Allegion (NYSE: ALLE) Reports Q3-2024 Financial Results
Allegion (ALLE) reported strong Q3-2024 results with net earnings per share of $1.99, up 12.4% YoY. Revenue reached $967.1 million, increasing 5.4% on a reported basis and 3.3% organically. Operating margin expanded to 22.2% from 21.0%, while adjusted operating margin rose 100 basis points to 24.2%. The company raised its full-year adjusted EPS guidance to $7.35-$7.45 while affirming revenue growth outlook of 2.5-3.5%. The Americas segment grew 5.6%, while International segment revenues increased 4.4%. Year-to-date available cash flow improved to $388.0 million, up $67.6 million versus prior year.
Allegion (ALLE) ha riportato risultati solidi per il terzo trimestre del 2024 con utili netti per azione di $1.99, in aumento del 12.4% rispetto all'anno precedente. I ricavi hanno raggiunto $967.1 milioni, con un incremento del 5.4% su base dichiarata e del 3.3% organicamente. Il margine operativo è aumentato al 22.2% rispetto al 21.0%, mentre il margine operativo rettificato è salito di 100 punti base al 24.2%. L'azienda ha alzato le previsioni per l'EPS rettificato dell'anno intero a $7.35-$7.45, confermando al contempo le prospettive di crescita dei ricavi tra il 2.5% e il 3.5%. Il segmento Americhe è cresciuto del 5.6%, mentre i ricavi del segmento Internazionale sono aumentati del 4.4%. Fino ad oggi, il flusso di cassa disponibile è migliorato a $388.0 milioni, con un incremento di $67.6 milioni rispetto all'anno precedente.
Allegion (ALLE) reportó resultados sólidos para el tercer trimestre de 2024 con ganancias netas por acción de $1.99, un aumento del 12.4% en comparación con el año anterior. Los ingresos alcanzaron $967.1 millones, aumentando un 5.4% en términos reportados y un 3.3% de manera orgánica. El margen operativo se expandió al 22.2%, desde el 21.0%, mientras que el margen operativo ajustado subió 100 puntos básicos al 24.2%. La compañía elevó su guía de EPS ajustado para el año completo a $7.35-$7.45, mientras reafirma su perspectiva de crecimiento de ingresos del 2.5% al 3.5%. El segmento de las Américas creció un 5.6%, mientras que los ingresos del segmento Internacional aumentaron un 4.4%. Hasta la fecha, el flujo de caja disponible mejoró a $388.0 millones, un aumento de $67.6 millones en comparación con el año anterior.
Allegion (ALLE)은 2024년 3분기에 주당 순이익이 $1.99로 작년 대비 12.4% 증가한 강력한 실적을 보고했습니다. 매출은 $967.1 백만에 달하며, 보고 기준으로 5.4% 증가하고, 유기적으로 3.3% 증가했습니다. 운영 마진은 21.0%에서 22.2%로 확대되었고, 조정된 운영 마진은 100bp 증가하여 24.2%에 달했습니다. 이 회사는 연간 조정된 EPS 가이던스를 $7.35-$7.45로 올리며, 2.5%-3.5%의 매출 성장 전망을 확인했습니다. 아메리카 부문은 5.6% 성장했으며, 국제 부문의 매출은 4.4% 증가했습니다. 연초 이후 가용 현금 흐름은 $388.0 백만으로 개선되었으며, 전년 대비 $67.6 백만 증가했습니다.
Allegion (ALLE) a annoncé des résultats solides pour le troisième trimestre 2024 avec un bénéfice net par action de 1,99 $, en hausse de 12,4 % par rapport à l'année précédente. Les revenus ont atteint 967,1 millions de dollars, augmentant de 5,4 % en base déclarée et de 3,3 % de manière organique. La marge opérationnelle s'est élargie à 22,2 %, contre 21,0 %, tandis que la marge opérationnelle ajustée a augmenté de 100 points de base à 24,2 %. L'entreprise a relevé ses prévisions d'EPS ajusté pour l'année entière à 7,35 $ - 7,45 $, tout en confirmant ses perspectives de croissance des revenus de 2,5 % à 3,5 %. Le segment Amériques a progressé de 5,6 %, tandis que les revenus du segment international ont augmenté de 4,4 %. Depuis le début de l'année, le flux de trésorerie disponible a été amélioré à 388,0 millions de dollars, en hausse de 67,6 millions de dollars par rapport à l'année précédente.
Allegion (ALLE) berichtete über starke Ergebnisse für das dritte Quartal 2024 mit einem Nettogewinn pro Aktie von $1.99, was einem Anstieg von 12.4% im Vergleich zum Vorjahr entspricht. Der Umsatz erreichte $967.1 Millionen, was einem Anstieg von 5.4% auf berichteter Basis und 3.3% organisch entspricht. Die operative Marge erweiterte sich von 21.0% auf 22.2%, während die bereinigte operative Marge um 100 Basispunkte auf 24.2% stieg. Das Unternehmen hob seine Prognose für den bereinigten Gewinn pro Aktie für das Gesamtjahr auf $7.35-$7.45 an und bestätigte gleichzeitig den Ausblick für das Umsatzwachstum von 2.5% bis 3.5%. Der amerikanische Markt wuchs um 5.6%, während die Umsätze im internationalen Segment um 4.4% zunahmen. Der verfügbaren Cashflow bis heute verbesserte sich auf $388.0 Millionen, was einem Anstieg von $67.6 Millionen im Vergleich zum Vorjahr entspricht.
- Net earnings per share increased 12.4% to $1.99
- Revenue grew 5.4% to $967.1 million
- Operating margin expanded 120 basis points to 22.2%
- Americas segment revenue up 5.6%
- Year-to-date cash flow improved by $67.6 million
- Raised full-year adjusted EPS guidance
- Interest expense increased by $5.9 million to $28.8 million
- Total debt stands at $2,402.1 million
Insights
Strong quarterly performance with notable metrics:
Key positives include organic revenue growth of
Balance sheet remains solid with
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
, up$1.99 12.4% compared with ; Adjusted EPS of$1.77 , up$2.16 11.3% compared with$1.94 -
Revenues of
, up$967.1 million 5.4% on a reported basis and up3.3% on an organic basis -
Operating margin of
22.2% , compared with21.0% ; Adjusted operating margin of24.2% , up 100 basis points compared with23.2%
Full-Year Outlook Highlights
-
Affirming full-year reported revenue growth range of
2.5% to3.5% -
Raising full-year adjusted EPS outlook to a range of
to$7.35 $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
Third-quarter 2024 net revenues increased
Third-quarter 2024 operating income was
Third-quarter 2024 operating margin was
Segment Results
(All comparisons against the third quarter of 2023, unless otherwise noted)
The
The International segment revenues increased
Additional Items
(All comparisons against the third quarter of 2023, unless otherwise noted)
Interest expense for third-quarter 2024 was
Other income, net for third-quarter 2024 was
The company’s effective tax rate for third-quarter 2024 was
Cash Flow and Liquidity
Year-to-date available cash flow for 2024 was
Cash and debt balances include proceeds of
Share Repurchase and Dividends
In the third quarter of 2024, the company repurchased approximately 0.3 million shares for approximately
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
The company is raising the outlook for full-year 2024 EPS and expects it to be in the range of
Adjustments to 2024 EPS include estimated impacts of approximately
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
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
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
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
|
|
Nine months ended
|
|||||||||||
|
|
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
The Company defines the presented non-GAAP measures as follows:
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
|
|
Reported |
|
Adjustments |
|
Adjusted
|
||||||||||
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 |
|
(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 |
|
(3) |
Adjustments to the provision for income taxes for the three months ended September 30, 2024, and 2023, consist of |
|
Nine months ended September 30, 2024 |
|
Nine months ended September 30, 2023 |
||||||||||||||||||
|
Reported |
|
Adjustments |
|
Adjusted
|
|
Reported |
|
Adjustments |
|
Adjusted
|
||||||||||
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 |
|
(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) |
Adjustments to the provision for income taxes for the nine months ended September 30, 2024, and 2023, consist of |
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
Source: Allegion plc
FAQ
What was Allegion's (ALLE) revenue growth in Q3 2024?
How much did Allegion's (ALLE) EPS grow in Q3 2024?
What is Allegion's (ALLE) updated EPS guidance for 2024?