WALTHAM,
Mass., Feb. 4, 2025 /PRNewswire/ -- Veralto
(NYSE: VLTO) (the "Company"), a global leader in essential water
and product quality solutions dedicated to Safeguarding the
World's Most Vital Resources™ announced results for the fourth
quarter ended December 31, 2024.
Key Fourth Quarter 2024 Results
- Sales increased 4.4% year-over-year to $1,345 million, with non-GAAP core sales growth
of 4.6%
- Operating profit margin was 22.9% and non-GAAP adjusted
operating profit margin was 23.8%
- Net earnings were $227 million,
or $0.91 per diluted common
share
- Non-GAAP, adjusted net earnings were $238 million, or $0.95 per diluted common share
- Operating cash flow was $285
million and non-GAAP free cash flow was $263 million
Key Full Year 2024 Results
- Sales increased 3.4% year-over-year to $5,193 million, with non-GAAP core sales growth
of 3.7%
- Operating profit margin was 23.3% and non-GAAP adjusted
operating profit margin was 24.1%
- Net earnings were $833 million,
or $3.34 per diluted common
share
- Non-GAAP, adjusted net earnings were $883 million, or $3.54 per diluted common share
- Operating cash flow was $875
million and non-GAAP free cash flow was $820 million
"Our fourth quarter results were highlighted by mid-single-digit
core sales growth across both segments, robust cash generation and
the acquisition of TraceGains," said Jennifer L. Honeycutt, President and Chief
Executive Officer. "This capped off a strong full-year
performance in which our talented team, powered by the Veralto
Enterprise System, executed well on our strategic priorities and
delivered core sales growth, margin expansion and adjusted earnings
per share above our initial guidance." Honeycutt continued, "From
an end market perspective, demand continued to strengthen
throughout 2024 highlighted by industrial water treatment in
North America and the recovery of
consumer-packaged goods markets globally."
"We begin 2025 with a stronger financial position and a more
positive view of our end markets relative to 2024. We believe
the durability of our businesses, fortified by the Veralto
Enterprise System, will enable us to successfully navigate a
globally dynamic macroeconomic environment. For the full year 2025,
we are targeting low-to-mid single digit core sales growth with
another year of margin expansion and strong cash generation. Over
the long term, we expect to drive value creation through
disciplined capital allocation, with a bias towards acquisitions
that enhance our ability to help customers deliver clean water,
safe food and trusted essential goods," concluded Honeycutt.
2025 Guidance
The Company provides forecasted sales only on a non-GAAP basis
because of the difficulty in estimating the other components of
GAAP sales, such as currency translation, acquisitions, and
divestitures.
For the first quarter of 2025, Veralto anticipates that non-GAAP
core sales will grow low-to-mid-single digits year-over-year with
adjusted operating profit margin between 24.0% and 24.5% and
adjusted diluted earnings per share in the range of $0.84 to $0.88 per
share.
For the full year 2025, the Company anticipates that non-GAAP
core sales will grow low-to-mid-single digits year-over-year and
that adjusted operating profit margin will expand 25 to 50 basis
points year-over-year. The Company is targeting adjusted
diluted earnings per share in the range of $3.60 to $3.70 with
free cash flow conversion in the range of 90% to 100% of GAAP net
earnings.
Conference Call and Webcast Information
Veralto will discuss its fourth quarter results and financial
guidance for 2025 during its quarterly investor conference call
tomorrow starting at 8:30 a.m. (ET).
Access to the call, webcast and an accompanying slide presentation
will be available on the "Investors" section of Veralto's website,
www.veralto.com, under the subheading "News & Events" and
additional materials will be posted to the same section of
Veralto's website. A replay of the webcast will be available
in the same section of Veralto's website shortly after the
conclusion of the call and will remain available until the next
quarterly earnings call.
The conference call can be accessed by dialing +1 (800) 343-4136
(U.S.) or +1 (203) 518-9843 (INTL) (Conference ID:
VLTO4Q24). A replay of the conference call will be available
shortly after the conclusion of the call and until
February 19, 2025. You can access the replay dial-in
information on the "Investors" section of Veralto's website under
the subheading "News & Events."
ABOUT VERALTO
With annual sales of over $5
billion, Veralto is a global leader in essential technology
solutions with a proven track record of solving some of the most
complex challenges we face as a society. Our industry-leading
companies with globally recognized brands help billions of people
around the world access clean water, safe food and trusted
essential goods. Headquartered in Waltham, Massachusetts, our global team of
nearly 17,000 associates is committed to making an enduring
positive impact on our world and united by a powerful purpose:
Safeguarding the World's Most Vital Resources™.
NON-GAAP MEASURES AND SUPPLEMENTAL MATERIALS
In addition to the financial measures prepared in accordance
with generally accepted accounting principles (GAAP), this earnings
release also contains non-GAAP financial measures. Calculations of
these measures, the reasons why we believe these measures provide
useful information to investors, a reconciliation of these measures
to the most directly comparable GAAP measures, as applicable, and
other information relating to these non-GAAP measures are included
in the supplemental reconciliation schedule attached.
In addition, this earnings release, the slide presentation
accompanying the related earnings call, non-GAAP reconciliations
and a note containing details of historical and anticipated, future
financial performance have been posted to the "Investors" section
of Veralto's website (www.veralto.com) under the subheading
"Quarterly Earnings."
FORWARD-LOOKING STATEMENTS
Certain statements in this release, including the statement
regarding the Company's anticipated first quarter and full year
2025 financial performance, the Company's differentiation and
positioning to continue delivering sustainable, long-term
shareholder value and any other statements regarding events or
developments that we believe or anticipate will or may occur in the
future are "forward-looking" statements within the meaning of the
federal securities laws. All statements other than historical
factual information are forward-looking statements, including,
without limitation, statements regarding: projections of revenue,
expenses, profit, profit margins, tax rates, tax provisions, cash
flows, pension and benefit obligations and funding requirements,
Veralto's liquidity position or other financial measures; Veralto's
management's plans and strategies for future operations, including
statements relating to anticipated operating performance, cost
reductions, restructuring activities, new product and service
developments, competitive strengths or market position,
acquisitions and the integration thereof, divestitures, spin-offs,
split-offs or other distributions, strategic opportunities,
securities offerings, stock repurchases, dividends and executive
compensation; the effects of the separation or the distribution on
Veralto's business; growth, declines and other trends in markets
Veralto sells into; new or modified laws, regulations and
accounting pronouncements; future regulatory approvals and the
timing thereof; outstanding claims, legal proceedings, tax audits
and assessments and other contingent liabilities; future foreign
currency exchange rates and fluctuations in those rates; general
economic and capital markets conditions; the anticipated timing of
any of the foregoing; assumptions underlying any of the foregoing;
and any other statements that address events or developments that
Veralto intends or believes will or may occur in the future.
Additional information regarding the factors that may cause actual
results to differ materially from these forward-looking statements
is available in our SEC filings. These forward-looking
statements speak only as of the date of this release and except to
the extent required by applicable law, the Company does not assume
any obligation to update or revise any forward-looking statement,
whether as a result of new information, future events and
developments or otherwise.
VERALTO
CORPORATION
|
CONSOLIDATED
CONDENSED BALANCE SHEETS
|
($ in
millions)
|
(unaudited)
|
|
|
|
As of December
31
|
|
2024
|
|
2023
|
ASSETS
|
|
|
|
Current
assets:
|
|
|
|
Cash and
equivalents
|
$
1,101
|
|
$
762
|
Trade accounts
receivable, less allowance for credit losses of $37 and $36,
respectively
|
812
|
|
826
|
Inventories
|
288
|
|
297
|
Prepaid expenses and
other current assets
|
186
|
|
188
|
Total current
assets
|
2,387
|
|
2,073
|
Property, plant and
equipment, net
|
268
|
|
262
|
Other long-term
assets
|
523
|
|
398
|
Goodwill
|
2,693
|
|
2,533
|
Other intangible
assets, net
|
535
|
|
427
|
Total assets
|
$
6,406
|
|
$
5,693
|
|
|
|
|
LIABILITIES AND
EQUITY
|
|
|
|
Current
liabilities:
|
|
|
|
Trade accounts
payable
|
395
|
|
431
|
Accrued expenses and
other liabilities
|
850
|
|
834
|
Total current
liabilities
|
1,245
|
|
1,265
|
Other long-term
liabilities
|
517
|
|
410
|
Long-term
debt
|
2,599
|
|
2,629
|
|
|
|
|
Total equity
|
2,045
|
|
1,389
|
Total liabilities and
equity
|
$
6,406
|
|
$
5,693
|
|
This information is
presented for reference only. Final audited financial
statements will include footnotes, which
should be referenced when available, to more fully understand the
contents of this information.
|
VERALTO
CORPORATION
|
CONSOLIDATED AND
COMBINED STATEMENTS OF EARNINGS
|
($ and shares in
millions, except per share amounts)
|
(unaudited)
|
|
|
|
|
|
Three-Month Period
Ended
December 31
|
|
Year Ended December
31
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Sales
|
$
1,345
|
|
$
1,288
|
|
$
5,193
|
|
$
5,021
|
Cost of
sales
|
(544)
|
|
(542)
|
|
(2,088)
|
|
(2,120)
|
Gross profit
|
801
|
|
746
|
|
3,105
|
|
2,901
|
Operating
costs:
|
|
|
|
|
|
|
|
Selling, general and
administrative expenses
|
(424)
|
|
(403)
|
|
(1,644)
|
|
(1,536)
|
Research and
development expenses
|
(69)
|
|
(57)
|
|
(253)
|
|
(225)
|
Operating
profit
|
308
|
|
286
|
|
1,208
|
|
1,140
|
Non-operating income
(expense):
|
|
|
|
|
|
|
|
Other income
(expense)
|
—
|
|
—
|
|
(9)
|
|
(14)
|
Interest expense,
net
|
(28)
|
|
(25)
|
|
(113)
|
|
(30)
|
Earnings before income
taxes
|
280
|
|
261
|
|
1,086
|
|
1,096
|
Income taxes
|
(53)
|
|
(61)
|
|
(253)
|
|
(257)
|
Net earnings
|
$
227
|
|
$
200
|
|
$
833
|
|
$
839
|
|
|
|
|
|
|
|
|
Net earnings per
share:
|
|
|
|
|
|
|
|
Basic
|
$
0.92
|
|
$
0.81
|
|
$
3.37
|
|
$
3.41
|
Diluted
|
$
0.91
|
|
$
0.81
|
|
$
3.34
|
|
$
3.40
|
Average common stock
and common equivalent
shares outstanding:
|
|
|
|
|
|
|
|
Basic
|
247.6
|
|
246.6
|
|
247.3
|
|
246.4
|
Diluted
|
250.3
|
|
248.2
|
|
249.6
|
|
246.8
|
|
|
|
|
|
|
|
|
This information is
presented for reference only. Final audited financial
statements will include footnotes, which
should be referenced when available, to more fully understand the
contents of this information.
|
VERALTO
CORPORATION
|
CONSOLIDATED AND
COMBINED CONDENSED STATEMENTS OF CASH
FLOWS
|
($ in
millions)
|
(unaudited)
|
|
|
|
Year Ended December
31
|
|
2024
|
|
2023
|
Cash flows from
operating activities:
|
|
|
|
Net
earnings
|
$
833
|
|
$
839
|
Noncash
items:
|
|
|
|
Depreciation
|
40
|
|
39
|
Amortization of
intangible assets
|
38
|
|
48
|
Stock-based
compensation expense
|
65
|
|
55
|
Loss on product line
disposition
|
15
|
|
—
|
Impairment of equity
method investment
|
—
|
|
15
|
Changes in operating
assets and liabilities
|
(116)
|
|
(33)
|
Net cash provided by
operating activities
|
875
|
|
963
|
Cash flows from
investing activities:
|
|
|
|
Cash paid for
acquisitions, net of cash acquired
|
(363)
|
|
—
|
Payments for additions
to property, plant and equipment
|
(55)
|
|
(54)
|
Proceeds from sales of
property, plant and equipment
|
—
|
|
2
|
All other investing
activities
|
(16)
|
|
(3)
|
Net cash used in
investing activities
|
(434)
|
|
(55)
|
Cash flows from
financing activities:
|
|
|
|
Proceeds from the
issuance of common stock in connection with stock-based
compensation
|
24
|
|
4
|
Net transfers to
Former Parent
|
—
|
|
(147)
|
Consideration paid to
Former Parent in connection with Separation
|
—
|
|
(2,600)
|
Payment of
dividends
|
(89)
|
|
—
|
Proceeds from
borrowings (maturities longer than 90 days)
|
—
|
|
2,608
|
Net cash used in
financing activities
|
(65)
|
|
(135)
|
Effect of exchange rate
changes on cash and cash equivalents
|
(37)
|
|
(11)
|
Net change in cash and
cash equivalents
|
339
|
|
762
|
Beginning balance of
cash and cash equivalents
|
762
|
|
—
|
Ending balance of cash
and cash equivalents
|
$
1,101
|
|
$
762
|
|
|
|
|
This information is
presented for reference only. Final audited financial
statements will include footnotes, which
should be referenced when available, to more fully understand the
contents of this information.
|
VERALTO
CORPORATION
|
SEGMENT
INFORMATION
|
($ in
millions)
|
(unaudited)
|
|
|
|
|
|
Three-Month Period
Ended
December 31
|
|
Year Ended December
31
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Sales:
|
|
|
|
|
|
|
|
Water
Quality
|
$
811
|
|
$
782
|
|
$
3,138
|
|
$
3,039
|
Product Quality &
Innovation
|
534
|
|
506
|
|
2,055
|
|
1,982
|
Total
|
$
1,345
|
|
$
1,288
|
|
$
5,193
|
|
$
5,021
|
|
|
|
|
|
|
|
|
Operating
profit:
|
|
|
|
|
|
|
|
Water
Quality
|
$
204
|
|
$
194
|
|
$
768
|
|
$
730
|
Product Quality &
Innovation
|
124
|
|
116
|
|
529
|
|
472
|
Other
|
(20)
|
|
(24)
|
|
(89)
|
|
(62)
|
Total
|
$
308
|
|
$
286
|
|
$
1,208
|
|
$
1,140
|
|
|
|
|
|
|
|
|
Operating Profit
Margin:
|
|
|
|
|
|
|
|
Water
Quality
|
25.2 %
|
|
24.8 %
|
|
24.5 %
|
|
24.0 %
|
Product Quality &
Innovation
|
23.2 %
|
|
22.9 %
|
|
25.7 %
|
|
23.8 %
|
Total
|
22.9 %
|
|
22.2 %
|
|
23.3 %
|
|
22.7 %
|
VERALTO
CORPORATION
|
RECONCILIATION OF
GAAP TO NON-GAAP FINANCIAL MEASURES
|
|
Reconciliation of
GAAP to Non-GAAP Financial Measures
|
($ in
millions)
|
|
|
|
Three-Month Period
Ended December 31, 2024
|
|
Sales
|
|
Operating
profit
|
|
Operating
profit
margin
|
|
Net earnings
for calculation
of diluted
earnings per
common
share
|
|
Diluted net
earnings
per
common
share
|
Reported
(GAAP)
|
$
1,345
|
|
$
308
|
|
22.9 %
|
|
$
227
|
|
$
0.91
|
Amortization of
acquisition-related
intangible assets A
|
—
|
|
10
|
|
0.7
|
|
10
|
|
0.04
|
Other items
B
|
—
|
|
2
|
|
0.1
|
|
2
|
|
0.01
|
Tax effect of the above
adjustments H
|
—
|
|
—
|
|
—
|
|
(2)
|
|
(0.01)
|
Discrete tax
adjustments I
|
—
|
|
—
|
|
—
|
|
1
|
|
—
|
Rounding
|
—
|
|
—
|
|
0.1
|
|
—
|
|
—
|
Adjusted
(Non-GAAP)
|
$
1,345
|
|
$
320
|
|
23.8 %
|
|
$
238
|
|
$
0.95
|
|
|
|
Three-Month Period
Ended December 31, 2023
|
|
Sales
|
|
Operating
profit
|
|
Operating
profit
margin
|
|
Net earnings
for calculation
of diluted
earnings per
common
share
|
|
Diluted net
earnings
per
common
share
|
Reported
(GAAP)
|
$
1,288
|
|
$
286
|
|
22.2 %
|
|
$
200
|
|
$
0.81
|
Amortization of
acquisition-related intangible assets A
|
—
|
|
12
|
|
0.9
|
|
12
|
|
0.05
|
Other items
B
|
—
|
|
1
|
|
0.1
|
|
1
|
|
—
|
Separation costs
C
|
—
|
|
7
|
|
0.5
|
|
7
|
|
0.03
|
Tax effect of the above
adjustments H
|
—
|
|
—
|
|
—
|
|
(5)
|
|
(0.02)
|
Rounding
|
—
|
|
—
|
|
0.1
|
|
—
|
|
—
|
Adjusted
(Non-GAAP)
|
$
1,288
|
|
$
306
|
|
23.8 %
|
|
$
215
|
|
$
0.87
|
|
|
Year Ended December
31, 2024
|
|
Sales
|
|
Operating
profit
|
|
Operating
profit
margin
|
|
Net earnings
for calculation
of diluted
earnings per
common
share
|
|
Diluted net
earnings
per
common
share
|
Reported
(GAAP)
|
$
5,193
|
|
$
1,208
|
|
23.3 %
|
|
$
833
|
|
$
3.34
|
Amortization of
acquisition-related
intangible assets A
|
—
|
|
38
|
|
0.7
|
|
38
|
|
0.15
|
Other items
B
|
—
|
|
4
|
|
0.1
|
|
4
|
|
0.02
|
Separation costs
C
|
—
|
|
1
|
|
—
|
|
1
|
|
—
|
Net loss on disposition
of certain
product lines D
|
—
|
|
—
|
|
—
|
|
10
|
|
0.04
|
Tax effect of the above
adjustments H
|
—
|
|
—
|
|
—
|
|
(9)
|
|
(0.04)
|
Discrete tax
adjustments I
|
—
|
|
—
|
|
—
|
|
6
|
|
0.02
|
Rounding
|
—
|
|
—
|
|
—
|
|
—
|
|
0.01
|
Adjusted
(Non-GAAP)
|
$
5,193
|
|
$
1,251
|
|
24.1 %
|
|
$
883
|
|
$
3.54
|
|
|
|
Year Ended December
31, 2023
|
|
Sales
|
|
Operating
profit
|
|
Operating
profit
margin
|
|
Net earnings
for calculation
of diluted
earnings per
common
share
|
|
Diluted net
earnings
per
common
share
|
Reported
(GAAP)
|
$
5,021
|
|
$
1,140
|
|
22.7 %
|
|
$
839
|
|
$
3.40
|
Amortization of
acquisition-related
intangible assets A
|
—
|
|
48
|
|
1.0
|
|
48
|
|
0.19
|
Other items
B
|
—
|
|
1
|
|
—
|
|
1
|
|
—
|
Separation costs
C
|
—
|
|
7
|
|
0.1
|
|
7
|
|
0.03
|
Standalone Entity
Adjustments E
|
6
|
|
(38)
|
|
(0.8)
|
|
(138)
|
|
(0.56)
|
Fair value losses on
investments F
|
—
|
|
—
|
|
—
|
|
15
|
|
0.06
|
Impairments and other
charges G
|
—
|
|
12
|
|
0.2
|
|
12
|
|
0.05
|
Tax effect of the above
adjustments H
|
—
|
|
—
|
|
—
|
|
15
|
|
0.06
|
Discrete tax
adjustments I
|
—
|
|
—
|
|
—
|
|
(12)
|
|
(0.05)
|
Rounding
|
—
|
|
—
|
|
0.1
|
|
—
|
|
0.01
|
Adjusted
(Non-GAAP)
|
$
5,027
|
|
$
1,170
|
|
23.3 %
|
|
$
787
|
|
$
3.19
|
VERALTO CORPORATION
RECONCILIATION
OF GAAP TO NON-GAAP FINANCIAL MEASURES
Notes to Reconciliation of GAAP to Non-GAAP
Financial Measures
A
|
Amortization of
acquisition-related intangible assets in the following historical
periods (only the pretax amounts set forth below are reflected in
the amortization line item above):
|
|
|
|
Three-Month Period
Ended
|
|
Year
Ended
|
|
December 31,
2024
|
|
December 31,
2023
|
|
December 31,
2024
|
|
December 31,
2023
|
Pretax
|
$
10
|
|
$
12
|
|
$
38
|
|
$
48
|
After-tax
|
8
|
|
9
|
|
29
|
|
36
|
|
|
B
|
Costs incurred during
three-month period ended December 31, 2024 related to certain
strategic initiatives ($2 million pretax and after-tax as reported
in this line item). Costs incurred during the year ended
December 31, 2024 related to certain strategic initiatives ($4
million pretax and after-tax as reported in this line item).
Costs incurred during the three-month period ended and year ended
December 31, 2023 related to strategic initiatives ($1 million
pretax and after-tax as reported in these line
items).
|
|
|
C
|
Costs incurred during
the year ended December 31, 2024 related to the separation of
the Company from Danaher primarily related to IT costs and certain
regulatory fees ($1 million pretax as reported in this line
item). Costs incurred during the three-month period ended and
year ended December 31, 2023 related to the separation of the
Company from Danaher primarily related to the equity award
conversion as a result of the separation as well as other costs the
Company incurred to separate from Danaher ($7 million pretax as
reported in this line item, $5 million after-tax).
|
|
|
D
|
Net loss on the
disposition of certain product lines during the year ended
December 31, 2024 ($10 million pretax net loss as reported in
this line item, $11 million after-tax).
|
|
|
E
|
This amount encompasses
management estimates of operating as a standalone entity incurred
during the year ended December 31, 2023 ($138 million pretax
as reported in this line item, $103 million after-tax). The
management estimate includes recurring and ongoing costs required
to operate new functions required for a public company such as
certain corporate functions including finance, tax, legal, human
resources and other general and administrative related
functions. The estimate also includes an adjustment to sales
related to the impact of the framework agreement governing certain
commercial arrangements between subsidiaries of Danaher and
Veralto, the adjustment is calculated by applying the commercial
pricing in the agreement to historical purchases of goods and
services by the Former Parent from Veralto.
|
|
|
F
|
Fair value loss related
to an impairment of an equity method investment in the Water
Quality segment for the year ended December 31, 2023 ($15
million pretax as reported in this line item, $11 million
after-tax).
|
|
|
G
|
Impairment charge
related to tradenames and customer relationships in the Product
Quality & Innovation segment for the year ended
December 31, 2023 ($12 million pretax as reported in this line
item, $10 million after-tax).
|
|
|
H
|
This line item reflects
the aggregate tax effect of all nontax adjustments reflected in the
preceding line items of the table. In addition, the footnotes
above indicate the after-tax amount of each individual adjustment
item. Veralto estimates the tax effect of each adjustment
item by applying Veralto's overall estimated effective tax rate to
the pretax amount, 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.
|
|
|
I
|
Discrete tax matters
relate to changes in estimates associated with prior period
uncertain tax positions, audit settlements and excess tax benefits
from stock-based compensation.
|
VERALTO
CORPORATION
|
RECONCILIATION OF
GAAP TO NON-GAAP FINANCIAL MEASURES
|
|
Sales Growth by
Segment, Core Sales Growth by Segment
|
|
|
|
% Change Three-Month
Period Ended December 31, 2024 vs.
Comparable 2023 Period
|
|
|
|
Segments
|
|
Total
Company
|
|
Water
Quality
|
|
Product Quality
&
Innovation
|
Total sales growth
(GAAP)
|
4.4 %
|
|
3.7 %
|
|
5.4 %
|
Impact of:
|
|
|
|
|
|
Acquisitions/divestitures
|
(0.3) %
|
|
0.6 %
|
|
(1.6) %
|
Currency exchange
rates
|
0.5 %
|
|
0.6 %
|
|
0.3 %
|
Core sales growth
(non-GAAP)
|
4.6 %
|
|
4.9 %
|
|
4.1 %
|
|
|
|
% Change Year Ended
December 31, 2024 vs. Comparable 2023
Period
|
|
|
|
Segments
|
|
Total
Company
|
|
Water
Quality
|
|
Product Quality
&
Innovation
|
Total sales growth
(GAAP)
|
3.4 %
|
|
3.2 %
|
|
3.7 %
|
Impact of:
|
|
|
|
|
|
Acquisitions/divestitures
|
— %
|
|
0.3 %
|
|
(0.4) %
|
Currency exchange
rates
|
0.3 %
|
|
0.4 %
|
|
— %
|
Core sales growth
(non-GAAP)
|
3.7 %
|
|
3.9 %
|
|
3.3 %
|
VERALTO CORPORATION
RECONCILIATION
OF GAAP TO NON-GAAP FINANCIAL MEASURES
Forecasted Core Sales Growth, Adjusted Operating Profit
Margin, Adjusted Diluted Net Earnings per Share and Free Cash Flow
to Net Earnings Conversion Ratio
The Company provides forecasted sales only on a non-GAAP basis
because of the difficulty in estimating the other components of
GAAP revenue, such as currency translation, acquisitions and
divested product lines. Additionally, we do not reconcile
adjusted operating profit margin (or components thereof), adjusted
diluted earnings per share or free cash flow to net earnings
conversion ratio to the comparable GAAP measures because of the
difficulty in estimating the other unknown components such as
investment gains and losses, impairments and separation costs,
which would be reflected in any forecasted GAAP operating profit,
forecasted diluted earnings per share or forecasted net earnings
ratio.
|
% Change Three-Month
Period
Ending April 4, 2025 vs.
Comparable 2024 Period
|
Core sales growth
(non-GAAP)
|
+Low-to-mid-single
digits
|
|
|
|
Three-Month Period
Ending
April 4, 2025
|
Adjusted operating
profit margin (non-GAAP)
|
24.0% to
24.5%
|
Adjusted diluted net
earnings per share (non-GAAP)
|
$0.84 to
$0.88
|
|
|
|
% Change Year
Ending
December 31, 2025 vs.
Comparable 2024 Period
|
Core sales growth
(non-GAAP)
|
+Low-to-mid-single
digits
|
|
|
|
Year Ending December
31, 2025
|
Adjusted operating
profit margin (non-GAAP)
|
+25 to 50 basis
points
|
Adjusted diluted net
earnings per share (non-GAAP)
|
$3.60 to
$3.70
|
Free cash flow to net
earnings conversion ratio (non-GAAP)
|
90% to 100%
|
VERALTO
CORPORATION
|
RECONCILIATION OF
GAAP TO NON-GAAP FINANCIAL MEASURES
|
|
Cash Flow and Free
Cash Flow
|
($ in
millions)
|
|
|
|
|
|
|
|
|
|
Three-Month Period
Ended
|
|
Year-over-Year
Change
|
|
Year
Ended
|
|
Year-over-Year
Change
|
|
December 31,
2024
|
|
December 31,
2023
|
|
|
December 31,
2024
|
|
December 31,
2023
|
|
Total Cash
Flows:
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by
operating
activities (GAAP)
|
$
285
|
|
$
263
|
|
|
|
$
875
|
|
$
963
|
|
|
Total cash used in
investing
activities (GAAP)
|
$
(394)
|
|
$
(22)
|
|
|
|
$
(434)
|
|
$
(55)
|
|
|
Total cash provided by
(used in)
financing activities (GAAP)
|
$
(16)
|
|
$
97
|
|
|
|
$
(65)
|
|
$
(135)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free Cash
Flow:
|
|
|
|
|
|
|
|
|
|
|
|
Total cash provided
by
operating activities (GAAP)
|
$
285
|
|
$
263
|
|
~8.5 %
|
|
$
875
|
|
$
963
|
|
~(9.0)%
|
Less: payments for
additions to
property, plant & equipment
(capital expenditures) (GAAP)
|
(22)
|
|
(22)
|
|
|
|
(55)
|
|
(54)
|
|
|
Plus: proceeds from
sales of
property, plant & equipment
(capital disposals) (GAAP)
|
—
|
|
—
|
|
|
|
—
|
|
2
|
|
|
Free cash flow
(non-GAAP)
|
$
263
|
|
$
241
|
|
~9.0 %
|
|
$
820
|
|
$
911
|
|
~(10.0)%
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Cash Flow
to Net
Earnings Ratio (GAAP):
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by
operating
activities (GAAP)
|
$
285
|
|
$
263
|
|
|
|
$
875
|
|
$
963
|
|
|
Net earnings
(GAAP)
|
$
227
|
|
$
200
|
|
|
|
$
833
|
|
$
839
|
|
|
Operating cash flow to
net
earnings conversion ratio
|
1.26
|
|
1.32
|
|
|
|
1.05
|
|
1.15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free Cash Flow to
Net
Earnings Conversion Ratio
(non-GAAP):
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow from
above
(non-GAAP)
|
$
263
|
|
$
241
|
|
|
|
$
820
|
|
$
911
|
|
|
Net earnings
(GAAP)
|
$
227
|
|
$
200
|
|
|
|
$
833
|
|
$
839
|
|
|
Free cash flow to net
earnings
conversion ratio (non-GAAP)
|
1.16
|
|
1.21
|
|
|
|
0.98
|
|
1.09
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
We define free cash
flow as operating cash flows, less payments for additions to
property, plant and equipment
("capital expenditures") plus the proceeds from sales of plant,
property and equipment ("capital disposals").
|
Statement Regarding Non-GAAP Measures
Each of the non-GAAP measures set forth above 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 these measures provide useful information
to investors by offering additional ways of viewing Veralto
Corporation's ("Veralto" or the "Company") results that, when
reconciled to the corresponding GAAP measure, help our
investors:
- with respect to the profitability-related non-GAAP measures,
understand the long-term profitability trends of our business and
compare our profitability to prior and future periods and to our
peers;
- with respect to core sales and related sales measures, identify
underlying growth trends in our business and compare our sales
performance with prior and future periods and to our peers;
and
- with respect to free cash flow and related cash flow measures
(the "FCF Measure"), understand Veralto's ability to generate cash
without external financings, strengthen its balance sheet, invest
in its business and grow its business through acquisitions and
other strategic opportunities (although a limitation of free cash
flow is that it does not take into account the Company's
non-discretionary expenditures, and as a result the entire free
cash flow amount is not necessarily available for discretionary
expenditures).
Management uses these non-GAAP measures to measure the Company's
operating and financial performance.
- The items excluded from the non-GAAP measures set forth above
have been excluded for the following reasons:
- Amortization of Intangible Assets: We exclude the
amortization of acquisition-related intangible assets because the
amount and timing of such charges are significantly impacted by the
timing, size, number and nature of the acquisitions we
consummate. While we have a history of significant
acquisition activity, we do not acquire businesses on a predictable
cycle, and the amount of an acquisition's purchase price allocated
to intangible assets and related amortization term are unique to
each acquisition and can vary significantly from acquisition to
acquisition. Exclusion of this amortization expense
facilitates more consistent comparisons of operating results over
time between our newly acquired and long-held businesses, and with
both acquisitive and non-acquisitive peer companies. We
believe however that it is important for investors to understand
that such intangible assets contribute to sales generation and that
intangible asset amortization related to past acquisitions will
recur in future periods until such intangible assets have been
fully amortized.
- Restructuring Charges: We 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) from the
ongoing productivity improvements that result from application of
the Veralto Enterprise System. Because these restructuring
plans are incremental to the core activities that arise in the
ordinary course of our business and we believe are not indicative
of Veralto's ongoing operating costs in a given period, we exclude
these costs to facilitate a more consistent comparison of operating
results over time.
- Other Adjustments: With respect to the other items
excluded from the profitability-related non-GAAP measures, we
exclude these items because they are of a nature and/or size that
occur with inconsistent frequency, occur for reasons that may be
unrelated to Veralto's commercial performance during the period
and/or we believe that such items may obscure underlying business
trends and make comparisons of long-term performance
difficult.
- Standalone Adjustments: We believe these adjustments
provide additional insight into how our businesses are performing,
on a normalized basis. However, these non-GAAP financial
measures should not be construed as inferring that our future
results will be unaffected by the items for which the measure
adjusts.
- With respect to core operating profit margin changes, in
addition to the explanation set forth in the bullets above relating
to "restructuring charges" and "other adjustments", we exclude the
impact of businesses owned for less than one year (or disposed of
during such period and not treated as discontinued operations)
because the timing, size, number and nature of such transactions
can vary significantly from period to period and may obscure
underlying business trends and make comparisons of long-term
performance difficult.
- With respect to core sales related measures, (1) we exclude the
impact of currency translation because it is not under management's
control, is subject to volatility and can obscure underlying
business trends, and (2) we exclude the effect of acquisitions and
divested product lines because the timing, size, number and nature
of such transactions can vary significantly from period-to-period
and between us and our peers, which we believe may obscure
underlying business trends and make comparisons of long-term
performance difficult.
- With respect to the FCF Measure, we exclude payments for
additions to property, plant and equipment (net of the proceeds
from capital disposals) to demonstrate the amount of operating cash
flow for the period that remains after accounting for the Company's
capital expenditure requirements.
View original content to download
multimedia:https://www.prnewswire.com/news-releases/veralto-reports-fourth-quarter-and-full-year-2025-results-302367881.html
SOURCE Veralto