common Share
|
14
|
|
|
Note 6. Balance Sheet Components
|
15
|
|
|
Note 7. Goodwill and Intangible Assets
|
15
|
|
|
Note 8. Borrowings
|
17
|
|
|
Note 9. Fair Value Measurements
|
18
|
|
|
Note 10. Accumulated Other Comprehensive Loss
|
20
|
|
|
Note 11. Share Repurchases
|
21
|
|
|
Note 12. Share-Based Compensation
|
21
|
|
|
Note 13. Retirement Benefits
|
24
|
|
|
Note 14. Commitments and Contingencies
|
25
|
|
|
Note 15. Income Taxes
|
25
|
|
| Item 2. |
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
26
|
| Item 3. |
Quantitative and Qualitative Disclosures About Market Risk
|
38
|
| Item 4. |
Controls and Procedures
|
38
|
|
Part II. Other Information
|
||
| Item 1. |
Legal Proceedings
|
39
|
| Item 1A. |
Risk Factors
|
39
|
| Item 2. |
Unregistered Sales of Equity Securities and Use of Proceeds
|
39
|
| Item 5. |
Other Information
|
39
|
| Item 6. |
Exhibits
|
40
|
|
Signatures
|
41
|
Cautionary Statement Under the Private Securities Litigation Reform Act
This quarterly report on Form 10-Q, including the "Overview," "Results of Operations" and "Liquidity and Capital Resources" sections of this Management's Discussion and Analysis of Financial Condition and Results of Operations, 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 business strategy, outlook and the assumptions underlying these expectations, plant and equipment capacity for future growth, planned production, anticipated future acquisition behavior and capital deployment, inventory recalibration and future order stabilization and lead time, expectations regarding market sector contraction, recovery, stabilization or growth, availability and sufficiency of cash and financing alternatives, the anticipated benefits of the Company's recent acquisitions, and are indicated by words or phrases such as "anticipates," "estimates," "plans," "guidance," "expects," "projects," "forecasts," "should," "could," "will," "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 report.
The risks and uncertainties include, but are not limited to, the following: levels of industrial activity and economic conditions in the U.S. and other countries around the world, including uncertainties in the financial markets; pricing pressures, including inflation and rising interest rates, and other competitive factors and levels of capital spending in certain industries; the impact of catastrophic weather events, natural disasters and public health threats; economic and political consequences resulting from terrorist attacks and wars; the Company's ability to make acquisitions and to integrate and operate acquired businesses on a profitable basis; cybersecurity incidents; the relationship of the U.S. dollar to other currencies and its impact on pricing and cost competitiveness; political and economic conditions in foreign countries in which the Company operates; developments with respect to trade policy and tariffs; interest rates; capacity utilization and the effect this has on costs; labor markets; supply chain conditions; market conditions and material costs; risks related to environmental, social and corporate governance issues, including those related to climate change and sustainability; and developments with respect to contingencies, such as litigation and environmental matters.
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 Securities and Exchange Commission ("SEC") and the other risks discussed in the Company's filings with the SEC. The forward-looking statements included here are only made as of the date of this report, and management undertakes no obligation to publicly update them to reflect subsequent events or circumstances, except as may be required by law. Investors are cautioned not to rely unduly on forward-looking statements when evaluating the information presented here.
Table of Contents
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements
IDEX CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(in millions, except per share amounts)
(unaudited)
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||
| 2024 | 2023 | 2024 | 2023 | |||||
| Net sales | $ | 798.2 | $ | 793.4 | $ | 2,405.9 | $ | 2,485.0 |
| Cost of sales | 444.3 | 443.8 | 1,327.8 | 1,374.9 | ||||
| Gross profit | 353.9 | 349.6 | 1,078.1 | 1,110.1 | ||||
| Selling, general and administrative expenses | 182.9 | 165.9 | 560.8 | 529.9 | ||||
| Restructuring expenses and asset impairments | 3.0 | 4.1 | 5.4 | 8.2 | ||||
| Operating income | 168.0 | 179.6 | 511.9 | 572.0 | ||||
|
Gain on sale of business
|
0.6 | (93.8) | (4.0) | (93.8) | ||||
| Other expense (income) - net | 2.7 | (2.1) | - | 5.6 | ||||
| Interest expense - net | 10.3 | 13.7 | 27.8 | 40.1 | ||||
| Income before income taxes | 154.4 | 261.8 | 488.1 | 620.1 | ||||
| Provision for income taxes | 35.5 | 52.8 | 106.7 | 132.8 | ||||
| Net income | 118.9 | 209.0 | 381.4 | 487.3 | ||||
| Net loss attributable to noncontrolling interest | 0.2 | 0.1 | 0.4 | 0.2 | ||||
| Net income attributable to IDEX | $ | 119.1 | $ | 209.1 | $ | 381.8 | $ | 487.5 |
| Earnings per common share: | ||||||||
| Basic earnings per common share attributable to IDEX | $ | 1.57 | $ | 2.76 | $ | 5.03 | $ | 6.44 |
| Diluted earnings per common share attributable to IDEX | $ | 1.57 | $ | 2.75 | $ | 5.02 | $ | 6.42 |
| Share data: | ||||||||
| Basic weighted average common shares outstanding | 75.7 | 75.6 | 75.7 | 75.6 | ||||
| Diluted weighted average common shares outstanding | 75.9 | 75.9 | 75.9 | 75.9 |
See Notes to Condensed Consolidated Financial Statements
1
Table of Contents
IDEX CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(in millions)
(unaudited)
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||
| 2024 | 2023 | 2024 | 2023 | |||||
| Net income | $ | 118.9 | $ | 209.0 | $ | 381.4 | $ | 487.3 |
| Other comprehensive income (loss): | ||||||||
|
Pension and other postretirement adjustments, net of tax of $0.1, $-, $0.2 and $0.2, respectively
|
(0.1) | (0.3) | (0.4) | (0.8) | ||||
| Cumulative translation adjustment | 91.8 | (58.1) | 21.5 | (19.2) | ||||
| Other comprehensive income (loss), net of tax | 91.7 | (58.4) | 21.1 | (20.0) | ||||
| Comprehensive income | 210.6 | 150.6 | 402.5 | 467.3 | ||||
| Comprehensive loss attributable to noncontrolling interest | 0.2 | 0.1 | 0.4 | 0.2 | ||||
| Comprehensive income attributable to IDEX | $ | 210.8 | $ | 150.7 | $ | 402.9 | $ | 467.5 |
See Notes to Condensed Consolidated Financial Statements
2
Table of Contents
IDEX CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(in millions, except per share amounts)
(unaudited)
| September 30, 2024 | December 31, 2023 | |||
| ASSETS | ||||
| Current assets | ||||
| Cash and cash equivalents | $ | 633.2 | $ | 534.3 |
| Receivables - net | 475.1 | 427.8 | ||
| Inventories - net | 488.2 | 420.8 | ||
| Other current assets | 81.3 | 63.4 | ||
| Total current assets | 1,677.8 | 1,446.3 | ||
|
Property, plant and equipment - net of accumulated depreciation of $595.7 and $545.7 at September 30, 2024 and December 31, 2023, respectively
|
468.6 | 430.3 | ||
| Goodwill | 3,316.0 | 2,838.3 | ||
| Intangible assets - net | 1,349.4 | 1,011.8 | ||
| Other noncurrent assets | 155.7 | 138.5 | ||
| Total assets | $ | 6,967.5 | $ | 5,865.2 |
| LIABILITIES AND EQUITY | ||||
| Current liabilities | ||||
| Trade accounts payable | $ | 210.4 | $ | 179.7 |
| Accrued expenses | 301.2 | 271.5 | ||
| Current portion of long-term borrowings | 0.6 | 0.6 | ||
| Dividends payable | 52.4 | 48.5 | ||
| Total current liabilities | 564.6 | 500.3 | ||
| Long-term borrowings - net | 2,075.1 | 1,325.1 | ||
| Deferred income taxes | 301.3 | 291.9 | ||
| Other noncurrent liabilities | 208.2 | 206.7 | ||
| Total liabilities | 3,149.2 | 2,324.0 | ||
|
Commitments and contingencies (Note 14)
|
||||
| Shareholders' equity | ||||
| Preferred stock: | ||||
|
Authorized: 5.0 million shares, $.01 per share par value; Issued: None
|
- | - | ||
| Common stock: | ||||
|
Authorized: 150.0 million shares, $.01 per share par value
|
||||
|
Issued: 90.1 million shares at both September 30, 2024 and December 31, 2023
|
0.9 | 0.9 | ||
|
Treasury stock at cost: 14.2 million shares at September 30, 2024 and 14.3 million shares at December 31, 2023
|
(1,176.5) | (1,187.0) | ||
| Additional paid-in capital | 859.9 | 839.0 | ||
| Retained earnings | 4,159.3 | 3,934.3 | ||
| Accumulated other comprehensive loss | (24.7) | (45.8) | ||
| Total shareholders' equity | 3,818.9 | 3,541.4 | ||
| Noncontrolling interest | (0.6) | (0.2) | ||
| Total equity | 3,818.3 | 3,541.2 | ||
| Total liabilities and equity | $ | 6,967.5 | $ | 5,865.2 |
See Notes to Condensed Consolidated Financial Statements
3
Table of Contents
IDEX CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF EQUITY
(in millions)
(unaudited)
| Common Stock Shares |
Common Stock and Additional Paid-In Capital |
Treasury Stock Shares |
Treasury Stock |
Accumulated Other Comprehensive Loss |
Retained Earnings |
Total Shareholders' Equity |
Noncontrolling Interest | Total Equity | ||||||||
| Three Months Ended September 30, 2024 | ||||||||||||||||
| Balance, June 30, 2024 | 90.1 | $ | 856.8 | 14.2 | $ | (1,179.1) | $ | (116.4) | $ | 4,092.5 | $ | 3,653.8 | $ | (0.4) | $ | 3,653.4 |
| Net income (loss) | - | - | - | - | - | 119.1 | 119.1 | (0.2) | 118.9 | |||||||
| Other comprehensive income, net of tax | - | - | - | - | 91.7 | - | 91.7 | - | 91.7 | |||||||
|
Net issuance of shares of treasury stock (net of tax of $0.2)
|
- | - | - | 2.6 | - | - | 2.6 | - | 2.6 | |||||||
| Share-based compensation | - | 4.0 | - | - | - | - | 4.0 | - | 4.0 | |||||||
|
Cash dividends declared - $0.69 per common share
|
- | - | - | - | - | (52.3) | (52.3) | - | (52.3) | |||||||
| Balance, September 30, 2024 | 90.1 | $ | 860.8 | 14.2 | $ | (1,176.5) | $ | (24.7) | $ | 4,159.3 | $ | 3,818.9 | $ | (0.6) | $ | 3,818.3 |
| Nine Months Ended September 30, 2024 | ||||||||||||||||
| Balance, December 31, 2023 | 90.1 | $ | 839.9 | 14.3 | $ | (1,187.0) | $ | (45.8) | $ | 3,934.3 | $ | 3,541.4 | $ | (0.2) | $ | 3,541.2 |
| Net income (loss) | - | - | - | - | - | 381.8 | 381.8 | (0.4) | 381.4 | |||||||
| Other comprehensive income, net of tax | - | - | - | - | 21.1 | - | 21.1 | - | 21.1 | |||||||
|
Net issuance of shares of treasury stock (net of tax of $2.6)
|
- | - | (0.1) | 10.5 | - | - | 10.5 | - | 10.5 | |||||||
| Share-based compensation | - | 20.9 | - | - | - | - | 20.9 | - | 20.9 | |||||||
|
Cash dividends declared - $2.07 per common share
|
- | - | - | - | - | (156.8) | (156.8) | - | (156.8) | |||||||
| Balance, September 30, 2024 | 90.1 | $ | 860.8 | 14.2 | $ | (1,176.5) | $ | (24.7) | $ | 4,159.3 | $ | 3,818.9 | $ | (0.6) | $ | 3,818.3 |
| Three Months Ended September 30, 2023 | ||||||||||||||||
| Balance, June 30, 2023 | 90.1 | $ | 835.1 | 14.4 | $ | (1,182.0) | $ | (87.8) | $ | 3,713.4 | $ | 3,278.7 | $ | 0.2 | $ | 3,278.9 |
| Net income (loss) | - | - | - | - | - | 209.1 | 209.1 | (0.1) | 209.0 | |||||||
| Other comprehensive loss, net of tax | - | - | - | - | (58.4) | - | (58.4) | - | (58.4) | |||||||
|
Net issuance of shares of treasury stock (net of tax of $0.4)
|
- | - | (0.1) | 4.3 | - | 4.3 | - | 4.3 | ||||||||
| Share-based compensation | - | 1.9 | - | - | - | 1.9 | - | 1.9 | ||||||||
|
Cash dividends declared - $0.64 per common share
|
- | - | - | - | - | (48.5) | (48.5) | - | (48.5) | |||||||
| Balance, September 30, 2023 | 90.1 | $ | 837.0 | 14.3 | $ | (1,177.7) | $ | (146.2) | $ | 3,874.0 | $ | 3,387.1 | $ | 0.1 | $ | 3,387.2 |
| Nine Months Ended September 30, 2023 | ||||||||||||||||
| Balance, December 31, 2022 | 90.1 | $ | 818.1 | 14.5 | $ | (1,184.3) | $ | (126.2) | $ | 3,531.7 | $ | 3,039.3 | $ | 0.3 | $ | 3,039.6 |
| Net income (loss) | - | - | - | - | - | 487.5 | 487.5 | (0.2) | 487.3 | |||||||
| Other comprehensive loss, net of tax | - | - | - | - | (20.0) | - | (20.0) | - | (20.0) | |||||||
|
Net issuance of shares of treasury stock (net of tax of $2.5)
|
- | - | (0.2) | 7.7 | - | 7.7 | - | 7.7 | ||||||||
| Repurchases of common stock | - | - | - | (1.1) | - | - | (1.1) | (1.1) | ||||||||
| Share-based compensation | - | 18.9 | - | - | - | - | 18.9 | - | 18.9 | |||||||
|
Cash dividends declared - $1.92 per common share
|
- | - | - | - | - | (145.2) | (145.2) | - | (145.2) | |||||||
| Balance, September 30, 2023 | 90.1 | $ | 837.0 | 14.3 | $ | (1,177.7) | $ | (146.2) | $ | 3,874.0 | $ | 3,387.1 | $ | 0.1 | $ | 3,387.2 |
See Notes to Condensed Consolidated Financial Statements
4
Table of Contents
IDEX CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in millions)
(unaudited)
| Nine Months Ended September 30, | ||||
| 2024 | 2023 | |||
| Cash flows from operating activities | ||||
| Net income | $ | 381.4 | $ | 487.3 |
| Adjustments to reconcile net income to net cash flows provided by operating activities: | ||||
| Gain on sale of business | (4.0) | (93.8) | ||
| Credit loss on note receivable from collaborative partner | - | 7.7 | ||
| Depreciation | 49.9 | 41.9 | ||
| Amortization of intangible assets | 75.0 | 70.6 | ||
| Share-based compensation expense | 20.9 | 18.9 | ||
| Deferred income taxes | 0.4 | (1.8) | ||
| Changes in (net of the effect from acquisitions/divestitures and foreign currency translation): | ||||
| Receivables - net | (14.5) | 11.6 | ||
| Inventories - net | (21.6) | 24.5 | ||
| Other current assets | (4.6) | 0.3 | ||
| Trade accounts payable | 15.3 | (30.2) | ||
| Deferred revenue | (4.3) | 5.6 | ||
| Accrued expenses | (0.5) | (34.0) | ||
| Other - net | 2.1 | 7.1 | ||
| Net cash flows provided by operating activities | 495.5 | 515.7 | ||
| Cash flows from investing activities | ||||
| Capital expenditures | (49.6) | (68.3) | ||
| Acquisition of businesses, net of cash acquired | (984.5) | (110.3) | ||
| Proceeds from sale of business, net of cash remitted | 45.1 | 110.3 | ||
| Purchases of marketable securities | - | (24.6) | ||
| Proceeds from sale of marketable securities | 4.5 | - | ||
| Other - net | (7.3) | 2.9 | ||
| Net cash flows used in investing activities | (991.8) | (90.0) | ||
| Cash flows from financing activities | ||||
| Borrowings under revolving credit facilities | 279.3 | - | ||
| Proceeds from issuance of long-term borrowings | 496.7 | 100.0 | ||
| Payment of long-term borrowings | (25.0) | (250.0) | ||
| Debt issuance costs | (1.2) | - | ||
| Cash dividends paid to shareholders | (153.0) | (142.3) | ||
| Proceeds from share issuances, net of shares withheld for taxes | 10.5 | 7.7 | ||
| Repurchases of common stock | - | (1.1) | ||
| Other - net | (0.6) | (1.0) | ||
| Net cash flows provided by (used in) financing activities | 606.7 | (286.7) | ||
| Effect of exchange rate changes on cash and cash equivalents | 6.6 | (6.5) | ||
| Net increase in cash and cash equivalents and restricted cash | 117.0 | 132.5 | ||
|
Cash and cash equivalents at beginning of year(1)
|
534.3 | 430.2 | ||
|
Cash and cash equivalents and restricted cash at end of period(1)
|
$ | 651.3 | $ | 562.7 |
| Supplemental cash flow information | ||||
| Cash paid for: | ||||
| Interest | $ | 25.5 | $ | 30.5 |
| Income taxes - net | 120.2 | 147.1 |
(1) Includes $18.1 million of restricted cash at September 30, 2024. The restricted cash has been included in Other current assets in the Condensed Consolidated Balance Sheets. There was no restricted cash as of September 30, 2023, December 31, 2023 or December 31, 2022.
See Notes to Condensed Consolidated Financial Statements
5
Table of Contents
IDEX CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in millions, except per share amounts)
(unaudited)
1. Basis of Presentation and Significant Accounting Policies
The Condensed Consolidated Financial Statements of IDEX Corporation ("IDEX" or the "Company") have been prepared in accordance with accounting principles generally accepted in the United States of America ("U.S. GAAP") applicable to interim financial information and the instructions to Form 10-Q under the Securities Exchange Act of 1934, as amended. The statements are unaudited but include all adjustments, consisting only of recurring items, except as noted, that the Company considers necessary for a fair presentation of the information set forth herein. The results of operations for the three and nine months ended September 30, 2024are not necessarily indicative of the results to be expected for the entire year.
The Condensed Consolidated Financial Statements set forth in this report should be read in conjunction with the Company's Annual Report on Form 10-K for the year ended December 31, 2023.
Recently Issued Accounting Standards
In November 2023, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures, which improves the disclosures required for reportable segments in the Company's annual and interim financial statements, primarily through enhanced disclosures about significant segment expenses. ASU 2023-07 is effective for annual periods beginning after December 15, 2023 and interim periods within fiscal years beginning after December 15, 2024. Adoption of this ASU should be applied retrospectively to all prior periods presented in the financial statements. Early adoption is permitted. Adoption of the standard is not expected to have a material impact on the Company's Consolidated Financial Statements, but will require additional segment expense disclosures when adopted in the Company's Form 10-K for the year ending December 31, 2024 and in periodic reports thereafter.
In December 2023, the FASB issued ASU 2023-09, Improvements to Income Tax Disclosures, which requires public entities, on an annual basis, to disclose standard categories in tax rate reconciliation, additional information for reconciling items that meet a quantitative threshold and income taxes paid disaggregated by jurisdiction. ASU 2023-09 is effective for annual periods beginning after December 15, 2024. Adoption of this ASU should be applied prospectively, but may be applied retrospectively to all prior periods presented in the financial statements. Early adoption is permitted. The Company is currently evaluating the impact of the adoption of this standard on the Company's financial statement disclosures.
2. Acquisitions and Divestitures
All of the Company's acquisitions of businesses have been accounted for under Accounting Standards Codification ("ASC") 805,Business Combinations. Accordingly, the assets and liabilities of the acquired companies, after adjustments to reflect the fair values assigned to the assets and liabilities, have been included in the Condensed Consolidated Balance Sheets from their respective dates of acquisition. The results of operations of businesses acquired have been included in the Condensed Consolidated Statements of Income since their respective dates of acquisition. Supplemental pro forma information has not been provided as the acquisitions did not have a material impact on the Condensed Consolidated Financial Statements individually or in the aggregate.
The Company makes a preliminary allocation of the purchase price for each acquisition as of the acquisition date based on its understanding of the fair value of the acquired assets and assumed liabilities. These nonrecurring fair value measurements are classified as Level 3 in the fair value hierarchy. As the Company continues to obtain additional information, primarily related to the valuations of these assets and liabilities, and continues to integrate the newly acquired business, the Company will refine the estimates of fair value and more accurately allocate the purchase price through the completion of the measurement period, which is not to exceed one year from the date of acquisition. Only items that existed as of the acquisition date are considered for subsequent adjustment to the purchase price allocation.
6
Table of Contents
IDEX CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in millions, except per share amounts)
(unaudited)
2024 Acquisitions
Mott Corporation
On September 5, 2024, the Company acquired Mott Corporation and its subsidiaries ("Mott") in a stock acquisition. Mott is a leading microfiltration business specializing in the design, customization and manufacturing of sintered porous metal components and engineered solutions used in fluidic applications. Headquartered in Farmington, Connecticut, Mott operates in the Scientific Fluidics & Optics reporting unit within the Company's Health & Science Technologies segment. Mott was acquired for cash consideration of $986.2 million, net of cash acquired of $3.1 million. The purchase price was funded using a combination of cash on hand of $211.9 million, borrowings under the Company's Revolving Facility of $279.3 million and net proceeds of $495.0 million from the issuance of the Company's 4.950% Senior Notes (defined in Note 8, "Borrowings"). Goodwill and intangible assets recognized as part of this transaction were $480.3 million and $415.8 million, respectively. The goodwill is primarily deductible for tax purposes. The goodwill recorded for the acquisition reflects the strategic fit, revenue and earnings growth potential of the acquired business and its synergies with existing IDEX businesses.
As of September 30, 2024, the preliminary allocation of the purchase price to the assets acquired and liabilities assumed, based on their estimated fair values at the acquisition date, is as follows:
| Total | ||
| Current assets, net of cash acquired | $ | 97.0 |
| Property, plant and equipment | 46.0 | |
| Goodwill | 480.3 | |
| Intangible assets | 415.8 | |
| Other noncurrent assets | 12.6 | |
| Total assets acquired | 1,051.7 | |
| Current liabilities | (40.7) | |
| Deferred income taxes | (13.0) | |
| Other noncurrent liabilities | (11.8) | |
|
Net assets acquired
|
$ | 986.2 |
Acquired intangible assets consist of trade names, customer relationships and unpatented technology. The acquired intangible assets and weighted average amortization periods are as follows:
| Total | Weighted Average Life | ||
| Trade names | $ | 42.0 | 15 |
| Customer relationships | 272.0 | 14 | |
| Unpatented technology | 101.8 | 13 | |
| Acquired intangible assets | $ | 415.8 |
2023 Acquisitions
Iridian
On May 19, 2023, the Company acquired Iridian Spectral Technologies ("Iridian") in a stock acquisition. Iridian is a global leader in designing and manufacturing thin-film, multi-layer optical filters serving the laser communications, telecommunications and life sciences markets and expands the Company's array of optical technology offerings. Headquartered in Ottawa, Canada, Iridian operates in the Company's Scientific Fluidics & Optics reporting unit within the Health & Science Technologies segment. Iridian was acquired for cash consideration of $109.8 million. The entire purchase price was funded with cash on hand. Goodwill and intangible assets recognized as part of this transaction were $54.2 million and $44.1 million, respectively. The goodwill is not deductible for tax purposes. The goodwill recorded for the acquisition reflects the strategic fit, revenue and earnings growth potential of the acquired business and its synergies with existing IDEX businesses.
7
Table of Contents
IDEX CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in millions, except per share amounts)
(unaudited)
The final allocation of the purchase price to the assets acquired and liabilities assumed, based on their estimated fair values at the acquisition date, is as follows:
| Total | ||
| Current assets, net of cash acquired | $ | 10.6 |
| Property, plant and equipment | 19.4 | |
| Goodwill | 54.2 | |
| Intangible assets | 44.1 | |
| Other noncurrent assets | 5.4 | |
| Total assets acquired | 133.7 | |
| Current liabilities | (1.2) | |
| Deferred income taxes | (17.8) | |
| Other noncurrent liabilities | (4.9) | |
|
Net assets acquired
|
$ | 109.8 |
Acquired intangible assets consist of trade names, customer relationships and unpatented technology. The acquired intangible assets and weighted average amortization periods are as follows:
| Total | Weighted Average Life | ||
| Trade names | $ | 5.2 | 15 |
| Customer relationships | 27.8 | 12 | |
| Unpatented technology | 11.1 | 11 | |
| Acquired intangible assets | $ | 44.1 |
STC
On December 14, 2023, the Company acquired STC Material Solutions ("STC") in a stock acquisition. STC specializes in the design and manufacturing of technical ceramics and hermetic sealing products for critical applications in the semiconductor, aerospace and defense, industrial technology, medical technology and energy markets. Headquartered in St. Albans, Vermont, with additional operations in Santa Ana, California, STC operates in the Company's Scientific Fluidics & Optics reporting unit within the Health & Science Technologies segment. STC was acquired for cash consideration of $200.4 million. The entire purchase price was funded with cash on hand. Goodwill and intangible assets recognized as part of this transaction were $104.7 million and $92.3 million, respectively. The goodwill is not deductible for tax purposes. The goodwill recorded for the acquisition reflects the strategic fit, revenue and earnings growth potential of the acquired business and its synergies with existing IDEX businesses.
8
Table of Contents
IDEX CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in millions, except per share amounts)
(unaudited)
As of September 30, 2024, the preliminary allocation of the purchase price to the assets acquired and liabilities assumed, based on their estimated fair values at the acquisition date, is as follows:
| Total | ||
| Current assets, net of cash acquired | $ | 16.9 |
| Property, plant and equipment | 12.2 | |
| Goodwill | 104.7 | |
| Intangible assets | 92.3 | |
| Other noncurrent assets | 2.9 | |
| Total assets acquired | 229.0 | |
| Current liabilities | (5.5) | |
| Deferred income taxes | (20.4) | |
| Other noncurrent liabilities | (2.7) | |
|
Net assets acquired(1)
|
$ | 200.4 |
(1) The Company finalized the purchase price of STC, resulting in a $1.6 million downward adjustment to the purchase price. Funds were received by the Company in April 2024.
Acquired intangible assets consist of trade names, customer relationships and unpatented technology. The acquired intangible assets and weighted average amortization periods are as follows:
| Total | Weighted Average Life | ||
| Trade names | $ | 9.3 | 15 |
| Customer relationships | 63.0 | 15 | |
| Unpatented technology | 20.0 | 11 | |
| Acquired intangible assets | $ | 92.3 |
Acquisition-Related Costs
The Company incurred acquisition-related costs of $5.5 million and $9.3 million during the three and nine months ended September 30, 2024, respectively, and $1.8 million and $5.4 million during the three and nine months ended September 30, 2023, respectively. These costs were recorded in Selling, general and administrative expenses and were related to completed, pending and potential transactions, including transactions that ultimately were not completed.
The Company also recorded fair value inventory step-up charges associated with completed acquisitions of $2.1 million and $4.6 million during the three and nine months ended September 30, 2024, respectively, and $1.2 million during the three and nine months ended September 30, 2023 in Cost of sales in the Condensed Consolidated Statements of Income.
Divestitures
The Company periodically reviews its businesses relative to its core business. As such, from time to time, the Company may sell various businesses or assets for a variety of reasons. Any resulting gain or loss recognized due to divestitures is recorded within Gain on sale of business in the Condensed Consolidated Statements of Income.
On June 3, 2024, the Company completed the sale of Alfa Valvole, Srl ("Alfa Valvole") for proceeds of $45.1 million, net of cash remitted, resulting in an initial gain on the sale of $4.6 million, net of a release of cumulative foreign currency translation losses of $5.5 million. During the three months ended September 30, 2024, the gain on the sale of Alfa Valvole was finalized, resulting in a downward adjustment to the gain on sale of $0.6 million for a final gain on sale of $4.0 million. There was no income tax impact associated with this transaction in the Condensed Consolidated Statements of Income due to the participation exemption of its consolidated group. The results of Alfa Valvole were reported in the Valves reporting unit within the Fluid & Metering Technologies segment through the date of disposition.
9
Table of Contents
IDEX CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in millions, except per share amounts)
(unaudited)
On August 3, 2023, the Company completed the sale of Micropump, Inc. ("Micropump") for proceeds of $110.3 million, net of cash remitted, resulting in a pre-tax gain on the sale of $93.8 million. The divestiture resulted in $22.7 million of income tax expense in the Condensed Consolidated Statements of Income during the three and nine months ended September 30, 2023. Micropump was its own reporting unit and its results were reported within the Health & Science Technologies segment.
3. Business Segments
IDEX has three reportable business segments: Fluid & Metering Technologies ("FMT"), Health & Science Technologies ("HST") and Fire & Safety/Diversified Products ("FSDP").
Information on the Company's business segments is presented below. The Company uses Adjusted EBITDA as its measure of segment performance. Intersegment sales are contracted with terms equivalent to those of an arm's-length transaction.
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||
| 2024 | 2023 | 2024 | 2023 | |||||
| NET SALES | ||||||||
| Fluid & Metering Technologies | ||||||||
| External customers | $ | 300.6 | $ | 300.5 | $ | 933.0 | $ | 945.7 |
| Intersegment sales | 0.2 | 0.6 | 0.9 | 2.3 | ||||
| Total segment sales | 300.8 | 301.1 | 933.9 | 948.0 | ||||
| Health & Science Technologies | ||||||||
| External customers | 309.9 | 312.7 | 922.3 | 1,001.4 | ||||
| Intersegment sales | 1.1 | 0.5 | 2.6 | 2.3 | ||||
| Total segment sales | 311.0 | 313.2 | 924.9 | 1,003.7 | ||||
| Fire & Safety/Diversified Products | ||||||||
| External customers | 187.7 | 180.2 | 550.6 | 537.9 | ||||
| Intersegment sales | 0.3 | 0.4 | 0.8 | 1.9 | ||||
| Total segment sales | 188.0 | 180.6 | 551.4 | 539.8 | ||||
| Intersegment eliminations | (1.6) | (1.5) | (4.3) | (6.5) | ||||
| Net sales | $ | 798.2 | $ | 793.4 | $ | 2,405.9 | $ | 2,485.0 |
| ADJUSTED EBITDA | ||||||||
| Fluid & Metering Technologies | $ | 98.5 | $ | 103.6 | $ | 311.6 | $ | 323.9 |
| Health & Science Technologies | 82.6 | 84.4 | 248.2 | 278.8 | ||||
| Fire & Safety/Diversified Products | 54.7 | 52.8 | 159.9 | 157.0 | ||||
| Segment Adjusted EBITDA | 235.8 | 240.8 | 719.7 | 759.7 | ||||
|
Corporate and other(1)
|
(21.5) | (15.3) | (72.9) | (63.7) | ||||
| Interest expense - net | (10.3) | (13.7) | (27.8) | (40.1) | ||||
|
Depreciation(2)
|
(17.4) | (14.7) | (49.9) | (41.9) | ||||
|
Amortization of intangible assets(2)
|
(26.5) | (23.8) | (75.0) | (70.6) | ||||
| Fair value inventory step-up charges | (2.1) | (1.2) | (4.6) | (1.2) | ||||
| Restructuring expenses and asset impairments | (3.0) | (4.1) | (5.4) | (8.2) | ||||
|
Gain on sale of business(3)
|
(0.6) | 93.8 | 4.0 | 93.8 | ||||
|
Credit loss on note receivable from collaborative partner(4)
|
- | - | - | (7.7) | ||||
| Income before income taxes | $ | 154.4 | $ | 261.8 | $ | 488.1 | $ | 620.1 |
(1) Corporate expenses that can be identified with a segment have been included in determining segment results. The remainder are included in Corporate and other.
10
Table of Contents
IDEX CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in millions, except per share amounts)
(unaudited)
(2) Depreciation and amortization of intangible assets by segment for the three and nine months ended September 30, 2024 and 2023 was:
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||
| 2024 | 2023 | 2024 | 2023 | |||||
| Fluid & Metering Technologies | ||||||||
| Depreciation | $ | 4.3 | $ | 3.1 | $ | 12.9 | $ | 10.3 |
| Amortization of intangible assets | 5.2 | 5.6 | 15.7 | 17.3 | ||||
| Health & Science Technologies | ||||||||
| Depreciation | 10.6 | 9.0 | 29.5 | 24.1 | ||||
| Amortization of intangible assets | 19.7 | 16.7 | 54.6 | 48.5 | ||||
| Fire & Safety/Diversified Products | ||||||||
| Depreciation | 2.2 | 2.3 | 6.7 | 6.7 | ||||
| Amortization of intangible assets | 1.6 | 1.5 | 4.7 | 4.8 | ||||
|
Corporate and other
|
||||||||
| Depreciation | 0.3 | 0.3 | 0.8 | 0.8 | ||||
| Total | $ | 43.9 | $ | 38.5 | $ | 124.9 | $ | 112.5 |
(3) Activity recorded during the three months ended September 30, 2024 represents the finalization of the gain on the sale of Alfa Valvole resulting in a $0.6 million downward adjustment during the third quarter of 2024.
(4) Represents a reserve on an investment with a collaborative partner recorded in Other expense (income) - net during the nine months ended September 30, 2023. During the fourth quarter of 2023, the Company converted the promissory note receivable from the collaborative partner to equity, resulting in a cost method investment with zero value.
| September 30, 2024 | December 31, 2023 | |||
| ASSETS | ||||
| Fluid & Metering Technologies | $ | 1,668.7 | $ | 1,674.7 |
| Health & Science Technologies | 4,286.6 | 3,262.4 | ||
| Fire & Safety/Diversified Products | 818.5 | 792.6 | ||
| Corporate and other | 193.7 | 135.5 | ||
| Total assets | $ | 6,967.5 | $ | 5,865.2 |
4. Revenue
Disaggregation of Revenue
The Company has a comprehensive offering of products, including technologies, built to customers' specifications that are sold in niche markets throughout the world. The Company disaggregates revenue from contracts with customers by reporting unit and geographical region for each segment as the Company believes it best depicts how the amount, nature, timing and uncertainty of its revenue and cash flows are affected by economic factors. Revenue, presented as Net sales on the Condensed Consolidated Statements of Income, was attributed to geographical region based on the location of the customer. The following tables present revenue disaggregated by reporting unit and geographical region.
11
Table of Contents
IDEX CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in millions, except per share amounts)
(unaudited)
Revenue by reporting unit for the three and nine months ended September 30, 2024 and 2023 was as follows:
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||
| 2024 | 2023 | 2024 | 2023 | |||||
| Pumps | $ | 102.5 | $ | 94.7 | $ | 305.8 | $ | 309.0 |
| Water | 87.3 | 79.8 | 259.2 | 261.2 | ||||
| Energy | 48.7 | 53.7 | 159.0 | 160.1 | ||||
| Agriculture | 33.0 | 39.2 | 111.3 | 117.9 | ||||
| Valves | 29.3 | 33.7 | 98.6 | 99.8 | ||||
| Intersegment elimination | (0.2) | (0.6) | (0.9) | (2.3) | ||||
| Fluid & Metering Technologies | 300.6 | 300.5 | 933.0 | 945.7 | ||||
| Scientific Fluidics & Optics | 167.6 | 162.1 | 487.9 | 509.7 | ||||
| Sealing Solutions | 57.0 | 59.2 | 177.3 | 186.3 | ||||
| Performance Pneumatic Technologies | 58.7 | 60.0 | 175.5 | 195.4 | ||||
| Material Processing Technologies | 27.7 | 29.7 | 84.2 | 90.4 | ||||
|
Micropump(1)
|
- | 2.2 | - | 21.9 | ||||
| Intersegment elimination | (1.1) | (0.5) | (2.6) | (2.3) | ||||
| Health & Science Technologies | 309.9 | 312.7 | 922.3 | 1,001.4 | ||||
| Fire & Safety | 123.2 | 112.0 | 340.0 | 328.0 | ||||
| Dispensing | 35.4 | 41.9 | 122.0 | 122.8 | ||||
| BAND-IT | 29.4 | 26.7 | 89.4 | 89.0 | ||||
| Intersegment elimination | (0.3) | (0.4) | (0.8) | (1.9) | ||||
| Fire & Safety/Diversified Products | 187.7 | 180.2 | 550.6 | 537.9 | ||||
| Net sales | $ | 798.2 | $ | 793.4 | $ | 2,405.9 | $ | 2,485.0 |
(1) Revenue from Micropump (sold on August 3, 2023) has been included in the Condensed Consolidated Statements of Income through the date of disposition.
Revenue by geographical region for the three and nine months ended September 30, 2024 and 2023 was as follows:
| Three Months Ended September 30, 2024 | ||||||||
| FMT | HST | FSDP | IDEX | |||||
| U.S. | $ | 168.5 | $ | 139.9 | $ | 88.9 | $ | 397.3 |
| North America, excluding U.S. | 17.2 | 6.0 | 10.0 | 33.2 | ||||
| Europe | 45.7 | 100.4 | 44.4 | 190.5 | ||||
| Asia | 43.6 | 59.4 | 35.1 | 138.1 | ||||
|
Other(1)
|
25.8 | 5.3 | 9.6 | 40.7 | ||||
| Intersegment elimination | (0.2) | (1.1) | (0.3) | (1.6) | ||||
| Net sales | $ | 300.6 | $ | 309.9 | $ | 187.7 | $ | 798.2 |
12
Table of Contents
IDEX CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in millions, except per share amounts)
(unaudited)
| Three Months Ended September 30, 2023 | ||||||||
| FMT | HST | FSDP | IDEX | |||||
| U.S. | $ | 168.4 | $ | 139.2 | $ | 94.4 | $ | 402.0 |
| North America, excluding U.S. | 15.5 | 3.2 | 8.8 | 27.5 | ||||
| Europe | 52.3 | 106.0 | 39.0 | 197.3 | ||||
| Asia | 43.1 | 57.8 | 29.0 | 129.9 | ||||
|
Other(1)
|
21.8 | 7.0 | 9.4 | 38.2 | ||||
| Intersegment elimination | (0.6) | (0.5) | (0.4) | (1.5) | ||||
| Net sales | $ | 300.5 | $ | 312.7 | $ | 180.2 | $ | 793.4 |
| Nine Months Ended September 30, 2024 | ||||||||
| FMT | HST | FSDP | IDEX | |||||
| U.S. | $ | 522.3 | $ | 420.6 | $ | 259.5 | $ | 1,202.4 |
| North America, excluding U.S. | 50.8 | 16.3 | 26.3 | 93.4 | ||||
| Europe | 159.8 | 303.0 | 135.7 | 598.5 | ||||
| Asia | 129.8 | 168.9 | 102.3 | 401.0 | ||||
|
Other(1)
|
71.2 | 16.1 | 27.6 | 114.9 | ||||
| Intersegment elimination | (0.9) | (2.6) | (0.8) | (4.3) | ||||
| Net sales | $ | 933.0 | $ | 922.3 | $ | 550.6 | $ | 2,405.9 |
| Nine Months Ended September 30, 2023 | ||||||||
| FMT | HST | FSDP | IDEX | |||||
| U.S. | $ | 525.9 | $ | 437.3 | $ | 280.5 | $ | 1,243.7 |
| North America, excluding U.S. | 52.8 | 16.6 | 25.4 | 94.8 | ||||
| Europe | 163.0 | 338.1 | 126.1 | 627.2 | ||||
| Asia | 137.0 | 189.6 | 80.4 | 407.0 | ||||
|
Other(1)
|
69.3 | 22.1 | 27.4 | 118.8 | ||||
| Intersegment elimination | (2.3) | (2.3) | (1.9) | (6.5) | ||||
| Net sales | $ | 945.7 | $ | 1,001.4 | $ | 537.9 | $ | 2,485.0 |
(1) Other includes: South America, Middle East, Australia and Africa.
Performance Obligations
The Company's performance obligations are satisfied either at a point in time or over time as work progresses. Revenue from products and services transferred to customers at a point in time comprised approximately 95% of the Company's revenue and over time comprised approximately 5% of the Company's revenue in all periods presented.
Contract Assets and Liabilities
The timing of billings and cash collections can result in customer receivables, billings in excess of revenue recognized, advance payments or deposits. Customer receivables include both amounts billed and currently due from customers as well as unbilled amounts (contract assets) and are included in Receivables - net on the Condensed Consolidated Balance Sheets.
13
Table of Contents
IDEX CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in millions, except per share amounts)
(unaudited)
The composition of customer receivables was as follows:
| September 30, 2024 | December 31, 2023 | |||
| Billed receivables | $ | 451.4 | $ | 408.1 |
| Unbilled receivables | 15.9 | 10.9 | ||
| Total customer receivables | $ | 467.3 | $ | 419.0 |
Billings in excess of revenue recognized, advance payments and deposits represent contract liabilities and are included in deferred revenue which is classified as current or noncurrent based on when the Company expects to recognize the revenue. The current portion is included in Accrued expenses and the noncurrent portion is included in Other noncurrent liabilities on the Condensed Consolidated Balance Sheets.
The composition of deferred revenue was as follows:
| September 30, 2024 | December 31, 2023 | |||
| Deferred revenue - current | $ | 65.0 | $ | 55.9 |
| Deferred revenue - noncurrent | 16.3 | 17.3 | ||
| Total deferred revenue | $ | 81.3 | $ | 73.2 |
5. Earnings Per Common Share
Diluted earnings per common share ("EPS") attributable to IDEX is computed by dividing Net income attributable to IDEX by the weighted average number of common shares outstanding (basic) plus common stock equivalents outstanding (diluted) for the period. Common stock equivalents consist of restricted stock, performance share units and stock options, which have been included in the calculation of weighted average common shares outstanding using the treasury stock method.
ASC 260, Earnings Per Share ("ASC 260"),concludes that all outstanding unvested share-based payment awards that contain rights to non-forfeitable dividends participate in undistributed earnings with common shareholders. If awards are considered participating securities, the Company is required to apply the two-class method of computing basic and diluted earnings per share. The Company has determined that its outstanding shares of restricted stock granted prior to the adoption of the 2024 Incentive Award Plan are participating securities. Accordingly, Diluted EPS attributable to IDEX was computed using the two-class method prescribed by ASC 260. Under the 2024 Incentive Award Plan, dividend rights for restricted stock are subject to the same vesting requirements as the underlying restricted stock awards. Consequently, any restricted stock awarded under the 2024 Incentive Plan will not be considered participating securities.
Basic weighted average common shares outstanding reconciles to diluted weighted average common shares outstanding as follows:
| Three Months Ended September 30, | Nine Months Ended September 30, | |||
| 2024 | 2023 | 2024 | 2023 | |
| Basic weighted average common shares outstanding | 75.7 | 75.6 | 75.7 | 75.6 |
| Dilutive effect of restricted stock, performance share units and stock options | 0.2 | 0.3 | 0.2 | 0.3 |
| Diluted weighted average common shares outstanding | 75.9 | 75.9 | 75.9 | 75.9 |
Share-based payment awards of approximately 0.5 million shares of common stock for both the three and nine months ended September 30, 2024 and 0.2 million shares of common stock for both the three and nine months ended September 30, 2023 were not included in the computation of Diluted EPS attributable to IDEX because the effect of their inclusion would have been antidilutive.
14
Table of Contents
IDEX CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in millions, except per share amounts)
(unaudited)
6. Balance Sheet Components
| September 30, 2024 | December 31, 2023 | |||
| RECEIVABLES - NET | ||||
| Customers | $ | 467.3 | $ | 419.0 |
| Other | 16.0 | 16.3 | ||
| Total | 483.3 | 435.3 | ||
| Less: allowance for credit losses | 8.2 | 7.5 | ||
| Receivables - net | $ | 475.1 | $ | 427.8 |
| INVENTORIES - NET | ||||
| Raw materials and component parts | $ | 314.9 | $ | 268.1 |
| Work in process | 43.8 | 44.5 | ||
| Finished goods | 129.5 | 108.2 | ||
| Inventories - net | $ | 488.2 | $ | 420.8 |
| ACCRUED EXPENSES | ||||
| Payroll and related items | $ | 101.0 | $ | 97.1 |
| Management incentive compensation | 13.0 | 16.4 | ||
| Income taxes payable | 18.2 | 18.5 | ||
| Deferred revenue | 65.0 | 55.9 | ||
| Lease liability | 26.6 | 22.0 | ||
| Other | 77.4 | 61.6 | ||
| Accrued expenses | $ | 301.2 | $ | 271.5 |
7. Goodwill and Intangible Assets
The changes in the carrying amount of goodwill for the nine months ended September 30, 2024, by reportable business segment, were as follows:
| FMT | HST | FSDP | IDEX | |||||
| Goodwill | $ | 805.7 | $ | 1,834.5 | $ | 398.7 | $ | 3,038.9 |
| Accumulated goodwill impairment losses | (20.7) | (149.8) | (30.1) | (200.6) | ||||
| Balance at January 1, 2024 | 785.0 | 1,684.7 | 368.6 | 2,838.3 | ||||
| Foreign currency translation | 0.3 | 5.2 | 1.3 | 6.8 | ||||
| Acquisitions | - | 480.3 | - | 480.3 | ||||
| Measurement period adjustments | - | 2.2 | - | 2.2 | ||||
| Divestitures | (11.6) | - | - | (11.6) | ||||
| Balance at September 30, 2024 | $ | 773.7 | $ | 2,172.4 | $ | 369.9 | $ | 3,316.0 |
ASC 350, Goodwill and Other Intangible Assets ("ASC 350"),requires that goodwill be tested for impairment at the reporting unit level on an annual basis and between annual tests if an event occurs or circumstances change that would more likely than not reduce the fair value of the reporting unit below its carrying value. Annually, on October 31, goodwill and other acquired intangible assets with indefinite lives are tested for impairment. Based on the results of the Company's annual impairment test at October 31, 2023, all reporting units had fair values in excess of their carrying values. During the nine months ended September 30, 2024, there were no events or circumstances that would have required an interim impairment test.
15
Table of Contents
IDEX CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in millions, except per share amounts)
(unaudited)
The following table provides the gross carrying value and accumulated amortization for each major class of intangible asset at September 30, 2024 and December 31, 2023:
| September 30, 2024 | December 31, 2023 | |||||||||||
|
Gross Carrying Amount |
Accumulated Amortization |
Net |
Gross Carrying Amount |
Accumulated Amortization |
Net | |||||||
| Amortized intangible assets: | ||||||||||||
| Patents | $ | 2.7 | $ | (2.1) | $ | 0.6 | $ | 2.7 | $ | (2.0) | $ | 0.7 |
| Trade names | 207.0 | (58.2) | 148.8 | 171.9 | (54.3) | 117.6 | ||||||
| Customer relationships | 1,109.0 | (266.3) | 842.7 | 860.7 | (228.7) | 632.0 | ||||||
| Unpatented technology | 336.2 | (82.3) | 253.9 | 233.5 | (66.3) | 167.2 | ||||||
| Software | 15.6 | (3.1) | 12.5 | 5.3 | (1.9) | 3.4 | ||||||
| Total amortized intangible assets | 1,670.5 | (412.0) | 1,258.5 | 1,274.1 | (353.2) | 920.9 | ||||||
| Indefinite-lived intangible assets: | ||||||||||||
| Banjo trade name | 62.1 | - | 62.1 | 62.1 | - | 62.1 | ||||||
| Akron Brass trade name | 28.8 | - | 28.8 | 28.8 | - | 28.8 | ||||||
| Total intangible assets | $ | 1,761.4 | $ | (412.0) | $ | 1,349.4 | $ | 1,365.0 | $ | (353.2) | $ | 1,011.8 |
The Banjo and Akron Brass trade names are indefinite-lived intangible assets which are tested for impairment on an annual basis in accordance with ASC 350 or more frequently if events or changes in circumstances indicate that the assets might be impaired. Based on the results of the Company's annual impairment test at October 31, 2023, these indefinite-lived intangible assets had fair values in excess of their carrying values. During the nine months ended September 30, 2024, there were no events or circumstances that would have required an interim impairment test on these indefinite-lived intangible assets.
Amortization of intangible assets was $26.5 millionand $75.0 millionfor the three and nine months ended September 30, 2024, respectively. Amortization of intangible assets was $23.8 million and $70.6 millionfor the three and nine months ended September 30, 2023, respectively. Based on the intangible asset balances as of September 30, 2024, expected amortization expense for the remaining three months of 2024 and for the years 2025 through 2028 is as follows:
| Estimated Amortization | ||
| Remainder of 2024 | $ | 32.6 |
| 2025 | 128.1 | |
| 2026 | 126.4 | |
| 2027 | 122.7 | |
| 2028 | 119.5 |
16
Table of Contents
IDEX CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in millions, except per share amounts)
(unaudited)
8. Borrowings
Borrowings at September 30, 2024 and December 31, 2023 consisted of the following:
| September 30, 2024 | December 31, 2023 | |||
|
3.37% Senior Notes, due June 2025 (the "3.37% Senior Notes")(1)
|
$ | 100.0 | $ | 100.0 |
|
5.13% Senior Notes, due June 2028 (the "5.13% Senior Notes")
|
100.0 | 100.0 | ||
|
4.950% Senior Notes, due September 2029 (the "4.950% Senior Notes")
|
500.0 | - | ||
|
3.00% Senior Notes, due May 2030 (the "3.00% Senior Notes")
|
500.0 | 500.0 | ||
|
2.625% Senior Notes, due June 2031 (the "2.625% Senior Notes")
|
500.0 | 500.0 | ||
|
$800.0 million Revolving Facility, due November 2027 (the "Revolving Facility")(2)
|
360.6 | 81.0 | ||
|
$200.0 million Term Facility, due November 2027 (the "Term Facility")(3)
|
25.0 | 50.0 | ||
| Other borrowings | 1.8 | 2.3 | ||
| Total borrowings | 2,087.4 | 1,333.3 | ||
| Less: current portion | 0.6 | 0.6 | ||
| Less: unamortized debt issuance costs and discount on debt | 11.7 | 7.6 | ||
| Long-term borrowings | $ | 2,075.1 | $ | 1,325.1 |
(1)As of September 30, 2024, the $100.0 million 3.37% Senior Notes, due in June 2025, have been classified as Long-term borrowings on the Condensed Consolidated Balance Sheets. The Company has the ability and intent to either refinance or repay these Notes using the available borrowing capacity of the Revolving Facility, due November 2027.
(2) During the third quarter of 2024, the Company drew down an aggregate amount of $279.3 million under the Revolving Facility to finance a portion of Company's acquisition of Mott. At September 30, 2024, there was $360.6 million outstanding under the Revolving Facility and $2.7 million of outstanding letters of credit, resulting in a net available borrowing capacity under the Revolving Facility of approximately $436.7 million. The weighted-average interest rate for borrowings outstanding under the Revolving Facility was 4.72% and 4.22% as of September 30, 2024 and December 31, 2023, respectively. During October 2024, the Company repaid $69.1 million of the $360.6 million outstanding under the Revolving Facility.
(3) The weighted-average interest rate for borrowings outstanding under the Term Facility was 6.55% and 6.22% as of September 30, 2024 and December 31, 2023, respectively. During the second quarter of 2024, the Company repaid $25.0 million of the $50.0 million previously outstanding under the Term Facility. During October 2024, the Company repaid the remaining $25.0 million outstanding under the Term Facility.
At September 30, 2024, the Company was in compliance with the covenants contained in the credit agreement associated with the Revolving Facility as well as other long-term debt agreements.
Issuance of 4.950% Senior Notes due 2029
On August 21, 2024, the Company completed an underwritten public offering of $500.0 million in aggregate principal amount of its 4.950% Senior Notes. The 4.950% Senior Notes bear interest at a rate of 4.950% per annum, which is payable semi-annually in arrears during the first and third quarters of the year, beginning in the first quarter of 2025. The 4.950% Senior Notes will mature on September 1, 2029. The 4.950% Senior Notes are senior, unsecured obligations of the Company and (i) rank equal in right of payment to all of the Company's existing and future senior unsecured indebtedness, (ii) rank senior in right of payment to all of the Company's existing and future subordinated indebtedness, and (iii) rank effectively subordinated in right of payment to the Company's future secured indebtedness. The net proceeds from the 4.950% Senior Notes offering were approximately $495.0 million, after deducting the underwriting discount and offering expenses paid and payable by the Company. The Company used the net proceeds from the offering, together with the Revolving Facility borrowings discussed above and cash on hand, to fund the Mott acquisition and pay related fees and expenses.
17
Table of Contents
IDEX CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in millions, except per share amounts)
(unaudited)
The Company may redeem all or a portion of the 4.950% Senior Notes at any time prior to maturity at the redemption prices set forth in the Supplemental Indenture governing the 4.950% Senior Notes (the "Indenture"). The terms of the 4.950% Senior Notes also require the Company to make an offer to repurchase all or a portion of the 4.950% Senior Notes (unless otherwise redeemed) upon a "Change of Control Triggering Event" (as defined in the Indenture) at a price equal to 101% of their principal amount plus accrued and unpaid interest, if any, to, but excluding, the repurchase date. The 4.950% Senior Notes are not subject to any financial covenants under the Indenture; however, they are subject to cross-acceleration provisions.
9. Fair Value Measurements
ASC 820, Fair Value Measurements and Disclosures,defines fair value, provides guidance for measuring fair value and requires certain disclosures. This standard discusses valuation techniques, such as the market approach (comparable market prices), the income approach (present value of future income or cash flow) and the cost approach (cost to replace the service capacity of an asset or replacement cost). The standard utilizes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three broad levels. The following is a brief description of those three levels:
•Level 1: Observable inputs such as quoted prices (unadjusted) in active markets for identical assets or liabilities.
•Level 2: Inputs, other than quoted prices that are observable for the asset or liability, either directly or indirectly. These include quoted prices for similar assets or liabilities in active markets and quoted prices for identical or similar assets or liabilities in markets that are not active.
•Level 3: Unobservable inputs that reflect the reporting entity's own assumptions.
The following table summarizes the basis used to measure the Company's financial assets (liabilities) at fair value on a recurring basis in the balance sheets at September 30, 2024 and December 31, 2023:
| Basis of Fair Value Measurements | ||||
| September 30, 2024 | December 31, 2023 | |||
| Level 1 | Level 1 | |||
|
Trading securities - mutual funds held in nonqualified SERP(1)
|
$ | 10.4 | $ | 10.5 |
|
Available-for-sale securities - equities(2)
|
- | 4.4 |
(1)The Supplemental Executive Retirement Plan ("SERP") investment assets are offset by a SERP liability which represents the Company's obligation to distribute SERP funds to participants. The SERP investment assets and liability are included in Other noncurrent assets and Other noncurrent liabilities, respectively, on the Condensed Consolidated Balance Sheets.
(2) The securities are included in Other current assets on the Condensed Consolidated Balance Sheets and are available for overnight cash settlement, if necessary, to fund current operations.
There were no transfers of assets or liabilities between Level 1 and Level 2 during the three and nine months ended September 30, 2024 or the year ended December 31, 2023.
The carrying values of the Company's cash and cash equivalents, accounts receivable, accounts payable and accrued expenses approximate fair value because of the short-term nature of these instruments.
The following table provides the fair value of the outstanding indebtedness described in Note 8, "Borrowings," which is based on quoted market prices and current market rates for debt with similar credit risk and maturity, as well as the carrying value. These fair value measurements are classified as Level 2 within the fair value hierarchy since they are determined based
18
Table of Contents
IDEX CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in millions, except per share amounts)
(unaudited)
upon significant inputs observable in the market, including interest rates on recent financing transactions to entities with a credit rating similar to the Company's rating.
| September 30, 2024 | December 31, 2023 | |||||||
| Fair Value | Carrying Amount | Fair Value | Carrying Amount | |||||
| Total Borrowings, less unaccreted debt discount | $ | 2,014.7 | $ | 2,086.1 | $ | 1,203.5 | $ | 1,332.2 |
19
Table of Contents
IDEX CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in millions, except per share amounts)
(unaudited)
10. Accumulated Other Comprehensive Loss
The components of Accumulated other comprehensive loss for the three and nine months ended September 30, 2024 and 2023 are as follows:
| Cumulative Translation Adjustment | Pension and Other Postretirement Adjustments | Accumulated Other Comprehensive Loss | ||||
| Three Months Ended September 30, 2024 | ||||||
|
Balance, June 30, 2024(1)
|
$ | (119.6) | $ | 3.2 | $ | (116.4) |
| Other comprehensive income before reclassification adjustments | 91.8 | - | 91.8 | |||
|
Gain reclassified from Accumulated other comprehensive loss(2)(3)
|
- | (0.2) | (0.2) | |||
| Tax impact | - | 0.1 | 0.1 | |||
|
Net other comprehensive income (loss)(1)
|
91.8 | (0.1) | 91.7 | |||
|
Balance, September 30, 2024(1)
|
$ | (27.8) | $ | 3.1 | $ | (24.7) |
| Nine Months Ended September 30, 2024 | ||||||
|
Balance, December 31, 2023(1)
|
$ | (49.3) | $ | 3.5 | $ | (45.8) |
| Other comprehensive income before reclassification adjustments | 16.0 | - | 16.0 | |||
|
Gain reclassified from Accumulated other comprehensive loss(2)(3)
|
- | (0.6) | (0.6) | |||
|
Loss reclassified related to divestitures(4)
|
5.5 | - | 5.5 | |||
| Tax impact | - | 0.2 | 0.2 | |||
|
Net other comprehensive income (loss)(1)
|
21.5 | (0.4) | 21.1 | |||
|
Balance, September 30, 2024(1)
|
$ | (27.8) | $ | 3.1 | $ | (24.7) |
| Three Months Ended September 30, 2023 | ||||||
|
Balance, June 30, 2023(1)
|
$ | (98.2) | $ | 10.4 | $ | (87.8) |
| Other comprehensive loss before reclassification adjustments | (58.1) | - | (58.1) | |||
|
Gain reclassified from Accumulated other comprehensive loss(2)(3)
|
- | (0.3) | (0.3) | |||
| Tax impact | - | - | - | |||
|
Net other comprehensive loss(1)
|
(58.1) | (0.3) | (58.4) | |||
|
Balance, September 30, 2023(1)
|
$ | (156.3) | $ | 10.1 | $ | (146.2) |
| Nine Months Ended September 30, 2023 | ||||||
|
Balance, December 31, 2022(1)
|
$ | (137.1) | $ | 10.9 | $ | (126.2) |
| Other comprehensive loss before reclassification adjustments | (19.2) | - | (19.2) | |||
|
Gain reclassified from Accumulated other comprehensive loss(2)(3)
|
- | (1.0) | (1.0) | |||
| Tax impact | - | 0.2 | 0.2 | |||
|
Net other comprehensive loss(1)
|
(19.2) | (0.8) | (20.0) | |||
|
Balance, September 30, 2023(1)
|
$ | (156.3) | $ | 10.1 | $ | (146.2) |
20
Table of Contents
IDEX CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in millions, except per share amounts)
(unaudited)
(1)Amounts are presented net of tax.
(2)Included in the computation of net periodic cost. See Note 13, "Retirement Benefits."
(3)Included in Other expense (income) - net in the Condensed Consolidated Statements of Income.
(4)In conjunction with the divestiture of Alfa Valvole during the second quarter of 2024, the Company released
associated cumulative foreign currency translation losses and included the release as part of the gain on sale of business.
11. Share Repurchases
On March 17, 2020, the Company's Board of Directors approved an increase of $500.0 million in the authorized level of repurchases of common stock. This approval is in addition to the prior repurchase authorization of the Board of Directors of $300.0 million on December 1, 2015. These authorizations have no expiration date. There were no share repurchases during the nine months ended September 30, 2024. During the nine months ended September 30, 2023, the Company repurchased a total of 5,400 shares at a cost of $1.1 million. As of September 30, 2024, the amount of share repurchase authorization remaining was $539.7 million.
12. Share-Based Compensation
The Company typically grants equity awards annually at its regularly scheduled first quarter meeting of the Board of Directors based on the recommendation from the Compensation Committee.
The Company's policy is to recognize compensation cost on a straight-line basis, assuming forfeitures, over the requisite service period for the entire award. Classification of share-based compensation cost within the Condensed Consolidated Statements of Income is consistent with the classification of cash compensation for the same employees.
Stock Options
Stock options granted under the Company's plans are generally non-qualified and are granted with an exercise price equal to the market price of the Company's stock on the date of grant. The fair value of each option grant was estimated on the date of the grant using the Black Scholes valuation model. Stock options generally vest ratably over four years, with vesting beginning one year from the date of grant, and generally expire 10 years from the date of grant. The service period for certain retiree eligible participants is accelerated. The assumptions used in determining the fair value of the stock options granted in the respective periods were as follows:
| Three Months Ended September 30, | Nine Months Ended September 30, | |||
| 2024 | 2023 | 2024 | 2023 | |
| Weighted average fair value of grants | $49.83 | $56.47 | $63.63 | $60.49 |
| Dividend yield | 1.42% | 1.20% | 1.09% | 1.07% |
| Volatility | 26.47% | 26.78% | 26.66% | 27.17% |
| Risk-free interest rate | 4.08% | 4.26% | 4.31% | 4.12% |
| Expected life (in years) | 4.60 | 4.50 | 4.60 | 4.50 |
21
Table of Contents
IDEX CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in millions, except per share amounts)
(unaudited)
A summary of the Company's stock option activity as of September 30, 2024 and changes during the nine months ended September 30, 2024 are presented in the following table:
| Stock Options | Shares |
Weighted Average Exercise Price |
Weighted-Average Remaining Contractual Term (years) |
Aggregate Intrinsic Value |
||
| Outstanding at January 1, 2024 | 983,267 | $ | 178.86 | 6.88 | $ | 39.3 |
| Granted | 196,600 | 234.59 | ||||
| Exercised | (79,005) | 155.56 | ||||
| Forfeited | (38,796) | 205.39 | ||||
| Outstanding at September 30, 2024 | 1,062,066 | $ | 189.84 | 6.78 | $ | 31.9 |
| Vested and expected to vest as of September 30, 2024 | 1,025,776 | $ | 188.79 | 6.71 | $ | 31.7 |
| Exercisable at September 30, 2024 | 603,219 | $ | 168.07 | 5.47 | $ | 28.7 |
As of September 30, 2024, there was $11.0 million of total unrecognized compensation cost related to stock options that is expected to be recognized over a weighted-average period of 1.4 years.
Restricted Stock
Restricted stock awards generally cliff vest after three years for employees and non-employee directors. The service period for certain retiree eligible participants is accelerated. Unvested restricted stock carries dividend and voting rights and the sale of the shares is restricted prior to the date of vesting. Dividends are paid on restricted stock awards and their fair value is equal to the market price of the Company's stock at the date of the grant. A summary of the Company's restricted stock activity as of September 30, 2024 and changes during the nine months ended September 30, 2024 are presented in the following table:
| Restricted Stock | Shares |
Weighted-Average Grant Date Fair Value |
|
| Unvested at January 1, 2024 | 112,891 | $ | 193.03 |
| Granted | 102,915 | 211.55 | |
| Vested | (24,125) | 201.52 | |
| Forfeited | (11,600) | 210.94 | |
| Unvested at September 30, 2024 | 180,081 | $ | 201.32 |
As of September 30, 2024, there was $18.0 million of total unrecognized compensation cost related to restricted stock that is expected to be recognized over a weighted-average period of 1.2 years.
Cash-Settled Restricted Stock
The Company also maintains a cash-settled share-based compensation plan for certain employees. Cash-settled restricted stock awards generally cliff vest after three years. The service period for certain retiree eligible participants is accelerated. Cash-settled restricted stock awards are recorded at fair value on a quarterly basis using the market price of the Company's stock on the last day of the quarter. At September 30, 2024 and December 31, 2023, the Company had accrued $3.7 million and $4.2 million, respectively, for cash-settled restricted stock in Accrued expenses in the Condensed Consolidated Balance Sheets and had accrued $2.5 million and $2.9 million, respectively, for cash-settled restricted stock in Other noncurrent liabilities in the Condensed Consolidated Balance Sheets. These recurring fair value measurements are classified as Level 1 in the fair value hierarchy. Dividend equivalents are paid on certain cash-settled restricted stock awards. A summary of the Company's unvested cash-settled restricted stock activity as of September 30, 2024 and changes during the nine months ended September 30, 2024 are presented in the following table:
22
Table of Contents
IDEX CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in millions, except per share amounts)
(unaudited)
| Cash-Settled Restricted Stock | Shares |
Weighted-Average Fair Value |
|
| Unvested at January 1, 2024 | 56,655 | $ | 217.11 |
| Granted | 23,555 | 229.87 | |
| Vested | (15,275) | 235.39 | |
| Forfeited | (5,430) | 214.50 | |
| Unvested at September 30, 2024 | 59,505 | $ | 214.50 |
As of September 30, 2024, there was $4.9 million of total unrecognized compensation cost related to cash-settled restricted shares that is expected to be recognized over a weighted-average period of 1.1 years.
Performance Share Units
The performance share units are market condition awards and have been assessed at fair value on the date of grant using a Monte Carlo simulation model. The assumptions used in determining the fair value of the performance share units granted in the respective periods were as follows:
| Nine Months Ended September 30, | ||
| 2024 | 2023 | |
| Weighted average fair value of grants | $349.59 | $308.18 |
| Dividend yield | -% | -% |
| Volatility | 22.23% | 27.00% |
| Risk-free interest rate | 4.45% | 4.37% |
| Expected life (in years) | 2.94 | 2.94 |
A summary of the Company's performance share unit activity as of September 30, 2024 and changes during the nine months ended September 30, 2024 are presented in the following table:
| Performance Share Units | Shares |
Weighted-Average Grant Date Fair Value |
|
| Unvested at January 1, 2024 | 67,455 | $ | 265.15 |
| Granted | 27,135 | 349.59 | |
| Vested | (9,606) | 245.40 | |
| Forfeited | (11,444) | 252.92 | |
| Unvested at September 30, 2024 | 73,540 | $ | 300.35 |
On January 31, 2024, 19,200 performance share units vested. Based on the Company's relative total shareholder return rank during the three-year period ended January 31, 2024, the Company achieved a 50% payout factor and issued 9,606 common shares in February 2024 for awards that vested in 2024.
As of September 30, 2024, there was $3.9 million of total unrecognized compensation cost related to performance share units that is expected to be recognized over a weighted-average period of 1.0 year.
23
Table of Contents
IDEX CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in millions, except per share amounts)
(unaudited)
Summary of Share-Based Compensation Expense
Pre-tax compensation cost is recognized in both Cost of sales and Selling, general and administrative expenses in the Condensed Consolidated Statements of Income depending on the functional area of the underlying employees. Total compensation cost related to all share-based awards was as follows:
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||
| 2024 | 2023 | 2024 | 2023 | |||||
| Stock options expense | $ | 1.5 | $ | 1.1 | $ | 8.4 | $ | 8.7 |
| Restricted stock expense | 1.6 | 1.1 | 5.7 | 4.4 | ||||
| Cash-settled restricted stock expense | 1.2 | 0.6 | 2.8 | 2.3 | ||||
|
Performance share units expense(1)
|
0.9 | (0.3) | 6.8 | 5.7 | ||||
| Total pre-tax share-based compensation expense | 5.2 | 2.5 | 23.7 | 21.1 | ||||
| Income tax benefit | (0.7) | (0.5) | (2.3) | (2.1) | ||||
| Total share-based compensation expense, net of income taxes | $ | 4.5 | $ | 2.0 | $ | 21.4 | $ | 19.0 |
(1)Performance share units expense for the three and nine months ended September 30, 2023 reflects lower expense of $1.1 million of executive forfeitures, which occurred during the third quarter of 2023.
13. Retirement Benefits
The Company sponsors several qualified and nonqualified defined benefit and defined contribution pension plans as well as other postretirement plans for its employees. The following tables provide the components of net periodic cost for its major defined benefit plans and its other postretirement plans.
| Pension Benefits | ||||||||
| Three Months Ended September 30, | ||||||||
| 2024 | 2023 | |||||||
| U.S. | Non-U.S. | U.S. | Non-U.S. | |||||
| Service cost | $ | 0.1 | $ | 0.3 | $ | 0.1 | $ | 0.3 |
| Interest cost | 0.1 | 0.6 | 0.1 | 0.6 | ||||
| Expected return on plan assets | (0.1) | (0.4) | (0.1) | (0.4) | ||||
| Net amortization | - | - | - | (0.1) | ||||
| Net periodic cost | $ | 0.1 | $ | 0.5 | $ | 0.1 | $ | 0.4 |
| Pension Benefits | ||||||||
| Nine Months Ended September 30, | ||||||||
| 2024 | 2023 | |||||||
| U.S. | Non-U.S. | U.S. | Non-U.S. | |||||
| Service cost | $ | 0.1 | $ | 1.1 | $ | 0.1 | $ | 0.9 |
| Interest cost | 0.3 | 1.9 | 0.3 | 2.0 | ||||
| Expected return on plan assets | (0.2) | (1.3) | (0.2) | (1.2) | ||||
| Net amortization | 0.2 | (0.1) | 0.1 | (0.4) | ||||
| Net periodic cost | $ | 0.4 | $ | 1.6 | $ | 0.3 | $ | 1.3 |
24
Table of Contents
IDEX CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in millions, except per share amounts)
(unaudited)
| Other Postretirement Benefits | ||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||
| 2024 | 2023 | 2024 | 2023 | |||||
| Service cost | $ | 0.2 | $ | 0.1 | $ | 0.4 | $ | 0.3 |
| Interest cost | 0.2 | 0.2 | 0.6 | 0.6 | ||||
| Net amortization | (0.2) | (0.2) | (0.7) | (0.7) | ||||
| Net periodic cost | $ | 0.2 | $ | 0.1 | $ | 0.3 | $ | 0.2 |
The Company recognizes the service cost component in both Cost of sales and Selling, general and administrative expenses in the Condensed Consolidated Statements of Income depending on the functional area of the underlying employees and the interest cost, expected return on plan assets and net amortization components in Other expense (income) - net in the Condensed Consolidated Statements of Income.
The Company expects to contribute approximately $3.6 million to its defined benefit plans and $1.1 million to its other postretirement benefit plans in 2024. The Company contributed a total of $3.5 million and $3.9 million to fund these plans during the nine months ended September 30, 2024 and 2023, respectively.
14. Commitments and Contingencies
The Company and certain of its subsidiaries are involved in pending and threatened legal, regulatory and other proceedings arising in the ordinary course of business. These proceedings may pertain to matters such as product liability or contract disputes, and may also involve governmental inquiries, inspections, audits or investigations relating to issues such as tax matters, intellectual property, environmental, health and safety issues, governmental regulations, employment and other matters. Although the results of such legal proceedings cannot be predicted with certainty, the Company believes that the ultimate disposition of these matters will not have a material adverse effect, individually or in the aggregate, on the Company's business, financial condition, results of operations or cash flows.
15. Income Taxes
The Company's provision for income taxes is based upon estimated annual tax rates for the year applied to federal income as well as state and foreign income in various jurisdictions, permanent differences between book and tax items, tax credits and the Company's change in relative income in each jurisdiction. The provision for income taxes and the effective tax rates for the periods presented were as follows:
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||
| 2024 | 2023 | 2024 | 2023 | |||||
| Income before income taxes | $ | 154.4 | $ | 261.8 | $ | 488.1 | $ | 620.1 |
| Provision for income taxes | 35.5 | 52.8 | 106.7 | 132.8 | ||||
| Effective tax rate | 22.9 | % | 20.2 | % | 21.9 | % | 21.4 | % |
The three months ended September 30, 2024 had no material discrete tax items impacting the effective tax rate. The nine months ended September 30, 2024 benefited from the finalization of prior years' research and development tax incentives with taxing authorities in a foreign jurisdiction and the finalization of tax impacts of a previously recorded legal entity restructuring. Both the three and nine months ended September 30, 2023 benefited from the finalization of the impact of research expenditure capitalization on the foreign derived intangible income deduction and the reduction of Global Intangible Low-Tax Income as a result of the tax amortization of goodwill related to the acquisition of Muon B.V. and its subsidiaries.
25
Table of Contents
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis should be read in conjunction with the Condensed Consolidated Financial Statements and related notes in this quarterly report. This discussion may contain forward-looking statements based upon current expectations that involve risks and uncertainties. The Company's actual results and the timing of events could differ materially from those anticipated in these forward-looking statements as a result of several factors, including those set forth under Item 1A, "Risk Factors" in the Company's most recent annual report on Form 10-K and under the heading "Cautionary Statement Under the Private Securities Litigation Reform Act" discussed elsewhere in this quarterly report.
This discussion includes certain non-GAAP financial measures that have been defined and reconciled to the most directly comparable financial measure prepared in accordance with accounting principles generally accepted in the United States of America ("U.S. GAAP") under the headings "Non-GAAP Disclosures" and "Free Cash Flow." This discussion also includes Operating working capital, which has been defined under the heading "Liquidity and Capital Resources." The non-GAAP financial measures disclosed by the Company should not be considered a substitute for, or superior to, financial measures prepared in accordance with U.S. GAAP. The financial results prepared in accordance with U.S. GAAP and the reconciliations from these results should be carefully evaluated.
Overview
IDEX is an applied solutions provider specializing in the manufacturing of fluid and metering technologies, health and science technologies and fire, safety and other diversified products built to customers' specifications. IDEX's products are sold in niche markets across a wide range of industries throughout the world. Accordingly, IDEX's businesses are affected by levels of industrial activity and economic conditions in the U.S. and in other countries where it does business, as well as by the relationship of the U.S. dollar to other currencies. Levels of capacity utilization and capital spending in certain markets and overall industrial activity are important factors that influence the demand for IDEX's products.
Third Quarter Highlights
Select key financial results for the three months ended September 30, 2024 when compared to the same period in the prior year are as follows:
| Three Months Ended September 30, | |||||
| (Dollars in millions, except per share amounts) | 2024 | 2023 | % / bps Change | ||
| Net sales | $ | 798.2 | $ | 793.4 | 1% |
| Change in organic net sales* | -% | ||||
| Gross profit | 353.9 | 349.6 | 1% | ||
| Adjusted gross profit* | 356.0 | 350.8 | 1% | ||
| Net income attributable to IDEX | 119.1 | 209.1 | (43%) | ||
| Adjusted net income attributable to IDEX* | 144.1 | 160.6 | (10%) | ||
| Adjusted EBITDA* | 214.3 | 225.5 | (5%) | ||
| Diluted EPS attributable to IDEX | 1.57 | 2.75 | (43%) | ||
| Adjusted diluted EPS attributable to IDEX* | 1.90 | 2.12 | (10%) | ||
| Cash flows from operating activities | 205.3 | 226.6 | (9)% | ||
| Free cash flow* | 191.6 | 206.5 | (7)% | ||
| Gross margin | 44.3% | 44.1% | 20 bps | ||
| Adjusted gross margin* | 44.6% | 44.2% | 40 bps | ||
| Net income margin | 14.9% | 26.3% | (1,140) bps | ||
| Adjusted EBITDA margin* | 26.9% | 28.4% | (150) bps |
*These are non-GAAP measures. See the definitions of these non-GAAP measures and reconciliations to their most directly comparable GAAP financial measures under the headings "Non-GAAP Disclosures" and "Free Cash Flow."
26
Table of Contents
During the three months ended September 30, 2024, the Company delivered solid operating performance, despite continued challenging market headwinds. Market softness, largely within the Health & Science Technologies segment, resulted in lower sales volumes, which were partly offset by price/cost and productivity across all segments. On September 5, 2024, the Company completed the previously-announced acquisition of Mott Corporation and its subsidiaries ("Mott"), expanding the Company's applied material science technology capabilities in high-value end markets. For additional information, refer to Note 2, "Acquisitions and Divestitures" in the Notes to Condensed Consolidated Financial Statements and the "Liquidity and Capital Resources" section of this Management's Discussion and Analysis of Financial Condition and Results of Operations.
Results of Operations
The following is a discussion and analysis of the Company's results of operations for the three and nine months ended September 30, 2024 compared with the three and nine months ended September 30, 2023.
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||
| (Dollars in millions, except per share amounts) | 2024 | 2023 | % / bps Change | 2024 | 2023 | % / bps Change | ||||||
| Net sales | $ | 798.2 | $ | 793.4 | 1 | % | $ | 2,405.9 | $ | 2,485.0 | (3 | %) |
| Cost of sales | 444.3 | 443.8 | - | % | 1,327.8 | 1,374.9 | (3 | %) | ||||
| Gross profit | 353.9 | 349.6 | 1 | % | 1,078.1 | 1,110.1 | (3 | %) | ||||
| Gross margin | 44.3 | % | 44.1 | % | 20 bps | 44.8 | % | 44.7 | % | 10 bps | ||
| Selling, general and administrative expenses | 182.9 | 165.9 | 10 | % | 560.8 | 529.9 | 6 | % | ||||
| Restructuring expenses and asset impairments | 3.0 | 4.1 | (27 | %) | 5.4 | 8.2 | (34 | %) | ||||
| Operating income | 168.0 | 179.6 | (6 | %) | 511.9 | 572.0 | (11 | %) | ||||
|
Gain on sale of business(1)
|
0.6 | (93.8) | (101 | %) | (4.0) | (93.8) | (96 | %) | ||||
| Other expense (income) - net | 2.7 | (2.1) | (229 | %) | - | 5.6 | (100 | %) | ||||
| Interest expense - net | 10.3 | 13.7 | (25 | %) | 27.8 | 40.1 | (31 | %) | ||||
| Income before income taxes | 154.4 | 261.8 | (41 | %) | 488.1 | 620.1 | (21 | %) | ||||
| Provision for income taxes | 35.5 | 52.8 | (33 | %) | 106.7 | 132.8 | (20 | %) | ||||
| Effective tax rate | 22.9 | % | 20.2 | % | 270 bps | 21.9 | % | 21.4 | % | 50 bps | ||
| Net income attributable to IDEX | $ | 119.1 | $ | 209.1 | (43 | %) | $ | 381.8 | $ | 487.5 | (22 | %) |
| Diluted earnings per common share attributable to IDEX | $ | 1.57 | $ | 2.75 | (43 | %) | $ | 5.02 | $ | 6.42 | (22 | %) |
(1)Activity recorded during the three months ended September 30, 2024 represents the finalization of the gain on the sale of Alfa Valvole, Srl resulting in a $0.6 million downward adjustment during the third quarter of 2024.
Net Sales
Net sales for the three and nine months ended September 30, 2024 increased 1% and decreased 3%, respectively, as compared to the same prior year periods. Organic net sales for the three and nine months ended September 30, 2024 were flat and decreased 3%, respectively, which reflected lower volumes, largely as a result of continued unfavorable market conditions in the Health & Science Technologies businesses. Price capture across all segments offset lower volumes during the three months ended September 30, 2024, but only partially offset lower volumes for the nine months ended September 30, 2024.
In the three months ended September 30, 2024, net sales decreased 1% domestically and increased 2% internationally. In the nine months ended September 30, 2024, net sales decreased 3% domestically and 3% internationally. Sales to customers outside the U.S. were approximately 50% of total sales in each of the three and nine months ended September 30, 2024 and 2023.
Gross Profit and Gross Margin
Gross profit and gross margin for the three and nine months ended September 30, 2024 were positively impacted by strong price/cost and favorable operational productivity and were negatively impacted by higher employee-related costs, unfavorable mix and lower volume leverage. Gross profit and gross margin for the nine months ended September 30, 2024 were both favorably impacted by lower discretionary spending.
27
Table of Contents
Selling, General and Administrative Expenses
Selling, general and administrative expenses for the three and nine months ended September 30, 2024 increased primarily due to the $5.6 million and $11.4 million impact from acquisitions, net of divestitures, including amortization, respectively, as well as higher employee-related costs and increased discretionary spending and transaction expenses as compared to the same prior year periods.
Restructuring Expenses and Asset Impairments
Restructuring expenses and asset impairments decreased in the three and nine months ended September 30, 2024 primarily due to lower severance costs compared with the same prior year periods. Severance costs during all periods were incurred in conjunction with cost mitigation efforts as a result of market conditions.
Gain on Sale of Business
During the nine months ended September 30, 2024, the Company completed the sale of Alfa Valvole, Srl ("Alfa Valvole") for proceeds of $45.1 million, net of cash remitted, resulting in an initial gain on the sale of $4.6 million, net of a release of cumulative foreign currency translation losses of $5.5 million. During the three months ended September 30, 2024, the gain on the sale of Alfa Valvole was finalized, resulting in a downward adjustment to the gain on sale of $0.6 million for a final gain on sale of $4.0 million. During the three and nine months ended September 30, 2023, the Company completed the sale of Micropump, Inc. ("Micropump") for proceeds of $110.3 million, net of cash remitted, resulting in a pre-tax gain on the sale of $93.8 million. For additional information regarding the divestitures of Alfa Valvole and Micropump, refer to Note 2, "Acquisitions and Divestitures," in the Notes to Condensed Consolidated Financial Statements.
Other Expense (Income) - Net
Other expense (income) - net decreased in the three months ended September 30, 2024 primarily due to the unfavorable impact of foreign currency transactions as compared to the same prior year periods. Other expense (income) - net for the nine months ended September 30, 2024 benefited from the absence of a $7.7 million credit loss reserve on a note receivable from a collaborative partner that did not reoccur during 2024.
Interest Expense - Net
Interest expense - net for the three and nine months ended September 30, 2024 decreased compared to the same periods in 2023 due to higher interest earned on cash balances in 2024, which increased approximately $3.2 million and $7.0 million, respectively. This benefit was offset by incremental interest expense during the three months ended September 30, 2024 due to a net increase in debt outstanding throughout the period, while the nine months ended September 30, 2024 was further favorably impacted by lower interest expense due to a net decrease in debt outstanding through the period, primarily on the Term Facility.
Income Taxes
The effective tax rate was 22.9% and 21.9% for the three and nine months ended September 30, 2024, respectively, as compared to 20.2% and 21.4% during the same periods in 2023, respectively. One-time discrete tax benefits lowered the effective tax rates during nine months ended September 30, 2024 and both the three and nine months ended September 30, 2023. The three months ended September 30, 2024 did not benefit from these one-time items. For additional information, refer to Note 15, "Income Taxes," in the Notes to Condensed Consolidated Financial Statements.
In October 2021, members of the Organization for Economic Co-operation and Development ("OECD") and G20 Inclusive Framework on Base Erosion and Profit Shifting agreed to a two-pillar solution to address the tax challenges associated with the digitalization of the economy. In December 2021, the OECD released the Pillar Two Model Rules ("Pillar Two"), which define the global minimum tax and call for the taxation of large corporations at a minimum rate of 15%. Although it is uncertain when and how the rules will be fully enacted into law, based on the Company's initial assessment, nearly all of the jurisdictions in which the Company operates have an effective tax rate above the 15% threshold. Therefore, the Company does not expect a material impact from the Pillar Two income tax rules.
28
Table of Contents
Results of Reportable Business Segments
The Company has three reportable segments: Fluid & Metering Technologies ("FMT"), Health & Science Technologies ("HST") and Fire & Safety/Diversified Products ("FSDP"). For a detailed description of the operations within each segment, refer to Note 13, "Business Segments and Geographic Information," in the Notes to Consolidated Financial Statements in the Company's Annual Report on Form 10-K for the year ended December 31, 2023. Management's measurements of segment performance are Net sales, adjusted earnings before interest, income taxes, depreciation and amortization ("Adjusted EBITDA") and Adjusted EBITDA margin.
The table below illustratesthe share of Net sales and Adjusted EBITDA contributed by each segment on the basis of total segments (not total Company) for the three and nine months ended September 30, 2024.
| Three Months Ended September 30, 2024 | Nine Months Ended September 30, 2024 | |||||||||||||||
| FMT | HST | FSDP | Total | FMT | HST | FSDP | Total | |||||||||
| Net sales as a percent of total | 38 | % | 39 | % | 23 | % | 100 | % | 39 | % | 38 | % | 23 | % | 100 | % |
|
Adjusted EBITDA(1)
|
42 | % | 35 | % | 23 | % | 100 | % | 43 | % | 35 | % | 22 | % | 100 | % |
(1) Segment Adjusted EBITDA excludes the impact of unallocated corporate costs of $21.5 million and $72.9 million for the three and nine months ended September 30, 2024, respectively.
Fluid & Metering Technologies Segment
| Three Months Ended September 30, | Components of Change | ||||||||
| (Dollars in millions) | 2024 | 2023 | Change | Organic |
Acq/Div(1)
|
Foreign Currency | Total | ||
| Domestic sales | $ | 168.5 | $ | 168.4 | -% | ||||
| International sales | 132.3 | 132.7 | -% | ||||||
| Net sales | $ | 300.8 | $ | 301.1 | -% | 2% | (3%) | 1% | - |
| Adjusted EBITDA | 98.5 | 103.6 | (5%) | (3%) | (2%) | - | (5%) | ||
| Adjusted EBITDA margin | 32.8 | % | 34.4 | % | (160) bps | (170) bps | 10 bps | - | (160) bps |
| Nine Months Ended September 30, | Components of Change | ||||||||
| (Dollars in millions) | 2024 | 2023 | Change | Organic |
Acq/Div(1)
|
Foreign Currency | Total | ||
| Domestic sales | $ | 522.3 | $ | 525.9 | (1%) | ||||
| International sales | 411.6 | 422.1 | (2%) | ||||||
| Net sales | $ | 933.9 | $ | 948.0 | (1%) | -% | (1%) | -% | (1%) |
| Adjusted EBITDA | 311.6 | 323.9 | (4%) | (3%) | (1%) | -% | (4%) | ||
| Adjusted EBITDA margin | 33.4 | % | 34.2 | % | (80) bps | (80) bps | - | - | (80) bps |
(1)Divestitures included Alfa Valvole, sold in June 2024.
•Organic net sales were positively impacted by price capture during the three and nine months ended September 30, 2024. Volumes were relatively flat during the three months ended September 20,2024 as improvement in the industrial market and strength in water were offset by both a down agriculture cycle and softness in the energy market. During the nine months ended September 30, 2024, lower volumes, driven primarily by softness in agriculture, partially offset the benefit of price capture.
•Excluding the accretive impact of divestitures, Adjusted EBITDA margin for the three and nine months ended September 30, 2024 decreased primarily due to higher employee-related costs, higher discretionary spending and unfavorable mix, partially offset by price/cost. The nine months ended September 30, 2024 were also negatively impacted by lower volumes, which were more than offset by favorable operational productivity.
29
Table of Contents
Health & Science Technologies Segment
| Three Months Ended September 30, | Components of Change | ||||||||
| (Dollars in millions) | 2024 | 2023 | Change | Organic |
Acq/Div(1)
|
Foreign Currency | Total | ||
| Domestic sales | $ | 139.9 | $ | 139.2 | 1% | ||||
| International sales | 171.1 | 174.0 | (2%) | ||||||
| Net sales | $ | 311.0 | $ | 313.2 | (1%) | (5%) | 4% | - | (1%) |
| Adjusted EBITDA | 82.6 | 84.4 | (2%) | (8%) | 6% | - | (2%) | ||
| Adjusted EBITDA margin | 26.5 | % | 26.9 | % | (40) bps | (90) bps | 50 bps | - | (40) bps |
| Nine Months Ended September 30, | Components of Change | ||||||||
| (Dollars in millions) | 2024 | 2023 | Change | Organic |
Acq/Div(1)
|
Foreign Currency | Total | ||
| Domestic sales | $ | 420.6 | $ | 437.3 | (4%) | ||||
| International sales | 504.3 | 566.4 | (11%) | ||||||
| Net sales | $ | 924.9 | $ | 1,003.7 | (8%) | (10%) | 2% | - | (8%) |
| Adjusted EBITDA | 248.2 | 278.8 | (11%) | (14%) | 3% | - | (11%) | ||
| Adjusted EBITDA margin | 26.8 | % | 27.8 | % | (100) bps | (150) bps | 50 bps | - | (100) bps |
(1) Acquisitions included Iridian Spectral Technologies acquired in May 2023, STC Material Solutions acquired in December 2023 and Mott acquired in September 2024. Divestitures included Micropump sold in August 2023 and Novotema, SpA sold in December 2023.
•Organic net sales for the three and nine months ended September 30, 2024 were negatively impacted by lower volumes driven by continued broad based market softness in 2024. This decrease was partially offset by price capture.
•Excluding the net accretive impact of acquisitions and divestitures, Adjusted EBITDA margin for the three and nine months ended September 30, 2024 decreased primarily due to lower volume, higher employee-related costs and unfavorable mix, partially offset by price/cost, favorable operational productivity and lower discretionary spending.
Fire & Safety/Diversified Products Segment
| Three Months Ended September 30, | Components of Change | ||||||||
| (Dollars in millions) | 2024 | 2023 | Change | Organic | Acq/Div | Foreign Currency | Total | ||
| Domestic sales | $ | 88.9 | $ | 94.4 | (6%) | ||||
| International sales | 99.1 | 86.2 | 15% | ||||||
| Net sales | $ | 188.0 | $ | 180.6 | 4% | 4% | - | - | 4% |
| Adjusted EBITDA | 54.7 | 52.8 | 4% | 4% | - | - | 4% | ||
| Adjusted EBITDA margin | 29.1 | % | 29.3 | % | (20) bps | (20) bps | - | - | (20) bps |
| Nine Months Ended September 30, | Components of Change | ||||||||
| (Dollars in millions) | 2024 | 2023 | Change | Organic | Acq/Div | Foreign Currency | Total | ||
| Domestic sales | $ | 259.5 | $ | 280.5 | (7%) | ||||
| International sales | 291.9 | 259.3 | 13% | ||||||
| Net sales | $ | 551.4 | $ | 539.8 | 2% | 2% | - | - | 2% |
| Adjusted EBITDA | 159.9 | 157.0 | 2% | 2% | - | - | 2% | ||
| Adjusted EBITDA margin | 29.0 | % | 29.1 | % | (10) bps | (10) bps | - | - | (10) bps |
•Organic net sales for the three and nine months ended September 30, 2024 were positively impacted by price capture as compared to the same prior year periods. Key growth initiatives and strength in the aerospace market more than offset the cyclical nature of project sales in our North American dispensing business during the three months ended
30
Table of Contents
September 30, 2024, resulting in higher volumes. Volumes were relatively flat during the nine months ended September 30, 2024 as growth initiatives were mostly offset by lower North American dispensing volumes.
•Adjusted EBITDA margin decreased slightly for the three and nine months ended September 30, 2024. Positive price/cost offset higher employee related costs during both periods. Additionally, unfavorable mix negatively impacted the three months ended September 30, 2024.
Liquidity and Capital Resources
Liquidity
Based on management's current expectations and currently available information, the Company believes current cash, cash from operations and cash available under the Revolving Facility will be sufficient to meet its cash requirements, including planned capital expenditures, interest and principal payments on all borrowings, pension and postretirement funding requirements, share repurchases and quarterly dividend payments to holders of the Company's common stock for the foreseeable future. Additionally, in the event that suitable businesses are available for acquisition upon acceptable terms, the Company may obtain all or a portion of the financing for these acquisitions through the incurrence of additional borrowings. The Company believes that additional borrowings through various financing alternatives remain available, if required.
Mott was acquired during the third quarter of 2024 for cash consideration of $986.2 million, net of cash acquired of $3.1 million. The acquisition was funded using a combination of cash on hand of $211.9 million, borrowings under the Company's Revolving Facility of $279.3 million, and the net proceeds from the issuance of the 4.950% Senior Notes of $495.0 million. For additional information regarding the borrowings under the Company's Revolving Facility and the 4.950% Senior Notes, refer to Note 8, "Borrowings," in the Notes to Condensed Consolidated Financial Statements.
Select key liquidity metrics at September 30, 2024 are as follows:
| (In millions) | September 30, 2024 | |
| Working capital | $ | 1,113.2 |
| Current ratio | 3 to 1 | |
| Cash and cash equivalents | $ | 633.2 |
| Cash held outside of the United States | 498.2 | |
| Revolving Facility capacity | $ | 800.0 |
| Borrowings | 360.6 | |
| Letters of credit | 2.7 | |
| Revolving Facility availability | $ | 436.7 |
Operating Working Capital
Operating working capital, calculated as Receivables - net plus Inventories - net minus Trade accounts payable, is used by management as a measurement of operational results as well as the short-term liquidity of the Company. The following table details Operating working capital as of September 30, 2024 and December 31, 2023:
| (In millions) | September 30, 2024 | December 31, 2023 | Change | Organic Change | ||||
| Receivables - net | $ | 475.1 | $ | 427.8 | $ | 47.3 | $ | 14.7 |
| Inventories - net | 488.2 | 420.8 | 67.4 | 21.4 | ||||
| Less: Trade accounts payable | 210.4 | 179.7 | 30.7 | 16.1 | ||||
| Operating working capital | $ | 752.9 | $ | 668.9 | $ | 84.0 | $ | 20.0 |
31
Table of Contents
Operating working capital increased $84.0 million to $752.9 million at September 30, 2024. Acquisitions, divestitures and foreign currency translation increased Operating working capital by $64.0 million during the nine months ended September 30, 2024. Apart from these items, receivables increased due to strong price capture, which more than offset the impact of lower volumes; inventories increased to support planned production; and accounts payable increased as a result of higher inventory purchases and timing of payments.
Cash Flow Summary
The following table is derived from the Condensed Consolidated Statements of Cash Flows:
| Nine Months Ended September 30, | ||||||
| (In millions) | 2024 | 2023 | Change | |||
| Net cash flows provided by (used in): | ||||||
| Operating activities | $ | 495.5 | $ | 515.7 | $ | (20.2) |
| Investing activities | (991.8) | (90.0) | (901.8) | |||
| Financing activities | 606.7 | (286.7) | 893.4 |
Operating Activities
Cash flows provided by operating activities decreased $20.2 million in the nine months ended September 30, 2024 as compared to the same prior year period primarily due to lower earnings in 2024 compared to the prior year and higher investments in operating working capital driven by higher inventory purchases to support planned production and increased receivables due to strong price capture, partially offset by lower cash payments including payments for taxes and variable compensation in 2024 compared to the prior year.
Investing Activities
Cash flows used in investing activities increased $901.8 million during the nine months ended September 30, 2024 as compared to the prior year period. The net impact of acquisitions and divestitures increased cash used in investing activities $939.4 million during the nine months ended September 30, 2024 as compared to the same prior year period, primarily related to the acquisition of Mott during the third quarter of 2024. This increase in cash outflows was partially offset by the absence of purchases of marketable securities from the prior year period and lower capital expenditures, which decreased cash used in investing activities by $24.6 million and $18.7 million, respectively, as compared to the prior year period. For additional information on the Company's acquisition and divestitures, refer to Note 2, "Acquisitions and Divestitures," in the Notes to Condensed Consolidated Financial Statements.
Financing Activities
Cash flows from financing activities increased $893.4 million during the nine months ended September 30, 2024 as compared to the prior year period, primarily due to $774.8 million of net proceeds in connection with the financing of the acquisition of Mott. Additionally, repayments of the Term Facility were $125.0 million lower during the nine months ended September 30, 2024 than in the prior year period. These increases in cash flows were partly offset by slightly higher dividends paid to shareholders, which increased $10.7 million in the nine months ended September 30, 2024 as compared to the prior year period.
Free Cash Flow
The Company believes free cash flow, a non-GAAP measure, is an important measure of performance because it provides a measurement of cash generated from operations that is available for payment obligations such as operating cash requirements, planned capital expenditures, interest and principal payments on all borrowings, pension and postretirement funding requirements and quarterly dividend payments to holders of the Company's common stock as well asfor funding acquisitions and share repurchases. Free cash flow is calculated as cash flows provided by operating activities less capital expenditures.
32
Table of Contents
The following table reconciles cash flows provided by operating activities to free cash flow:
| Nine Months Ended September 30, | ||||
| (Dollars in millions) | 2024 | 2023 | ||
| Cash flows provided by operating activities | $ | 495.5 | $ | 515.7 |
| Less: capital expenditures | 49.6 | 68.3 | ||
| Free cash flow | $ | 445.9 | $ | 447.4 |
Cash Requirements
Subsequent Borrowings Activity
During October 2024, the Company repaid $69.1 million of the $360.6 million outstanding under the Revolving Facility as well as the remaining $25.0 millionbalance outstanding under the Term Facility at September 30, 2024.
Capital Expenditures
Capital expenditures generally include machinery and equipment that support growth and improved productivity, tooling, business system technology, replacement of equipment and investments in new facilities. The Company believes it has sufficient operating cash flows to continue to meet current obligations and invest in planned capital expenditures. Cash flows from operations were more than adequate to fund capital expenditures of $49.6 million and $68.3 million in the first nine months of 2024 and 2023, respectively.
Share Repurchases
There were no share repurchases during the nine months ended September 30, 2024. During the nine months ended September 30, 2023, the Company repurchased 5,400 shares at a cost of $1.1 million. As of September 30, 2024, the amount of share repurchase authorization remaining was $539.7 million. For additional information regarding the Company's share repurchase program, refer to Note 11, "Share Repurchases," in the Notes to Condensed Consolidated Financial Statements.
Dividends
Total dividend payments to common shareholders were $153.0 million during the nine months ended September 30, 2024 compared with $142.3 million during the nine months ended September 30, 2023.
Covenants
The key financial covenants that the Company is required to maintain in connection with the Revolving Facility, the Term Facility, the 3.37% Senior Notes and the 5.13% Senior Notes, are a minimum interest coverage ratio of 3.0 to 1 and a maximum leverage ratio of 3.50 to 1. At September 30, 2024, the Company was in compliance with these financial covenants, as the Company's interest coverage ratio was 18.19 to 1 for covenant calculation purposes and the leverage ratio was 2.39 to 1. There are no financial covenants relating to the 2.625% Senior Notes, the 3.00% Senior Notes and the 4.950% Senior Notes; however, all are subject to cross-acceleration provisions.
Credit Ratings
The Company's credit ratings, which were independently developed by the following credit agencies, are detailed below:
•S&P Global Ratings reaffirmed the Company's corporate credit rating of BBB (stable outlook) in September 2024.
•Moody's Investors Service affirmed the Company's corporate credit rating of Baa2 (stable outlook) in August 2024.
•Fitch Ratings reaffirmed the Company's corporate credit rating of BBB+ (stable outlook) in June 2024.
33
Table of Contents
Off-Balance Sheet Arrangements
The Company had $47.0 million of letters of credit as of September 30, 2024, primarily issued as security for insurance and other performance obligations. Of the $47.0 million of letters of credit, only $2.7 million reduced the Company's borrowing capacity under the Revolving Facility as of September 30, 2024. The Company has restricted cash of $18.1 million as of September 30, 2024, which represents cash held as collateral for standby letters of credit issued by Mott and is required to keep the balance in a separate account for the duration of the letters of credit.
Except as disclosed above, the Company has no off-balance sheet arrangements that currently have or are reasonably likely to have a material effect on the Company's consolidated financial condition, changes in financial condition, results of operations, liquidity, capital expenditures or capital resources.
Critical Accounting Estimates
There have been no changes to the Company's critical accounting estimates described in the Company's Annual Report on Form 10-K for the year ended December 31, 2023.
34
Table of Contents
Non-GAAP Disclosures
Set forth below are reconciliations of Organic net sales, Adjusted gross profit, Adjusted gross margin, Adjusted net income attributable to IDEX, Adjusted diluted earnings per share ("EPS") attributable to IDEX, Consolidated Adjusted earnings before interest, income taxes, depreciation and amortization ("Adjusted EBITDA") and Consolidated Adjusted EBITDA margin to their respective most directly comparable U.S. GAAP measure. Management uses these metrics to measure performance of the Company since they exclude items that are not reflective of ongoing operations, as identified in the reconciliations below. Management also supplements its U.S. GAAP financial statements with adjusted information to provide investors with greater insight, transparency and a more comprehensive understanding of the information used by management in its financial and operational decision making.
Management uses Adjusted EBITDA as its principal measure of segment performance, and believes it is a useful indicator of the strength and performance of the Company and its segments' ongoing business operations, as well as a way for investors to evaluate and compare operating performance and value companies within the Company's industry. Management believes that Adjusted EBITDA margin is useful for the same reason as Adjusted EBITDA. The definition of Adjusted EBITDA used here may differ from that used by other companies.
This report also references free cash flow. This non-GAAP measure is discussed and reconciled to its most directly comparable GAAP measure in the section above titled "Free Cash Flow."
The non-GAAP financial measures disclosed by the Company should not be considered a substitute for, or superior to, financial measures prepared in accordance with U.S. GAAP. Due to rounding, numbers presented throughout this and other documents may not recalculate precisely. The financial results prepared in accordance with U.S. GAAP and the reconciliations from these results should be carefully evaluated.
All table footnotes can be found at the end of this Non-GAAP Disclosures section.
| 1. Reconciliations of the Change in Net Sales to Organic Net Sales | ||||||||
| FMT | HST | FSDP | IDEX | |||||
| Three Months Ended September 30, 2024 | ||||||||
| Change in net sales | - | % | (1 | %) | 4 | % | 1 | % |
| Less: | ||||||||
|
Net impact from acquisitions/divestitures(1)
|
(3 | %) | 4 | % | - | % | 1 | % |
| Impact from foreign currency | 1 | % | - | % | - | % | - | % |
| Change in organic net sales | 2 | % | (5 | %) | 4 | % | - | % |
| Nine Months Ended September 30, 2024 | ||||||||
| Change in net sales | (1 | %) | (8 | %) | 2 | % | (3 | %) |
| Less: | ||||||||
|
Net impact from acquisitions/divestitures(1)
|
(1 | %) | 2 | % | - | % | - | % |
| Impact from foreign currency | - | % | - | % | - | % | - | % |
| Change in organic net sales | - | % | (10 | %) | 2 | % | (3 | %) |
35
Table of Contents
|
2. Reconciliations of Reported-to-Adjusted Gross Profit and Gross Margin (dollars in millions)
|
||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||
| 2024 | 2023 | 2024 | 2023 | |||||
| Gross profit | $ | 353.9 | $ | 349.6 | $ | 1,078.1 | $ | 1,110.1 |
| Fair value inventory step-up charges | 2.1 | 1.2 | 4.6 | 1.2 | ||||
| Adjusted gross profit | $ | 356.0 | $ | 350.8 | $ | 1,082.7 | $ | 1,111.3 |
| Net sales | $ | 798.2 | $ | 793.4 | $ | 2,405.9 | $ | 2,485.0 |
| Gross margin | 44.3 | % | 44.1 | % | 44.8 | % | 44.7 | % |
| Adjusted gross margin | 44.6 | % | 44.2 | % | 45.0 | % | 44.7 | % |
|
3. Reconciliations of Reported-to-Adjusted Net Income Attributable to IDEX and Diluted EPS Attributable to IDEX(in millions, except for per share amounts)
|
||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||
| 2024 | 2023 | 2024 | 2023 | |||||
| Reported net income attributable to IDEX | $ | 119.1 | $ | 209.1 | $ | 381.8 | $ | 487.5 |
| Fair value inventory step-up charges | 2.1 | 1.2 | 4.6 | 1.2 | ||||
| Tax impact on fair value inventory step-up charges | (0.5) | (0.3) | (1.0) | (0.3) | ||||
| Restructuring expenses and asset impairments | 3.0 | 4.1 | 5.4 | 8.2 | ||||
| Tax impact on restructuring expenses and asset impairments | (0.7) | (0.9) | (1.3) | (1.8) | ||||
|
Gain on sale of business(2)
|
0.6 | (93.8) | (4.0) | (93.8) | ||||
| Tax impact on gain of sale of business | - | 22.7 | - | 22.7 | ||||
|
Credit loss on note receivable from collaborative partner(3)
|
- | - | - | 7.7 | ||||
| Tax impact on credit loss on note receivable from collaborative partner | - | - | - | (1.6) | ||||
| Acquisition-related intangible asset amortization | 26.5 | 23.8 | 75.0 | 70.6 | ||||
| Tax impact on acquisition-related intangible asset amortization | (6.0) | (5.3) | (17.1) | (15.8) | ||||
| Adjusted net income attributable to IDEX | $ | 144.1 | $ | 160.6 | $ | 443.4 | $ | 484.6 |
| Reported diluted EPS attributable to IDEX | $ | 1.57 | $ | 2.75 | $ | 5.02 | $ | 6.42 |
| Fair value inventory step-up charges | 0.03 | 0.02 | 0.06 | 0.02 | ||||
| Tax impact on fair value inventory step-up charges | - | - | (0.01) | - | ||||
| Restructuring expenses and asset impairments | 0.04 | 0.06 | 0.07 | 0.11 | ||||
| Tax impact on restructuring expenses and asset impairments | (0.01) | (0.01) | (0.02) | (0.03) | ||||
|
Gain on sale of business(2)
|
0.01 | (1.24) | (0.05) | (1.24) | ||||
| Tax impact on gain of sale of business | - | 0.30 | - | 0.30 | ||||
|
Credit loss on note receivable from collaborative partner(3)
|
- | - | - | 0.10 | ||||
| Tax impact on credit loss on note receivable from collaborative partner | - | - | - | (0.02) | ||||
| Acquisition-related intangible asset amortization | 0.35 | 0.31 | 0.99 | 0.93 | ||||
| Tax impact on acquisition-related intangible asset amortization | (0.09) | (0.07) | (0.22) | (0.21) | ||||
| Adjusted diluted EPS attributable to IDEX | $ | 1.90 | $ | 2.12 | $ | 5.84 | $ | 6.38 |
| Diluted weighted average shares outstanding | 75.9 | 75.9 | 75.9 | 75.9 |
36
Table of Contents
| 4. Reconciliations of Net Income to Adjusted EBITDA (dollars in millions) | ||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||
| 2024 | 2023 | 2024 | 2023 | |||||
| Reported net income | $ | 118.9 | $ | 209.0 | $ | 381.4 | $ | 487.3 |
| Provision for income taxes | 35.5 | 52.8 | 106.7 | 132.8 | ||||
| Interest expense - net | 10.3 | 13.7 | 27.8 | 40.1 | ||||
|
Gain on sale of business(2)
|
0.6 | (93.8) | (4.0) | (93.8) | ||||
| Depreciation | 17.4 | 14.7 | 49.9 | 41.9 | ||||
| Amortization | 26.5 | 23.8 | 75.0 | 70.6 | ||||
| Fair value inventory step-up charges | 2.1 | 1.2 | 4.6 | 1.2 | ||||
| Restructuring expenses and asset impairments | 3.0 | 4.1 | 5.4 | 8.2 | ||||
|
Credit loss on note receivable from collaborative partner(3)
|
- | - | - | 7.7 | ||||
| Adjusted EBITDA | $ | 214.3 | $ | 225.5 | $ | 646.8 | $ | 696.0 |
| Adjusted EBITDA Components | ||||||||
| FMT | $ | 98.5 | $ | 103.6 | $ | 311.6 | $ | 323.9 |
| HST | 82.6 | 84.4 | 248.2 | 278.8 | ||||
| FSDP | 54.7 | 52.8 | 159.9 | 157.0 | ||||
| Corporate and other | (21.5) | (15.3) | (72.9) | (63.7) | ||||
| Total Adjusted EBITDA | $ | 214.3 | $ | 225.5 | $ | 646.8 | $ | 696.0 |
| Net sales | $ | 798.2 | $ | 793.4 | $ | 2,405.9 | $ | 2,485.0 |
| Net income margin | 14.9 | % | 26.3 | % | 15.9 | % | 19.6 | % |
| Adjusted EBITDA margin | 26.9 | % | 28.4 | % | 26.9 | % | 28.0 | % |
(1)Represents the sales from acquired or divested businesses during the first 12 months of ownership or prior to divestiture.
(2) Activity recorded in the three months ended September 30, 2024 represents the finalization of the gain on the sale of Alfa Valvole resulting in a $0.6 million downward adjustment during the third quarter of 2024.
(3)Represents a reserve on an investment with a collaborative partner recorded in Other expense (income) - net during the nine months ended September 30, 2023. During the fourth quarter of 2023, the Company converted the promissory note receivable from the collaborative partner to equity, resulting in a cost method investment with zero value.
37
Table of Contents
Item 3. Quantitative and Qualitative Disclosures About Market Risk
There have been no material changes with respect to market risks disclosed in the Company's Annual Report on Form 10-K for the year ended December 31, 2023.
Item 4. Controls and Procedures
The Company maintains disclosure controls and procedures that are designed to ensure that information required to be disclosed in the Company's Exchange Act reports is recorded, processed, summarized and reported within the time periods specified in the SEC's rules and forms, and that such information is accumulated and communicated to the Company's management, including its Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.
As required by SEC Rule 13a-15(b), the Company carried out an evaluation, under the supervision and with the participation of the Company's management, including the Company's Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of the Company's disclosure controls and procedures as of the end of the period covered by this report. Based on the foregoing, the Company's Chief Executive Officer and Chief Financial Officer concluded that the Company's disclosure controls and procedures were effective as of September 30, 2024.
There has been no change in the Company's internal control over financial reporting during the Company's most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the Company's internal control over financial reporting.
38
Table of Contents
PART II. OTHER INFORMATION
Item 1. Legal Proceedings
The Company and its subsidiaries are party to legal proceedings arising in the ordinary course of business as described in Note 14in Part I, Item 1, "Commitments and Contingencies," in the Notes to Condensed Consolidated Financial Statements and such disclosure is incorporated by reference into this Item 1. "Legal Proceedings."
The Company's threshold for disclosing material environmental legal proceedings involving a government authority where potential monetary sanctions are involved is $1.0 million.
In addition, the Company and six of its subsidiaries are presently named as defendants in a number of lawsuits claiming various asbestos-related personal injuries, allegedly as a result of exposure to products manufactured with components that contained asbestos. These components were acquired from third party suppliers and were not manufactured by the Company or any of the defendant subsidiaries. To date, the majority of the Company's settlements and legal costs, except for costs of coordination, administration, insurance investigation and a portion of defense costs, have been covered in full by insurance, subject to applicable deductibles. However, the Company cannot predict whether and to what extent insurance will be available to continue to cover these settlements and legal costs, or how insurers may respond to claims that are tendered to them. Asbestos-related claims have been filed in jurisdictions throughout the United States and the United Kingdom. Most of the claims resolved to date have been dismissed without payment. The balance of the claims have been settled for various immaterial amounts. Only one case has been tried, resulting in a verdict for the Company's business unit. No provision has been made in the financial statements of the Company, other than for insurance deductibles in the ordinary course, and the Company does not currently believe the asbestos-related claims will have a material adverse effect on the Company's business, financial position, results of operations or cash flows.
Item 1A. Risk Factors
There have been no material changes with respect to risk factors disclosed in the Company's Annual Report on Form 10-K for the year ended December 31, 2023.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
The following table provides information about the Company's purchases of its common stock during the quarter ended September 30, 2024:
| Period |
Total Number of Shares Purchased |
Average Price Paid per Share |
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs |
Approximate Dollar
Value that May Yet
be Purchased
Under the Plans
or Programs(1)
|
||
| July 1, 2024 to July 31, 2024 | - | $ | - | - | $ | 539,689,117 |
| August 1, 2024 to August 31, 2024 | - | - | - | 539,689,117 | ||
| September 1, 2024 to September 30, 2024 | - | - | - | 539,689,117 | ||
| Total | - | $ | - | - | $ | 539,689,117 |
(1)On March 17, 2020, the Company's Board of Directors approved an increase of $500.0 million in the authorized level of repurchases of common stock. This approval is in addition to the prior repurchase authorization of the Board of Directors of $300.0 million on December 1, 2015. These authorizations have no expiration date.
Item 5. Other Information
During the quarter ended September 30, 2024, none of the Company's directors or executive officers adopted or terminated any contract, instruction or written plan for the purchase or sale of Company securities that was intended to satisfy the affirmative defense conditions of Rule 10b5-1(c) or any "non-Rule 10b5-1 trading arrangement" as defined in Item 408 of Regulation S-K under the Securities Exchange Act of 1934, as amended.
39
Table of Contents
Item 6. Exhibits
|
Exhibit Number |
Description |
| 4.1 | |
| 4.2 | |
| 31.1* |
Certification of Chief Executive Officer Pursuant to Section 302 of Sarbanes Oxley Act of 2002
|
| 31.2* |
Certification of Chief Financial Officer Pursuant to Section 302 of Sarbanes Oxley Act of 2002
|
| 32.1* |
Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350
|
| 32.2* |
Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350
|
| 101* | The following financial information from IDEX Corporation's Quarterly Report on Form 10-Q for the quarter ended September 30, 2024 formatted in Inline eXtensible Business Reporting Language (iXBRL) includes: (i) the Cover Page, (ii) the Condensed Consolidated Statements of Income, (iii) the Condensed Consolidated Statements of Comprehensive Income, (iv) the Condensed Consolidated Balance Sheets, (v) the Condensed Consolidated Statements of Equity, (vi) the Condensed Consolidated Statements of Cash Flows, and (vii) Notes to Condensed Consolidated Financial Statements. |
| 104* | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101). |
| * Filed herewith. |
40
Table of Contents
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
| IDEX Corporation | |
| By: | /s/ ABHISHEK KHANDELWAL |
| Abhishek Khandelwal | |
| Senior Vice President and Chief Financial Officer |
Date: October 30, 2024
41