Allegion Reports Third-Quarter 2021 Financial Results, Reaffirms Updated Full-Year 2021 Outlook
Allegion plc reported third-quarter 2021 net earnings of $143.5 million ($1.59 per share), a slight increase from $1.58 in 2020. Adjusted EPS fell 6.6% to $1.56, while revenues reached $717 million, a 1.6% decline year-over-year. The operating margin decreased to 19.3% from 22% in 2020, driven by rising costs and supply chain issues. The company reaffirmed its full-year 2021 outlook, expecting revenue growth of 4 to 4.5% and EPS between $4.95 and $5.05. Allegion emphasized robust demand for non-residential products amid ongoing supply chain challenges.
- Reaffirmed full-year 2021 revenue growth outlook of 4 to 4.5%.
- Reaffirmed full-year adjusted EPS outlook range of $5.00 to $5.10.
- Year-to-date available cash flow increased by $71.6 million to $327.7 million.
- Adjusted EPS down 6.6% compared to 2020.
- Revenues decreased by 1.6%, driven by supply chain constraints.
- Operating margin decreased to 19.3%, down from 22% in 2020.
-
Third-quarter 2021 net earnings per share (EPS) of
, compared with 2020 EPS of$1.59 ; Third-quarter 2021 adjusted EPS of$1.58 , down 6.6 percent compared with 2020 adjusted EPS of$1.56 $1.67 -
Third-quarter 2021 revenues of
, down 1.6 percent on both a reported and organic basis$717 million - Third-quarter 2021 operating margin of 19.3 percent, compared with 2020 operating margin of 22 percent; Adjusted operating margin of 20 percent, down 330 basis points compared with 2020 adjusted operating margin of 23.3 percent
- Reaffirming updated 2021 full-year revenue growth outlook range of 4 to 4.5 percent on a reported basis and 3 to 3.5 percent organically
-
Reaffirming updated full-year 2021 EPS outlook range of
to$4.95 and adjusted EPS outlook range of$5.05 to$5.00 $5.10
Third-quarter 2021 net revenues decreased 1.6 percent when compared to the prior-year period (down 1.6 percent on an organic basis). The organic revenue decrease was driven by the Allegion Americas business offset by growth in the
The Allegion Americas segment revenues decreased 2.7 percent (down 3 percent on an organic basis). The non-residential business was down low-single digits percent, and the residential business was down high-single digits percent. The organic decline was driven by supply chain constraints and electronics and other parts shortages slowing the pace of revenue realization. This has led to historically high non-residential backlog levels, particularly for electronic products. The company expects to carry a large backlog forward into 2022.
The
Third-quarter 2021 operating income was
Third-quarter 2021 operating margin was 19.3 percent, compared with 22 percent in 2020. The adjusted operating margin in third-quarter 2021 was 20 percent, compared with 23.3 percent in 2020. The 330-basis-point decrease in adjusted operating margin is attributable to higher material and freight costs, productivity challenges caused by supply chain pressures, volume deleverage and incremental investments.
“I’m encouraged by the continued strength in demand, particularly for our non-residential products,” said
Additional Items
Interest expense for third-quarter 2021 was
Other income net for third-quarter 2021 was
The company’s effective tax rate for third-quarter 2021 was negative 2 percent, compared with 8 percent in 2020. The company’s adjusted effective tax rate for third-quarter 2021 was negative 1.1 percent, compared with 8.4 percent in 2020. The reductions in the reported and adjusted effective tax rates were driven by favorable settlements of uncertain tax positions and a benefit related to the mix of income earned in lower tax rate jurisdictions during the quarter, as well as the unfavorable tax impact recognized in 2020 related to the recording of valuation allowances.
Cash Flow and Liquidity
Year-to-date available cash flow for 2021 was
Share Repurchases
During third-quarter 2021, the company repurchased approximately 0.1 million shares for approximately
2021 Outlook
The company is reaffirming its updated full-year 2021 revenue, EPS and available cash flow outlooks from the pre-release of
The company expects reported revenue growth of 4 to 4.5 percent and organic revenue growth of 3 to 3.5 percent, when compared with 2020, after excluding the expected impacts of acquisitions, divestitures and foreign currency movements.
The company expects full-year 2021 reported EPS to be in the
The outlook includes incremental investment of approximately
The company expects full-year 2021 available cash flow of approximately
"Our fundamental strategy to provide seamless access solutions for a safer world remains strong, and I couldn't be prouder or more confident in the resiliency of our employees and the organization,” Petratis added. “As markets recover, we are well positioned to continue delivering value for
Conference Call Information
On
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
For more, visit www.allegion.com.
Non-GAAP Measures
This news release also 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, 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 statements regarding the continued impacts of the global COVID-19 pandemic, supply chain constraints, electronic component and labor shortages, inflation, rising freight and material costs, the company's 2021 financial performance, the company’s business plans and strategy, the company’s growth strategy, the company’s capital allocation strategy, the company’s tax planning strategies and the performance of the markets in which the company operates. These forward-looking statements generally are identified by the words “believe,” “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 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. 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. Further information on these factors and other risks that may affect the company's business is included in filings it makes with the
Condensed and Consolidated Income Statements (In millions, except per share data) |
|||||||||||||||
UNAUDITED |
|||||||||||||||
|
Three months ended
|
|
Nine months ended
|
||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
|
|
|
|
|
|
|
|
||||||||
Net revenues |
$ |
717.0 |
|
|
$ |
728.4 |
|
|
$ |
2,158.2 |
|
|
$ |
1,992.6 |
|
Cost of goods sold |
416.5 |
|
|
409.2 |
|
|
1,239.8 |
|
|
1,133.7 |
|
||||
Gross profit |
300.5 |
|
|
319.2 |
|
|
918.4 |
|
|
858.9 |
|
||||
|
|
|
|
|
|
|
|
||||||||
Selling and administrative expenses |
162.1 |
|
|
156.2 |
|
|
503.3 |
|
|
474.2 |
|
||||
Impairment of goodwill and intangible assets |
— |
|
|
2.6 |
|
|
— |
|
|
98.9 |
|
||||
Operating income |
138.4 |
|
|
160.4 |
|
|
415.1 |
|
|
285.8 |
|
||||
|
|
|
|
|
|
|
|
||||||||
Interest expense |
12.3 |
|
|
12.9 |
|
|
37.0 |
|
|
38.8 |
|
||||
Other income, net |
(14.7 |
) |
|
(12.2 |
) |
|
(21.4 |
) |
|
(12.6 |
) |
||||
Earnings before income taxes |
140.8 |
|
|
159.7 |
|
|
399.5 |
|
|
259.6 |
|
||||
|
|
|
|
|
|
|
|
||||||||
(Benefit from) provision for income taxes |
(2.8 |
) |
|
12.8 |
|
|
28.9 |
|
|
38.5 |
|
||||
Net earnings |
143.6 |
|
|
146.9 |
|
|
370.6 |
|
|
221.1 |
|
||||
|
|
|
|
|
|
|
|
||||||||
Less: Net earnings attributable to noncontrolling interests |
0.1 |
|
|
— |
|
|
0.4 |
|
|
0.1 |
|
||||
|
|
|
|
|
|
|
|
||||||||
Net earnings attributable to |
$ |
143.5 |
|
|
$ |
146.9 |
|
|
$ |
370.2 |
|
|
$ |
221.0 |
|
|
|
|
|
|
|
|
|
||||||||
Basic earnings per ordinary share |
|
|
|
|
|
|
|
||||||||
attributable to |
$ |
1.60 |
|
|
$ |
1.59 |
|
|
$ |
4.11 |
|
|
$ |
2.39 |
|
|
|
|
|
|
|
|
|
||||||||
Diluted earnings per ordinary share |
|
|
|
|
|
|
|
||||||||
attributable to |
$ |
1.59 |
|
|
$ |
1.58 |
|
|
$ |
4.08 |
|
|
$ |
2.38 |
|
|
|
|
|
|
|
|
|
||||||||
Shares outstanding - basic |
89.7 |
|
|
92.3 |
|
|
90.1 |
|
|
92.4 |
|
||||
Shares outstanding - diluted |
90.3 |
|
|
92.7 |
|
|
90.7 |
|
|
92.9 |
|
||||
Condensed and Consolidated Balance Sheets (In millions) |
|||||||
UNAUDITED |
|||||||
|
|
|
|
||||
ASSETS |
|
|
|
||||
Cash and cash equivalents |
$ |
503.9 |
|
|
$ |
480.4 |
|
Accounts and notes receivables, net |
307.4 |
|
|
321.8 |
|
||
Inventories |
345.7 |
|
|
283.1 |
|
||
Other current assets |
45.4 |
|
|
53.9 |
|
||
Assets held for sale |
— |
|
|
5.8 |
|
||
Total current assets |
1,202.4 |
|
|
1,145.0 |
|
||
Property, plant and equipment, net |
278.6 |
|
|
294.9 |
|
||
|
808.7 |
|
|
819.0 |
|
||
Intangible assets, net |
459.8 |
|
|
487.1 |
|
||
Other noncurrent assets |
367.2 |
|
|
323.4 |
|
||
Total assets |
$ |
3,116.7 |
|
|
$ |
3,069.4 |
|
|
|
|
|
||||
LIABILITIES AND EQUITY |
|
|
|
||||
Accounts payable |
$ |
212.4 |
|
|
$ |
220.4 |
|
Accrued expenses and other current liabilities |
343.1 |
|
|
293.7 |
|
||
Short-term borrowings and current maturities of long-term debt |
238.4 |
|
|
0.2 |
|
||
Liabilities held for sale |
— |
|
|
7.2 |
|
||
Total current liabilities |
793.9 |
|
|
521.5 |
|
||
Long-term debt |
1,192.5 |
|
|
1,429.4 |
|
||
Other noncurrent liabilities |
262.7 |
|
|
285.9 |
|
||
Equity |
867.6 |
|
|
832.6 |
|
||
Total liabilities and equity |
$ |
3,116.7 |
|
|
$ |
3,069.4 |
|
Condensed and Consolidated Statement of Cash Flows (In millions) |
|||||||
UNAUDITED |
|||||||
|
Nine months ended |
||||||
|
2021 |
|
2020 |
||||
Operating Activities |
|
|
|
||||
Net earnings |
$ |
370.6 |
|
|
$ |
221.1 |
|
Depreciation and amortization |
62.0 |
|
|
60.3 |
|
||
Impairment of goodwill and intangible assets |
— |
|
|
98.9 |
|
||
Changes in assets and liabilities and other non-cash items |
(76.2 |
) |
|
(90.9 |
) |
||
Net cash provided by operating activities |
356.4 |
|
|
289.4 |
|
||
|
|
|
|
||||
Investing Activities |
|
|
|
||||
Capital expenditures |
(28.7 |
) |
|
(33.3 |
) |
||
Acquisition of and equity investments in businesses, net of cash acquired |
(6.5 |
) |
|
— |
|
||
Other investing activities, net |
20.3 |
|
|
(6.0 |
) |
||
Net cash used in investing activities |
(14.9 |
) |
|
(39.3 |
) |
||
|
|
|
|
||||
Financing Activities |
|
|
|
||||
Dividends paid to ordinary shareholders |
(96.9 |
) |
|
(88.3 |
) |
||
Repurchase of ordinary shares |
(212.7 |
) |
|
(94.1 |
) |
||
Other financing activities, net |
0.3 |
|
|
3.1 |
|
||
Net cash used in financing activities |
(309.3 |
) |
|
(179.3 |
) |
||
|
|
|
|
||||
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
(8.7 |
) |
|
1.3 |
|
||
Net increase in cash, cash equivalents and restricted cash |
23.5 |
|
|
72.1 |
|
||
Cash, cash equivalents and restricted cash - beginning of period |
480.4 |
|
|
358.7 |
|
||
Cash, cash equivalents and restricted cash - end of period |
$ |
503.9 |
|
|
$ |
430.8 |
|
SUPPLEMENTAL SCHEDULES |
|||||||||||||||
|
SCHEDULE 1 |
||||||||||||||
SELECTED OPERATING SEGMENT INFORMATION (In millions) |
|||||||||||||||
|
Three months ended |
|
Nine months ended |
||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
Net revenues |
|
|
|
|
|
|
|
||||||||
Allegion Americas |
$ |
524.4 |
|
|
$ |
539.1 |
|
|
$ |
1,572.7 |
|
|
$ |
1,495.5 |
|
|
192.6 |
|
|
189.3 |
|
|
585.5 |
|
|
497.1 |
|
||||
Total net revenues |
$ |
717.0 |
|
|
$ |
728.4 |
|
|
$ |
2,158.2 |
|
|
$ |
1,992.6 |
|
|
|
|
|
|
|
|
|
||||||||
Operating income (loss) |
|
|
|
|
|
|
|
||||||||
Allegion Americas |
$ |
133.7 |
|
|
$ |
165.0 |
|
|
$ |
419.5 |
|
|
$ |
432.4 |
|
|
20.5 |
|
|
13.2 |
|
|
54.0 |
|
|
(92.8) |
|
||||
Corporate unallocated |
(15.8) |
|
|
(17.8) |
|
|
(58.4) |
|
|
(53.8) |
|
||||
Total operating income |
$ |
138.4 |
|
|
$ |
160.4 |
|
|
$ |
415.1 |
|
|
$ |
285.8 |
|
|
SCHEDULE 2 |
|
The Company presents operating income, operating margin, 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 |
|
Three months ended |
||||||||||||||||||||
|
Reported |
|
Adjustments |
|
Adjusted (non-GAAP) |
|
Reported |
|
Adjustments |
|
Adjusted (non-GAAP) |
||||||||||||
Net revenues |
$ |
717.0 |
|
|
$ |
— |
|
|
$ |
717.0 |
|
|
$ |
728.4 |
|
|
$ |
— |
|
|
$ |
728.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Operating income |
138.4 |
|
|
4.8 |
|
(1) |
143.2 |
|
|
160.4 |
|
|
9.0 |
|
(1) |
169.4 |
|
||||||
Operating margin |
19.3 |
% |
|
|
|
20.0 |
% |
|
22.0 |
% |
|
|
|
23.3 |
% |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Earnings before income taxes |
140.8 |
|
|
(1.6 |
) |
(2) |
139.2 |
|
|
159.7 |
|
|
9.0 |
|
(2) |
168.7 |
|
||||||
(Benefit from) provision for income taxes |
(2.8 |
) |
|
1.2 |
|
(3) |
(1.6 |
) |
|
12.8 |
|
|
1.3 |
|
(3) |
14.1 |
|
||||||
Effective income tax rate |
(2.0 |
)% |
|
|
|
(1.1 |
)% |
|
8.0 |
% |
|
|
|
8.4 |
% |
||||||||
Net earnings |
143.6 |
|
|
(2.8 |
) |
|
140.8 |
|
|
146.9 |
|
|
7.7 |
|
|
154.6 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Noncontrolling interests |
0.1 |
|
|
— |
|
|
0.1 |
|
|
— |
|
|
— |
|
|
— |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net earnings attributable to |
$ |
143.5 |
|
|
$ |
(2.8 |
) |
|
$ |
140.7 |
|
|
$ |
146.9 |
|
|
$ |
7.7 |
|
|
$ |
154.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Diluted earnings per ordinary share attributable to |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
$ |
1.59 |
|
|
$ |
(0.03 |
) |
|
$ |
1.56 |
|
|
$ |
1.58 |
|
|
$ |
0.09 |
|
|
$ |
1.67 |
|
(1) |
Adjustments to operating income for the three months ended |
(2) |
Adjustments to earnings before income taxes for the three months ended |
(3) |
Adjustments to the (benefit from) provision for income taxes for the three months ended |
Nine months ended |
|
Nine months ended |
|||||||||||||||||||||
|
Reported |
|
Adjustments |
|
Adjusted (non-GAAP) |
|
Reported |
|
Adjustments |
|
Adjusted (non-GAAP) |
||||||||||||
Net revenues |
$ |
2,158.2 |
|
|
$ |
— |
|
|
$ |
2,158.2 |
|
|
$ |
1,992.6 |
|
|
$ |
— |
|
|
$ |
1,992.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Operating income |
415.1 |
|
|
8.3 |
|
(1) |
423.4 |
|
|
285.8 |
|
|
123.0 |
|
(1) |
408.8 |
|
||||||
Operating margin |
19.2 |
% |
|
|
|
19.6 |
% |
|
14.3 |
% |
|
|
|
20.5 |
% |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Earnings before income taxes |
399.5 |
|
|
1.9 |
|
(2) |
401.4 |
|
|
259.6 |
|
|
123.0 |
|
(2) |
382.6 |
|
||||||
Provision for income taxes |
28.9 |
|
|
2.5 |
|
(3) |
31.4 |
|
|
38.5 |
|
|
7.0 |
|
(3) |
45.5 |
|
||||||
Effective income tax rate |
7.2 |
% |
|
|
|
7.8 |
% |
|
14.8 |
% |
|
|
|
11.9 |
% |
||||||||
Net earnings |
370.6 |
|
|
(0.6 |
) |
|
370.0 |
|
|
221.1 |
|
|
116.0 |
|
|
337.1 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Noncontrolling interests |
0.4 |
|
|
— |
|
|
0.4 |
|
|
0.1 |
|
|
— |
|
|
0.1 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net earnings attributable to |
$ |
370.2 |
|
|
$ |
(0.6 |
) |
|
$ |
369.6 |
|
|
$ |
221.0 |
|
|
$ |
116.0 |
|
|
$ |
337.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Diluted earnings per ordinary share attributable to |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
$ |
4.08 |
|
|
$ |
— |
|
|
$ |
4.08 |
|
|
$ |
2.38 |
|
|
$ |
1.25 |
|
|
$ |
3.63 |
|
(1) |
Adjustments to operating income for the nine months ended |
(2) |
Adjustments to earnings before income taxes for the nine months ended |
(3) |
Adjustments to the provision for income taxes for the nine months ended |
SCHEDULE 3 |
|||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP REVENUE AND OPERATING INCOME BY REGION |
|||||||||||||
(In millions) |
|||||||||||||
|
Three months ended |
|
Three months ended |
||||||||||
|
As Reported |
|
Margin |
|
As Reported |
|
Margin |
||||||
Allegion Americas |
|
|
|
|
|
|
|
||||||
Net revenues (GAAP) |
$ |
524.4 |
|
|
|
|
$ |
539.1 |
|
|
|
||
|
|
|
|
|
|
|
|
||||||
Operating income (GAAP) |
$ |
133.7 |
|
|
25.5 |
% |
|
$ |
165.0 |
|
|
30.6 |
% |
Restructuring charges |
— |
|
|
— |
% |
|
1.6 |
|
|
0.3 |
% |
||
Adjusted operating income |
133.7 |
|
|
25.5 |
% |
|
166.6 |
|
|
30.9 |
% |
||
Depreciation and amortization |
8.5 |
|
|
1.6 |
% |
|
8.6 |
|
|
1.6 |
% |
||
Adjusted EBITDA |
$ |
142.2 |
|
|
27.1 |
% |
|
$ |
175.2 |
|
|
32.5 |
% |
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
||||||
Net revenues (GAAP) |
$ |
192.6 |
|
|
|
|
$ |
189.3 |
|
|
|
||
|
|
|
|
|
|
|
|
||||||
Operating income (GAAP) |
$ |
20.5 |
|
|
10.6 |
% |
|
$ |
13.2 |
|
|
7.0 |
% |
Restructuring charges |
0.8 |
|
|
0.5 |
% |
|
4.5 |
|
|
2.4 |
% |
||
Impairment of intangible assets |
— |
|
|
— |
% |
|
2.6 |
|
|
1.3 |
% |
||
Adjusted operating income |
21.3 |
|
|
11.1 |
% |
|
20.3 |
|
|
10.7 |
% |
||
Depreciation and amortization |
9.7 |
|
|
5.0 |
% |
|
10.0 |
|
|
5.3 |
% |
||
Adjusted EBITDA |
$ |
31.0 |
|
|
16.1 |
% |
|
$ |
30.3 |
|
|
16.0 |
% |
|
|
|
|
|
|
|
|
||||||
Corporate |
|
|
|
|
|
|
|
||||||
Operating loss (GAAP) |
$ |
(15.8 |
) |
|
|
|
$ |
(17.8 |
) |
|
|
||
Restructuring charges |
0.2 |
|
|
|
|
0.3 |
|
|
|
||||
Acquisition and integration costs |
3.8 |
|
|
|
|
— |
|
|
|
||||
Adjusted operating loss |
(11.8 |
) |
|
|
|
(17.5 |
) |
|
|
||||
Depreciation and amortization |
0.9 |
|
|
|
|
1.2 |
|
|
|
||||
Adjusted EBITDA |
$ |
(10.9 |
) |
|
|
|
$ |
(16.3 |
) |
|
|
||
|
|
|
|
|
|
|
|
||||||
Total |
|
|
|
|
|
|
|
||||||
Net revenues |
$ |
717.0 |
|
|
|
|
$ |
728.4 |
|
|
|
||
|
|
|
|
|
|
|
|
||||||
Adjusted operating income |
$ |
143.2 |
|
|
20.0 |
% |
|
$ |
169.4 |
|
|
23.3 |
% |
Depreciation and amortization |
19.1 |
|
|
2.6 |
% |
|
19.8 |
|
|
2.7 |
% |
||
Adjusted EBITDA |
$ |
162.3 |
|
|
22.6 |
% |
|
$ |
189.2 |
|
|
26.0 |
% |
|
Nine months ended |
|
Nine months ended |
||||||||||
|
As Reported |
|
Margin |
|
As Reported |
|
Margin |
||||||
Allegion Americas |
|
|
|
|
|
|
|
||||||
Net revenues (GAAP) |
$ |
1,572.7 |
|
|
|
|
$ |
1,495.5 |
|
|
|
||
|
|
|
|
|
|
|
|
||||||
Operating income (GAAP) |
$ |
419.5 |
|
|
26.7 |
% |
|
$ |
432.4 |
|
|
28.9 |
% |
Restructuring charges |
0.1 |
|
|
— |
% |
|
4.9 |
|
|
0.3 |
% |
||
Acquisition and integration costs |
0.1 |
|
|
— |
% |
|
— |
|
|
— |
% |
||
Adjusted operating income |
419.7 |
|
|
26.7 |
% |
|
437.3 |
|
|
29.2 |
% |
||
Depreciation and amortization |
26.1 |
|
|
1.6 |
% |
|
25.8 |
|
|
1.8 |
% |
||
Adjusted EBITDA |
$ |
445.8 |
|
|
28.3 |
% |
|
$ |
463.1 |
|
|
31.0 |
% |
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
||||||
Net revenues (GAAP) |
$ |
585.5 |
|
|
|
|
$ |
497.1 |
|
|
|
||
|
|
|
|
|
|
|
|
||||||
Operating income (loss) (GAAP) |
$ |
54.0 |
|
|
9.2 |
% |
|
$ |
(92.8 |
) |
|
(18.7 |
)% |
Restructuring charges |
3.8 |
|
|
0.7 |
% |
|
16.2 |
|
|
3.3 |
% |
||
Impairment of goodwill and intangible assets |
— |
|
|
— |
% |
|
98.9 |
|
|
19.9 |
% |
||
Adjusted operating income |
57.8 |
|
|
9.9 |
% |
|
22.3 |
|
|
4.5 |
% |
||
Depreciation and amortization |
29.4 |
|
|
5.0 |
% |
|
28.6 |
|
|
5.7 |
% |
||
Adjusted EBITDA |
$ |
87.2 |
|
|
14.9 |
% |
|
$ |
50.9 |
|
|
10.2 |
% |
|
|
|
|
|
|
|
|
||||||
Corporate |
|
|
|
|
|
|
|
||||||
Operating loss (GAAP) |
$ |
(58.4 |
) |
|
|
|
$ |
(53.8 |
) |
|
|
||
Restructuring charges |
0.3 |
|
|
|
|
2.2 |
|
|
|
||||
Acquisition and integration costs |
4.0 |
|
|
|
|
0.8 |
|
|
|
||||
Adjusted operating loss |
(54.1 |
) |
|
|
|
(50.8 |
) |
|
|
||||
Depreciation and amortization |
3.2 |
|
|
|
|
3.4 |
|
|
|
||||
Adjusted EBITDA |
$ |
(50.9 |
) |
|
|
|
$ |
(47.4 |
) |
|
|
||
|
|
|
|
|
|
|
|
||||||
Total |
|
|
|
|
|
|
|
||||||
Net revenues |
$ |
2,158.2 |
|
|
|
|
$ |
1,992.6 |
|
|
|
||
|
|
|
|
|
|
|
|
||||||
Adjusted operating income |
$ |
423.4 |
|
|
19.6 |
% |
|
$ |
408.8 |
|
|
20.5 |
% |
Depreciation and amortization |
58.7 |
|
|
2.7 |
% |
|
57.8 |
|
|
2.9 |
% |
||
Adjusted EBITDA |
$ |
482.1 |
|
|
22.3 |
% |
|
$ |
466.6 |
|
|
23.4 |
% |
SCHEDULE 4 |
|||||||
RECONCILIATION OF CASH PROVIDED BY OPERATING ACTIVITIES TO AVAILABLE CASH FLOW AND NET EARNINGS TO ADJUSTED EBITDA (In millions) |
|||||||
|
Nine months ended |
||||||
|
2021 |
|
2020 |
||||
Net cash provided by operating activities |
$ |
356.4 |
|
|
$ |
289.4 |
|
Capital expenditures |
(28.7 |
) |
|
(33.3 |
) |
||
Available cash flow |
$ |
327.7 |
|
|
$ |
256.1 |
|
|
Three months ended |
|
Nine months ended |
||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
Net earnings (GAAP) |
$ |
143.6 |
|
|
$ |
146.9 |
|
|
$ |
370.6 |
|
|
$ |
221.1 |
|
(Benefit from) provision for income taxes |
(2.8 |
) |
|
12.8 |
|
|
28.9 |
|
|
38.5 |
|
||||
Interest expense |
12.3 |
|
|
12.9 |
|
|
37.0 |
|
|
38.8 |
|
||||
Depreciation and amortization |
19.1 |
|
|
19.8 |
|
|
58.7 |
|
|
57.8 |
|
||||
EBITDA |
172.2 |
|
|
192.4 |
|
|
495.2 |
|
|
356.2 |
|
||||
|
|
|
|
|
|
|
|
||||||||
Other income, net |
(14.7 |
) |
|
(12.2 |
) |
|
(21.4 |
) |
|
(12.6 |
) |
||||
Impairment of goodwill and intangible assets |
— |
|
|
2.6 |
|
|
— |
|
|
98.9 |
|
||||
Acquisition and integration costs and restructuring charges |
4.8 |
|
|
6.4 |
|
|
8.3 |
|
|
24.1 |
|
||||
Adjusted EBITDA |
$ |
162.3 |
|
|
$ |
189.2 |
|
|
$ |
482.1 |
|
|
$ |
466.6 |
|
SCHEDULE 5 |
|||||||||||
RECONCILIATION OF GAAP REVENUE GROWTH TO NON-GAAP ORGANIC REVENUE GROWTH BY REGION |
|||||||||||
|
Three months ended |
|
Nine months ended |
||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||
Allegion Americas |
|
|
|
|
|
|
|
||||
Revenue growth (GAAP) |
(2.7 |
)% |
|
(5.1 |
)% |
|
5.2 |
% |
|
(5.8 |
)% |
Divestitures |
— |
% |
|
0.4 |
% |
|
— |
% |
|
0.4 |
% |
Currency translation effects |
(0.3 |
)% |
|
0.1 |
% |
|
(0.5 |
)% |
|
— |
% |
Organic growth (non-GAAP) |
(3.0 |
)% |
|
(4.6 |
)% |
|
4.7 |
% |
|
(5.4 |
)% |
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
||||
Revenue growth (GAAP) |
1.7 |
% |
|
4.9 |
% |
|
17.8 |
% |
|
(9.0 |
)% |
Acquisitions and divestitures |
2.4 |
% |
|
0.1 |
% |
|
2.3 |
% |
|
0.2 |
% |
Currency translation effects |
(1.6 |
)% |
|
(4.4 |
)% |
|
(7.8 |
)% |
|
0.3 |
% |
Organic growth (non-GAAP) |
2.5 |
% |
|
0.6 |
% |
|
12.3 |
% |
|
(8.5 |
)% |
|
|
|
|
|
|
|
|
||||
Total |
|
|
|
|
|
|
|
||||
Revenue growth (GAAP) |
(1.6 |
)% |
|
(2.7 |
)% |
|
8.3 |
% |
|
(6.6 |
)% |
Acquisitions and divestitures |
0.6 |
% |
|
0.3 |
% |
|
0.6 |
% |
|
0.3 |
% |
Currency translation effects |
(0.6 |
)% |
|
(1.0 |
)% |
|
(2.3 |
)% |
|
0.1 |
% |
Organic growth (non-GAAP) |
(1.6 |
)% |
|
(3.4 |
)% |
|
6.6 |
% |
|
(6.2 |
)% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20211021005355/en/
Media Contact:
317-810-3241
Whitney.Moorman@allegion.com
Analyst Contact:
317-810-3759
Tom.Martineau@allegion.com
Source:
FAQ
What were Allegion's earnings per share for Q3 2021?
How did Allegion's Q3 2021 revenue compare to the previous year?
What is the outlook for Allegion's EPS in 2021?