Fortive Reports Strong Fourth Quarter and Full Year 2024 Results; Introduces First Quarter and Full Year 2025 Outlook
- Delivered robust margin expansion and record cash flow in 2024
-
Strong execution and
FBS -driven innovation enabled better-than-expected Q4 operating performance, including record margins and cash flow -
Q4 GAAP diluted EPS of
$0.60 , adjusted diluted EPS of$1.17 , up 19% year-over-year -
Q4 reported operating cash flow of
$502 million and free cash flow of$465 million , up 13% year-over-year -
Introducing 2025 outlook; GAAP diluted EPS of
$2.38 to$2.50 , year-over-year increase of 1% to 6%; adjusted diluted EPS of$4.00 to$4.12 , year-over-year increase of 3% to 6% - Separation of PT segment progressing well, expect to close early Q3’25
For the fourth quarter, net earnings were
For the fourth quarter, revenues increased 2% year-over-year to
For the full year, net earnings were
For the full year, revenues increased 3% year-over-year to
For the first quarter of 2025,
For the full year 2025,
Update on Pending Separation Into Two Independent, Publicly Traded Companies
On
CONFERENCE CALL DETAILS
The conference call can be accessed by dialing 877-407-3110 within the
ABOUT
NON-GAAP FINANCIAL MEASURES
In addition to the financial measures prepared in accordance with generally accepted accounting principles (GAAP), this earnings release also references “adjusted net earnings,” “adjusted diluted net earnings per share,” “adjusted operating profit margin,” “free cash flow,” and “core revenue growth,” which are non-GAAP financial measures. The reasons why we believe these measures, when used in conjunction with the GAAP financial measures, provide useful information to investors, how management uses such non-GAAP financial measures, a reconciliation of these measures to the most directly comparable GAAP measures and other information relating to these measures are included in the supplemental reconciliation schedule attached. The non-GAAP financial measures should not be considered in isolation or as a substitute for the GAAP financial measures, but should instead be read in conjunction with the GAAP financial measures. The non-GAAP financial measures used by
FORWARD-LOOKING STATEMENTS
Statements in this presentation that are not strictly historical, including statements regarding anticipated financial results, global and regional economic conditions, industry trends, geopolitical events, our plans to separate into two independent, publicly-traded companies, including the timing and cost related to the planned separation, interest rate and current exchange rate impact, future prospects, shareholder value, and any other statements identified by their use of words like “anticipate,” “expect,” “believe,” “outlook,” “guidance,” "target", or “will” or other words of similar meaning, are “forward-looking statements” within the meaning of
FORTIVE CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF EARNINGS ($ and shares in millions, except per share amounts) |
|||||||||||||||
|
Three Months Ended |
|
Year Ended |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
|
|
||||||||
Sales |
$ |
1,620.3 |
|
|
$ |
1,583.7 |
|
|
$ |
6,231.8 |
|
|
$ |
6,065.3 |
|
Cost of sales |
|
(643.1 |
) |
|
|
(636.2 |
) |
|
|
(2,500.8 |
) |
|
|
(2,471.2 |
) |
Gross profit |
|
977.2 |
|
|
|
947.5 |
|
|
|
3,731.0 |
|
|
|
3,594.1 |
|
Operating costs: |
|
|
|
|
|
|
|
||||||||
Selling, general and administrative expenses |
|
(563.0 |
) |
|
|
(537.4 |
) |
|
|
(2,173.5 |
) |
|
|
(2,062.6 |
) |
Research and development expenses |
|
(107.1 |
) |
|
|
(99.2 |
) |
|
|
(414.0 |
) |
|
|
(397.8 |
) |
Gain on sale of property |
|
— |
|
|
|
— |
|
|
|
63.1 |
|
|
|
— |
|
Operating profit |
|
307.1 |
|
|
|
310.9 |
|
|
|
1,206.6 |
|
|
|
1,133.7 |
|
Non-operating income (expense), net: |
|
|
|
|
|
|
|
||||||||
Interest expense, net |
|
(33.1 |
) |
|
|
(28.5 |
) |
|
|
(152.8 |
) |
|
|
(123.5 |
) |
Loss from divestiture |
|
— |
|
|
|
— |
|
|
|
(25.6 |
) |
|
|
— |
|
Other non-operating expense, net |
|
0.7 |
|
|
|
(4.9 |
) |
|
|
(58.6 |
) |
|
|
(19.4 |
) |
Earnings before income taxes |
|
274.7 |
|
|
|
277.5 |
|
|
|
969.6 |
|
|
|
990.8 |
|
Income taxes |
|
(65.9 |
) |
|
|
(12.3 |
) |
|
|
(136.7 |
) |
|
|
(125.0 |
) |
Net earnings |
$ |
208.8 |
|
|
$ |
265.2 |
|
|
$ |
832.9 |
|
|
$ |
865.8 |
|
|
|
|
|
|
|
|
|
||||||||
Net earnings per share: |
|
|
|
|
|
|
|
||||||||
Basic |
$ |
0.61 |
|
|
$ |
0.75 |
|
|
$ |
2.39 |
|
|
$ |
2.46 |
|
Diluted |
$ |
0.60 |
|
|
$ |
0.75 |
|
|
$ |
2.36 |
|
|
$ |
2.43 |
|
Average common stock and common equivalent shares outstanding: |
|
|
|
|
|
|
|
||||||||
Basic |
|
344.5 |
|
|
|
351.3 |
|
|
|
349.2 |
|
|
|
352.5 |
|
Diluted |
|
348.0 |
|
|
|
354.5 |
|
|
|
352.8 |
|
|
|
355.6 |
|
This information is presented for reference only. Final audited statements will include footnotes, which should be referenced when available, to more fully understand the contents of this information.
FORTIVE CORPORATION AND SUBSIDIARIES SEGMENT INFORMATION ($ in millions) |
|||||||||||||||
|
Three Months Ended |
|
Year Ended |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
|
|
||||||||
Sales: |
|
|
|
|
|
|
|
||||||||
Intelligent Operating Solutions |
$ |
710.8 |
|
|
$ |
682.7 |
|
|
$ |
2,714.7 |
|
|
$ |
2,612.2 |
|
Precision Technologies |
|
567.7 |
|
|
|
569.8 |
|
|
|
2,229.4 |
|
|
|
2,223.7 |
|
Advanced Healthcare Solutions |
|
341.8 |
|
|
|
331.2 |
|
|
|
1,287.7 |
|
|
|
1,229.4 |
|
Total |
$ |
1,620.3 |
|
|
$ |
1,583.7 |
|
|
$ |
6,231.8 |
|
|
$ |
6,065.3 |
|
|
|
|
|
|
|
|
|
||||||||
Operating Profit: |
|
|
|
|
|
|
|
||||||||
Intelligent Operating Solutions |
$ |
199.6 |
|
|
$ |
176.8 |
|
|
$ |
704.6 |
|
|
$ |
628.8 |
|
Precision Technologies |
|
113.6 |
|
|
|
142.9 |
|
|
|
500.0 |
|
|
|
544.2 |
|
Advanced Healthcare Solutions |
|
46.9 |
|
|
|
35.8 |
|
|
|
155.6 |
|
|
|
101.6 |
|
Other (a) |
|
(53.0 |
) |
|
|
(44.6 |
) |
|
|
(153.6 |
) |
|
|
(140.9 |
) |
Total |
$ |
307.1 |
|
|
$ |
310.9 |
|
|
$ |
1,206.6 |
|
|
$ |
1,133.7 |
|
|
|
|
|
|
|
|
|
||||||||
Operating Margins: |
|
|
|
|
|
|
|
||||||||
Intelligent Operating Solutions |
|
28.1 |
% |
|
|
25.9 |
% |
|
|
26.0 |
% |
|
|
24.1 |
% |
Precision Technologies |
|
20.0 |
% |
|
|
25.1 |
% |
|
|
22.4 |
% |
|
|
24.5 |
% |
Advanced Healthcare Solutions |
|
13.7 |
% |
|
|
10.8 |
% |
|
|
12.1 |
% |
|
|
8.3 |
% |
Total |
|
19.0 |
% |
|
|
19.6 |
% |
|
|
19.4 |
% |
|
|
18.7 |
% |
|
|
|
|
|
|
|
|
||||||||
(a) Operating profit amounts in the Other category consist of unallocated corporate costs and other costs not considered part of our evaluation of reportable segment operating performance. |
This information is presented for reference only. Final audited statements will include footnotes, which should be referenced when available, to more fully understand the contents of this information.
FORTIVE CORPORATION AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS ($ and shares in millions, except per share amounts) |
|||||||
|
As of |
||||||
|
|
2024 |
|
|
|
2023 |
|
|
(unaudited) |
|
|
||||
ASSETS |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and equivalents |
$ |
813.3 |
|
|
$ |
1,888.8 |
|
Accounts receivable less allowance for doubtful accounts of |
|
945.4 |
|
|
|
960.8 |
|
Inventories: |
|
|
|
||||
Finished goods |
|
220.1 |
|
|
|
214.1 |
|
Work in process |
|
105.4 |
|
|
|
108.9 |
|
Raw materials |
|
219.3 |
|
|
|
213.9 |
|
Inventories |
|
544.8 |
|
|
|
536.9 |
|
Prepaid expenses and other current assets |
|
288.8 |
|
|
|
285.1 |
|
Total current assets |
|
2,592.3 |
|
|
|
3,671.6 |
|
|
|
|
|
||||
Property, plant and equipment, net |
|
433.1 |
|
|
|
439.8 |
|
Other assets |
|
494.7 |
|
|
|
518.9 |
|
|
|
10,156.0 |
|
|
|
9,121.7 |
|
Other intangible assets, net |
|
3,340.0 |
|
|
|
3,159.8 |
|
Total assets |
$ |
17,016.1 |
|
|
$ |
16,911.8 |
|
|
|
|
|
||||
LIABILITIES AND EQUITY |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Current portion of long-term debt |
$ |
376.2 |
|
|
$ |
— |
|
Trade accounts payable |
|
677.4 |
|
|
|
608.6 |
|
Accrued expenses and other current liabilities |
|
1,184.8 |
|
|
|
1,182.7 |
|
Total current liabilities |
|
2,238.4 |
|
|
|
1,791.3 |
|
|
|
|
|
||||
Other long-term liabilities |
|
1,251.0 |
|
|
|
1,149.0 |
|
Long-term debt |
|
3,331.1 |
|
|
|
3,646.2 |
|
Commitments and Contingencies (Note 13) |
|
|
|
||||
|
|
|
|
||||
Equity: |
|
|
|
||||
Common stock: |
|
3.7 |
|
|
|
3.6 |
|
Additional paid-in capital |
|
4,035.0 |
|
|
|
3,851.3 |
|
|
|
(1,612.3 |
) |
|
|
(715.8 |
) |
Retained earnings |
|
8,227.6 |
|
|
|
7,505.9 |
|
Accumulated other comprehensive loss |
|
(465.4 |
) |
|
|
(326.1 |
) |
Total |
|
10,188.6 |
|
|
|
10,318.9 |
|
Noncontrolling interests |
|
7.0 |
|
|
|
6.4 |
|
Total stockholders’ equity |
|
10,195.6 |
|
|
|
10,325.3 |
|
Total liabilities and equity |
$ |
17,016.1 |
|
|
$ |
16,911.8 |
|
This information is presented for reference only. Final audited statements will include footnotes, which should be referenced when available, to more fully understand the contents of this information.
FORTIVE CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS ($ in millions) |
|||||||
|
Year Ended |
||||||
|
|
2024 |
|
|
|
2023 |
|
|
(unaudited) |
|
|
||||
Cash flows from operating activities: |
|
|
|
||||
Net earnings from continuing operations |
$ |
832.9 |
|
|
$ |
865.8 |
|
Adjustments to reconcile net earnings to net cash provided by operating activities: |
|
|
|
||||
Amortization |
|
453.3 |
|
|
|
370.4 |
|
Depreciation |
|
90.6 |
|
|
|
86.4 |
|
Stock-based compensation |
|
109.2 |
|
|
|
113.3 |
|
Gain on sale of property |
|
(63.1 |
) |
|
|
— |
|
Loss from divestiture |
|
25.6 |
|
|
|
— |
|
Loss from equity investments |
|
39.4 |
|
|
|
17.3 |
|
Change in certain assets and liabilities: |
|
|
|
||||
Change in deferred income taxes |
|
(65.0 |
) |
|
|
(104.1 |
) |
Change in accounts receivable, net |
|
(4.5 |
) |
|
|
9.8 |
|
Change in inventories |
|
8.8 |
|
|
|
(1.7 |
) |
Change in trade accounts payable |
|
74.3 |
|
|
|
(16.8 |
) |
Change in prepaid expenses and other assets |
|
8.5 |
|
|
|
(86.3 |
) |
Change in accrued expenses and other liabilities |
|
16.8 |
|
|
|
99.5 |
|
Net cash provided by operating activities |
|
1,526.8 |
|
|
|
1,353.6 |
|
|
|
|
|
||||
Cash flows from investing activities: |
|
|
|
||||
Cash paid for acquisitions, net of cash received |
|
(1,721.8 |
) |
|
|
(95.8 |
) |
Purchases of property, plant and equipment |
|
(120.4 |
) |
|
|
(107.8 |
) |
Proceeds from sale of property |
|
61.2 |
|
|
|
7.4 |
|
Cash infusion into divestiture |
|
(14.0 |
) |
|
|
— |
|
All other investing activities |
|
(1.0 |
) |
|
|
0.8 |
|
Net cash used in investing activities |
|
(1,796.0 |
) |
|
|
(195.4 |
) |
|
|
|
|
||||
Cash flows from financing activities: |
|
|
|
||||
Net proceeds from (repayments of) commercial paper borrowings |
|
(596.5 |
) |
|
|
839.9 |
|
Proceeds from borrowings (maturities greater than 90 days), net of issuance costs |
|
1,733.5 |
|
|
|
549.3 |
|
Repayment of borrowings (maturities greater than 90 days) |
|
(1,000.0 |
) |
|
|
(1,000.0 |
) |
Repurchase of common shares |
|
(889.6 |
) |
|
|
(272.9 |
) |
Payment of common stock cash dividend to shareholders |
|
(111.2 |
) |
|
|
(102.0 |
) |
All other financing activities |
|
71.1 |
|
|
|
18.0 |
|
Net cash provided by (used in) financing activities |
|
(792.7 |
) |
|
|
32.3 |
|
|
|
|
|
||||
Effect of exchange rate changes on cash and equivalents |
|
(13.6 |
) |
|
|
(10.9 |
) |
Net change in cash and equivalents |
|
(1,075.5 |
) |
|
|
1,179.6 |
|
Beginning balance of cash and equivalents |
|
1,888.8 |
|
|
|
709.2 |
|
Ending balance of cash and equivalents |
$ |
813.3 |
|
|
$ |
1,888.8 |
|
This information is presented for reference only. Final audited statements will include footnotes, which should be referenced when available, to more fully understand the contents of this information.
FORTIVE CORPORATION AND SUBSIDIARIES
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
AND OTHER INFORMATION
Management believes that each of the non-GAAP financial measures described below provide useful information to investors by reflecting additional ways of viewing aspects of our operations that, when reconciled to the corresponding GAAP measure, help our investors to understand the long-term profitability trends of our business, and facilitate comparisons of our operational performance and profitability to prior and future periods and to our peers.
These non-GAAP measures should be considered in addition to, and not as a replacement for or superior to, the comparable GAAP measures, and may not be comparable to similarly titled measures reported by other companies.
Adjusted Net Earnings, Adjusted Diluted Net Earnings per Share, and Adjusted Operating Profit Margin
We disclose the non-GAAP measures of historical adjusted net earnings, historical and forecasted adjusted diluted net earnings per share and historical adjusted operating profit margin, which to the extent applicable, make the following adjustments to GAAP net earnings, GAAP diluted net earnings per share, and GAAP operating profit margin:
- Excluding on a pretax basis amortization of acquisition related intangible assets and non-cash impairments;
- Excluding on a pretax basis acquisition, divestiture, and separation related items;
- Excluding on a pretax basis the gain on sale of property; and
- Excluding on a pretax basis the costs incurred pursuant to discrete restructuring plans that are fundamentally different from ongoing productivity improvements in terms of the size, strategic nature, planning requirements and the inconsistent frequency of such plans as well as the associated macroeconomic drivers which underlie such plans (the “Discrete Restructuring Charges”).
In addition, with respect to the non-GAAP measures of historical adjusted net earnings and historical and forecasted adjusted diluted net earnings per share, we make the following adjustments to GAAP net earnings and GAAP diluted net earnings per share:
- Excluding on a pretax basis the effect of gains and losses from our equity investments;
- Excluding the loss from divestiture;
- Excluding on a pretax basis the charitable contribution expense;
- Excluding the tax effect (to the extent tax deductible) of the pretax adjustments noted above. The tax effect of such adjustments was calculated by applying our overall estimated effective tax rate to the pretax amount of each adjustment (unless the nature of the item and/or the tax jurisdiction in which the item has been recorded requires application of a specific tax rate or tax treatment, in which case the tax effect of such item is estimated by applying such specific tax rate or tax treatment). We expect to apply our overall estimated effective tax rate to each adjustment going forward;
- Excluding the discrete tax expense resulting from the Separation of NewCo; and
- Excluding discrete non-cash tax benefits.
Amortization of Acquisition Related Intangible Assets and Non-cash Impairments
As a result of our acquisition activity, we have significant amortization expense associated with definite-lived intangible assets. We adjust for amortization expense of acquisition related intangible assets incurred in each period, and impairment charges incurred, if any. During the three and twelve month periods ended
Acquisition, Divestiture, and Separation Related Items
While we have a history of acquisition and divestiture activity, we do not acquire and divest businesses or assets on a predictable cycle. The amount of an acquisition’s purchase price allocated to inventory fair value adjustments are unique to each acquisition and can vary significantly from acquisition to acquisition. In addition, transaction costs, which include acquisition, divestiture, integration, restructuring, and separation costs related to completed or announced transactions, and the non-recurring gains on divestitures of businesses or assets are unique to each transaction and are impacted from period to period depending on the number of acquisitions or divestitures evaluated, pending, or completed during such period, and the complexity of such transactions. As a result of the Separation, we also incurred costs primarily related to professional fees for legal, tax, accounting and finance, information technology services, and other general and administrative costs as well as costs to stand up the new company to operate as a stand alone entity . We adjust for transaction costs, costs related to the Separation, acquisition related fair value adjustments to inventory, integration costs and corresponding restructuring charges related to acquisitions, in each case, incurred in a given period.
Gains and Losses from Equity Investments
We adjust for the effect of earnings and losses from our equity method investments over which we do not exercise control over the operations or the resulting earnings or losses. We believe that this adjustment provides our investors with additional insight into our operational performance. However, it should be noted that earnings and losses from our equity method investments will recur in future periods while we maintain such investments.
In addition, we adjust for remeasurement gains and losses, including impairment loss, on equity investments. We believe such adjustments facilitate comparison of our performance with prior and future periods and provides our investors with additional insight into our operational performance.
Loss from Divestiture
In
Gain on Sale of Property and Charitable Contribution Expense
On
Concurrently, during the first quarter of 2024, we pledged to make a charitable donation of
We adjust for the gain on sale of property and charitable donation expense because we believe the adjustment facilitates comparison of our performance with prior and future periods and provides our investors with additional insight into our operational performance.
Discrete Restructuring Costs
We will exclude costs incurred pursuant to discrete restructuring plans that are fundamentally different in terms of the size, strategic nature and planning requirements, as well as the inconsistent frequency, of such plans originating from significant macroeconomic trends or material disruptions to operations, economy or capital markets from the ongoing productivity improvements that result from application of the Fortive Business System or from execution of general cost saving strategies. Because these restructuring plans will be incremental to the fundamental activities that arise in the ordinary course of our business and we believe are not indicative of our ongoing operating costs in a given period, we exclude these costs to facilitate a more consistent comparison of operating results over time. Restructuring costs related primarily to an acquisition are not included in this adjustment but are instead included in acquisition and divestiture related items. In the fourth quarter of 2024, we initiated a discrete restructuring plan related to the Separation that is expected to be completed by
Discrete Tax Expense Resulting from the Separation of NewCo
We adjust for discrete tax expense items that resulted from the Separation of NewCo. These discrete items are non-recurring expenses that resulted from the US GAAP calculation of income taxes from continuing operations and do not reflect our current or future cash tax obligations.
Discrete Non-cash Tax Benefit
As a result of revaluation of deferred tax assets required due to changes in tax rates in
Management believes that each of the non-GAAP financial measures noted above provide useful information to investors by reflecting additional ways of viewing aspects of our operations that, when reconciled to the corresponding GAAP measure, help our investors to understand the long-term profitability trends of our business, and facilitate comparisons of our operational performance and profitability to prior and future periods and to our peers.
These non-GAAP measures should be considered in addition to, and not as a replacement for or superior to, the comparable GAAP measures, and may not be comparable to similarly titled measures reported by other companies.
Core Revenue Growth
We use the term “core revenue growth” when referring to a corresponding year-over-year GAAP revenue measure, excluding (1) the impact from acquired or divested businesses and (2) the impact of foreign currency translation. References to sales attributable to acquisitions or acquired businesses refer to GAAP sales from acquired businesses recorded prior to the first anniversary of the acquisition less the amount of sales attributable to certain divested businesses or product lines that have been divested or, at the time of reporting, are pending divestiture but are not, and will not be, considered discontinued operations prior to the first anniversary of the divestiture. The portion of sales attributable to the impact of currency translation is calculated as the difference between (a) the period-to-period change in sales (excluding sales impact from acquired businesses) and (b) the period-to-period change in sales (excluding sales impact from acquired businesses) after applying the current period foreign exchange rates to the prior year period. This non-GAAP measure should be considered in addition to, and not as a replacement for or superior to, the comparable GAAP measure, and may not be comparable to similarly titled measures reported by other companies.
Management believes that this non-GAAP measure provides useful information to investors by helping identify underlying growth trends in our business and facilitating comparisons of our revenue performance with prior and future periods and to our peers. We exclude the effect of acquisition and divestiture-related items because the nature, size and number of such transactions can vary dramatically from period to period and between us and our peers. We exclude the effect of currency translation from sales measures because currency translation is not under management’s control and is subject to volatility. We believe that such exclusions, when presented with the corresponding GAAP measures, may assist in assessing the business trends and making comparisons of long-term performance.
Free Cash Flow
We use the term “free cash flow” when referring to net cash provided by operating activities calculated according to GAAP less payments for capital expenditures.
Management believes that such non-GAAP measure provides useful information to investors in assessing our ability to generate cash without external financing, fund acquisitions and other investments and, in the absence of refinancing, repay our debt obligations. However, it should be noted that free cash flow as a liquidity measure has material limitations because it excludes certain expenditures that are required or that we have committed to, such as debt service requirements and other non-discretionary expenditures. Such non-GAAP measure should be considered in addition to, and not as a replacement for or superior to, the comparable GAAP measure, and may not be comparable to similarly titled measures reported by other companies.
Adjusted Operating Profit and Adjusted Operating Profit Margin (unaudited) |
|||||||||||||||
|
Three Months Ended |
|
Year Ended |
||||||||||||
($ in millions) |
|
|
|
|
|
|
|
||||||||
Revenue (GAAP) |
$ |
1,620.3 |
|
|
$ |
1,583.7 |
|
|
$ |
6,231.8 |
|
|
$ |
6,065.3 |
|
|
|
|
|
|
|
|
|
||||||||
Operating Profit (GAAP) |
$ |
307.1 |
|
|
$ |
310.9 |
|
|
$ |
1,206.6 |
|
|
$ |
1,133.7 |
|
Amortization of acquisition-related intangible assets and non-cash impairments |
|
112.9 |
|
|
|
95.5 |
|
|
|
453.3 |
|
|
|
375.6 |
|
Acquisition, divestiture, and separation related Items |
|
24.7 |
|
|
|
2.7 |
|
|
|
59.6 |
|
|
|
4.4 |
|
Gain on sale of property |
|
— |
|
|
|
— |
|
|
|
(63.1 |
) |
|
|
— |
|
Discrete restructuring charges |
|
19.7 |
|
|
|
29.4 |
|
|
|
19.7 |
|
|
|
58.6 |
|
Adjusted Operating Profit (Non-GAAP) |
$ |
464.4 |
|
|
$ |
438.5 |
|
|
$ |
1,676.1 |
|
|
$ |
1,572.3 |
|
|
|
|
|
|
|
|
|
||||||||
Operating Profit Margin (GAAP) |
|
19.0 |
% |
|
|
19.6 |
% |
|
|
19.4 |
% |
|
|
18.7 |
% |
Adjusted Operating Profit Margin (Non-GAAP) |
|
28.7 |
% |
|
|
27.7 |
% |
|
|
26.9 |
% |
|
|
25.9 |
% |
|
|
|
|
|
|
|
|
||||||||
The sum of the components of adjusted operating profit may not equal due to rounding. |
|
|
|
|
|
|
|
Adjusted Net Earnings and Adjusted Diluted Net Earnings Per Share (unaudited) |
|||||||||||||||||||||||||||||||
|
Three Months Ended |
|
Year Ended |
||||||||||||||||||||||||||||
($ in millions, except per share amounts) |
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
|
|
Per share values |
|
|
|
Per share values |
|
|
|
Per share values |
|
|
|
Per share values |
||||||||||||||||
Net Earnings and Net Earnings Per Share (GAAP) |
$ |
208.8 |
|
|
$ |
0.60 |
|
|
$ |
265.2 |
|
|
$ |
0.75 |
|
|
$ |
832.9 |
|
|
$ |
2.36 |
|
|
$ |
865.8 |
|
|
$ |
2.43 |
|
Pretax amortization of acquisition related intangible assets and non-cash impairments |
|
112.9 |
|
|
|
0.32 |
|
|
|
95.5 |
|
|
|
0.27 |
|
|
|
453.3 |
|
|
|
1.28 |
|
|
|
375.6 |
|
|
|
1.06 |
|
Pretax acquisition, divestiture, and separation related items |
|
24.7 |
|
|
|
0.07 |
|
|
|
2.7 |
|
|
|
0.01 |
|
|
|
59.6 |
|
|
|
0.17 |
|
|
|
4.4 |
|
|
|
0.01 |
|
Pretax losses from equity investments |
|
— |
|
|
|
— |
|
|
|
4.4 |
|
|
|
0.01 |
|
|
|
39.4 |
|
|
|
0.11 |
|
|
|
17.3 |
|
|
|
0.05 |
|
Loss from divestiture |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
25.6 |
|
|
|
0.07 |
|
|
|
— |
|
|
|
— |
|
Pretax gain on sale of property and charitable contribution expense |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(43.1 |
) |
|
|
(0.12 |
) |
|
|
— |
|
|
|
— |
|
Pretax discrete restructuring charges |
|
19.7 |
|
|
|
0.06 |
|
|
|
29.4 |
|
|
|
0.08 |
|
|
|
19.7 |
|
|
|
0.06 |
|
|
|
58.6 |
|
|
|
0.16 |
|
Tax effect of the adjustments reflected above (a) |
|
(25.4 |
) |
|
|
(0.07 |
) |
|
|
(23.0 |
) |
|
|
(0.07 |
) |
|
|
(80.7 |
) |
|
|
(0.23 |
) |
|
|
(76.1 |
) |
|
|
(0.21 |
) |
Discrete tax expense resulting from the Separation of NewCo |
|
65.6 |
|
|
|
0.19 |
|
|
|
— |
|
|
|
— |
|
|
|
65.6 |
|
|
|
0.19 |
|
|
|
— |
|
|
|
— |
|
Discrete non-cash tax benefit |
|
— |
|
|
|
— |
|
|
|
(25.5 |
) |
|
|
(0.07 |
) |
|
|
— |
|
|
|
— |
|
|
|
(25.5 |
) |
|
|
(0.07 |
) |
Adjusted Net Earnings and Adjusted Net Earnings Per Share (Non-GAAP) |
$ |
406.3 |
|
|
$ |
1.17 |
|
|
$ |
348.7 |
|
|
$ |
0.98 |
|
|
$ |
1,372.3 |
|
|
$ |
3.89 |
|
|
$ |
1,220.1 |
|
|
$ |
3.43 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Average Common Diluted Stock Outstanding (shares in millions) |
|
|
|
348.0 |
|
|
|
|
|
354.5 |
|
|
|
|
|
352.8 |
|
|
|
|
|
355.6 |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
(a) The loss from divestiture had no tax impact. The tax effect of the adjustments includes all other line items above. |
|||||||||||||||||||||||||||||||
The sum of the components of adjusted diluted net earnings per share may not equal due to rounding. |
Core Revenue Growth (unaudited) |
|||||
|
% Change Three Months Ended
Comparable 2023 Period |
|
% Change Year Ended D ecember 31, 2024 vs. Comparable 2023 Period |
||
Total Revenue Growth (GAAP) |
2.3 |
% |
|
2.7 |
% |
Impact of: |
|
|
|
||
Acquisitions and divestitures (Non-GAAP) |
(1.1 |
)% |
|
(2.0 |
)% |
Impact of currency translation (Non-GAAP) |
0.6 |
% |
|
0.6 |
% |
Core Revenue Growth (Non-GAAP) |
1.8 |
% |
|
1.3 |
% |
Free Cash Flow (unaudited) |
|||||||||||||||||||||
($ in millions) |
Three Months Ended |
|
|
|
Year Ended |
|
|
||||||||||||||
|
2024 |
|
2023 |
|
% Change |
|
2024 |
|
2023 |
|
% Change |
||||||||||
Operating Cash Flows (GAAP) |
$ |
502.2 |
|
|
$ |
446.8 |
|
|
12.4 |
% |
|
$ |
1,526.8 |
|
|
$ |
1,353.6 |
|
|
12.8 |
% |
Less: purchases of property, plant & equipment (capital expenditures) (GAAP) |
|
(37.0 |
) |
|
|
(34.1 |
) |
|
|
|
|
(120.4 |
) |
|
|
(107.8 |
) |
|
|
||
Free Cash Flow (Non-GAAP) |
$ |
465.2 |
|
|
$ |
412.7 |
|
|
12.7 |
% |
|
$ |
1,406.4 |
|
|
$ |
1,245.8 |
|
|
12.9 |
% |
Forecasted Adjusted Diluted Net Earnings Per Share (unaudited) |
|||||||||||||||
|
Three Months Ending M arch 28, 2025 |
|
Twelve Months Ending D ecember 31, 2025 |
||||||||||||
|
Low |
|
High |
|
Low |
|
High |
||||||||
Forecasted Diluted Net Earnings Per Share (GAAP) |
$ |
0.39 |
|
|
$ |
0.42 |
|
|
$ |
2.38 |
|
|
$ |
2.50 |
|
Anticipated pretax amortization of acquisition related intangible assets |
|
0.33 |
|
|
|
0.33 |
|
|
|
1.33 |
|
|
|
1.33 |
|
Anticipated pretax acquisition, divestiture, and separation related items |
|
0.11 |
|
|
|
0.11 |
|
|
|
0.40 |
|
|
|
0.40 |
|
Anticipated pretax discrete restructuring charges |
|
0.02 |
|
|
|
0.02 |
|
|
|
0.04 |
|
|
|
0.04 |
|
Tax effect of the adjustments reflected above |
|
(0.07 |
) |
|
|
(0.07 |
) |
|
|
(0.27 |
) |
|
|
(0.27 |
) |
Discrete tax expense resulting from the Separation of NewCo |
|
0.05 |
|
|
|
0.05 |
|
|
|
0.12 |
|
|
|
0.12 |
|
Forecasted Adjusted Diluted Net Earnings Per Share (Non-GAAP) |
$ |
0.83 |
|
|
$ |
0.86 |
|
|
$ |
4.00 |
|
|
$ |
4.12 |
|
|
|
|
|
|
|
|
|
||||||||
The sum of the components of forecasted adjusted diluted net earnings per share may not equal due to rounding. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250207412002/en/
Investor Relations
Telephone: (425) 446-5000
Source: