Allegion Reports Second-Quarter 2016 Financial Results
- Second-quarter 2016 net earnings per diluted share (EPS) from
continuing operations of $0.98, compared with 2015 EPS of $0.66;
adjusted 2016 EPS of $0.99, up 39.4 percent compared with adjusted
2015 EPS of $0.71
- Second-quarter 2016 revenue of $584.9 million, up 12.6 percent
compared to 2015, up 8.9 percent on an organic basis
- Second-quarter 2016 operating margin of 21.3 percent, compared with
2015 operating margin of 18.4 percent; adjusted operating margin of
21.5 percent, improved 200 basis points compared with 2015 adjusted
operating margin of 19.5 percent
- Improving 2016 full-year revenue guidance and updated EPS outlook;
Full-year 2016 reported revenue growth up 8 to 9 percent, and up 5 to
6 percent on an organic basis; Full-year 2016 EPS from continuing
operations of $3.20 to $3.35 on a reported basis and $3.30 to $3.40 on
an adjusted basis
DUBLIN--(BUSINESS WIRE)--
Allegion
plc (NYSE: ALLE), a leading global provider of security products and
solutions, today reported second-quarter 2016 net revenues of $584.9
million and net earnings of $95 million, or $0.98 per share from
continuing operations. Excluding charges related to restructuring and
acquisitions, adjusted net earnings were $96.1 million, or $0.99 per
share, up 39.4 percent when compared with second-quarter 2015 adjusted
EPS of $0.71.
Second-quarter net revenues increased 12.6 percent, when compared to the
prior year period (up 8.9 percent on an organic basis). Reported
revenues reflect positive organic growth and contribution from
acquisitions that were partially offset by prior year divestitures and
foreign currency. All regions delivered profitable growth reflecting
stable markets and the benefit of growth investments in new products and
channel strategies.
The Americas segment revenue increased 8.6 percent (up 9.8 percent on an
organic basis). The strong growth in the quarter reflects continued
growth in residential and non-residential markets, as well as the
anticipated shift in revenue from first to second quarter related to an
ERP implementation at one of the company’s primary manufacturing
locations.
The EMEIA segment revenues increased 44.9 percent (up 3 percent on an
organic basis), reflecting acquisitions, improved pricing, slightly
improving markets and favorable foreign currency. Acquisitions
contributed approximately $35 million in revenue in the quarter.
The Asia Pacific segment revenues were down 20 percent, when compared to
the prior year period (up 12.9 percent on an organic basis). Excluding
the previously divested system integration business from prior year
results, organic growth was up 23.6 percent. The strong growth reflects
strength in Australia and New Zealand multi-family and hospitality
verticals, as well as China residential and transportation verticals.
Second-quarter reported operating margin was 21.3 percent, compared with
18.4 percent in 2015. On an adjusted basis, second-quarter operating
margin was 21.5 percent, compared with 19.5 percent in 2015. The
200-basis-point improvement in adjusted operating margin was driven by
favorable price, material deflation, productivity, product mix and
volume leverage that more than offset increased investments and
inflation. All regions delivered adjusted operating margin improvement
in the quarter.
“The second quarter results once again demonstrate our ability to grow
globally and to efficiently leverage incremental volume,” said David D.
Petratis, Allegion chairman, president and CEO. “We’ve quickly recovered
throughput related to the first quarter ERP implementation, and continue
to benefit from growth in both residential and non-residential markets
and our investments in the business.”
“I am pleased with the direction of the company and believe the business
is performing at a high level,” Petratis added. “All regions delivered
organic growth and margin expansion in the quarter, and we continue to
remain focused on capital allocation with the acquisition of Trelock.”
Additional Items
Interest expense for the second quarter of 2016 was $5.2 million higher
than the prior year, primarily due to the issuance of $300 million of
senior notes in 2015.
Other income net for the second quarter of 2016 was $8.6 million
primarily due to the sale of non-strategic marketable securities. When
compared to other expense net for the second quarter of 2015 of $0.4
million, other income increased $9 million versus the prior year.
The company’s effective tax rate for the second quarter of 2016 was 18
percent, compared with 22.6 percent in 2015. The decrease in the
effective tax rate is primarily due to favorable changes in the mix of
income earned in lower rate jurisdictions.
Cash Flow and Liquidity
Year-to-date 2016 available cash flow was $84.7 million, an increase of
$69.9 million versus the prior year. The company ended second-quarter
2016 with cash of $169.1 million and total debt of $1,485.7 million. The
company did not have any borrowings outstanding under its $500 million
revolving credit facility at June 30, 2016.
Acquisitions
On June 30, 2016, the company completed the acquisition of Trelock GmbH
(Trelock). Trelock is a portable safety and security provider
headquartered in Münster, Germany, producing branded bicycle locks,
lights and electronic control units that strengthen the company’s global
portable security and safety offerings.
2016 Outlook
The company raises full-year 2016 revenue guidance with year-over-year
growth of 8 to 9 percent, and organic growth estimates of 5 to 6
percent. The increase in organic growth versus prior guidance is driven
by stronger volume in all regions.
The company also updates the full-year 2016 reported EPS with a range of
$3.20 to $3.35, or $3.30 to $3.40 per share on an adjusted basis.
Adjustments to 2016 EPS include estimated impacts for known
restructuring and acquisition activities. The guidance assumes a
full-year adjusted effective tax rate of approximately 19 percent from
continuing operations, as well as an average diluted share count for the
full year of approximately 97 million shares.
The company continues to target full-year available cash flow of
approximately $280 to $300 million.
Conference Call Information
On Thursday, July 28, 2016, David D. Petratis, chairman, president and
CEO, and Patrick Shannon, senior vice president and chief financial
officer, will conduct a conference call for analysts and investors,
beginning at 8:30 a.m. EDT, to review the company's results.
A real-time, listen-only webcast of the conference call will be
broadcast live online. Individuals wishing to listen may access the call
through the company's website at http://investor.allegion.com.
About Allegion™
Allegion (NYSE: ALLE) is a global pioneer in safety and security, with
leading brands like CISA®, Interflex®, LCN®,
Schlage®, SimonsVoss® and Von Duprin®. Focusing
on security around the door and adjacent areas, Allegion produces a
range of solutions for homes, businesses, schools and other
institutions. Allegion is a $2 billion company, with products sold in
almost 130 countries.
For more, visit www.allegion.com.
Non-GAAP Measures
The Company has presented operating income, operating
margin, EBITDA, EBITDA margin, earnings from continuing
operations, diluted earnings per share (EPS) from continuing
operations, and effective tax rate on both a U.S. GAAP basis and on an
adjusted basis because the Company's management believes it may assist
investors in evaluating the Company's ongoing operations. The Company
believes these non-GAAP disclosures provide important supplemental
information to management and investors regarding financial and business
trends relating to the Company's financial condition and results of
operations. Investors should not consider these non-GAAP measures as
alternatives to the related GAAP measures. A reconciliation of the
non-GAAP measures used to their most directly comparable GAAP measure is
presented as a supplemental schedule to this earnings release.
Forward-Looking Statements
This press release contains "forward-looking statements" within the
meaning of the Private Securities Litigation Reform Act of 1995,
including statements regarding the Company's 2016 financial performance,
the Company’s growth strategy, the Company’s capital allocation
strategy, the Company’s tax planning strategies, the Company’s ability
to successfully implement new information technology systems, and the
performance of the markets in which the Company operates. These
forward-looking statements are based on the Company's current available
information and its current assumptions, expectations and projections
about future events. They are subject to future events, risks and
uncertainties - many of which are beyond the Company’s control - as well
as potentially inaccurate assumptions, that could cause actual results
to differ materially from those in the forward-looking
statements. Further information on these factors and other risks that
may affect the Company's business is included in filings it makes with
the Securities and Exchange Commission from time to time, including its
Form 10-K for the year ended Dec. 31, 2015, Form 10-Qs for the quarters
ended March 31, 2016 and June 30, 2016 and in its other SEC filings. The
Company assumes no obligations to update these forward-looking
statements.
|
| |
| |
| ALLEGION PLC |
| Condensed and Consolidated Income Statements |
| (in millions, except per share data) |
| | | |
|
UNAUDITED | | | | |
| | | |
|
| | Three months ended June 30 | | Six months ended June 30 |
| | 2016 |
| 2015 | | 2016 |
| 2015 |
| | | | | | | |
|
|
Net revenues
| |
$
|
584.9
| | |
$
|
519.5
| | |
$
|
1,087.2
| | |
$
|
978.2
| |
|
Cost of goods sold
| |
317.5
|
| |
297.7
|
| |
603.5
|
| |
569.3
|
|
|
Gross profit
| |
267.4
| | |
221.8
| | |
483.7
| | |
408.9
| |
| | | | | | | |
|
|
Selling and administrative expenses
| |
143.1
|
| |
126.1
|
| |
276.9
|
| |
242.2
|
|
|
Operating income
| |
124.3
| | |
95.7
| | |
206.8
| | |
166.7
| |
| | | | | | | |
|
|
Interest expense
| |
16.5
| | |
11.3
| | |
32.8
| | |
22.9
| |
|
Other (income) expense, net
| |
(8.6
|
)
| |
0.4
|
| |
(17.4
|
)
| |
3.5
|
|
|
Earnings before income taxes
| |
116.4
| | |
84.0
| | |
191.4
| | |
140.3
| |
| | | | | | | |
|
|
Provision for income taxes
| |
21.0
|
| |
19.0
|
| |
37.2
|
| |
31.4
|
|
|
Earnings from continuing operations
| |
95.4
| | |
65.0
| | |
154.2
| | |
108.9
| |
| | | | | | | |
|
|
Discontinued operations, net of tax
| |
—
|
| |
—
|
| |
—
|
| |
(0.2
|
)
|
| | | | | | | |
|
|
Net earnings
| |
95.4
| | |
65.0
| | |
154.2
| | |
108.7
| |
| | | | | | | |
|
|
Less: Net earnings (loss) attributable to noncontrolling interests
| | | | | | | | |
|
0.4
|
| |
1.1
|
| |
1.5
|
| |
(0.6
|
)
|
| | | | | | | |
|
|
Net earnings attributable to Allegion plc
| |
$
|
95.0
|
| |
$
|
63.9
|
| |
$
|
152.7
|
| |
$
|
109.3
|
|
| | | | | | | |
|
| Amounts attributable to Allegion plc shareholders: | | | | | | | | |
|
Continuing operations
| |
$
|
95.0
| | |
$
|
63.9
| | |
$
|
152.7
| | |
$
|
109.5
| |
|
Discontinued operations
| |
—
|
| |
—
|
| |
—
|
| |
(0.2
|
)
|
|
Net earnings
| |
$
|
95.0
|
| |
$
|
63.9
|
| |
$
|
152.7
|
| |
$
|
109.3
|
|
| | | | | | | |
|
| Basic earnings per ordinary share | | | | | | | | |
| attributable to Allegion plc shareholders: | | | | | | | | |
|
Continuing operations
| |
$
|
0.99
| | |
$
|
0.67
| | |
$
|
1.59
| | |
$
|
1.14
| |
|
Discontinued operations
| |
—
|
| |
—
|
| |
—
|
| |
—
|
|
|
Net earnings
| |
$
|
0.99
|
| |
$
|
0.67
|
| |
$
|
1.59
|
| |
$
|
1.14
|
|
| | | | | | | |
|
| Diluted earnings per ordinary share | | | | | | | | |
| attributable to Allegion plc shareholders: | | | | | | | | |
|
Continuing operations
| |
$
|
0.98
| | |
$
|
0.66
| | |
$
|
1.58
| | |
$
|
1.13
| |
|
Discontinued operations
| |
—
|
| |
—
|
| |
—
|
| |
—
|
|
|
Net earnings
| |
$
|
0.98
|
| |
$
|
0.66
|
| |
$
|
1.58
|
| |
$
|
1.13
|
|
| | | | | | | |
|
|
Shares outstanding - basic
| |
95.8
| | |
95.8
| | |
95.9
| | |
95.8
| |
|
Shares outstanding - diluted
| |
96.8
| | |
96.7
| | |
96.8
| | |
96.9
| |
| | | | | | | | | | | |
|
|
| |
|
| |
| ALLEGION PLC |
| Condensed and Consolidated Balance Sheets |
| (in millions) |
| | | | |
|
UNAUDITED |
| | | | |
|
| | June 30, 2016 | | | December 31, 2015 |
| ASSETS | | | | | |
|
Cash and cash equivalents
| |
$
|
169.1
| | | |
$
|
199.7
|
|
Accounts and notes receivables, net
| |
348.3
| | | |
303.4
|
|
Inventory
| |
225.3
| | | |
204.1
|
|
Other current assets
| |
85.2
|
| | |
27.9
|
|
Total current assets
| |
827.9
| | | |
735.1
|
|
Property, plant and equipment, net
| |
227.1
| | | |
224.8
|
|
Goodwill
| |
728.8
| | | |
714.1
|
|
Intangible assets, net
| |
389.9
| | | |
372.4
|
|
Other noncurrent assets
| |
171.8
|
| | |
216.6
|
|
Total assets
| |
$
|
2,345.5
|
| | |
$
|
2,263.0
|
| | | | |
|
| LIABILITIES AND EQUITY | | | | | |
|
Accounts payable
| |
$
|
175.7
| | | |
$
|
175.1
|
|
Accrued expenses and other current liabilities
| |
245.4
| | | |
206.4
|
|
Short-term borrowings and current maturities
| | | | | |
|
of long-term debt
| |
48.6
|
| | |
65.6
|
|
Total current liabilities
| |
469.7
| | | |
447.1
|
|
Long-term debt
| |
1,437.1
| | | |
1,457.5
|
|
Other noncurrent liabilities
| |
295.9
|
| | |
328.7
|
|
Equity
| |
142.8
|
| | |
29.7
|
|
Total liabilities and equity
| |
$
|
2,345.5
|
| | |
$
|
2,263.0
|
| | | | | | | |
|
|
| |
| ALLEGION PLC |
| Condensed and Consolidated Cash Flows |
| (in millions) |
|
|
UNAUDITED |
| |
|
| | Six months ended June 30 |
| | 2016 |
|
| 2015 |
| Operating Activities | |
| | |
|
|
Earnings from continuing operations
| |
$
|
154.2
| | | |
$
|
108.9
| |
|
Depreciation and amortization
| |
33.5
| | | |
24.8
| |
|
Changes in assets and liabilities and other non-cash items
| |
(86.5
|
)
| | |
(100.3
|
)
|
|
Net cash from operating activities of continuing operations
| |
101.2
| | | |
33.4
| |
|
Net cash used in operating activities of discontinued operations
| |
—
|
| | |
(0.2
|
)
|
|
Net cash from operating activities
| |
101.2
| | | |
33.2
| |
| | | | |
|
| Investing Activities | | | | | |
|
Capital expenditures
| |
(16.5
|
)
| | |
(18.6
|
)
|
|
Acquisition of and equity investments in businesses, net of cash
acquired
| |
(31.4
|
)
| | |
(52.0
|
)
|
|
Other investing activities, net
| |
9.4
|
| | |
4.1
|
|
|
Net cash used in investing activities
| |
(38.5
|
)
| | |
(66.5
|
)
|
| | | | |
|
| Financing Activities | | | | | |
|
Net debt proceeds (repayments)
| |
(40.5
|
)
| | |
(12.2
|
)
|
|
Dividends paid to ordinary shareholders
| |
(22.9
|
)
| | |
(19.1
|
)
|
|
Repurchase of ordinary shares
| |
(30.0
|
)
| | |
(30.0
|
)
|
|
Other financing activities, net
| |
(1.6
|
)
| | |
8.7
|
|
|
Net cash used in financing activities
| |
(95.0
|
)
| | |
(52.6
|
)
|
| | | | |
|
|
Effect of exchange rate changes on cash and cash equivalents
| |
1.7
|
| | |
(3.6
|
)
|
|
Net decrease in cash and cash equivalents
| |
(30.6
|
)
| | |
(89.5
|
)
|
|
Cash and cash equivalents - beginning of period
| |
199.7
|
| | |
290.5
|
|
|
Cash and cash equivalents - end of period
| |
$
|
169.1
|
| | |
$
|
201.0
|
|
| | | | | | | | |
|
|
| | |
|
| |
SUPPLEMENTAL SCHEDULES |
ALLEGION PLC | | | SCHEDULE 1 |
|
|
| SELECTED OPERATING SEGMENT INFORMATION |
| (in millions) |
| | | | | |
|
| | Three months ended | | | | Six months ended |
| | June 30, | | | | June 30, |
| | 2016 |
| 2015 | | | | 2016 |
| 2015 |
| Net revenues | | | | | | | | | | |
| Americas | |
$
|
436.5
| | |
$
|
402.1
| | | | |
$
|
799.5
| | |
$
|
756.4
| |
|
EMEIA
| |
121.6
| | |
83.9
| | | | |
240.1
| | |
165.6
| |
| Asia Pacific | |
26.8
|
| |
33.5
|
| | | |
47.6
|
| |
56.2
|
|
|
Total net revenues
| |
$
|
584.9
|
| |
$
|
519.5
|
| | | |
$
|
1,087.2
|
| |
$
|
978.2
|
|
| | | | | | | | | |
|
| Operating income (loss) | | | | | | | | | | |
| Americas | |
$
|
130.0
| | |
$
|
111.9
| | | | |
$
|
220.2
| | |
$
|
196.1
| |
|
EMEIA
| |
8.9
| | |
0.5
| | | | |
16.9
| | |
3.1
| |
| Asia Pacific | |
2.1
| | |
(1.4
|
)
| | | |
2.0
| | |
(4.0
|
)
|
|
Corporate unallocated
| |
(16.7
|
)
| |
(15.3
|
)
| | | |
(32.3
|
)
| |
(28.5
|
)
|
|
Total operating income
| |
$
|
124.3
|
| |
$
|
95.7
|
| | | |
$
|
206.8
|
| |
$
|
166.7
|
|
| | | | | | | | | | | | | | | | | |
|
|
| |
| |
ALLEGION PLC | | SCHEDULE 2 |
| | | |
|
RECONCILIATION OF GAAP TO NON-GAAP EARNINGS FROM CONTINUING
OPERATIONS |
| | | |
|
(in millions, except per share data) |
| | | |
|
The Company has presented revenue, operating income, operating
margin, earnings from continuing operations, diluted earnings per
share (EPS) from continuing operations, on both a U.S. GAAP basis
and on an adjusted basis and presented adjusted EBITDA and
adjusted EBITDA margin because the Company's management believes
it may assist investors in evaluating the Company's on-going
operations as a standalone public company. Adjustments to revenue,
operating income, operating margin, earnings and diluted EPS from
continuing operations and EBITDA include items that are considered
to be unusual or infrequent in nature such as goodwill impairment
charge, restructuring charges, asset impairments, merger and
acquisition costs, one-time separation costs related to the
spin-off from Ingersoll Rand, charges related to the devaluation
of the Venezuelan bolivar and charges related to the divestitures
of businesses.
|
| | | |
|
The Company considers these items unrelated to its core, on-going
operating performance, and believes the use of these non-GAAP
measures allows comparison of operating results that are
consistent over time. The Company believes these non-GAAP
disclosures provide important supplemental information to
management and investors regarding financial and business trends
relating to the Company's financial condition and results of
operations. Management uses these non-GAAP measures internally to
evaluate the performance of the business. Investors should not
consider these non-GAAP measures as alternatives to the related
GAAP measures.
|
| | | |
|
| | Three Months Ended June 30, 2016 | | Three months ended June 30, 2015 |
| | |
| | | Adjusted | | |
| | | Adjusted |
| | Reported | | Adjustments | | (non-GAAP) | | Reported | | Adjustments | | (non-GAAP) |
|
Net revenues
| |
$
|
584.9
| | |
$
|
—
| | |
$
|
584.9
| | |
$
|
519.5
| | |
$
|
—
| | |
$
|
519.5
| |
| | | | | | | | | | | |
|
|
Operating income
| |
124.3
| | |
1.4
| | (1) |
125.7
| | |
95.7
| | |
5.5
| | (1) |
101.2
| |
|
Operating margin
| |
21.3
|
%
| | | |
21.5
|
%
| |
18.4
|
%
| | | |
19.5
|
%
|
| | | | | | | | | | | |
|
|
Earnings before income taxes
| |
116.4
| | |
1.4
| | (2) |
117.8
| | |
84.0
| | |
5.5
| | (2) |
89.5
| |
|
Provision for income taxes
| |
21.0
| | |
0.3
| | (3) |
21.3
| | |
19.0
| | |
1.0
| | (3) |
20.0
| |
| Effective income tax rate | | 18.0 | % | |
| | 18.1 | % | | 22.6 | % | |
| | 22.3 | % |
|
Earnings from continuing operations
| |
95.4
| | |
1.1
| | |
96.5
| | |
65.0
| | |
4.5
| | |
69.5
| |
| | | | | | | | | | | |
|
|
Non-controlling interest
| |
0.4
|
| |
—
|
| |
0.4
|
| |
1.1
|
| |
—
|
| |
1.1
|
|
| | | | | | | | | | | |
|
Net earnings from continuing operations attributable to Allegion
plc
| |
$
|
95.0
|
| |
$
|
1.1
|
| |
$
|
96.1
|
| |
$
|
63.9
|
| |
$
|
4.5
|
| |
$
|
68.4
|
|
| |
| |
| |
| |
| |
| |
|
Diluted earnings per ordinary share attributable to Allegion plc
shareholders:
|
|
$
|
0.98
|
| |
$
|
0.01
|
| |
$
|
0.99
|
| |
$
|
0.66
|
| |
$
|
0.05
|
|
|
$
|
0.71
|
|
|
(1)
|
|
Adjustments to operating income for the three months ended June 30,
2016 include $1.4 million of restructuring charges and merger and
acquisition expenses. Adjustments to operating income for the three
months ended June 30, 2015 include $5.5 million of restructuring
charges and merger and acquisition expenses related to the
acquisitions of SimonsVoss, AXA Stenman and Milre.
|
|
(2)
| |
Adjustments to earnings before income taxes for the three months
ended June 30, 2016 and June 30, 2015 consist of the adjustments to
operating income discussed above.
|
|
(3)
| |
Adjustments to the provision for income taxes for the three months
ended June 30, 2016 consist of $0.3 million of tax expense related
to the excluded items discussed above. Adjustments to the provision
for income taxes for the three months ended June 30, 2015 consist of
$1.0 million of tax expense related to the excluded items discussed
above.
|
| |
|
|
| |
| |
| | Six months ended June 30, 2016 | | Six months ended June 30, 2015 |
| | |
| | | Adjusted | | |
| | | Adjusted |
| | Reported | | Adjustments | | (non-GAAP) | | Reported | | Adjustments | | (non-GAAP) |
|
Net revenues
| |
$
|
1,087.2
| | |
$
|
—
| | |
$
|
1,087.2
| | |
$
|
978.2
| | |
$
|
—
| | |
$
|
978.2
| |
| | | | | | | | | | | |
|
|
Operating income
| |
206.8
| | |
3.5
| | (1) |
210.3
| | |
166.7
| | |
9.7
| | (1) |
176.4
| |
|
Operating margin
| |
19.0
|
%
| | | |
19.3
|
%
| |
17.0
|
%
| | | |
18.0
|
%
|
| | | | | | | | | | | |
|
|
Earnings before income taxes
| |
191.4
| | |
3.5
| | (2) |
194.9
| | |
140.3
| | |
12.5
| | (2) |
152.8
| |
|
Provision for income taxes
| |
37.2
| | |
0.9
| | (3) |
38.1
| | |
31.4
| | |
1.4
| | (3) |
32.8
| |
Effective income tax rate | | 19.4 | % | |
| | 19.5 | % | | 22.4 | % | |
| | 21.5 | % |
|
Earnings from continuing operations
| |
154.2
| | |
2.6
| | |
156.8
| | |
108.9
| | |
11.1
| | |
120.0
| |
| | | | | | | | | | | |
|
|
Non-controlling interest
| |
1.5
|
| |
—
|
| |
1.5
|
| |
(0.6
|
)
| |
2.5
|
| (4) |
1.9
|
|
| | | | | | | | | | | |
|
Net earnings from continuing operations attributable to Allegion
plc
| |
$
|
152.7
|
| |
$
|
2.6
|
| |
$
|
155.3
|
| |
$
|
109.5
|
| |
$
|
8.6
|
| |
$
|
118.1
|
|
| |
| |
| |
| |
| |
| |
|
Diluted earnings per ordinary share attributable to Allegion plc
shareholders:
| |
$
|
1.58
|
| |
$
|
0.02
|
| |
$
|
1.60
|
| |
$
|
1.13
|
| |
$
|
0.09
|
| |
$
|
1.22
|
|
|
(1)
|
|
Adjustments to operating income for the six months ended June 30,
2016 include $3.5 million of restructuring charges and merger and
acquisition expenses. Adjustments to operating income for the six
months ended June 30, 2015 include a $4.2 million non-cash
impairment charge to write inventory in Venezuela down to the lower
of cost or market and $5.5 million of restructuring charges and
merger and acquisition expenses related to the acquisitions of
SimonsVoss, AXA Stenman and Milre.
|
|
(2)
| |
Adjustments to earnings before taxes for the six months ended June
30, 2016 consist of the adjustments to operating income discussed
above. Adjustments to earnings before taxes for the six months ended
June 30, 2015 consist of a $2.8 million charge to devalue the
Company's Venezuelan bolivar-denominated net monetary assets and the
adjustments to operating income discussed above.
|
|
(3)
| |
Adjustments to the provision for income taxes for the six months
ended June 30, 2016 consist of $0.9 million of tax expense related
to the excluded items discussed above. Adjustments to the provision
for income taxes for the six months ended June 30, 2015 consist of
$1.4 million of tax expense related to the excluded items discussed
above.
|
|
(4)
| |
Adjustments to non-controlling interest for the six months ended
June 30, 2015 consist of the portions of adjustments (1) through (3)
that are not attributable to Allegion plc shareholders.
|
| |
|
|
| |
| |
ALLEGION PLC | | SCHEDULE 3 |
RECONCILIATION OF GAAP TO NON-GAAP REVENUE AND OPERATING INCOME
BY REGION (in millions) |
| | | |
|
| | Three Months Ended June 30, 2016 | | Three Months Ended June 30, 2015 |
| | As Reported |
| Margin | | As Reported |
| Margin |
| Americas | | | | | | | | |
|
Net revenues (GAAP)
| |
$
|
436.5
| | | | |
$
|
402.1
| | | |
| | | | | | | |
|
|
Operating income (GAAP)
| |
$
|
130.0
| | |
29.8
|
%
| |
$
|
111.9
| | |
27.8
|
%
|
| |
| |
| |
| |
|
|
Adjusted operating income
| |
130.0
| | |
29.8
|
%
| |
111.9
| | |
27.8
|
%
|
|
Depreciation and amortization
| |
6.7
|
| |
1.5
|
%
| |
6.7
|
| |
1.7
|
%
|
|
Adjusted EBITDA
| |
$
|
136.7
|
| |
31.3
|
%
| |
$
|
118.6
|
| |
29.5
|
%
|
| | | | | | | |
|
| EMEIA | | | | | | | | |
|
Net revenues (GAAP)
| |
$
|
121.6
| | | | |
$
|
83.9
| | | |
| | | | | | | |
|
|
Operating income (GAAP)
| |
$
|
8.9
| | |
7.3
|
%
| |
$
|
0.5
| | |
0.6
|
%
|
|
Restructuring charges
| |
0.3
| | |
0.2
|
%
| |
3.8
| | |
4.5
|
%
|
|
Merger and acquisition costs
| |
0.1
|
| |
0.1
|
%
| |
—
|
| |
—
|
%
|
|
Adjusted operating income
| |
9.3
| | |
7.6
|
%
| |
4.3
| | |
5.1
|
%
|
|
Depreciation and amortization
| |
7.0
|
| |
5.8
|
%
| |
3.3
|
| |
3.9
|
%
|
|
Adjusted EBITDA
| |
$
|
16.3
|
| |
13.4
|
%
| |
$
|
7.6
|
| |
9.0
|
%
|
| | | | | | | |
|
| Asia Pacific | | | | | | | | |
|
Net revenues (GAAP)
| |
$
|
26.8
| | | | |
$
|
33.5
| | | |
| | | | | | | |
|
|
Operating income (loss) (GAAP)
| |
$
|
2.1
| | |
7.8
|
%
| |
$
|
(1.4
|
)
| |
(4.2
|
)%
|
|
Restructuring charges
| |
0.2
|
| |
0.8
|
%
| |
—
|
| |
—
|
%
|
|
Adjusted operating income (loss)
| |
2.3
| | |
8.6
|
%
| |
(1.4
|
)
| |
(4.2
|
)%
|
|
Depreciation and amortization
| |
0.6
|
| |
2.2
|
%
| |
0.3
|
| |
0.9
|
%
|
|
Adjusted EBITDA
| |
$
|
2.9
|
| |
10.8
|
%
| |
$
|
(1.1
|
)
| |
(3.3
|
)%
|
| | | | | | | |
|
| Corporate | | | | | | | | |
|
Operating income (loss) (GAAP)
| |
$
|
(16.7
|
)
| | | |
$
|
(15.3
|
)
| | |
|
Merger and acquisition costs
| |
0.8
|
| | | |
1.7
|
| | |
|
Adjusted operating income (loss)
| |
(15.9
|
)
| | | |
(13.6
|
)
| | |
|
Depreciation and amortization
| |
1.4
|
| | | |
0.8
|
| | |
|
Adjusted EBITDA
| |
$
|
(14.5
|
)
| | | |
$
|
(12.8
|
)
| | |
| | | | | | | |
|
| Total | | | | | | | | |
|
Adjusted net revenues
| |
$
|
584.9
| | | | |
$
|
519.5
| | | |
| | | | | | | |
|
|
Adjusted operating income
| |
125.7
| | |
21.5
|
%
| |
101.2
| | |
19.5
|
%
|
|
Depreciation and amortization
| |
15.7
|
| |
2.7
|
%
| |
11.1
|
| |
2.1
|
%
|
|
Adjusted EBITDA
| |
$
|
141.4
|
| |
24.2
|
%
| |
$
|
112.3
|
| |
21.6
|
%
|
| | | | | | | | | | | | | |
|
|
| |
| |
| | Six Months Ended June 30, 2016 | | Six Months Ended June 30, 2015 |
| | As Reported |
| Margin | | As Reported |
| Margin |
| Americas | | | | | | | | |
|
Net revenues (GAAP)
| |
$
|
799.5
| | | | |
$
|
756.4
| | | |
| | | | | | | |
|
|
Operating income (GAAP)
| |
$
|
220.2
| | |
27.5
|
%
| |
$
|
196.1
| | |
25.9
|
%
|
| Venezuela devaluation
| |
—
| | |
—
|
%
| |
4.2
| | |
0.6
|
%
|
|
Restructuring charges
| |
1.3
| | |
0.2
|
%
| |
—
| | |
—
|
%
|
|
Merger and acquisition costs
| |
0.1
|
| |
—
|
%
| |
—
|
| |
—
|
%
|
|
Adjusted operating income
| |
221.6
| | |
27.7
|
%
| |
200.3
| | |
26.5
|
%
|
|
Depreciation and amortization
| |
13.3
|
| |
1.7
|
%
| |
13.3
|
| |
1.8
|
%
|
|
Adjusted EBITDA
| |
$
|
234.9
|
| |
29.4
|
%
| |
$
|
213.6
|
| |
28.3
|
%
|
| | | | | | | |
|
| EMEIA | | | | | | | | |
|
Net revenues (GAAP)
| |
$
|
240.1
| | | | |
$
|
165.6
| | | |
| | | | | | | |
|
|
Operating income (GAAP)
| |
$
|
16.9
| | |
7.1
|
%
| |
$
|
3.1
| | |
1.9
|
%
|
|
Restructuring charges
| |
0.6
| | |
0.2
|
%
| |
3.8
| | |
2.3
|
%
|
|
Merger and acquisition costs
| |
0.2
|
| |
0.1
|
%
| |
—
|
| |
—
|
%
|
|
Adjusted operating income
| |
17.7
| | |
7.4
|
%
| |
6.9
| | |
4.2
|
%
|
|
Depreciation and amortization
| |
13.8
|
| |
5.7
|
%
| |
6.6
|
| |
4.0
|
%
|
|
Adjusted EBITDA
| |
$
|
31.5
|
| |
13.1
|
%
| |
$
|
13.5
|
| |
8.2
|
%
|
| | | | | | | |
|
| Asia Pacific | | | | | | | | |
|
Net revenues (GAAP)
| |
$
|
47.6
| | | | |
$
|
56.2
| | | |
| | | | | | | |
|
|
Operating income (loss) (GAAP)
| |
$
|
2.0
| | |
4.2
|
%
| |
$
|
(4.0
|
)
| |
(7.1
|
)%
|
|
Restructuring charges
| |
0.3
|
| |
0.6
|
%
| |
—
|
| |
—
|
%
|
|
Adjusted operating income (loss)
| |
2.3
| | |
4.8
|
%
| |
(4.0
|
)
| |
(7.1
|
)%
|
|
Depreciation and amortization
| |
1.2
|
| |
2.5
|
%
| |
0.6
|
| |
1.1
|
%
|
|
Adjusted EBITDA
| |
$
|
3.5
|
| |
7.3
|
%
| |
$
|
(3.4
|
)
| |
(6.0
|
)%
|
| | | | | | | |
|
| Corporate | | | | | | | | |
|
Operating income (loss) (GAAP)
| |
$
|
(32.3
|
)
| | | |
$
|
(28.5
|
)
| | |
|
Merger and acquisition costs
| |
1.0
|
| | | |
1.7
|
| | |
|
Adjusted operating income (loss)
| |
(31.3
|
)
| | | |
(26.8
|
)
| | |
|
Depreciation and amortization
| |
2.5
|
| | | |
1.6
|
| | |
|
Adjusted EBITDA
| |
$
|
(28.8
|
)
| | | |
$
|
(25.2
|
)
| | |
| | | | | | | |
|
| Total | | | | | | | | |
|
Adjusted net revenues
| |
$
|
1,087.2
| | | | |
$
|
978.2
| | | |
| | | | | | | |
|
|
Adjusted operating income
| |
210.3
| | |
19.4
|
%
| |
176.4
| | |
18.0
|
%
|
|
Depreciation and amortization
| |
30.8
|
| |
2.8
|
%
| |
22.1
|
| |
2.3
|
%
|
|
Adjusted EBITDA
| |
$
|
241.1
|
| |
22.2
|
%
| |
$
|
198.5
|
| |
20.3
|
%
|
| | | | | | | | | | | | | |
|
|
| |
ALLEGION PLC | | SCHEDULE 4 |
|
|
RECONCILIATION OF CASH PROVIDED BY OPERATING ACTIVITIES TO
AVAILABLE CASH FLOW AND NET INCOME
TO ADJUSTED EBITDA |
| (in millions) |
| |
|
| | Six Months Ended June 30, |
| | 2016 |
| 2015 |
|
Net cash from operating activities
| |
$
|
101.2
| | |
$
|
33.4
| |
|
of continuing operations
| | | | |
|
Capital expenditures
| |
(16.5
|
)
| |
(18.6
|
)
|
|
Available cash flow
| |
$
|
84.7
|
| |
$
|
14.8
|
|
| | | | | | | |
|
|
| Three Months Ended June 30, |
| Six Months Ended June 30, |
| | 2016 |
| 2015 | | 2016 |
| 2015 |
|
Net earnings (GAAP)
| |
$
|
95.4
| | |
$
|
65.0
| | |
$
|
154.2
| | |
$
|
108.7
|
|
Provision for income taxes
| |
21.0
| | |
19.0
| | |
37.2
| | |
31.4
|
|
Interest expense
| |
16.5
| | |
11.3
| | |
32.8
| | |
22.9
|
|
Depreciation and amortization
| |
15.7
|
| |
11.1
|
| |
30.8
|
| |
22.1
|
|
EBITDA
| |
148.6
| | |
106.4
| | |
255.0
| | |
185.1
|
| | | | | | | |
|
|
Discontinued operations
| |
—
| | |
—
| | |
—
| | |
0.2
|
|
Other (income) expense, net
| |
(8.6
|
)
| |
0.4
| | |
(17.4
|
)
| |
3.5
|
| Venezuela devaluation
| |
—
| | |
—
| | |
—
| | |
4.2
|
Merger and acquisition costs, restructuring charges,
spin-off
related costs and other expenses
| |
1.4
|
| |
5.5
|
| |
3.5
|
| |
5.5
|
|
Adjusted EBITDA
| |
$
|
141.4
|
| |
$
|
112.3
|
| |
$
|
241.1
|
| |
$
|
198.5
|
View source version on businesswire.com: http://www.businesswire.com/news/home/20160728005302/en/
Allegion plc
Media
Maria Pia Tamburri - Director, Public
Affairs
317-810-3399
[email protected]
or
Analysts
Tom
Martineau - Director, Investor Relations
317-810-3759
[email protected]
Source: Allegion plc
