Revenue growth and margin expansion mark strong
third-quarter performance
Quarterly Financial Highlights
(All comparisons against the third quarter of 2023, unless
otherwise noted)
- Net earnings per share (EPS) of $1.99, up 12.4% compared with
$1.77; Adjusted EPS of $2.16, up 11.3% compared with $1.94
- Revenues of $967.1 million, up 5.4% on a reported basis and up
3.3% on an organic basis
- Operating margin of 22.2%, compared with 21.0%; Adjusted
operating margin of 24.2%, up 100 basis points compared with
23.2%
Full-Year Outlook Highlights
- Affirming full-year reported revenue growth range of 2.5% to
3.5%
- Raising full-year adjusted EPS outlook to a range of $7.35 to
$7.45
- Affirming available cash flow outlook
Allegion plc (NYSE: ALLE), a leading global
security products and solutions provider, today reported financial
results for its third quarter (ended Sept. 30, 2024).
“Q3 marks another quarter of strong results for Allegion. Our
team continued to perform at a high level, driving revenue growth
and margin expansion that demonstrate the resilience of our
business model,” said Allegion President and CEO John H. Stone.
“Heading into the last few months of 2024, we are focused on
meeting customer needs and delivering on our commitments to
shareholders. We’re raising our full-year guidance for adjusted
EPS, and we’re affirming our total revenue and available cash flow
outlook.”
Company Results
(All comparisons against the third quarter of 2023, unless
otherwise noted)
Allegion reported third-quarter 2024 net revenues of $967.1
million and net earnings of $174.2 million, or $1.99 per share.
Adjusted net earnings were $189.3 million, or $2.16 per share, up
11.3%, which excludes charges related to restructuring, acquisition
and integration costs, a non-cash impairment charge, as well as
amortization expense related to acquired intangible assets.
Third-quarter 2024 net revenues increased 5.4%. Net revenues
increased 3.3% on an organic basis, which excludes impacts of
acquisitions, divestitures and foreign currency movements. The
organic revenue increase was driven by price realization and volume
growth. Reported revenue reflects a 1.9% positive impact from
acquisitions and a modest tailwind from foreign currency.
Third-quarter 2024 operating income was $215.0 million, an
increase of $21.9 million or 11.3%. Adjusted operating income in
third-quarter 2024 was $233.7 million, an increase of $20.3 million
or 9.5%.
Third-quarter 2024 operating margin was 22.2%, compared with
21.0%. The adjusted operating margin in third-quarter 2024 was
24.2%, compared with 23.2%. The 100-basis-point increase in
adjusted operating margin is attributable to positive price and
productivity net of inflation and investments as well as favorable
volume leverage.
Segment Results
(All comparisons against the third quarter of 2023, unless
otherwise noted)
The Americas segment revenues were up 5.6% (up 4.1% on an
organic basis). The organic revenue increase was driven by price
realization as well as volume growth. The non-residential business
was up mid-single digits, and the residential business grew
low-single digits. The reported revenue reflects a 1.6% positive
impact from acquisitions and a modest headwind from foreign
currency.
The International segment revenues increased 4.4% (up 0.2% on an
organic basis). The organic revenue increase was driven by price
realization offset partially by volume decline. Reported revenue
reflects a positive impact from acquisitions of 2.9% and a 1.3%
tailwind from foreign currency.
Additional Items
(All comparisons against the third quarter of 2023, unless
otherwise noted)
Interest expense for third-quarter 2024 was $28.8 million, an
increase of $5.9 million.
Other income, net for third-quarter 2024 was $8.4 million,
compared to other expense, net of $0.1 million.
The company’s effective tax rate for third-quarter 2024 was
10.5%, compared with 8.1%. The company’s adjusted effective tax
rate for third-quarter 2024 was 12.0%, compared with 9.9%.
Cash Flow and Liquidity
Year-to-date available cash flow for 2024 was $388.0 million, an
increase of $67.6 million versus the prior-year period. The company
ended third-quarter 2024 with cash and cash equivalents of $878.9
million, as well as total debt of $2,402.1 million.
Cash and debt balances include proceeds of $400.0 million from
the May 2024 issuance of new 2034 senior notes, which were
subsequently used to repay the $400.0 million 2024 senior note
maturity in October 2024.
Share Repurchase and Dividends
In the third quarter of 2024, the company repurchased
approximately 0.3 million shares for approximately $40 million and
paid quarterly dividends of $0.48 per ordinary share or $41.8
million.
Updated Full-Year Outlook
(All comparisons against full-year 2023, unless otherwise
noted)
The company is affirming its reported revenue growth for
full-year 2024, which is expected to be 2.5% to 3.5%. The company
is also affirming expected organic revenue growth of 1.5% to 2.5%,
which excludes the impacts of acquisitions, divestitures and
foreign currency movements.
The company is raising the outlook for full-year 2024 EPS and
expects it to be in the range of $6.70 to $6.80, or $7.35 to $7.45
on an adjusted basis. The outlook assumes a headwind of
approximately $0.25 based on a full-year adjusted effective tax
rate of 16.5% to 17.5%, inclusive of the estimated impacts of
global minimum tax.
Adjustments to 2024 EPS include estimated impacts of
approximately $0.52 per share for acquisition-related amortization,
as well as $0.13 per share for M&A, restructuring and
other.
The outlook assumes an average diluted share count for the full
year of approximately 87.6 million shares.
The company affirms expected full-year available cash flow of
approximately $540 to $570 million.
Conference Call Information
On Thursday, Oct. 24, 2024, President and CEO John H. Stone and
Senior Vice President and Chief Financial Officer Mike Wagnes will
conduct a conference call for analysts and investors, beginning at
8 a.m. ET, 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
https://investor.allegion.com.
About Allegion
Allegion (NYSE: ALLE) is a global pioneer in seamless access,
with leading brands like CISA®, Interflex®, LCN®, Schlage®,
SimonsVoss® and Von Duprin®. Focusing on security around the door
and adjacent areas, Allegion secures people and assets with a range
of solutions for homes, businesses, schools and institutions.
Allegion had $3.7 billion in revenue in 2023, and its security
products are sold around the world. For more, visit
www.allegion.com.
Non-GAAP Measures
This news release includes adjusted non-GAAP financial
information which should be considered supplemental to, not a
substitute for or superior to, the financial measure calculated in
accordance with GAAP. The company presents operating income,
operating margin, earnings before income taxes, effective tax rate,
net earnings and diluted earnings per share (EPS) on both a U.S.
GAAP basis and on an adjusted (non-GAAP) basis, revenue growth on a
U.S. GAAP basis and organic revenue growth on a non-GAAP basis,
EBITDA, adjusted EBITDA and adjusted EBITDA margin (all non-GAAP
measures) and Available Cash Flow (“ACF,” a non-GAAP measure),
including in certain cases, on a segment basis. The company
presents these non-GAAP measures because management believes these
non-GAAP measures provide management and investors useful
perspective of the company’s underlying business results and trends
and a more comparable measure of period-over-period results. These
measures are also used to evaluate senior management and are a
factor in determining at-risk compensation. Investors should not
consider non-GAAP measures as alternatives to the related U.S. GAAP
measures. Further information about the adjusted non-GAAP financial
tables is attached to this news release. The Full-Year Outlook
Highlights and Updated Full-Year Outlook contain non-GAAP financial
measures that exclude or otherwise have been adjusted for non-GAAP
adjustment items from our U.S. GAAP financial statements. When we
provide forward-looking outlooks for any of the various non-GAAP
metrics described above, we do not provide reconciliations of the
U.S. GAAP measures as we are unable to predict with a reasonable
degree of certainty the actual impact of the non-GAAP adjustment
items. By their very nature, non-GAAP adjustment items are
difficult to anticipate with precision because they are generally
associated with unexpected and unplanned events that impact our
company and its financial results. Therefore, we are unable to
provide a reconciliation of these measures without unreasonable
efforts.
Forward-Looking Statements
This press release contains "forward-looking statements" within
the meaning of the Private Securities Litigation Reform Act of
1995, Section 27A of the Securities Act of 1933, and Section 21E of
the Securities Exchange Act of 1934, including, but not limited to,
statements under the headings “Full-Year Outlook Highlights,”
“Updated Full-Year Outlook” and statements regarding the company's
2024 and future financial performance, the company’s business plans
and strategy, the company’s growth strategy, the company’s capital
allocation strategy, the company’s ability to successfully complete
and integrate acquisitions and achieve anticipated strategic and
financial benefits and the performance of the markets in which the
company operates. These forward-looking statements generally are
identified by the words “believe,” “aim,” “project,” “expect,”
“anticipate,” “estimate,” “forecast,” “outlook,” “intend,”
“strategy,” “future,” “opportunity,” “plan,” “may,” “should,”
“will,” “would,” “will be,” “will continue,” “will likely result”
or the negative thereof or variations thereon or similar
expressions generally intended to identify forward-looking
statements. Forward-looking statements may relate to such matters
as projections of revenue, margins, expenses, tax rate and
provisions, earnings, cash flows, benefit obligations, dividends,
share purchases or other financial items; any statements of the
plans, strategies and objectives of management for future
operations, including those relating to any statements concerning
expected development, performance or market share relating to our
products and services; any statements regarding future economic
conditions or our performance; any statements regarding pending
investigations, claims or disputes; any statements of expectation
or belief; and any statements of assumptions underlying any of the
foregoing. Undue reliance should not be placed on any
forward-looking statements, as these statements are based on the
company's currently available information and our 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. Important
factors and other risks that may affect the company's business or
that could cause actual results to differ materially are included
in filings the company makes with the Securities and Exchange
Commission from time to time, including its Annual Report on Form
10-K and its Quarterly Reports on Form 10-Q and in its other SEC
filings. All forward-looking statements in this press release are
expressly qualified by such cautionary statements and by reference
to the underlying assumptions. The company undertakes no obligation
to update these forward-looking statements, whether as a result of
new information, future events or otherwise, except as required by
law.
ALLEGION PLC
Condensed and Consolidated Income
Statements
(In millions, except per share
data)
UNAUDITED
Three months ended September
30,
Nine months ended September
30,
2024
2023
2024
2023
Net revenues
$
967.1
$
917.9
$
2,826.6
$
2,753.4
Cost of goods sold
535.0
514.6
1,574.8
1,557.2
Gross profit
432.1
403.3
1,251.8
1,196.2
Selling and administrative expenses
217.1
210.2
655.7
647.5
Operating income
215.0
193.1
596.1
548.7
Interest expense
28.8
22.9
76.8
70.2
Other (income) expense, net
(8.4
)
0.1
(17.2
)
(1.8
)
Earnings before income taxes
194.6
170.1
536.5
480.3
Provision for income taxes
20.4
13.7
83.1
58.3
Net earnings
174.2
156.4
453.4
422.0
Less: Net earnings attributable to
noncontrolling interests
—
0.1
—
0.2
Net earnings attributable to Allegion
plc
$
174.2
$
156.3
$
453.4
$
421.8
Basic earnings per ordinary
share
attributable to Allegion plc
shareholders:
$
2.00
$
1.78
$
5.19
$
4.80
Diluted earnings per ordinary
share
attributable to Allegion plc
shareholders:
$
1.99
$
1.77
$
5.16
$
4.78
Shares outstanding - basic
87.1
87.9
87.3
87.9
Shares outstanding - diluted
87.6
88.2
87.8
88.3
ALLEGION PLC
Condensed and Consolidated Balance
Sheets
(In millions)
UNAUDITED
September 30, 2024
December 31, 2023
ASSETS
Cash and cash equivalents
$
878.9
$
468.1
Accounts and notes receivables, net
458.8
412.8
Inventories
449.9
438.5
Other current assets
74.8
41.5
Total current assets
1,862.4
1,360.9
Property, plant and equipment, net
384.8
358.1
Goodwill
1,505.8
1,443.1
Intangible assets, net
604.8
572.8
Other noncurrent assets
615.9
576.6
Total assets
$
4,973.7
$
4,311.5
LIABILITIES AND EQUITY
Accounts payable
$
266.7
$
259.2
Accrued expenses and other current
liabilities
405.9
407.9
Short-term borrowings and current
maturities of long-term debt
418.9
412.6
Total current liabilities
1,091.5
1,079.7
Long-term debt
1,983.2
1,602.4
Other noncurrent liabilities
328.0
311.1
Equity
1,571.0
1,318.3
Total liabilities and equity
$
4,973.7
$
4,311.5
ALLEGION PLC
Condensed and Consolidated Statements
of Cash Flows
(In millions)
UNAUDITED
Nine months ended September
30,
2024
2023
Operating Activities
Net earnings
$
453.4
$
422.0
Depreciation and amortization
89.3
83.7
Changes in assets and liabilities and
other non-cash items
(86.7
)
(124.6
)
Net cash provided by operating
activities
456.0
381.1
Investing Activities
Capital expenditures
(68.0
)
(60.7
)
Acquisition of businesses, net of cash
acquired
(121.2
)
(31.7
)
Other investing activities, net
(1.0
)
9.0
Net cash used in investing activities
(190.2
)
(83.4
)
Financing Activities
Net proceeds from (repayments of) debt
389.9
(78.5
)
Debt financing costs
(6.9
)
—
Dividends paid to ordinary
shareholders
(125.6
)
(119.2
)
Repurchase of ordinary shares
(120.0
)
(19.9
)
Other financing activities, net
9.9
(2.3
)
Net cash from (used) in financing
activities
147.3
(219.9
)
Effect of exchange rate changes on cash
and cash equivalents
(2.3
)
(1.5
)
Net increase in cash and cash
equivalents
410.8
76.3
Cash and cash equivalents - beginning of
period
468.1
288.0
Cash and cash equivalents - end of
period
$
878.9
$
364.3
SUPPLEMENTAL
SCHEDULES
ALLEGION PLC
SCHEDULE 1
SELECTED OPERATING SEGMENT
INFORMATION
(In millions)
Three months ended September
30,
Nine months ended September
30,
2024
2023
2024
2023
Net revenues
Allegion Americas
$
782.4
$
740.9
$
2,262.4
$
2,209.0
Allegion International
184.7
177.0
564.2
544.4
Total net revenues
$
967.1
$
917.9
$
2,826.6
$
2,753.4
Operating income (loss)
Allegion Americas
$
221.1
$
200.2
$
622.4
$
582.2
Allegion International
17.9
15.7
48.6
40.2
Corporate unallocated
(24.0
)
(22.8
)
(74.9
)
(73.7
)
Total operating income
$
215.0
$
193.1
$
596.1
$
548.7
ALLEGION PLC
SCHEDULE 2
The Company presents operating income,
operating margin, earnings before income taxes, effective tax rate,
net earnings and diluted earnings per share (EPS) on both a U.S.
GAAP basis and on an adjusted (non-GAAP) basis, revenue growth on a
U.S. GAAP basis and organic revenue growth on a non-GAAP basis,
EBITDA, adjusted EBITDA and adjusted EBITDA margin (all non-GAAP
measures), and available cash flow ("ACF", a non-GAAP measure). The
Company presents these non-GAAP measures because management
believes they provide useful perspective of the Company’s
underlying business results and trends and a more comparable
measure of period-over-period results. These measures are also used
to evaluate senior management and are a factor in determining
at-risk compensation. Investors should not consider non-GAAP
measures as alternatives to the related U.S. GAAP measures.
The Company defines the presented non-GAAP
measures as follows:
- Adjustments to operating income, operating margin, earnings
before income taxes, effective tax rate, net earnings, EPS, EBITDA
and EBITDA margin include items such as goodwill, indefinite-lived
trade name and other asset impairment charges, restructuring
charges, acquisition and integration costs, amortization of
acquired intangible assets, debt financing costs, gains or losses
related to the divestiture of businesses or equity method
investments and non-operating investment gains or losses;
- Organic revenue growth is defined as U.S. GAAP revenue growth
excluding the impact of divestitures, acquisitions and currency
effects; and
- ACF is defined as U.S. GAAP net cash from operating activities
less capital expenditures.
These non-GAAP measures may not be defined and calculated the
same as similar measures used by other companies.
RECONCILIATION OF GAAP TO NON-GAAP NET
EARNINGS
(In millions, except per share
data)
Three months ended September
30, 2024
Three months ended September
30, 2023
Reported
Adjustments
Adjusted (non-GAAP)
Reported
Adjustments
Adjusted (non-GAAP)
Net revenues
$
967.1
$
967.1
$
917.9
$
—
$
917.9
Operating income
215.0
18.7
(1)
233.7
193.1
20.3
(1)
213.4
Operating margin
22.2
%
24.2
%
21.0
%
23.2
%
Earnings before income taxes
194.6
20.4
(2)
215.0
170.1
20.3
(2)
190.4
Provision for income taxes
20.4
5.3
(3)
25.7
13.7
5.1
(3)
18.8
Effective income tax rate
10.5
%
12.0
%
8.1
%
9.9
%
Net earnings
174.2
15.1
189.3
156.4
15.2
171.6
Noncontrolling interests
—
—
—
0.1
—
0.1
Net earnings attributable to Allegion
plc
$
174.2
$
15.1
$
189.3
$
156.3
$
15.2
$
171.5
Diluted earnings per ordinary share
attributable to
Allegion plc shareholders:
$
1.99
$
0.17
$
2.16
$
1.77
$
0.17
$
1.94
(1)
Adjustments to operating income for the
three months ended September 30, 2024, consist of $4.1 million of
restructuring charges and acquisition and integration expenses and
$14.6 million of amortization expense related to acquired
intangible assets. Adjustments to operating income for the three
months ended September 30, 2023, consist of $5.9 million of
restructuring charges and acquisition and integration expenses, and
$14.4 million of amortization expense related to acquired
intangible assets.
(2)
Adjustments to earnings before income
taxes for the three months ended September 30, 2024, consist of the
adjustments to operating income discussed above, as well as a $1.7
million impairment on a non-operating investment. Adjustments to
earnings before income taxes for the three months ended September
30, 2023, consist of the adjustments to operating income discussed
above.
(3)
Adjustments to the provision for income
taxes for the three months ended September 30, 2024, and 2023,
consist of $5.3 million and $5.1 million, respectively, of tax
expense related to the excluded items discussed above.
Nine months ended September
30, 2024
Nine months ended September
30, 2023
Reported
Adjustments
Adjusted (non-GAAP)
Reported
Adjustments
Adjusted (non-GAAP)
Net revenues
$
2,826.6
$
—
$
2,826.6
$
2,753.4
$
—
$
2,753.4
Operating income
596.1
55.6
(1)
651.7
548.7
59.7
(1)
608.4
Operating margin
21.1
%
23.1
%
19.9
%
22.1
%
Earnings before income taxes
536.5
58.6
(2)
595.1
480.3
59.7
(2)
540.0
Provision for income taxes
83.1
14.0
(3)
97.1
58.3
15.1
(3)
73.4
Effective income tax rate
15.5
%
16.3
%
12.1
%
13.6
%
Net earnings
453.4
44.6
498.0
422.0
44.6
466.6
Noncontrolling interests
—
—
—
0.2
0.1
0.3
Net earnings attributable to Allegion
plc
$
453.4
$
44.6
$
498.0
$
421.8
$
44.5
$
466.3
Diluted earnings per ordinary share
attributable to
Allegion plc shareholders:
$
5.16
$
0.51
$
5.67
$
4.78
$
0.50
$
5.28
(1)
Adjustments to operating income for the
nine months ended September 30, 2024, consist of $12.1 million of
restructuring charges and acquisition and integration expenses and
$43.5 million of amortization expense related to acquired
intangible assets. Adjustments to operating income for the nine
months ended September 30, 2023, consist of $17.5 million of
restructuring charges and acquisition and integration expenses,
$42.2 million of amortization expense related to acquired
intangible assets.
(2)
Adjustments to earnings before income
taxes for the nine months ended September 30, 2024, consist of the
adjustments to operating income discussed above, as well as a $3.0
million impairment on a non-operating investment. Adjustments to
earnings before income taxes for the nine months ended September
30, 2023, consist of the adjustments to operating income discussed
above.
(3)
Adjustments to the provision for income
taxes for the nine months ended September 30, 2024, and 2023,
consist of $14.0 million and $15.1 million, respectively, of tax
expense related to the excluded items discussed above.
ALLEGION PLC
SCHEDULE 3
RECONCILIATION OF GAAP TO NON-GAAP
REVENUE, OPERATING INCOME AND ADJUSTED EBITDA BY REGION
(In millions)
Three months ended September
30, 2024
Three months ended September
30, 2023
As Reported
Margin
As Reported
Margin
Allegion Americas
Net revenues (GAAP)
$
782.4
$
740.9
Operating income (GAAP)
$
221.1
28.3
%
$
200.2
27.0
%
Restructuring charges
—
—
%
0.8
0.1
%
Acquisition and integration costs
1.2
0.1
%
1.1
0.2
%
Amortization of acquired intangible
assets
8.8
1.1
%
8.5
1.1
%
Adjusted operating income
231.1
29.5
%
210.6
28.4
%
Depreciation and amortization of
nonacquired intangible assets
9.9
1.3
%
8.5
1.2
%
Adjusted EBITDA
$
241.0
30.8
%
$
219.1
29.6
%
Allegion International
Net revenues (GAAP)
$
184.7
$
177.0
Operating income (GAAP)
$
17.9
9.7
%
$
15.7
8.9
%
Restructuring charges
1.5
0.8
%
2.1
1.2
%
Amortization of acquired intangible
assets
5.8
3.1
%
5.9
3.3
%
Adjusted operating income
25.2
13.6
%
23.7
13.4
%
Depreciation and amortization of
nonacquired intangible assets
4.5
2.4
%
4.4
2.5
%
Adjusted EBITDA
$
29.7
16.0
%
$
28.1
15.9
%
Corporate
Operating loss (GAAP)
$
(24.0
)
$
(22.8
)
Acquisition and integration costs
1.4
1.9
Adjusted operating loss
(22.6
)
(20.9
)
Depreciation and amortization of
nonacquired intangible assets
0.2
0.3
Adjusted EBITDA
$
(22.4
)
$
(20.6
)
Total
Net revenues
$
967.1
$
917.9
Adjusted operating income
$
233.7
24.2
%
$
213.4
23.2
%
Depreciation and amortization of
nonacquired intangible assets
14.6
1.5
%
13.2
1.5
%
Adjusted EBITDA
$
248.3
25.7
%
$
226.6
24.7
%
Nine months ended September
30, 2024
Nine months ended September
30, 2023
As Reported
Margin
As Reported
Margin
Allegion Americas
Net revenues (GAAP)
$
2,262.4
$
2,209.0
Operating income (GAAP)
$
622.4
27.5
%
$
582.2
26.4
%
Restructuring charges
0.1
—
%
0.8
—
%
Acquisition and integration costs
5.7
0.2
%
6.3
0.3
%
Amortization of acquired intangible
assets
26.3
1.2
%
25.3
1.1
%
Adjusted operating income
654.5
28.9
%
614.6
27.8
%
Depreciation and amortization of
nonacquired intangible assets
29.4
1.3
%
24.9
1.1
%
Adjusted EBITDA
$
683.9
30.2
%
$
639.5
28.9
%
Allegion International
Net revenues (GAAP)
$
564.2
$
544.4
Operating income (GAAP)
$
48.6
8.6
%
$
40.2
7.4
%
Restructuring charges
1.9
0.3
%
6.8
1.2
%
Acquisition and integration costs
0.5
0.1
%
0.4
0.1
%
Amortization of acquired intangible
assets
17.2
3.1
%
16.9
3.1
%
Adjusted operating income
68.2
12.1
%
64.3
11.8
%
Depreciation and amortization of
nonacquired intangible assets
13.7
2.4
%
13.5
2.5
%
Adjusted EBITDA
$
81.9
14.5
%
$
77.8
14.3
%
Corporate
Operating loss (GAAP)
$
(74.9
)
$
(73.7
)
Restructuring charges
0.1
—
Acquisition and integration costs
3.8
3.2
Adjusted operating loss
(71.0
)
(70.5
)
Depreciation and amortization of
nonacquired intangible assets
0.7
1.2
Adjusted EBITDA
$
(70.3
)
$
(69.3
)
Total
Net revenues
$
2,826.6
$
2,753.4
Adjusted operating income
$
651.7
23.1
%
$
608.4
22.1
%
Depreciation and amortization of
nonacquired intangible assets
43.8
1.5
%
39.6
1.4
%
Adjusted EBITDA
$
695.5
24.6
%
$
648.0
23.5
%
ALLEGION PLC
SCHEDULE 4
RECONCILIATION OF CASH PROVIDED BY
OPERATING ACTIVITIES TO AVAILABLE CASH FLOW AND NET EARNINGS TO
ADJUSTED EBITDA
(In millions)
Nine months ended September
30,
2024
2023
Net cash provided by operating
activities
$
456.0
$
381.1
Capital expenditures
(68.0
)
(60.7
)
Available cash flow
$
388.0
$
320.4
Three months ended September
30,
Nine months ended September
30,
2024
2023
2024
2023
Net earnings (GAAP)
$
174.2
$
156.4
$
453.4
$
422.0
Provision for income taxes
20.4
13.7
83.1
58.3
Interest expense
28.8
22.9
76.8
70.2
Amortization of acquired intangible
assets
14.6
14.4
43.5
42.2
Depreciation and amortization of
nonacquired intangible assets
14.6
13.2
43.8
39.6
EBITDA
252.6
220.6
700.6
632.3
Other (income) expense, net
(8.4
)
0.1
(17.2
)
(1.8
)
Acquisition and integration costs and
restructuring charges
4.1
5.9
12.1
17.5
Adjusted EBITDA
$
248.3
$
226.6
$
695.5
$
648.0
ALLEGION PLC
SCHEDULE 5
RECONCILIATION OF GAAP REVENUE GROWTH
TO NON-GAAP ORGANIC REVENUE GROWTH BY REGION
Three months ended September
30,
Nine months ended September
30,
2024
2023
2024
2023
Allegion Americas
Revenue growth (GAAP)
5.6
%
(0.1
)%
2.4
%
19.3
%
Acquisitions
(1.6
)%
—
%
(0.7
)%
(10.8
)%
Currency translation effects
0.1
%
0.1
%
—
%
0.3
%
Organic growth (non-GAAP)
4.1
%
—
%
1.7
%
8.8
%
Allegion International
Revenue growth (GAAP)
4.4
%
3.0
%
3.6
%
(2.7
)%
Acquisitions
(2.9
)%
(0.6
)%
(2.5
)%
—
%
Currency translation effects
(1.3
)%
(5.2
)%
(0.3
)%
(0.2
)%
Organic growth (non-GAAP)
0.2
%
(2.8
)%
0.8
%
(2.9
)%
Total
Revenue growth (GAAP)
5.4
%
0.5
%
2.7
%
14.2
%
Acquisitions
(1.9
)%
(0.1
)%
(1.0
)%
(8.3
)%
Currency translation effects
(0.2
)%
(1.0
)%
(0.1
)%
0.2
%
Organic growth (non-GAAP)
3.3
%
(0.6
)%
1.6
%
6.1
%
View source
version on businesswire.com: https://www.businesswire.com/news/home/20241024436751/en/
Media Contact: Whitney Moorman – Director, Global
Communications 317-810-3241 Whitney.Moorman@allegion.com
Analyst Contacts: Jobi Coyle – Director, Investor
Relations 317-810-3107 Jobi.Coyle@allegion.com
Josh Pokrzywinski – Vice President, Investor Relations
463-210-8595 Joshua.Pokrzywinski@allegion.com
Allegion (NYSE:ALLE)
過去 株価チャート
から 10 2024 まで 11 2024
Allegion (NYSE:ALLE)
過去 株価チャート
から 11 2023 まで 11 2024
