Companies:
10,652
total market cap:
A$200.702 T
Sign In
๐บ๐ธ
EN
English
$ AUD
$
USD
๐บ๐ธ
โฌ
EUR
๐ช๐บ
โน
INR
๐ฎ๐ณ
ยฃ
GBP
๐ฌ๐ง
$
CAD
๐จ๐ฆ
$
NZD
๐ณ๐ฟ
$
HKD
๐ญ๐ฐ
$
SGD
๐ธ๐ฌ
Global ranking
Ranking by countries
America
๐บ๐ธ United States
๐จ๐ฆ Canada
๐ฒ๐ฝ Mexico
๐ง๐ท Brazil
๐จ๐ฑ Chile
Europe
๐ช๐บ European Union
๐ฉ๐ช Germany
๐ฌ๐ง United Kingdom
๐ซ๐ท France
๐ช๐ธ Spain
๐ณ๐ฑ Netherlands
๐ธ๐ช Sweden
๐ฎ๐น Italy
๐จ๐ญ Switzerland
๐ต๐ฑ Poland
๐ซ๐ฎ Finland
Asia
๐จ๐ณ China
๐ฏ๐ต Japan
๐ฐ๐ท South Korea
๐ญ๐ฐ Hong Kong
๐ธ๐ฌ Singapore
๐ฎ๐ฉ Indonesia
๐ฎ๐ณ India
๐ฒ๐พ Malaysia
๐น๐ผ Taiwan
๐น๐ญ Thailand
๐ป๐ณ Vietnam
Others
๐ฆ๐บ Australia
๐ณ๐ฟ New Zealand
๐ฎ๐ฑ Israel
๐ธ๐ฆ Saudi Arabia
๐น๐ท Turkey
๐ท๐บ Russia
๐ฟ๐ฆ South Africa
>> All Countries
Ranking by categories
๐ All assets by Market Cap
๐ Automakers
โ๏ธ Airlines
๐ซ Airports
โ๏ธ Aircraft manufacturers
๐ฆ Banks
๐จ Hotels
๐ Pharmaceuticals
๐ E-Commerce
โ๏ธ Healthcare
๐ฆ Courier services
๐ฐ Media/Press
๐ท Alcoholic beverages
๐ฅค Beverages
๐ Clothing
โ๏ธ Mining
๐ Railways
๐ฆ Insurance
๐ Real estate
โ Ports
๐ผ Professional services
๐ด Food
๐ Restaurant chains
โ๐ป Software
๐ Semiconductors
๐ฌ Tobacco
๐ณ Financial services
๐ข Oil&Gas
๐ Electricity
๐งช Chemicals
๐ฐ Investment
๐ก Telecommunication
๐๏ธ Retail
๐ฅ๏ธ Internet
๐ Construction
๐ฎ Video Game
๐ป Tech
๐ฆพ AI
>> All Categories
ETFs
๐ All ETFs
๐๏ธ Bond ETFs
๏ผ Dividend ETFs
โฟ Bitcoin ETFs
โข Ethereum ETFs
๐ช Crypto Currency ETFs
๐ฅ Gold ETFs & ETCs
๐ฅ Silver ETFs & ETCs
๐ข๏ธ Oil ETFs & ETCs
๐ฝ Commodities ETFs & ETNs
๐ Emerging Markets ETFs
๐ Small-Cap ETFs
๐ Low volatility ETFs
๐ Inverse/Bear ETFs
โฌ๏ธ Leveraged ETFs
๐ Global/World ETFs
๐บ๐ธ USA ETFs
๐บ๐ธ S&P 500 ETFs
๐บ๐ธ Dow Jones ETFs
๐ช๐บ Europe ETFs
๐จ๐ณ China ETFs
๐ฏ๐ต Japan ETFs
๐ฎ๐ณ India ETFs
๐ฌ๐ง UK ETFs
๐ฉ๐ช Germany ETFs
๐ซ๐ท France ETFs
โ๏ธ Mining ETFs
โ๏ธ Gold Mining ETFs
โ๏ธ Silver Mining ETFs
๐งฌ Biotech ETFs
๐ฉโ๐ป Tech ETFs
๐ Real Estate ETFs
โ๏ธ Healthcare ETFs
โก Energy ETFs
๐ Renewable Energy ETFs
๐ก๏ธ Insurance ETFs
๐ฐ Water ETFs
๐ด Food & Beverage ETFs
๐ฑ Socially Responsible ETFs
๐ฃ๏ธ Infrastructure ETFs
๐ก Innovation ETFs
๐ Semiconductors ETFs
๐ Aerospace & Defense ETFs
๐ Cybersecurity ETFs
๐ฆพ Artificial Intelligence ETFs
Watchlist
Account
IDEX
IEX
#1461
Rank
A$21.51 B
Marketcap
๐บ๐ธ
United States
Country
A$285.71
Share price
-0.59%
Change (1 day)
-19.18%
Change (1 year)
IDEX Corporation
, is an American company founded in 1988 that develops, designs and manufactures fluidic systems and specialty technical handling.
Market cap
Revenue
Earnings
Price history
P/E ratio
P/S ratio
More
Price history
P/E ratio
P/S ratio
P/B ratio
Operating margin
EPS
Stock Splits
Dividends
Dividend yield
Shares outstanding
Fails to deliver
Cost to borrow
Total assets
Total liabilities
Total debt
Cash on Hand
Net Assets
Annual Reports (10-K)
IDEX
Quarterly Reports (10-Q)
Financial Year FY2016 Q2
IDEX - 10-Q quarterly report FY2016 Q2
Text size:
Small
Medium
Large
Table of Contents
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
_____________________________
Form 10-Q
þ
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2016
OR
¨
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
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.)
1925 West Field Court, Lake Forest, Illinois
60045
(Address of principal executive offices)
(Zip Code)
Registrant’s telephone number: (847) 498-7070
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
þ
No
¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
Yes
þ
No
¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer
þ
Accelerated filer
¨
Non-accelerated filer
¨
Smaller reporting company
¨
(Do not check if a smaller reporting company)
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes
¨
No
þ
Number of shares of common stock of IDEX Corporation outstanding as of
July 28, 2016
:
76,130,884
.
Table of Contents
TABLE OF CONTENTS
Part I. Financial Information
Item 1.
Financial Statements
1
Condensed Consolidated Balance Sheets
1
Condensed Consolidated Statements of Operations
2
Condensed Consolidated Statements of Comprehensive Income
3
Condensed Consolidated Statements of Shareholders’ Equity
4
Condensed Consolidated Statements of Cash Flows
5
Notes to Condensed Consolidated Financial Statements
6
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
23
Cautionary Statement Under the Private Securities Litigation Reform Act
23
Overview and Outlook
23
Results of Operations
25
Liquidity and Capital Resources
29
Non-GAAP Disclosures
30
Item 3.
Quantitative and Qualitative Disclosures About Market Risk
34
Item 4.
Controls and Procedures
34
Part II. Other Information
Item 1.
Legal Proceedings
35
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
35
Item 6.
Exhibits
35
Signatures
36
Exhibit Index
37
Table of Contents
PART I. FINANCIAL INFORMATION
Item 1.
Financial Statements.
IDEX CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands except share and per share amounts)
(unaudited)
June 30, 2016
December 31, 2015
ASSETS
Current assets
Cash and cash equivalents
$
361,488
$
328,018
Receivables, less allowance for doubtful accounts of $8,231 at June 30, 2016 and $7,812 at December 31, 2015
296,481
260,000
Inventories — net
257,659
239,124
Other current assets
53,656
35,542
Total current assets
969,284
862,684
Property, plant and equipment — net
250,904
240,945
Goodwill
1,516,303
1,396,529
Intangible assets — net
354,335
287,837
Other noncurrent assets
18,530
17,448
Total assets
$
3,109,356
$
2,805,443
LIABILITIES AND SHAREHOLDERS’ EQUITY
Current liabilities
Trade accounts payable
$
129,164
$
128,911
Accrued expenses
141,408
153,672
Notes payable and current portion of long-term borrowings
1,233
1,087
Dividends payable
25,908
25,927
Total current liabilities
297,713
309,597
Long-term borrowings
1,054,325
839,707
Deferred income taxes
152,875
110,483
Other noncurrent liabilities
107,513
102,365
Total liabilities
1,612,426
1,362,152
Commitments and contingencies
Shareholders’ equity
Preferred stock:
Authorized: 5,000,000 shares, $.01 per share par value; Issued: None
—
—
Common stock:
Authorized: 150,000,000 shares, $.01 per share par value
Issued: 90,232,839 shares at June 30, 2016 and 90,151,131 shares at December 31, 2015
902
902
Additional paid-in capital
689,945
679,623
Retained earnings
1,759,157
1,666,680
Treasury stock at cost: 14,031,568 shares at June 30, 2016 and 13,616,592 shares at December 31, 2015
(799,202
)
(757,416
)
Accumulated other comprehensive income (loss)
(153,872
)
(146,498
)
Total shareholders’ equity
1,496,930
1,443,291
Total liabilities and shareholders’ equity
$
3,109,356
$
2,805,443
See Notes to Condensed Consolidated Financial Statements
1
Table of Contents
IDEX CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands except per share amounts)
(unaudited)
Three Months Ended
June 30,
Six Months Ended
June 30,
2016
2015
2016
2015
Net sales
$
549,696
$
514,881
$
1,052,268
$
1,017,079
Cost of sales
305,638
283,266
584,875
559,423
Gross profit
244,058
231,615
467,393
457,656
Selling, general and administrative expenses
131,082
121,706
251,860
245,990
Operating income
112,976
109,909
215,533
211,666
Other (income) expense — net
(1,874
)
827
(2,618
)
(896
)
Interest expense
11,205
10,584
21,694
21,181
Income before income taxes
103,645
98,498
196,457
191,381
Provision for income taxes
27,886
28,913
52,568
55,842
Net income
$
75,759
$
69,585
$
143,889
$
135,539
Basic earnings per common share
$
1.00
$
0.89
$
1.89
$
1.74
Diluted earnings per common share
$
0.99
$
0.89
$
1.87
$
1.72
Share data:
Basic weighted average common shares outstanding
75,690
77,466
75,719
77,731
Diluted weighted average common shares outstanding
76,674
78,297
76,687
78,576
See Notes to Condensed Consolidated Financial Statements
2
Table of Contents
IDEX CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(in thousands)
(unaudited)
Three Months Ended
June 30,
Six Months Ended
June 30,
2016
2015
2016
2015
Net income
$
75,759
$
69,585
$
143,889
$
135,539
Other comprehensive income (loss)
Reclassification adjustments for derivatives, net of tax
1,093
1,126
2,190
2,256
Pension and other postretirement adjustments, net of tax
591
820
1,262
1,600
Cumulative translation adjustment
(27,043
)
23,743
(10,826
)
(32,894
)
Other comprehensive income (loss)
(25,359
)
25,689
(7,374
)
(29,038
)
Comprehensive income
$
50,400
$
95,274
$
136,515
$
106,501
See Notes to Condensed Consolidated Financial Statements
3
Table of Contents
IDEX CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY
(in thousands except share amounts)
(unaudited)
Accumulated Other Comprehensive
Income (Loss)
Common
Stock and
Additional
Paid-In Capital
Retained
Earnings
Cumulative
Translation
Adjustment
Retirement
Benefits
Adjustment
Cumulative
Unrealized Gain (Loss) on
Derivatives
Treasury
Stock
Total
Shareholders’
Equity
Balance, December 31, 2015
$
680,525
$
1,666,680
$
(92,979
)
$
(30,901
)
$
(22,618
)
$
(757,416
)
$
1,443,291
Net income
—
143,889
—
—
—
—
143,889
Cumulative translation adjustment
—
—
(10,826
)
—
—
—
(10,826
)
Net change in retirement obligations (net of tax of $643)
—
—
—
1,262
—
—
1,262
Net change on derivatives designated as cash flow hedges (net of tax of $1,253)
—
—
—
—
2,190
—
2,190
Issuance of 311,017 shares of common stock from issuance of unvested shares, performance share units and exercise of stock options
—
—
—
—
—
16,934
16,934
Repurchase of 725,993 shares of common stock
—
—
—
—
—
(53,890
)
(53,890
)
Unvested shares surrendered for tax withholding
—
—
—
—
—
(4,830
)
(4,830
)
Share-based compensation
10,322
—
—
—
—
—
10,322
Cash dividends declared - $0.68 per common share outstanding
—
(51,412
)
—
—
—
—
(51,412
)
Balance, June 30, 2016
$
690,847
$
1,759,157
$
(103,805
)
$
(29,639
)
$
(20,428
)
$
(799,202
)
$
1,496,930
See Notes to Condensed Consolidated Financial Statements
4
Table of Contents
IDEX CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(unaudited)
Six Months Ended June 30,
2016
2015
Cash flows from operating activities
Net income
$
143,889
$
135,539
Adjustments to reconcile net income to net cash provided by operating activities
Depreciation and amortization
18,986
17,460
Amortization of intangible assets
23,146
20,137
Amortization of debt issuance costs
758
860
Share-based compensation expense
11,603
11,802
Deferred income taxes
3,669
524
Excess tax benefit from share-based compensation
—
(4,083
)
Non-cash interest expense associated with forward starting swaps
3,443
3,539
Changes in (net of effect from acquisitions):
Receivables
(22,625
)
(15,274
)
Inventories
11,386
(10,473
)
Other current assets
(17,233
)
(630
)
Trade accounts payable
(3,367
)
4,158
Accrued expenses
(12,675
)
(15,886
)
Other — net
(2,137
)
755
Net cash flows provided by operating activities
158,843
148,428
Cash flows from investing activities
Additions of property, plant and equipment
(17,052
)
(23,826
)
Acquisition of businesses, net of cash acquired
(221,556
)
(173,333
)
Other — net
27
(105
)
Net cash flows used in investing activities
(238,581
)
(197,264
)
Cash flows from financing activities
Borrowings under revolving facilities
280,391
350,342
Proceeds from 3.20% Senior Notes
100,000
—
Proceeds from 3.37% Senior Notes
100,000
—
Payments under revolving facilities
(266,203
)
(240,586
)
Payment of 2.58% Senior Euro Notes
—
(88,420
)
Debt issuance costs
(92
)
(1,323
)
Dividends paid
(51,430
)
(46,910
)
Proceeds from stock option exercises
16,934
13,459
Excess tax benefit from share-based compensation
—
4,083
Purchase of common stock
(55,971
)
(113,592
)
Shares surrendered for tax withholding
(4,830
)
(3,202
)
Net cash flows provided by (used in) financing activities
118,799
(126,149
)
Effect of exchange rate changes on cash and cash equivalents
(5,591
)
(22,657
)
Net increase (decrease) in cash
33,470
(197,642
)
Cash and cash equivalents at beginning of year
328,018
509,137
Cash and cash equivalents at end of period
$
361,488
$
311,495
Supplemental cash flow information
Cash paid for:
Interest
$
17,019
$
17,296
Income taxes — net
49,142
36,338
See Notes to Condensed Consolidated Financial Statements
5
Table of Contents
IDEX CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Amounts in thousands except share data and where otherwise indicated)
(unaudited)
1. Basis of Presentation and Significant Accounting Policies
The Condensed Consolidated Financial Statements of IDEX Corporation (“IDEX,” “we,” “our,” 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
six months ended
June 30, 2016
are not necessarily indicative of the results to be expected for the entire year.
The Condensed Consolidated Financial Statements and Management’s Discussion and Analysis of Financial Condition and Results of Operations 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, 2015
.
Recently Adopted Accounting Standards
In March 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2016-09,
Improvements to Employee Share-Based Payment Accounting
, which simplifies several aspects of the accounting for employee share-based payment transactions, including the accounting for income taxes, forfeitures, and statutory tax withholding requirements, as well as classification in the statement of cash flows. The Company elected to early adopt this standard in the quarter ended March 31, 2016. The Company applied this standard prospectively and thus prior periods have not been adjusted.
The impact of the adoption resulted in the following:
•
The Company recorded a tax benefit of
$1.6 million
and
$4.2 million
within Provision for income taxes for the
three and six
months ended
June 30, 2016
, respectively, related to the excess tax benefit on stock options, restricted stock and performance share units. Prior to adoption this amount would have been recorded as a reduction of additional paid-in capital. This change could create volatility in the Company’s effective tax rate.
•
The Company elected not to change our policy on accounting for forfeitures and continued to estimate the total number of awards for which the requisite service period will not be rendered.
•
The Company no longer reclassifies the excess tax benefit from operating activities to financing activities in the statement of cash flows.
•
The Company excluded the excess tax benefits from the assumed proceeds available to repurchase shares in the computation of our diluted earnings per share for the three and six months ended
June 30, 2016
. This increased our diluted weighted average common shares outstanding by
178 thousand
and
175 thousand
shares for the
three and six months ended
June 30, 2016
, respectively.
Recently Issued Accounting Standards
In February 2016, the FASB issued ASU 2016-02,
Leases
, which introduces a new lessee model that will require most leases to be recorded on the balance sheet and eliminates the required use of bright line tests in current U.S. GAAP for determining lease classification. This standard is effective for fiscal years beginning after December 15, 2018. The Company is currently evaluating the impact of the new guidance on our consolidated financial statements.
In May 2014, the FASB issued ASU 2014-09,
Revenue from Contracts with Customers
, which introduces a new five-step
revenue recognition model. Under ASU 2014-09, an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for
those goods or services. This ASU also requires disclosures sufficient to enable users to understand the nature, amount, timing,
and uncertainty of revenue and cash flows arising from contracts with customers, including qualitative and quantitative
disclosures about contracts with customers, significant judgments and changes in judgments, and assets recognized from the
costs to obtain or fulfill a contract. This standard is effective for fiscal years beginning after December 15, 2017, using either of
the following transition methods: (i) a full retrospective approach reflecting the application of the standard in each prior
6
Table of Contents
IDEX CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Amounts in thousands except share data and where otherwise indicated)
(unaudited)
reporting period with the option to elect certain practical expedients, or (ii) a retrospective approach with the cumulative effect of initially adopting ASU 2014-09 recognized at the date of adoption. The Company is currently evaluating the impact of the
new guidance on our consolidated financial statements and has not yet determined the method by which we will adopt the
standard in 2018.
2. Acquisitions and Divestitures
All of the Company’s acquisitions have been accounted for under FASB Accounting Standards Codification (“ASC”) 805,
Business Combinations
. Accordingly, the accounts of the acquired companies, after adjustments to reflect fair values assigned to assets and liabilities, have been included in the Company’s consolidated financial statements from their respective dates of acquisition.
The Company incurred
$1.4 million
and
$1.0 million
of acquisition-related transaction costs in the
three months ended June 30, 2016
and 2015, respectively, and
$2.4 million
and
$1.2 million
in the six months ended June 30, 2016 and 2015, respectively. These costs were recorded in Selling, general and administrative expenses and were related to completed transactions, pending transactions and potential transactions, including transactions that ultimately were not completed. During the three and
six
months ended
June 30, 2016
, the Company recorded
$3.6 million
and
$5.8 million
, respectively, of fair value inventory step-up charges in Cost of sales associated with the completed 2016 acquisition.
2016 Acquisitions
On March 16, 2016, the Company acquired the stock of Akron Brass Holding Corporation (“Akron Brass”), a producer of a large array of engineered life–safety products for the safety and emergency response markets, which includes apparatus valves, monitors, nozzles, specialty lighting, electronic vehicle–control systems and firefighting hand tools. The business was acquired to complement and create synergies with our existing Hale, Class 1, and Godiva businesses. Headquartered in Wooster, Ohio, Akron Brass had annual revenues in its most recent fiscal year of approximately
$120 million
and operates in our Fire & Safety/Diversified Products segment. Akron Brass was acquired for cash consideration of
$221.6 million
. The purchase price was funded with borrowings under the Company’s revolving facilities. Goodwill and intangible assets recognized as part of the transaction were
$123.9 million
and
$90.4 million
, respectively. The goodwill is not deductible for tax purposes.
The Company made an initial allocation of the purchase price for the Akron Brass acquisition as of the acquisition date based on its understanding of the fair value of the acquired assets and assumed liabilities. As the Company obtains additional information about these assets and liabilities and learns more about the newly acquired business, we will refine the estimates of fair value and more accurately allocate the purchase price. Only items identified as of the acquisition date are considered for subsequent adjustment. The Company will make appropriate adjustments to the purchase price allocation prior to the completion of the measurement period, as required.
The allocation of the acquisition costs to the assets acquired and liabilities assumed, based on their estimated fair values, is as follows:
Total
Current assets, net of cash acquired
$
44,887
Property, plant and equipment
12,452
Goodwill
123,855
Intangible assets
90,400
Total assets acquired
271,594
Current liabilities
(6,757
)
Deferred income taxes
(36,836
)
Other noncurrent liabilities
(6,445
)
Net assets acquired
$
221,556
Acquired intangible assets consist of trade names, customer relationships and unpatented technology. The goodwill recorded for the acquisition reflects the strategic fit, revenue and earnings growth potential of this business.
7
Table of Contents
IDEX CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Amounts in thousands except share data and where otherwise indicated)
(unaudited)
Of the
$90.4 million
of acquired intangible assets,
$28.8 million
was assigned to the Akron Brass trade name and is not subject to amortization. The acquired intangible assets and weighted average amortization periods are as follows:
Total
Weighted Average Life
Trade names
$
4,200
15
Customer relationships
44,800
14
Unpatented technology
12,600
9
Amortized intangible assets
61,600
Indefinite lived - Akron Brass trade name
28,800
Total acquired intangible assets
$
90,400
2015 Acquisitions
On May 29, 2015, the Company acquired the stock of Novotema, SpA (“Novotema”), a leader in the design, manufacture and sale of specialty sealing solutions for use in the building products, gas control, transportation, industrial and water markets. The business was acquired to complement and create synergies with our existing sealing group. Located in Villongo, Italy, Novotema operates in our Health & Science Technologies segment. Novotema was acquired for cash consideration of
$61.1 million
(
€56 million
). The entire purchase price was funded with cash on hand. Goodwill and intangible assets recognized as part of this transaction were
$34.3 million
and
$20.0 million
, respectively. The
$34.3 million
of goodwill is not deductible for tax purposes.
On June 10, 2015, the Company acquired the stock of Alfa Valvole, S.r.l (“Alfa”), a leader in the design, manufacture and sale of specialty valve products for use in the chemical, petro-chemical, energy and sanitary markets. The business was acquired to expand our valve capabilities. Located in Casorezzo, Italy, Alfa operates in our Fluid & Metering Technologies segment. Alfa was acquired for cash consideration of
$112.6 million
(
€99.8 million
). The entire purchase price was funded with cash on hand. Goodwill and intangible assets recognized as part of this transaction were
$69.6 million
and
$32.1 million
, respectively. The
$69.6 million
of goodwill is not deductible for tax purposes.
On July 1, 2015, the Company acquired the membership interests of CiDRA Precision Services, LLC (“CPS”), a leader in the design, manufacture and sale of microfluidic components serving the life science, health and industrial markets. The business was acquired to provide a critical building block to our emerging microfluidic and nanofludics capabilities. Located in Wallingford, Connecticut, CPS operates within our Health & Sciences Technologies segment. CPS was acquired for an aggregate purchase price of
$24.2 million
, consisting of
$19.5 million
in cash and contingent consideration valued at
$4.7 million
as of the opening balance sheet date. The contingent consideration was based on the achievement of financial objectives during the 12-month period following the close. Based on potential outcomes, the undiscounted amount of all the future payments that the Company could have been required to make under the contingent consideration arrangement was between
$0
and
$5.5 million
. During the six months ended June 30, 2016, the Company re-evaluated the contingent consideration arrangement and fully reversed the
$4.7 million
liability based on CPS’s actual operating results from July 1, 2015 to June 30, 2016. The reversal was recognized as a benefit within Selling, general and administrative expenses of
$1.0 million
and
$4.7 million
during the three and six months ended June 30, 2016, respectively. The entire purchase price was funded with cash on hand. Goodwill and intangible assets recognized as part of this transaction were
$9.7 million
and
$12.3 million
, respectively. The
$9.7 million
of goodwill is deductible for tax purposes.
On December 1, 2015 the Company acquired the assets of a complementary product line within our Fluid & Metering Technologies segment. The purchase price and goodwill associated with this transaction were
$1.9 million
and
$0.7 million
, respectively.
2015 Divestiture
The Company periodically reviews its operations for businesses which may no longer be aligned with its strategic objectives and focus on core business and customers. On July 31, 2015, the Company completed the sale of its Ismatec product line to Cole-Palmer Instruments Company for
$27.7 million
in cash, resulting in a pre-tax gain on the sale of
$18.1 million
. The results of Ismatec were reported within the Health & Science Technologies segment through the date of sale.
8
Table of Contents
IDEX CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Amounts in thousands except share data and where otherwise indicated)
(unaudited)
3. Business Segments
The Company has
three
reportable business segments: Fluid & Metering Technologies, Health & Science Technologies and Fire & Safety/Diversified Products.
The Fluid & Metering Technologies segment designs, produces and distributes positive displacement pumps, flow meters, injectors, and other fluid-handling pump modules and systems and provides flow monitoring and other services for the water and wastewater industries. The Health & Science Technologies segment designs, produces and distributes a wide range of precision fluidics, rotary lobe pumps, centrifugal and positive displacement pumps, roll compaction and drying systems used in beverage, food processing, pharmaceutical and cosmetics, pneumatic components and sealing solutions, very high precision, low-flow rate pumping solutions required in analytical instrumentation, clinical diagnostics and drug discovery, high performance molded and extruded, biocompatible medical devices and implantables, air compressors used in medical, dental and industrial applications, optical components and coatings for applications in the fields of scientific research, defense, biotechnology, aerospace, semiconductor, telecommunications and electronics manufacturing, laboratory and commercial equipment used in the production of micro and nano scale materials, precision photonic solutions used in life sciences, research and defense markets, and precision gear and peristaltic pump technologies that meet exacting original equipment manufacturer specifications. The Fire & Safety/Diversified Products segment produces firefighting pumps and controls, valves, monitors, nozzles, rescue tools, lifting bags and other components and systems for the fire and rescue industry, engineered stainless steel banding and clamping devices used in a variety of industrial and commercial applications, and precision equipment for dispensing, metering and mixing colorants and paints used in a variety of retail and commercial businesses around the world.
Information on the Company’s business segments is presented below, based on the nature of products and services offered. The Company evaluates performance based on several factors, of which operating income is the primary financial measure. Intersegment sales are accounted for as if the sales were to third parties.
9
Table of Contents
IDEX CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Amounts in thousands except share data and where otherwise indicated)
(unaudited)
Three Months Ended
June 30,
Six Months Ended
June 30,
2016
2015
2016
2015
Net sales
Fluid & Metering Technologies
External customers
$
221,635
$
214,983
$
433,344
$
432,915
Intersegment sales
175
310
309
626
Total group sales
221,810
215,293
433,653
433,541
Health & Science Technologies
External customers
186,453
188,046
372,704
365,796
Intersegment sales
115
359
207
1,729
Total group sales
186,568
188,405
372,911
367,525
Fire & Safety/Diversified Products
External customers
141,608
111,852
246,220
218,368
Intersegment sales
3
89
9
195
Total group sales
141,611
111,941
246,229
218,563
Intersegment elimination
(293
)
(758
)
(525
)
(2,550
)
Total net sales
$
549,696
$
514,881
$
1,052,268
$
1,017,079
Operating income
Fluid & Metering Technologies
$
53,865
$
51,857
$
105,266
$
107,755
Health & Science Technologies
41,125
42,060
81,824
79,517
Fire & Safety/Diversified Products
34,116
31,482
59,520
58,644
Corporate office and other
(16,130
)
(15,490
)
(31,077
)
(34,250
)
Total operating income
112,976
109,909
215,533
211,666
Interest expense
11,205
10,584
21,694
21,181
Other (income) expense - net
(1,874
)
827
(2,618
)
(896
)
Income before income taxes
$
103,645
$
98,498
$
196,457
$
191,381
June 30,
2016
December 31,
2015
Assets
Fluid & Metering Technologies
$
1,118,917
$
1,125,266
Health & Science Technologies
1,110,302
1,108,302
Fire & Safety/Diversified Products
753,491
448,867
Corporate office
126,646
123,008
Total assets
$
3,109,356
$
2,805,443
4. Earnings Per Common Share
Earnings per common share (“EPS”) are computed by dividing net income by the weighted average number of shares of common stock (basic) plus common stock equivalents outstanding (diluted) during the period. Common stock equivalents consist of stock options, which have been included in the calculation of weighted average shares outstanding using the treasury stock method, restricted stock, performance share units, and shares issuable in connection with certain deferred compensation agreements (“DCUs”).
ASC 260,
Earnings Per Share,
provides that all outstanding unvested share-based payment awards that contain rights to nonforfeitable 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
10
Table of Contents
IDEX CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Amounts in thousands except share data and where otherwise indicated)
(unaudited)
has determined that its outstanding shares of restricted stock are participating securities. Accordingly, earnings per common share are computed using the more dilutive of the treasury stock method and the two-class method prescribed by ASC 260.
Basic weighted average shares reconciles to diluted weighted average shares as follows:
Three Months Ended
June 30,
Six Months Ended
June 30,
2016
2015
2016
2015
Basic weighted average common shares outstanding
75,690
77,466
75,719
77,731
Dilutive effect of stock options, restricted stock, performance share units and DCUs
984
831
968
845
Diluted weighted average common shares outstanding
76,674
78,297
76,687
78,576
Options to purchase approximately
1.0 million
and
1.3 million
shares of common stock for the three and
six months ended June 30, 2016
, respectively, and
0.9 million
shares of common stock for both the three and six months ended
June 30, 2015
were not included in the computation of diluted EPS because the effect of their inclusion would be antidilutive.
5. Inventories
The components of inventories as of
June 30, 2016
and
December 31, 2015
were:
June 30,
2016
December 31,
2015
Raw materials and component parts
$
163,302
$
141,671
Work in process
34,321
32,387
Finished goods
60,036
65,066
Total
$
257,659
$
239,124
Inventories are stated at the lower of cost or market. Cost, which includes material, labor and factory overhead, is determined on a FIFO basis.
6. Goodwill and Intangible Assets
The changes in the carrying amount of goodwill for the
six months ended June 30, 2016
, by reportable business segment, were as follows:
Fluid &
Metering
Technologies
Health &
Science
Technologies
Fire & Safety/
Diversified
Products
Total
Balance at December 31, 2015
$
584,770
$
590,605
$
221,154
$
1,396,529
Foreign currency translation and other
1,534
(4,344
)
352
(2,458
)
Acquisitions
—
—
123,855
123,855
Acquisition adjustments
(1,623
)
—
—
(1,623
)
Balance at June 30, 2016
$
584,681
$
586,261
$
345,361
$
1,516,303
ASC 350,
Goodwill and Other Intangible Assets,
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. The Company did not consider there to be any triggering events that would require an interim impairment assessment, therefore none of the goodwill or other acquired intangible assets with indefinite lives were tested for impairment during the
six months ended June 30, 2016
. Based on the results of our annual impairment test at October 31,
2015
, all reporting units had a fair value that was more than
70%
greater than the carrying value, except for our IDEX Optics and Photonics (“IOP”) and Valves reporting units. Our IOP reporting unit had a fair value that was approximately
20%
in excess
11
Table of Contents
IDEX CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Amounts in thousands except share data and where otherwise indicated)
(unaudited)
of the carrying value and our Valves reporting unit had a fair value near its carrying value as a result of the formation of this reporting unit in conjunction with our Alfa acquisition in June 2015.
The following table provides the gross carrying value and accumulated amortization for each major class of intangible assets at
June 30, 2016
and
December 31, 2015
:
At June 30, 2016
At December 31, 2015
Gross
Carrying
Amount
Accumulated
Amortization
Net
Weighted
Average
Life
Gross
Carrying
Amount
Accumulated
Amortization
Net
Amortized intangible assets:
Patents
$
10,298
$
(6,633
)
$
3,665
11
$
10,202
$
(6,175
)
$
4,027
Trade names
114,307
(42,155
)
72,152
16
110,658
(38,696
)
71,962
Customer relationships
301,507
(157,907
)
143,600
11
257,071
(144,134
)
112,937
Non-compete agreements
—
—
—
3
794
(775
)
19
Unpatented technology
91,129
(47,751
)
43,378
10
78,562
(42,745
)
35,817
Other
6,539
(5,899
)
640
10
6,554
(5,579
)
975
Total amortized intangible assets
523,780
(260,345
)
263,435
463,841
(238,104
)
225,737
Indefinite lived intangible assets:
Banjo trade name
62,100
—
62,100
62,100
—
62,100
Akron Brass trade name
28,800
—
28,800
—
—
—
Total intangible assets
$
614,680
$
(260,345
)
$
354,335
$
525,941
$
(238,104
)
$
287,837
The Banjo trade name is an indefinite lived intangible asset which is tested for impairment on an annual basis in accordance with ASC 350 or more frequently if events or changes in circumstances indicate that the asset might be impaired. In the first
six
months of
2016
, there were no triggering events or changes that would have required a review. Based on the results of our annual impairment test at October 31,
2015
, the fair value of the Banjo trade name was greater than
20%
in excess of the carrying value.
The Akron Brass trade name is an indefinite lived intangible asset that was generated as a result of the Akron Brass acquisition in March 2016.
Amortization of intangible assets was
$12.3 million
and
$10.2 million
for the
three months ended June 30, 2016
and
2015
, respectively. Based on the intangible asset balances as of
June 30, 2016
, amortization expense is expected to approximate
$21.4 million
for the remaining
six
months of
2016
,
$34.4 million
in
2017
,
$25.6 million
in
2018
,
$24.0 million
in
2019
and
$23.3 million
in
2020
.
12
Table of Contents
IDEX CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Amounts in thousands except share data and where otherwise indicated)
(unaudited)
7. Accrued Expenses
The components of accrued expenses as of
June 30, 2016
and
December 31, 2015
were:
June 30,
2016
December 31,
2015
Payroll and related items
$
56,468
$
67,209
Management incentive compensation
10,731
12,599
Income taxes payable
13,101
3,836
Insurance
9,265
9,505
Warranty
6,036
7,936
Deferred revenue
11,820
9,885
Restructuring
2,379
6,636
Liability for uncertain tax positions
4,113
3,498
Accrued interest
1,824
1,230
Contingent consideration for acquisition
—
4,705
Other
25,671
26,633
Total accrued expenses
$
141,408
$
153,672
8. Other Noncurrent Liabilities
The components of other noncurrent liabilities as of
June 30, 2016
and
December 31, 2015
were:
June 30,
2016
December 31,
2015
Pension and retiree medical obligations
$
86,182
$
76,190
Liability for uncertain tax positions
3,518
4,252
Deferred revenue
2,041
3,763
Other
15,772
18,160
Total other noncurrent liabilities
$
107,513
$
102,365
9. Borrowings
Borrowings at
June 30, 2016
and
December 31, 2015
consisted of the following:
June 30,
2016
December 31,
2015
Revolving Facility
$
210,000
$
195,000
4.5% Senior Notes, due December 2020
300,000
300,000
4.2% Senior Notes, due December 2021
350,000
350,000
3.2% Senior Notes, due June 2023
100,000
—
3.37% Senior Notes, due June 2025
100,000
—
Other borrowings
1,654
2,436
Total borrowings
1,061,654
847,436
Less current portion
1,233
1,087
Less deferred debt issuance costs
4,778
5,203
Less unaccreted debt discount
1,318
1,439
Total long-term borrowings
$
1,054,325
$
839,707
13
Table of Contents
IDEX CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Amounts in thousands except share data and where otherwise indicated)
(unaudited)
On June 13, 2016, the Company completed a private placement of
$100 million
aggregate principal amount of
3.20%
Senior Notes due June 13, 2023 and
$100 million
aggregate principal amount of
3.37%
Senior Notes due June 13, 2025 (collectively, the “Notes”) pursuant to a Note Purchase Agreement, dated June 13, 2016 (the “Purchase Agreement”). Each series of Notes bears interest at the stated amount per annum, which is payable semi-annually in arrears on each June 13
th
and December 13
th
. The Notes are unsecured obligations of the Company and rank pari passu in right of payment with all of the Company’s other unsecured, unsubordinated debt. The Company may at any time prepay all, or any portion of the Notes; provided that such portion is greater than
5%
of the aggregate principal amount of Notes then outstanding. In the event of a prepayment, the Company will pay an amount equal to par plus accrued interest plus a make-whole amount. In addition, the Company may repurchase Notes by making an offer to all holder of the Notes, subject to certain conditions.
The Purchase Agreement contains certain covenants that restrict the Company’s ability to, among other things, transfer or sell assets, incur indebtedness, create liens, transact with affiliates and engage in certain mergers or consolidations or other change of control transactions. In addition, the Company must comply with a leverage ratio and interest coverage ratio, as further described below, and the Purchase Agreement also limits the outstanding principal amount of priority debt that may be incurred by the Company to
15%
of consolidated assets. The Purchase Agreement provides for customary events of default. In the case of an event of default arising from specified events of bankruptcy or insolvency, all of the outstanding Notes will become due and payable immediately without further action or notice. In the case of payment event of default, any holder of the Notes affected thereby may declare all the Notes held by it due and payable immediately. In the case of any other event of default, a majority of the holders of Notes may declare all of the Notes to be due and payable immediately.
On June 23, 2015, the Company entered into a credit agreement (the “Credit Agreement”) along with certain of its subsidiaries, as borrowers (the “Borrowers”), Bank of America, N.A., as administrative agent, swing line lender and an issuer of letters of credit, with other agents party thereto. The Credit Agreement replaces the Company’s existing five-year,
$700 million
credit agreement, dated as of June 27, 2011, which was due to expire on June 27, 2016.
The Credit Agreement consists of a revolving credit facility (the “Revolving Facility”) in an aggregate principal amount of
$700 million
, with a final maturity date of
June 23, 2020
. The maturity date may be extended under certain conditions for an additional
one
-year term. Up to
$75 million
of the Revolving Facility is available for the issuance of letters of credit. Additionally, up to
$50 million
of the Revolving Facility is available to the Company for swing line loans, available on a same-day basis.
Proceeds of the Revolving Facility are available for use by the Borrowers for acquisitions, working capital and other general corporate purposes, including refinancing existing debt of the Company and its subsidiaries. The Company may request increases in the lending commitments under the Credit Agreement, but the aggregate lending commitments pursuant to such increases may not exceed
$350 million
. The Company has the right, subject to certain conditions set forth in the Credit Agreement, to designate
certain foreign subsidiaries of the Company as borrowers under the Credit Agreement. In connection with any such designation,
the Company is required to guarantee the obligations of any such subsidiaries.
Borrowings under the Credit Agreement bear interest, at either an alternate base rate or an adjusted LIBOR rate plus, in each case, an applicable margin. Such applicable margin is based on the Company’s senior, unsecured, long-term debt rating and can range from
.005%
to
1.50%
. Based on the Company’s credit rating at
June 30, 2016
, the applicable margin was
1.10%
, resulting in an interest rate of
1.56%
at
June 30, 2016
. Interest is payable (a) in the case of base rate loans, quarterly, and (b) in the case of LIBOR rate loans, on the maturity date of the borrowing, or quarterly from the effective date for borrowings exceeding three months.
The Credit Agreement requires payment to the lenders of a facility fee based upon (a) the amount of the lenders’ commitments under the credit facility from time to time and (b) the applicable corporate credit ratings of the Company. Voluntary prepayments of any loans and voluntary reductions of the unutilized portion of the commitments under the credit facility are permissible without penalty, subject to break funding payments and minimum notice and minimum reduction amount requirements.
The negative covenants include, among other things, limitations (each of which is subject to customary exceptions for
financings of this type) on our ability to grant liens; enter into transactions resulting in fundamental changes (such as mergers or sales of all or substantially all of the assets of the Company); restrict subsidiary dividends or other subsidiary distributions; enter into transactions with the Company’s affiliates; and incur certain additional subsidiary debt.
The Credit Agreement also contains customary events of default (subject to grace periods, as appropriate) including among others: nonpayment of principal, interest or fees; breach of the representations or warranties in any material respect; breach of the financial, affirmative or negative covenants; payment default on, or acceleration of, other material indebtedness; bankruptcy or insolvency; material judgments entered against the Company or any of its subsidiaries; certain specified events under the Employee
14
Table of Contents
IDEX CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Amounts in thousands except share data and where otherwise indicated)
(unaudited)
Retirement Income Security Act of 1974, as amended; certain changes in control of the Company; and the invalidity or unenforceability of the Credit Agreement or other documents associated with the Credit Agreement.
At
June 30, 2016
,
$210.0 million
was outstanding under the Revolving Facility, with
$7.9 million
of outstanding letters of credit, resulting in net available borrowing capacity under the Revolving Facility at
June 30, 2016
of approximately
$482.1 million
.
Other borrowings of
$1.7 million
at
June 30, 2016
consisted primarily of debt at international locations maintained for working capital purposes. Interest is payable on the outstanding debt balances at rates ranging from
0.6%
to
2.8%
per annum.
There are
two
key financial covenants that the Company is required to maintain in connection with the Revolving Facility and the Notes, a minimum interest coverage ratio of
3.0
to
1
and a maximum leverage ratio of
3.50
to
1
. At
June 30, 2016
, the Company was in compliance with both of these financial covenants. There are no financial covenants relating to the
4.5%
Senior Notes or
4.2%
Senior Notes; however, both are subject to cross-default provisions.
10. Derivative Instruments
The Company enters into cash flow hedges from time to time to reduce the exposure to variability in certain expected future cash flows. The type of cash flow hedges the Company enters into includes foreign currency contracts and interest rate exchange agreements that effectively convert a portion of floating-rate debt to fixed-rate debt and are designed to reduce the impact of interest rate changes on future interest expense.
The effective portion of gains or losses on interest rate exchange agreements is reported in accumulated other comprehensive income (loss) in shareholders’ equity and reclassified into net income in the same period or periods in which the hedged transaction affects net income. See Note 13 for the amount of loss reclassified into income for interest rate contracts for the
six months ended
June 30, 2016
and
2015
. The remaining gain or loss in excess of the cumulative change in the present value of future cash flows or the hedged item, if any, is recognized into net income during the period of change.
Fair values relating to derivative financial instruments reflect the estimated amounts that the Company would receive or pay to sell or buy the contracts based on quoted market prices of comparable contracts at each balance sheet date. As of
June 30, 2016
, the Company did not have any interest rate contracts outstanding.
In 2010 and 2011, the Company entered into
two
separate forward starting interest rate contracts in anticipation of the issuance of the
4.2%
Senior Notes and the
4.5%
Senior Notes. The Company cash settled these two interest rate contracts in 2010 and 2011 for a total of
$68.9 million
, which is being amortized into interest expense over the
10
year term of the debt instruments. Approximately
$6.7 million
of the pre-tax amount included in accumulated other comprehensive income (loss) in shareholders’ equity at
June 30, 2016
will be recognized to net income over the next 12 months as the underlying hedged transactions are realized.
11. 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 at fair value on a recurring basis in the balance sheets at
June 30, 2016
and
December 31, 2015
:
15
Table of Contents
IDEX CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Amounts in thousands except share data and where otherwise indicated)
(unaudited)
Basis of Fair Value Measurements
Balance at
June 30, 2016
Level 1
Level 2
Level 3
Money market investment
$
24,793
$
24,793
$
—
$
—
Available for sale securities
5,358
5,358
—
—
Basis of Fair Value Measurements
Balance at
December 31, 2015
Level 1
Level 2
Level 3
Money market investment
$
21,931
$
21,931
$
—
$
—
Available for sale securities
4,794
4,794
—
—
Contingent consideration
(4,705
)
—
—
(4,705
)
There were no transfers of assets or liabilities between Level 1 and Level 2 during the
three and six months ended
June 30, 2016
or the year ended
December 31, 2015
.
In determining the fair value of the contingent consideration potentially due on the acquisition of CPS, the Company used probability weighted estimates of EBITDA during the earn-out period. The
$4.7 million
represented management’s best estimate of the liability as of the opening balance sheet date and December 31, 2015, based on a range of outcomes of CPS’s 12 month operating results, from July 1, 2015 to June 30, 2016. During the six months ended June 30, 2016, the Company re-evaluated the contingent consideration arrangement and fully reversed the
$4.7 million
liability based on CPS’s actual operating results from July 1, 2015 to June 30, 2016. The reversal was recognized as a benefit within Selling, general and administrative expenses and amounted to
$1.0 million
and
$4.7 million
during the three and six months ended June 30, 2016, respectively.
The carrying value of our cash and cash equivalents, accounts receivable, accounts payable and accrued expenses approximates their fair values because of the short term nature of these instruments. At
June 30, 2016
, the fair value of the outstanding indebtedness under our Revolving Facility,
3.2%
Senior Notes,
3.37%
Senior Notes,
4.5%
Senior Notes and
4.2%
Senior Notes, based on quoted market prices and current market rates for debt with similar credit risk and maturity, was approximately
$1,105.7 million
compared to the carrying value of
$1,058.7 million
. This fair value measurement is classified as Level 2 within the fair value hierarchy since it is determined based upon significant inputs observable in the market, including interest rates on recent financing transactions to entities with a credit rating similar to ours.
12. Restructuring
During the fourth quarter of 2015, the Company recorded restructuring costs as part of the 2015 restructuring initiatives that support the implementation of key strategic efforts designed to facilitate long-term, sustainable growth through cost reduction actions, primarily consisting of employee reductions. The costs incurred related to these initiatives were included in Restructuring expenses in the Consolidated Statements of Operations while the related accruals were included in Accrued expenses in the Consolidated Balance Sheets. Severance costs primarily consisted of severance benefits through payroll continuation, COBRA subsidies, outplacement services, conditional separation costs and employer tax liabilities.
Restructuring accruals of
$2.4 million
and
$6.6 million
at
June 30, 2016
and
December 31, 2015
, respectively, are recorded in Accrued expenses in the Consolidated Balance Sheets. Severance benefits are expected to be paid in the next nine months using cash from operations. The changes in the restructuring accrual for the
six
months ended
June 30, 2016
are as follows:
Restructuring
Balance at January 1, 2016
$
6,636
Payments, utilization and other
(4,257
)
Balance at June 30, 2016
$
2,379
16
Table of Contents
IDEX CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Amounts in thousands except share data and where otherwise indicated)
(unaudited)
13. Other Comprehensive Income (Loss)
The components of other comprehensive income (loss) are as follows:
Three Months Ended
June 30, 2016
Three Months Ended
June 30, 2015
Pre-tax
Tax
Net of tax
Pre-tax
Tax
Net of tax
Cumulative translation adjustment
$
(27,043
)
$
—
$
(27,043
)
$
23,743
$
—
$
23,743
Pension and other postretirement adjustments
912
(321
)
591
1,215
(395
)
820
Reclassification adjustments for derivatives
1,719
(626
)
1,093
1,767
(641
)
1,126
Total other comprehensive income (loss)
$
(24,412
)
$
(947
)
$
(25,359
)
$
26,725
$
(1,036
)
$
25,689
Six Months Ended
June 30, 2016
Six Months Ended
June 30, 2015
Pre-tax
Tax
Net of tax
Pre-tax
Tax
Net of tax
Cumulative translation adjustment
$
(10,826
)
$
—
$
(10,826
)
$
(32,894
)
$
—
$
(32,894
)
Pension and other postretirement adjustments
1,905
(643
)
1,262
2,390
(790
)
1,600
Reclassification adjustments for derivatives
3,443
(1,253
)
2,190
3,539
(1,283
)
2,256
Total other comprehensive income (loss)
$
(5,478
)
$
(1,896
)
$
(7,374
)
$
(26,965
)
$
(2,073
)
$
(29,038
)
The following table summarizes the amounts reclassified from accumulated other comprehensive income to net income during the
six months ended June 30, 2016
and
2015
:
Three Months Ended
June 30,
Six Months Ended
June 30,
2016
2015
2016
2015
Pension and other postretirement plans
Amortization of service cost
$
912
$
1,215
$
1,905
$
2,390
Total before tax
912
1,215
1,905
2,390
Provision for income taxes
(321
)
(395
)
(643
)
(790
)
Total net of tax
$
591
$
820
$
1,262
$
1,600
Derivatives
Reclassification adjustments
$
1,719
$
1,767
$
3,443
$
3,539
Total before tax
1,719
1,767
3,443
3,539
Provision for income taxes
(626
)
(641
)
(1,253
)
(1,283
)
Total net of tax
$
1,093
$
1,126
$
2,190
$
2,256
The Company recognizes net periodic benefit cost in both Selling, general and administrative expenses and Cost of sales, depending on the functional area of the underlying employees included in the plans.
14. Common and Preferred Stock
On
December 1, 2015
, the Company’s Board of Directors approved a
$300.0 million
increase in the authorized level for repurchases of common stock. Repurchases will be funded with future cash flow generation or borrowings available under the Revolving Facility. During the
six months ended June 30, 2016
, the Company purchased a total of
726 thousand
shares at a cost of
$53.9 million
, of which
$0.2 million
was settled in
July
2016
. During the
six months ended June 30, 2015
, the Company purchased
1.5 million
shares at a cost of
$113.3 million
, of which
$2.3 million
was settled in
July
2015
. As of
June 30, 2016
, the amount of share repurchase authorization remaining is
$581.1 million
.
At
June 30, 2016
and
December 31, 2015
, the Company had
150 million
shares of authorized common stock, with a par value of
$.01
per share, and
5 million
shares of authorized preferred stock, with a par value of
$.01
per share.
No
preferred stock was outstanding at
June 30, 2016
or
December 31, 2015
.
17
Table of Contents
IDEX CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Amounts in thousands except share data and where otherwise indicated)
(unaudited)
15. Share-Based Compensation
Stock Options
Weighted average option fair values and assumptions for the periods specified are disclosed below. The fair value of each option grant was estimated on the date of the grant using the Binomial lattice option pricing model.
Three Months Ended
June 30,
Six Months Ended
June 30,
2016
2015
2016
2015
Weighted average fair value of option grants
$20.60
$19.49
$18.41
$20.39
Dividend yield
1.63%
1.65%
1.70%
1.42%
Volatility
29.62%
29.87%
29.71%
29.94%
Risk-free forward interest rate
0.60% - 2.56%
0.26% - 3.11%
0.53% - 2.50%
0.23% - 2.75%
Expected life (in years)
5.91
5.90
5.91
5.90
Total compensation cost for stock options is as follows:
Three Months Ended
June 30,
Six Months Ended
June 30,
2016
2015
2016
2015
Cost of goods sold
$
143
$
124
$
262
$
350
Selling, general and administrative expenses
1,511
1,494
3,806
3,690
Total expense before income taxes
1,654
1,618
4,068
4,040
Income tax benefit
(526
)
(502
)
(1,286
)
(1,269
)
Total expense after income taxes
$
1,128
$
1,116
$
2,782
$
2,771
A summary of the Company’s stock option activity as of
June 30, 2016
, and changes during the
six months ended
June 30, 2016
, are presented in the following table:
Stock Options
Shares
Weighted
Average
Price
Weighted-Average
Remaining
Contractual Term
Aggregate
Intrinsic
Value
Outstanding at January 1, 2016
2,266,433
$
54.05
6.58
$
51,918,028
Granted
549,815
74.80
Exercised
(393,142
)
43.03
Forfeited
(64,874
)
71.49
Outstanding at June 30, 2016
2,358,232
$
60.25
7.12
$
51,540,880
Vested and expected to vest as of June 30, 2016
2,204,293
$
59.23
6.98
$
50,424,569
Exercisable at June 30, 2016
1,211,400
$
47.70
5.52
$
41,674,285
Restricted Stock
Restricted stock awards generally cliff vest after three years for employees and non-employee directors. Unvested restricted stock carries dividend and voting rights and the sale of the shares is restricted prior to the date of vesting. A summary of the Company’s restricted stock activity as of
June 30, 2016
, and changes during the
six months ended
June 30, 2016
, are presented as follows:
18
Table of Contents
IDEX CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Amounts in thousands except share data and where otherwise indicated)
(unaudited)
Restricted Stock
Shares
Weighted-Average
Grant Date Fair
Value
Unvested at January 1, 2016
272,755
$
65.90
Granted
60,120
75.01
Vested
(100,972
)
51.41
Forfeited
(13,420
)
73.83
Unvested at June 30, 2016
218,483
$
74.61
Dividends are paid on restricted stock awards and whose fair value is equal to the market price of the Company’s stock at the date of the grant.
Total compensation cost for restricted shares is as follows:
Three Months Ended
June 30,
Six Months Ended
June 30,
2016
2015
2016
2015
Cost of goods sold
$
133
$
94
$
261
$
255
Selling, general and administrative expenses
968
1,256
2,498
3,513
Total expense before income taxes
1,101
1,350
2,759
3,768
Income tax benefit
(324
)
(365
)
(837
)
(1,054
)
Total expense after income taxes
$
777
$
985
$
1,922
$
2,714
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. A summary of the Company’s unvested cash-settled restricted stock activity as of
June 30, 2016
, and changes during the
six months ended
June 30, 2016
, are presented in the following table:
Cash-Settled Restricted Stock
Shares
Weighted-Average
Fair Value
Unvested at January 1, 2016
110,860
$
76.61
Granted
39,450
82.10
Vested
(35,750
)
72.41
Forfeited
(7,340
)
82.10
Unvested at June 30, 2016
107,220
$
82.10
Dividend equivalents are paid on certain cash-settled restricted stock awards. Total compensation cost for cash-settled restricted stock is as follows:
Three Months Ended
June 30,
Six Months Ended
June 30,
2016
2015
2016
2015
Cost of goods sold
$
131
$
226
$
320
$
544
Selling, general and administrative expenses
461
485
961
925
Total expense before income taxes
592
711
1,281
1,469
Income tax benefit
(86
)
(107
)
(184
)
(224
)
Total expense after income taxes
$
506
$
604
$
1,097
$
1,245
19
Table of Contents
IDEX CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Amounts in thousands except share data and where otherwise indicated)
(unaudited)
Performance Share Units
Weighted average performance share unit fair values and assumptions for the period specified are disclosed below. 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.
Three and Six Months Ended June 30,
2016
2015
Weighted average fair value of performance share units
$111.42
$95.07
Dividend yield
—%
—%
Volatility
17.99%
19.14%
Risk-free forward interest rate
0.89%
1.01%
Expected life (in years)
2.86
2.86
A summary of the Company’s performance share unit activity as of
June 30, 2016
, and changes during the
six months ended
June 30, 2016
, are presented in the following table:
Performance Share Units
Shares
Weighted-Average
Grant Date Fair
Value
Unvested at January 1, 2016
146,275
$
94.80
Granted
85,130
111.42
Vested
—
—
Forfeited
(1,065
)
94.74
Unvested at June 30, 2016
230,340
$
100.95
Performance share units that vested on December 31, 2015 resulted in
87,600
shares issued in February 2016.
Total compensation cost for performance share units is as follows:
Three Months Ended
June 30,
Six Months Ended
June 30,
2016
2015
2016
2015
Cost of goods sold
$
—
$
—
$
—
$
—
Selling, general and administrative expenses
1,815
1,183
3,496
2,525
Total expense before income taxes
1,815
1,183
3,496
2,525
Income tax benefit
(633
)
(408
)
(1,168
)
(838
)
Total expense after income taxes
$
1,182
$
775
$
2,328
$
1,687
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 stock compensation cost within the Consolidated Statements of Operations is consistent with classification of cash compensation for the same employees.
As of
June 30, 2016
, there was
$14.3 million
of total unrecognized compensation cost related to stock options that is expected to be recognized over a weighted-average period of
1.5
years,
$10.4 million
of total unrecognized compensation cost related to restricted stock that is expected to be recognized over a weighted-average period of
1.1
years, and
$10.1 million
of total unrecognized compensation cost related to performance share units that is expected to be recognized over a weighted-average period of
1.1
years.
20
Table of Contents
IDEX CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Amounts in thousands except share data and where otherwise indicated)
(unaudited)
16. Retirement Benefits
The Company sponsors several qualified and nonqualified defined benefit and defined contribution pension plans and other postretirement plans for its employees. The following tables provide the components of net periodic benefit cost for its major defined benefit plans and its other postretirement plans.
Pension Benefits
Three Months Ended June 30,
2016
2015
U.S.
Non-U.S.
U.S.
Non-U.S.
Service cost
$
294
$
304
$
376
$
376
Interest cost
747
355
937
433
Expected return on plan assets
(1,175
)
(220
)
(1,248
)
(280
)
Net amortization
827
243
855
470
Net periodic benefit cost
$
693
$
682
$
920
$
999
Pension Benefits
Six Months Ended June 30,
2016
2015
U.S.
Non-U.S.
U.S.
Non-U.S.
Service cost
$
588
$
603
$
751
$
757
Interest cost
1,494
705
1,875
868
Expected return on plan assets
(2,350
)
(439
)
(2,496
)
(556
)
Net amortization
1,654
481
1,679
929
Net periodic benefit cost
$
1,386
$
1,350
$
1,809
$
1,998
Other Postretirement Benefits
Three Months Ended June 30,
Six Months Ended June 30,
2016
2015
2016
2015
Service cost
$
181
$
169
$
313
$
338
Interest cost
224
209
398
418
Net amortization
(154
)
(111
)
(308
)
(219
)
Net periodic benefit cost
$
251
$
267
$
403
$
537
The Company previously disclosed in its financial statements for the year ended
December 31, 2015
, that it expected to contribute approximately
$6.1 million
to its defined benefit plans and
$0.9 million
to its other postretirement benefit plans in
2016
. As of
June 30, 2016
, the Company now expects to contribute
$5.4 million
to its defined benefit plans and
$0.9 million
to its other postretirement benefit plans in
2016
. The Company contributed a total of
$2.2 million
during the first
six
months of
2016
to fund these plans.
17. Legal Proceedings
The Company is party to various legal proceedings arising in the ordinary course of business, none of which are expected to have a material impact on its financial condition, results of operations or cash flows.
21
Table of Contents
IDEX CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Amounts in thousands except share data and where otherwise indicated)
(unaudited)
18. Income Taxes
The Company’s provision for income taxes is based upon estimated annual tax rates for the year applied to federal, state and foreign income. The provision for income taxes
decreased
to
$27.9 million
in the
second quarter
of
2016
from
$28.9 million
in the same period of
2015
. The effective tax rate
decreased
to
26.9%
for the
second quarter
of
2016
compared to
29.4%
in the same period of
2015
due to the early adoption of ASU 2016-09 and the related tax effects of share based payments now recognized in income, the enactment of the Protecting Americans from Tax Hikes Act of 2015 on December 18, 2015 which, beginning in 2015, permanently extended the U.S. Research and Development credit, as well as the mix of global pre-tax income among jurisdictions.
The Company’s provision for income taxes is based upon estimated annual tax rates for the year applied to federal, state and foreign income. The provision for income taxes
decreased
to
$52.6 million
in the
six months ended June 30, 2016
from
$55.8 million
in the same period of
2015
. The effective tax rate
decreased
to
26.8%
for the
six months ended June 30, 2016
compared to
29.2%
in the same period of
2015
due to the mix of global pre-tax income among jurisdictions. Additionally, the effective tax rate for the current year period was favorably impacted by the early adoption of ASU 2016-09 and the related tax effects of share based payments now recognized in income and the effective tax rate for the comparable period of the prior year was favorably impacted by the enactment of the Protecting Americans from Tax Hikes Act of 2015 on December 18, 2015 which, beginning in 2015, permanently extended the U.S. Research and Development credit.
The Company and its subsidiaries file income tax returns in the U.S. federal jurisdiction, and various state and foreign jurisdictions. Due to the potential for resolution of federal, state and foreign examinations, and the expiration of various statutes of limitation, it is reasonably possible that the Company’s gross unrecognized tax benefits balance may change within the next twelve months by a range of
zero
to
$4.1 million
.
19. Subsequent Events
On July 1, 2016, the Company announced the acquisition of AWG Fittings GmbH (“AWG”), for cash consideration of approximately
$51 million
(
€46 million
). AWG, located in Ballendorf, Germany, produces a large array of engineered-life safety products for the safety and emergency response markets, including apparatus valves, monitors, nozzles, and hydraulic rescue tools. AWG has annual revenues of approximately
$40 million
and will operate within our Fire & Safety/Diversified Products segment.
On July 28, 2016, the Company entered into a definitive agreement to acquire SFC-Koenig AG (“SFC”) for cash consideration based on an enterprise value of approximately
$240 million
(
€217 million
), subject to certain customary post-closing adjustments. SFC offers solutions for quick and reliable metal-to-metal sealing and flow control applications. With its wide product range of bore diameters and pressure ranges, SFC is a solution provider for the transportation, hydraulics, aerospace and medical industries. Located in Dietikon, Switzerland, SFC has annual revenues of approximately
$63 million
(
€57 million
) and will operate within our Health & Science Technologies segment. The transaction is expected to close in approximately
30
to
45
days, subject to regulatory approvals and customary closing conditions.
On July 29, 2016, the Company entered into a definitive agreement to sell its shares of Melles Griot KK, based in Tamagawa, Japan, in an all cash transaction for approximately
$19 million
(
¥2 billion
) on a cash-free, debt-free basis, subject to certain customary post-closing adjustments. The results of Melles Griot KK were reported within the Health & Science Technologies segment and Melles Griot KK generated revenues of approximately
$19 million
in 2015. The transaction is expected to close by the end of the third quarter, subject to customary closing conditions.
On July 29, 2016, the Company entered into a definitive agreement and completed the sale of its Hydra-Stop product line, based in Burr Ridge, IL, for cash consideration of
$15 million
, subject to customary post-closing adjustments, and contingent consideration of up to
$2 million
based on financial objectives for net sales in 2016 and 2017. The results of the product line were reported within the Fluid & Metering Technologies segment and the product line generated revenues of approximately
$11 million
in 2015.
22
Table of Contents
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations.
Cautionary Statement Under the Private Securities Litigation Reform Act
This quarterly report on Form 10-Q, including the “Overview and Outlook” and the “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, capital expenditures, acquisitions, cost reductions, cash flow, revenues, earnings, market conditions, global economies and operating improvements, and are indicated by words or phrases such as “anticipate,” “estimate,” “plans,” “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: economic and political consequences resulting from terrorist attacks and wars; levels of industrial activity and economic conditions in the U.S. and other countries around the world; pricing pressures and other competitive factors, and levels of capital spending in certain industries - all of which could have a material impact on order rates and IDEX’s results, particularly in light of the low levels of order backlogs it typically maintains; its ability to make acquisitions and to integrate and operate acquired businesses on a profitable basis; 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; interest rates; capacity utilization and the effect this has on costs; labor markets; market conditions and material costs; and developments with respect to contingencies, such as litigation and environmental matters. 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.
Overview and Outlook
IDEX is an applied solutions company specializing in 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 to 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 and by the relationship of the U.S. Dollar to other currencies. Levels of capacity utilization and capital spending in certain industries and overall industrial activity are among the factors that influence the demand for IDEX’s products.
The Company has three reportable business segments: Fluid & Metering Technologies (“FMT”), Health & Science Technologies (“HST”) and Fire & Safety/Diversified Products (“FSDP”). Within our three reportable segments, the Company maintains fifteen platforms where we focus on organic growth and strategic acquisitions. Each of our fifteen platforms is also a reporting unit, where we annually test goodwill for impairment.
The Fluid & Metering Technologies segment contains the Energy (comprised of Corken, Faure Herman, Liquid Controls, SAMPI and Toptech), Valves (comprised of Alfa Valvole), Water (comprised of Pulsafeeder, Knight, ADS, IETG, and iPEK), Industrial (comprised of Richter, Viking, Aegis, Warren Rupp, and Trebor), and Agricultural (comprised of Banjo) platforms. The Health & Science Technologies segment contains the IDEX Optics & Photonics (comprised of CVI Melles Griot, Semrock, and AT Films), Scientific Fluidics (comprised of Eastern Plastics, Rheodyne, Sapphire Engineering, Upchurch, ERC, and CiDRA Precision Services), Material Processing Technologies (comprised of Quadro, Fitzpatrick, Microfluidics, and Matcon), Sealing Solutions (comprised of PPE, FTL, and Novotema), Micropump, and Gast platforms. The Fire & Safety/Diversified Products segment is comprised of the Dispensing, Rescue (comprised of Lukas, Vetter, Hurst Jaws of Life, and Dinglee), Band-It, and Fire Suppression (comprised of Class 1, Hale, Akron Brass, and Godiva) platforms.
The Fluid & Metering Technologies segment designs, produces and distributes positive displacement pumps, flow meters, injectors, and other fluid-handling pump modules and systems and provides flow monitoring and other services for the food, chemical, general industrial, water and wastewater, agricultural and energy industries.
The Health & Science Technologies segment designs, produces and distributes a wide range of precision fluidics, rotary lobe pumps, centrifugal and positive displacement pumps, roll compaction and drying systems used in beverage, food processing, pharmaceutical and cosmetics, pneumatic components and sealing solutions, very high precision, low-flow rate pumping solutions required in analytical instrumentation, clinical diagnostics and drug discovery, high performance molded and extruded, biocompatible medical devices and implantables, air compressors used in medical, dental and industrial applications, optical components and coatings for applications in the fields of scientific research, defense, biotechnology, aerospace, telecommunications and electronics manufacturing, laboratory and commercial equipment used in the production of micro and nano scale materials, precision photonic solutions used in life sciences, research and defense markets, and precision gear and peristaltic pump technologies that meet exacting original equipment manufacturer specifications.
23
Table of Contents
The Fire & Safety/Diversified Products segment produces firefighting pumps and controls, valves, monitors, nozzles, rescue tools, lifting bags and other components and systems for the fire and rescue industry, engineered stainless steel banding and clamping devices used in a variety of industrial and commercial applications, and precision equipment for dispensing, metering and mixing colorants and paints used in a variety of retail and commercial businesses around the world.
Management’s primary measurements of segment performance are sales, operating income, and operating margin. In addition, due to the highly acquisitive nature of the Company, the determination of operating income includes amortization of acquired intangible assets and, as a result, management reviews depreciation and amortization as a percentage of sales. These measures are monitored by management and significant changes in operating results versus current trends in end markets and variances from forecasts are analyzed with segment management.
This report references organic sales, a non-GAAP measure, that refers to sales calculated according to U.S. GAAP but excluding amounts from acquired or divested businesses during the first twelve months after acquisition or divestiture and the impact of foreign currency translation. The portion of sales attributable to foreign currency translation is calculated as the difference between (a) the period-to-period change in organic sales and (b) the period-to-period change in organic sales after applying prior period foreign exchange rates to the current year period. Management believes that reporting organic sales provides useful information to investors by helping identify underlying growth trends in our business and facilitating easier comparisons of our revenue performance with prior and future periods and to our peers. The Company excludes the effect of foreign currency translation from organic sales because foreign currency translation is not under management’s control, is subject to volatility and can obscure underlying business trends. The Company excludes the effect of acquisitions and divestitures because the nature, size, and number can vary dramatically from period to period and between the Company and its peers and can also obscure underlying business trends and make comparisons of long-term performance difficult.
In addition, this report references EBITDA. EBITDA means earnings before interest, income taxes, depreciation and amortization. Given the acquisitive nature of the Company, which results in a higher level of amortization expense at recently acquired businesses, management uses EBITDA as an internal operating metric to provide another representation of performance of businesses across our three segments and for enterprise valuation purposes. Management believes that EBITDA is useful to investors as an indicator of the strength and performance of the Company and a way to evaluate and compare operating performance and value companies within our industry. EBITDA is also used to calculate certain financial covenants, as discussed in Note 9 of the Notes to Consolidated Financial Statements in Part I, Item 1, “Financial Statements.”
Organic sales have been reconciled to Net sales and EBITDA has been reconciled to Net income in Item 2 under the heading “Non-GAAP Disclosures.” The reconciliation of segment EBITDA to net income was performed on a consolidated basis due to the fact that we do not allocate consolidated interest expense or the consolidated provision for income taxes to our segments.
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, and the financial results prepared in accordance with U.S. GAAP and the reconciliations from these results should be carefully evaluated.
Some of our key financial results for the three months ended
June 30, 2016
when compared to the same period from the prior year are as follows:
•
Sales of
$550 million
increased
7%
; organic sales (which excludes acquisitions, divestitures and foreign currency translation) were down 1%.
•
Operating income of
$113 million
increased
3%
.
•
Net income
increased
9%
to
$76 million
or 14% of sales.
•
EBITDA of
$137 million
was
25%
of sales and covered interest expense by more than 12 times.
•
Diluted EPS of
$0.99
increased
10 cent
s, or
11%
.
Some of our key financial results for the
six months ended June 30, 2016
when compared to the same period from the prior year are as follows:
•
Sales of $
1.1 billion
increased
3%
; organic sales (which excludes acquisitions, divestitures and foreign currency translation) were down 2%.
•
Operating income of $
216 million
increased
2%
.
•
Net income
increased
6%
to $
144 million
or 14% of sales.
•
EBITDA of
$260 million
was
25%
of sales and covered interest expense by nearly 12 times.
•
Diluted EPS of $
1.87
increased
15 cent
s, or
9%
.
24
Table of Contents
Given the Company’s current outlook, we are projecting third quarter
2016
EPS in the range of $0.90 to $0.92 with full year
2016
EPS of $3.70 to $3.75. This guidance anticipates flat organic growth for the year with operating margin between 20.5 and 21.0 percent.
Results of Operations
The following is a discussion and analysis of our results of operations for the three and
six
month periods ended
June 30, 2016
and
2015
. Segment operating income and EBITDA excludes unallocated corporate operating expenses of $16.1 million and $15.5 million for the three months ended June 30, 2016 and 2015, respectively, and $31.1 million and $34.3 million for the
six months ended
June 30, 2016
and
2015
, respectively.
Consolidated Results for the
Three Months Ended June 30, 2016
Compared with the Same Period of
2015
(In thousands)
Three Months Ended
June 30,
2016
2015
Net sales
$
549,696
$
514,881
Operating income
112,976
109,909
Operating margin
20.6
%
21.3
%
For the
second quarter
of
2016
, Fluid & Metering Technologies contributed
40%
of sales,
42%
of operating income and
40%
of EBITDA; Health & Science Technologies accounted for
34%
of sales, 32% of operating income and
35%
of EBITDA; and Fire & Safety/Diversified Products represented
26%
of sales, 26% of operating income and
25%
of EBITDA. These percentages are calculated on the basis of total segment (not total Company) sales, operating income and EBITDA.
Sales in the
three months ended June 30, 2016
were
$549.7 million
, a
7%
increase
from the comparable period last year. This
increase
reflects an 8% increase from acquisitions (Novotema - June 2015, Alfa - June 2015, CPS - July 2015 and Akron Brass - March 2016) and a 1% decrease in organic sales. Sales to customers outside the U.S. represented approximately 50% of total sales in the
second
quarter of
2016
compared to 51% during the same period in
2015
.
Gross profit of
$244.1 million
in the
second quarter
of
2016
increased
$12.4 million
, or
5%
, from the same period in
2015
. Gross margin of
44.4%
in the
second quarter
of
2016
decreased
60 basis points from
45.0%
during the same period in
2015
. The
decrease
in gross margin is primarily due to a $3.6 million fair value inventory step-up charge related to the Akron Brass acquisition.
Selling, general and administrative expenses
increased
to
$131.1 million
in the
second quarter
of
2016
from
$121.7 million
during the same period of
2015
. The increase is primarily related to $9.7 million of incremental costs from acquisitions, partially offset by the $1.0 million reversal of contingent consideration from a 2015 acquisition. As a percentage of sales, selling, general and administrative expenses were
23.8%
for the
second quarter
of
2016
, up 10 basis points from the
23.7%
for the same period of
2015
.
Operating income of
$113.0 million
, in the
second quarter
of
2016
, was
up
from the
$109.9 million
recorded during the same period in
2015
, while operating margin of
20.6%
for the
second quarter
of
2016
, was down compared to
21.3%
recorded during the same period in
2015
. The increase in operating income was primarily due to the incremental impact of acquisitions. The decrease in operating margin was primarily due to a $3.6 million fair value inventory step-up charge related to the Akron Brass acquisition, partially offset by the $1.0 million benefit from the reversal of the remaining contingent consideration related to a 2015 acquisition.
Interest expense of
$11.2 million
in the
second quarter
of
2016
was
up
from
$10.6 million
in
2015
primarily as a result of higher borrowings outstanding on the Revolving Facility and the Notes.
The provision for income taxes is based upon estimated annual tax rates for the year applied to federal, state and foreign income. The provision for income taxes of
$27.9 million
for the
second quarter
of
2016
decreased
compared to
$28.9 million
recorded in the same period of
2015
. The effective tax rate
decreased
to
26.9%
for the
second quarter
of
2016
compared to
29.4%
in the same period of
2015
due to the early adoption of ASU 2016-09 and the related tax effects of share based payments now recognized in income, the enactment of the Protecting Americans from Tax Hikes Act of 2015 on December 18, 2015 which, beginning in 2015, permanently extended the U.S. Research and Development credit, as well as the mix of global pre-tax income among jurisdictions.
Net income in the
second quarter
of
2016
of
$75.8 million
increased
from
$69.6 million
during the same period of
2015
. Diluted earnings per share in the
second quarter
of
2016
of
$0.99
increased
$0.10
, or
11%
, compared with the same period in
2015
.
25
Table of Contents
Fluid & Metering Technologies Segment
(In thousands)
Three Months Ended
June 30,
2016
2015
Net sales
$
221,810
$
215,293
Operating income
53,865
51,857
Operating margin
24.3
%
24.1
%
Sales of
$221.8 million
increased
$6.5 million
, or
3%
, in the
second quarter
of
2016
compared with the same period of
2015
. This reflects a 1% increase in organic sales and a 2% increase from an acquisition (Alfa - June 2015). In the
second quarter
of
2016
, sales decreased 2% domestically and increased 9% internationally compared to the same period in
2015
. Sales to customers outside the U.S. were approximately 46% of total segment sales during the
second quarter
of
2016
and
2015
.
Sales increased in our Energy platform in the second quarter of 2016 compared to the same period of 2015 primarily due to large international projects. Sales within our Industrial platform decreased compared to the second quarter of 2015 due to continued softness in the North American industrial distribution market driven by oil & gas end markets, mining end markets and lower project volume. Sales increased slightly in the Water platform compared to the second quarter of 2015, due to an increase in U.S. municipal service revenue partially offset by slowing demand in the United Kingdom. Sales within the Agricultural platform decreased compared to the second quarter of 2015 due to softness in OEM markets. Sales in the Valve platform increased as a result of the Alfa acquisition in June 2015 and thus only had sales during a portion of the prior year quarter.
Operating income and operating margin of
$53.9 million
and
24.3%
, respectively, were
higher
than the
$51.9 million
and
24.1%
recorded in the
second quarter
of
2015
, primarily due to higher volume within the Energy platform and the prior year acquisition of Alfa.
Health & Science Technologies Segment
(In thousands)
Three Months Ended
June 30,
2016
2015
Net sales
$
186,568
$
188,405
Operating income
41,125
42,060
Operating margin
22.0
%
22.3
%
Sales of
$186.6 million
decreased
$1.8 million
, or
1%
, in the
second quarter
of
2016
compared with the same period in
2015
. This reflects a 2% decrease in organic revenue, a 2% increase from acquisitions (Novotema - June 2015 and CPS - July 2015) and 1% unfavorable foreign currency translation. In the
second quarter
of
2016
, sales decreased 4% domestically and increased 1% internationally. Sales to customers outside the U.S. were approximately 54% of total segment sales in the
second quarter
of
2016
and
2015
.
Sales within our Material Processing Technologies platform increased compared to the second quarter of 2015 primarily due to the delivery of large capital projects in the pharmaceutical industries. Sales increased compared to the second quarter of 2015 within our Scientific Fluidics platform due to strong demand in the in-vitro diagnostic and bio end markets as well as the CPS acquisition, partially offset by the July 2015 disposition of our Ismatec product line. Sales within our Sealing Solutions platform increased compared to the second quarter of 2015 due to the acquisition of Novotema and strength in semi-conductor markets, partially offset by continued softness in the oil & gas and heavy equipment markets. Sales within our Optics and Photonics platform decreased compared to the second quarter of 2015 due to weakness in the the optical systems & shutters and laser optics end markets. Sales within our Gast platform decreased compared to the second quarter of 2015 due to continued softness in the North American industrial markets. Sales within our Micropump platform decreased compared to the second quarter of 2015 as a result of a slowdown within the printing end market partially offset by continued strength in the medical end market.
Operating income and operating margin of
$41.1 million
and
22.0%
, respectively, in the
second quarter
of
2016
were
down
from the
$42.1 million
and
22.3%
recorded in the same period of
2015
, primarily due to decreased volume in the more industrially exposed portions of the segment.
26
Table of Contents
Fire & Safety/Diversified Products Segment
(In thousands)
Three Months Ended
June 30,
2016
2015
Net sales
$
141,611
$
111,941
Operating income
34,116
31,482
Operating margin
24.1
%
28.1
%
Sales of
$141.6 million
increased
$29.7 million
, or
27%
, in the
second quarter
of
2016
compared with the same period in
2015
. This reflects a 1% decrease in organic revenue and 28% increase from acquisitions (Akron Brass - March 2016). In the
second quarter
of
2016
, sales increased 35% domestically and 19% internationally. Sales to customers outside the U.S. were approximately 50% of total segment sales in the
second quarter
of
2016
compared to 57% in the same period of
2015
. The change in sales mix to customers outside the U.S. in the second quarter of 2016 compared to the second quarter of 2015 was primarily due to the acquisition of Akron Brass.
Sales within our Dispensing platform increased compared to the second quarter of 2015 due to strong X-Smart sales in Asia and continued strength in deliveries to North American retailers. Sales within our Band-It platform decreased compared to the second quarter of 2015 due to declines of upstream oil & gas sales as well as North American industrial, partially offset by strength in automotive end markets. Sales within our Fire Suppression platform increased due to the acquisition of Akron Brass. Sales within our Rescue platform were down compared to 2015 primarily due to project delays in Asian markets.
Operating income of
$34.1 million
in the
second quarter
of
2016
was higher than
$31.5 million
in the
second quarter
of
2015
due to increased volume within our Dispensing platform and the Akron Brass acquisition. Operating margin of
24.1%
in the
second quarter
of
2016
was lower than the
28.1%
recorded in the
second quarter
of
2015
primarily due to the fair value inventory step-up charge related to the Akron Brass acquisition.
Consolidated Results for the
Six Months Ended
June 30, 2016
Compared with the Same Period of
2015
(In thousands)
Six Months Ended
June 30,
2016
2015
Net sales
$
1,052,268
$
1,017,079
Operating income
215,533
211,666
Operating margin
20.5
%
20.8
%
For the
six months ended June 30, 2016
, Fluid & Metering Technologies contributed
41%
of sales,
43%
of operating income and 42% of EBITDA; Health & Science Technologies contributed 36% of sales,
33%
of operating income and 36% of EBITDA; and Fire & Safety/Diversified Products contributed 23% of sales, 24% of operating income and 22% of EBITDA. These percentages are calculated on the basis of total segment (not total Company) sales, operating income and EBITDA.
Sales in the
six months ended June 30, 2016
were
$1,052.3 million
, which was a
3%
increase
compared to the same period last year. This reflects a 2% decrease in organic sales, a 6% favorable impact from acquisitions (Alfa - June 2015; Novotema - June 2015; CPS - July 2015; and Akron Brass - March 2016) and 1% unfavorable foreign currency translation. Sales to customers outside the U.S. represented approximately 51% of total sales in the first
six
months of
2016
and
2015
.
Gross profit of
$467.4 million
in the first
six
months of
2016
increased
$9.7 million
, or
2%
, from the same period in
2015
. Gross margin of
44.4%
in the first
six
months of
2016
decreased
60 basis points from
45.0%
during the same period in
2015
, primarily due to the fair value inventory step-up charge related to the Akron Brass acquisition.
Selling, general and administrative expenses
increased
to
$251.9 million
in the first
six
months of
2016
from
$246.0 million
during the same period of
2015
. The change is due to $14.6 million of incremental costs from acquisitions, offset by benefits from prior period restructuring, cost controls and a $4.7 million reversal of a contingent consideration from a 2015 acquisition. As a percentage of sales, selling, general and administrative expenses were
23.9%
for the first
six
months of
2016
, down 30 basis points compared to
24.2%
during the same period of
2015
.
Operating income of
$215.5 million
in the first
six
months of
2016
was
up
from the
$211.7 million
recorded during the same period in
2015
, while operating margin of
20.5%
was down slightly from
20.8%
recorded in the same period of 2015. The increase in operating income was primarily due to the incremental impact of acquisitions. The decrease in operating margin is primarily
27
Table of Contents
due to a $5.8 million fair value inventory step-up charge related to the Akron Brass acquisition, partially offset by the $4.7 million benefit from the reversal of the contingent consideration related to a 2015 acquisition.
The provision for income taxes is based upon estimated annual tax rates for the year applied to federal, state and foreign income. The provision for income taxes of $
52.6 million
for the first
six
months of
2016
decreased
compared to $
55.8 million
recorded in the same period of
2015
. The effective tax rate
decreased
to
26.8%
for the first
six
months of
2016
compared to
29.2%
in the same period of
2015
due to the mix of global pre-tax income among jurisdictions. Additionally, the effective tax rate for the current year period was favorably impacted by the early adoption of ASU 2016-09 and the related tax effects of share based payments now recognized in income and the effective tax rate for the comparable period of the prior year was favorably impacted by the enactment of the Protecting Americans from Tax Hikes Act of 2015 on December 18, 2015 which, beginning in 2015, permanently extended the U.S. Research and Development credit.
Net income in the first
six
months of
2016
of $
143.9 million
increased
from $
135.5 million
during the same period of
2015
. Diluted earnings per share in the first
six
months of
2016
of $
1.87
increased
$
0.15
, or
9%
, compared with the same period in
2015
.
Fluid & Metering Technologies Segment
(In thousands)
Six Months Ended
June 30,
2016
2015
Net sales
$
433,653
$
433,541
Operating income
105,266
107,755
Operating margin
24.3
%
24.9
%
Sales of $
433.7 million
were flat in the first
six
months of
2016
compared with the same period of
2015
. This reflects a 2% decrease in organic sales and a 3% favorable acquisition impact (Alfa - June 2015) and a 1% unfavorable impact from foreign currency translation. In the first
six
months of
2016
, sales decreased 5% domestically and increased 7% internationally compared to the same period in
2015
. Sales to customers outside the U.S. were approximately 45% of total segment sales during the first
six
months of
2016
and
2015
.
Sales within our Energy platform increased in the first six months of 2016 compared to the same period of 2015 primarily due to large international project shipments, an increase in the North American LPG end markets and strength within the aviation market. Sales within our Industrial platform decreased compared to the first six months of 2015 due to declines in the North American industrial distribution market primarily as a result of the continued depression in the oil & gas market, softening of mining end markets and lower project volume. Sales within the Water platform were up slightly compared to the first six months of 2015 due to an increase in municipal spending coupled with the mild winter, partially offset by slowing demand in the United Kingdom. Sales within our Agricultural platform decreased in the first half of 2016 compared to the same period of 2015 due to continued overall softness within OEM markets. Sales in the Valve platform increased as a result of the Alfa acquisition in June 2015 and thus only had sales during a portion of the prior year.
Operating income and operating margins of $
105.3 million
and
24.3%
, respectively, in the first
six
months of
2016
were lower than the $
107.8 million
and
24.9%
, respectively, recorded in the first
six
months of
2015
, primarily due to lower volume within our energy and agriculture businesses.
Health & Science Technologies Segment
(In thousands)
Six Months Ended
June 30,
2016
2015
Net sales
$
372,911
$
367,525
Operating income
81,824
79,517
Operating margin
21.9
%
21.6
%
Sales of $
372.9 million
increased
$
5.4 million
, or 2%, in the first
six
months of
2016
compared with the same period in
2015
. This reflects a 3% favorable acquisition impact (Novotema - June 2015 and CPS - July 2015) and a 1% unfavorable impact from foreign currency translation. In the first
six
months of
2016
, sales decreased 5% domestically and increased 7% internationally. Sales to customers outside the U.S. were approximately 56% of total segment sales in the first
six
months of
2016
compared with 54% during the same period in
2015
.
28
Table of Contents
Sales within our Material Processing Technologies platform increased compared to the first six months of 2015 due to strength within our Asian markets and the delivery of large capital projects in the pharmaceutical industry. Sales within our Scientific Fluidics platform were up compared to the first six months of 2015 due to strong demand in all primary end markets and the impact of the CPS acquisition, partially offset by the July 2015 disposition of our Ismatec product line. Sales within our Sealing Solutions platform increased compared to the first six months of 2015 due to the Novotema acquisition and strength in the semi-conductor markets, partially offset by the weak heavy equipment market and continued softness in the oil & gas markets. Sales within our Optics and Photonics platform decreased compared to the first six months of 2015 due to weakness in the optical systems & shutters and laser optics end markets, partially offset by stability within semiconductor end markets. Sales within our Gast platform decreased compared to the first six months of 2015 due to declines in the North American industrial distribution markets. Sales within our Micropump platform decreased compared to the first six months of 2015 as a result of a slowdown within the printing end market as well as the industrial distribution market, partially offset by continued strength in the medical end market.
Operating income and operating margin of $
81.8 million
and
21.9%
, respectively, in the first
six
months of
2016
were
up
from the $
79.5 million
and
21.6%
, respectively, recorded in the same period of
2015
, primarily due to higher volume and productivity improvements within the segment, partially offset by lower volume in the more industrially exposed portions of the segment.
Fire & Safety/Diversified Products Segment
(In thousands)
Six Months Ended
June 30,
2016
2015
Net sales
$
246,229
$
218,563
Operating income
59,520
58,644
Operating margin
24.2
%
26.8
%
Sales of $
246.2 million
increased
$
27.7 million
, or
13%
, in the first
six
months of
2016
compared with the same period in
2015
. This reflects a 3% decline in organic revenue, a 17% favorable acquisition impact (Akron Brass - March 2016) and a 1% unfavorable impact from foreign currency translation. In the first
six
months of
2016
, sales increased 15% domestically and 11% internationally, compared with the same period in
2015
. Sales to customers outside the U.S. were approximately 52% of total segment sales in the first
six
months of
2016
compared to 57% during the same period of
2015
. The change in sales mix to customers outside the U.S. in the first six months of 2016 compared to the first six months of 2015 was primarily due to the acquisition of Akron Brass.
Sales within our Dispensing platform increased compared to the first six months of 2015 primarily driven by strong X-Smart sales in Asia and continued strength in deliveries to North American retailers. Sales within our Band-It platform decreased compared to the first six months of 2015 primarily due to the decline in upstream oil & gas markets, partially offset by strength within automotive end markets. Sales within our Fire Suppression platform increased compared to the first six months of 2015 due to the Akron Brass acquisition. Sales within our Rescue platform were down compared to 2015 primarily due to project delays in Asian markets.
Operating income of $
59.5 million
in the first
six
months of
2016
was
higher
than the $
58.6 million
recorded in the same period of 2015 while operating margin of
24.2%
recorded in the first
six
months of
2016
was lower than the
26.8%
recorded for the same period of 2015. The lower operating margin was primarily due to the fair value inventory step-up charge related to the Akron Brass acquisition.
Liquidity and Capital Resources
Operating Activities
At
June 30, 2016
, the Company’s cash and cash equivalents totaled
$361.5 million
, of which
$329.2 million
was held outside of the United States. At
June 30, 2016
, working capital was
$671.6 million
and the current ratio was
3.3
to 1. Cash flows from operating activities for the first
six
months of
2016
increased
$10.4 million
, or
7%
, to
$158.8 million
compared to the first
six
months of
2015
, due to improved working capital performance, lower bonus payments and the early adoption of ASU 2016-09 which no longer requires the excess tax benefit from share-based compensation to be shown as a reduction within cash flows from operating activities, partially offset by higher U.S. federal income tax payments.
Investing Activities
Cash flows
used in
investing activities for the first
six
months of
2016
increased
$41.3 million
to
$238.6 million
compared to the same period in
2015
, primarily due to $221.6 million spent on the acquisition of Akron Brass in 2016 compared to $173.3 spent on the acquisitions of Alfa and Novotema in 2015, partially offset by $6.7 million in lower capital expenditures.
29
Table of Contents
Cash flows
provided by
operating activities were more than adequate to fund capital expenditures of
$17.1 million
and
$23.8 million
in the first
six
months of
2016
and
2015
, respectively. Capital expenditures were generally for machinery and equipment that improved productivity, tooling, business system technology, replacement of equipment and investments in new facilities. Management believes the Company has sufficient capacity in its plants and equipment to meet expected needs for future growth.
Financing Activities
Cash flows
provided by
financing activities for the first
six
months was
$118.8 million
compared to cash flows used in financing activities of $126.1 million in the same period of
2015
, primarily as a result of increased borrowings to fund the Akron Brass acquisition, partially offset by lower common stock repurchases.
On June 13, 2016, the Company completed a private placement of
$100 million
aggregate principal amount of
3.20%
Senior Notes due June 13, 2023 and
$100 million
aggregate principal amount of
3.37%
Senior Notes due June 13, 2025 (collectively, the “Notes”) pursuant to a Note Purchase Agreement, dated June 13, 2016 (the “Purchase Agreement”). Each series of Notes bears interest at the stated amount per annum, which is payable semi-annually in arrears on each June 13
th
and December 13
th
. The Notes are unsecured obligations of the Company and rank pari passu in right of payment with all of the Company’s other unsecured, unsubordinated debt. The Company may at any time prepay all, or any portion of the Notes; provided that such portion is greater than
5%
of the aggregate principal amount of Notes then outstanding. In the event of a prepayment, the Company will pay an amount equal to par plus accrued interest plus a make-whole amount. In addition, the Company may repurchase Notes by making an offer to all holders of the Notes, subject to certain conditions.
The Credit Agreement consists of the Revolving Facility, which is a $700.0 million unsecured, multi-currency bank credit facility expiring on June 23, 2020. At
June 30, 2016
, there were
$210.0 million
of outstanding borrowings under the Revolving Facility and outstanding letters of credit totaled approximately
$7.9 million
. The net available borrowing capacity under the Revolving Facility at
June 30, 2016
, was approximately
$482.1 million
. Borrowings under the Revolving Facility bear interest, at either an alternate base rate or an adjusted LIBOR rate plus, in each case, an applicable margin. Such applicable margin is based on the Company’s senior, unsecured, long-term debt rating and can range from
.005%
to
1.50%
. Based on the Company’s credit rating at
June 30, 2016
, the applicable margin was
1.10%
, resulting in an interest rate of
1.56%
at
June 30, 2016
. Interest is payable (a) in the case of base rate loans, quarterly, and (b) in the case of LIBOR rate loans, on the maturity date of the borrowing, or quarterly from the effective date for borrowings exceeding three months. An annual Revolving Facility fee, also based on the Company’s credit rating, is currently 15 basis points and is payable quarterly.
There are two key financial covenants that the Company is required to maintain in connection with the Revolving Facility and the Notes, which require a minimum interest coverage ratio of 3.0 to 1 and a maximum leverage ratio of
3.50
to
1
. At
June 30, 2016
, the Company was in compliance with both of these financial covenants, as the Company’s interest coverage ratio was 12.49 to 1 and the leverage ratio was 1.97 to 1. There are no financial covenants relating to the 4.5% Senior Notes or 4.2% Senior Notes; however, both are subject to cross-default provisions.
On
December 1, 2015
, the Company’s Board of Directors approved a
$300.0 million
increase in the authorized level for repurchases of common stock. Repurchases under the program will be funded with future cash flow generation or borrowings available under the Revolving Facility. During the first
six
months of
2016
, the Company purchased a total of
726 thousand
shares at a cost of
$53.9 million
, of which
$0.2 million
was settled in
July
2016
. During the
six months ended June 30, 2015
, the Company purchased
1.5 million
shares at a cost of
$113.3 million
, of which
$2.3 million
was settled in
July
2015
. As of
June 30, 2016
, the amount of share repurchase authorization remaining is
$581.1 million
.
The Company believes current cash, cash from operations and cash available under the Revolving Facility will be sufficient to meet its operating cash requirements, planned capital expenditures, interest on all borrowings, pension and postretirement funding requirements, expected share repurchases and annual dividend payments to holders of the Company’s stock for the remainder of
2016
. 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.
Non-GAAP Disclosures
Set forth below are reconciliations of EBITDA to the comparable measures of net income, as determined in accordance with U.S. GAAP. We have reconciled consolidated EBITDA and segment EBITDA to net income. The reconciliation of segment EBITDA to net income was performed on a consolidated basis due to the fact that we do not allocate consolidated interest expense or the consolidated provision for income taxes to our segments.
This report references organic sales, a non-GAAP measure, that refers to sales calculated according to U.S. GAAP but excluding amounts from acquired or divested businesses during the first twelve months after acquisition or divestiture and the impact of foreign currency translation. The portion of sales attributable to foreign currency translation is calculated as the difference between (a) the period-to-period change in organic sales and (b) the period-to-period change in organic sales after applying prior
30
Table of Contents
period foreign exchange rates to the current year period. Management believes that reporting organic sales provides useful information to investors by helping identify underlying growth trends in our business and facilitating easier comparisons of our revenue performance with prior and future periods and to our peers. The Company excludes the effect of foreign currency translation from organic sales because foreign currency translation is not under management’s control, is subject to volatility and can obscure underlying business trends. The Company excludes the effect of acquisitions and divestitures because the nature, size, and number can vary dramatically from period to period and between the Company and its peers and can also obscure underlying business trends and make comparisons of long-term performance difficult.
In addition, this report references EBITDA. EBITDA means earnings before interest, income taxes, depreciation and amortization. Given the acquisitive nature of the Company, which results in a higher level of amortization expense at recently acquired businesses, management uses EBITDA as an internal operating metric to provide another representation of the businesses performance across our three segments and for enterprise valuation purposes. Management believes that EBITDA is useful to investors as an indicator of the strength and performance of the Company and a way to evaluate and compare operating performance and value companies within our industry. EBITDA is also used to calculate certain financial covenants, as discussed in Note 9 of the Notes to Consolidated Financial Statements in Part I, Item 1, “Financial Statements.”
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.
Reconciliation of EBITDA to Net Income
(in thousands)
Three Months Ended June 30, 2016
FMT
HST
FSDP
Corporate Office
Total IDEX
Operating income (loss)
$
53,865
$
41,125
$
34,116
$
(16,130
)
$
112,976
- Other (income) expense - net
(47
)
(757
)
(754
)
(316
)
(1,874
)
+ Depreciation & amortization
7,587
11,020
3,250
318
22,175
EBITDA
61,499
52,902
38,120
(15,496
)
137,025
- Interest expense
11,205
- Provision for income taxes
27,886
- Depreciation and amortization
22,175
Net income
$
75,759
Net sales (intersegment eliminations)
$
221,810
$
186,568
$
141,611
$
(293
)
$
549,696
Operating margin
24.3
%
22.0
%
24.1
%
n/m
20.6
%
EBITDA margin
27.7
%
28.4
%
26.9
%
n/m
24.9
%
31
Table of Contents
Reconciliation of EBITDA to Net Income
(in thousands)
Three Months Ended June 30, 2015
FMT
HST
FSDP
Corporate Office
Total IDEX
Operating income (loss)
$
51,857
$
42,060
$
31,482
$
(15,490
)
$
109,909
- Other (income) expense - net
(10
)
661
18
158
827
+ Depreciation & amortization
6,649
10,487
1,529
422
19,087
EBITDA
58,516
51,886
32,993
(15,226
)
128,169
- Interest expense
10,584
- Provision for income taxes
28,913
- Depreciation and amortization
19,087
Net income
$
69,585
Net sales (intersegment eliminations)
$
215,293
$
188,405
$
111,941
$
(758
)
$
514,881
Operating margin
24.1
%
22.3
%
28.1
%
n/m
21.3
%
EBITDA margin
27.2
%
27.5
%
29.5
%
n/m
24.9
%
Reconciliation of EBITDA to Net Income
(in thousands)
Six Months Ended June 30, 2016
FMT
HST
FSDP
Corporate Office
Total IDEX
Operating income (loss)
$
105,266
$
81,824
$
59,520
$
(31,077
)
$
215,533
- Other (income) expense - net
(214
)
(1,130
)
(844
)
(430
)
(2,618
)
+ Depreciation and amortization
14,843
21,881
4,732
676
42,132
EBITDA
120,323
104,835
65,096
(29,971
)
260,283
- Interest expense
21,694
- Provision for income taxes
52,568
- Depreciation and amortization
42,132
Net income
$
143,889
Net sales (intersegment eliminations)
$
433,653
$
372,911
$
246,229
$
(525
)
$
1,052,268
Operating margin
24.3
%
21.9
%
24.2
%
n/m
20.5
%
EBITDA margin
27.7
%
28.1
%
26.4
%
n/m
24.7
%
32
Table of Contents
Reconciliation of EBITDA to Net Income
(in thousands)
Six Month Ended June 30, 2015
FMT
HST
FSDP
Corporate Office
Total IDEX
Operating income (loss)
$
107,755
$
79,517
$
58,644
$
(34,250
)
$
211,666
- Other (income) expense - net
(812
)
530
(844
)
230
(896
)
+ Depreciation and amortization
13,010
20,695
3,061
831
37,597
EBITDA
121,577
99,682
62,549
(33,649
)
250,159
- Interest expense
21,181
- Provision for income taxes
55,842
- Depreciation and amortization
37,597
Net income
$
135,539
Net sales (intersegment eliminations)
$
433,541
$
367,525
$
218,563
$
(2,550
)
$
1,017,079
Operating margin
24.9
%
21.6
%
26.8
%
n/m
20.8
%
EBITDA margin
28.0
%
27.1
%
28.6
%
n/m
24.6
%
Reconciliation of Net Sales to Organic Sales
Three Months Ended June 30, 2016
(in thousands)
FMT
HST
FSDP
IDEX
Change in net sales
3
%
(1
)%
27
%
7
%
- Net impact from acquisitions/divestitures
2
%
2
%
28
%
8
%
- Impact from foreign currency
—
%
(1
)%
—
%
—
%
Organic sales
1
%
(2
)%
(1
)%
(1
)%
Reconciliation of Net Sales to Organic Sales
Six Months Ended June 30, 2016
(in thousands)
FMT
HST
FSDP
IDEX
Change in net sales
—
%
2
%
13
%
3
%
- Net impact from acquisitions/divestitures
3
%
3
%
17
%
6
%
- Impact from foreign currency
(1
)%
(1
)%
(1
)%
(1
)%
Organic sales
(2
)%
—
%
(3
)%
(2
)%
33
Table of Contents
Item 3.
Quantitative and Qualitative Disclosures About Market Risk.
The Company is subject to market risk associated with changes in foreign currency exchange rates and interest rates. The Company may, from time to time, enter into foreign currency forward contracts and interest rate swaps on its debt when it believes there is a financial advantage in doing so. A treasury risk management policy, adopted by the Board of Directors, provides for procedures and controls over derivative financial and commodity instruments, including foreign currency forward contracts and interest rate swaps. Under the policy, the Company does not use derivative financial or commodity instruments for trading purposes, and the use of these instruments is subject to strict approvals by senior officers. Typically, the use of derivative instruments is limited to foreign currency forward contracts and interest rate swaps on the Company’s outstanding long-term debt.
Foreign Currency Exchange Rates
The Company’s foreign currency exchange rate risk is limited principally to the Euro, British Pound, Canadian Dollar, Japanese Yen, Indian Rupee and Chinese Renminbi. The Company manages its foreign exchange risk principally through invoicing customers in the same currency as the cost incurred to produce our products. The effect of transaction gains and losses is reported within other (income) expense-net on the Consolidated Statements of Operations.
Interest Rate Fluctuation
The Company’s interest rate exposure is primarily related to the
$1.1 billion
of total debt outstanding at
June 30, 2016
. Approximately
20%
of the debt, representing the amount drawn on the Revolving Facility at
June 30, 2016
, is priced at interest rates that float with the market. A 50 basis point movement in the interest rate on the floating rate debt would result in an approximate
$1.1 million
annualized increase or decrease in interest expense and cash flows. The remaining debt is fixed rate debt.
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 Rule 13a-15(b) promulgated under the Securities Exchange Act, 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 the Company’s 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 as of
June 30, 2016
, that the Company’s disclosure controls and procedures were effective.
There has been no change in the Company’s internal controls 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 controls over financial reporting.
34
Table of Contents
PART II. OTHER INFORMATION
Item 1.
Legal Proceedings.
The Company and five 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. Claims have been filed in jurisdictions throughout the United States. Most of the claims resolved to date have been dismissed without payment. The balance have been settled for various insignificant 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.
The Company is also party to various other legal proceedings arising in the ordinary course of business, none of which are expected to have a material impact on its financial condition, results of operations or cash flows.
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
June 30, 2016
:
Period
Total Number of
Shares Purchased
Average Price
Paid per Share
Total Number of
Shares Purchased as
Part of Publicly
Announced Plans
or Programs
(1)
Maximum Dollar
Value that May Yet
be Purchased
Under the Plans
or Programs
(1)
April 1, 2016 to April 30, 2016
75,000
$
82.69
75,000
$
582,969,098
May 1, 2016 to May 31, 2016
—
—
—
582,969,098
June 1, 2016 to June 30, 2016
22,500
84.38
22,500
581,070,594
Total
97,500
$
83.08
97,500
$
581,070,594
(1)
On
December 1, 2015
, the Company announced that its Board of Directors had increased the authorized level for repurchases of its common stock by
$300.0 million
. This followed the prior Board of Directors repurchase authorization of $400.0 million, announced by the Company on November 6, 2014. These authorizations have no expiration date.
Item 6.
Exhibits.
The exhibits listed in the accompanying “Exhibit Index” are filed or furnished as part of this report.
35
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/ HEATH A. MITTS
Heath A. Mitts
Senior Vice President and Chief Financial Officer
(Principal Financial Officer)
By:
/s/ MICHAEL J. YATES
Michael J. Yates
Vice President and Chief Accounting Officer
(Principal Accounting Officer)
Date:
August 1, 2016
36
Table of Contents
EXHIBIT INDEX
Exhibit
Number
Description
3.1
Restated Certificate of Incorporation of IDEX Corporation (incorporated by reference to Exhibit No. 3.1 to the Registration Statement on Form S-1 of IDEX, et al., Registration No. 33-21205, as filed on April 21, 1988)
3.1(a)
Amendment to Restated Certificate of Incorporation of IDEX Corporation (incorporated by reference to Exhibit No. 3.1(a) to the Quarterly Report of IDEX on Form 10-Q for the quarter ended March 31, 1996, Commission File No. 1-10235)
3.1(b)
Amendment to Restated Certificate of Incorporation of IDEX Corporation (incorporated by reference to Exhibit No. 3.1(b) to the Current Report of IDEX on Form 8-K dated March 24, 2005, Commission File No. 1-10235)
3.2
Amended and Restated By-Laws of IDEX Corporation (incorporated by reference to Exhibit No. 3.1 to the Current Report of IDEX Corporation on Form 8-K filed November 14, 2011, Commission File No. 1-10235)
3.2(a)
Amended and Restated Article III, Section 13 of the Amended and Restated By-Laws of IDEX Corporation (incorporated by reference to Exhibit No. 3.2(a) to Post-Effective Amendment No. 3 to the Registration Statement on Form S-1 of IDEX, et al., Registration No. 33-21205, as filed on February 12, 1990)
4.1
Note Purchase Agreement, dated June 13, 2016, between IDEX Corporation and the Purchasers listed in Schedule A thereto (incorporated by reference to Exhibit No. 4.1 to the Current Report of IDEX on Form 8-K filed June 15, 2016, Commission File No. 1-10235)
*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 June 30, 2016 formatted in XBRL includes: (i) the Condensed Consolidated Balance Sheets, (ii) the Condensed Consolidated Statements of Earnings, (iii) the Condensed Consolidated Statements of Comprehensive Income, (iv) the Condensed Consolidated Statement of Shareholders’ Equity, (v) the Condensed Consolidated Statements of Cash Flows, and (vi) Notes to the Condensed Consolidated Financial Statements.
* Filed herewith
37