Earnings release
Page 1
NONTIER ™ Powering the way the world moves Vontier Reports Strong Second Quarter Results and Raises Full Year Adjusted EPS Guidance Second Quarter 2026 Results • Sales of $ 756.7 million , down 2.2 % vs. prior year ; Core sales down 0.2 % year - over - year • • GAAP diluted net EPS of $ 0.20 ; Adjusted diluted net EPS of $ 0.89 Operating cash flow was $ 116.3 million ; Adjusted free cash flow was $ 97.6 million , representing 79 % adjusted free cash flow conversion 2026 Outlook • Initiates Q3 2026 guidance for adjusted diluted net EPS of $ 0.82 to $ 0.86 • Raises FY 2026 guidance for adjusted diluted net EPS of $ 3.45 to $ 3.55 RALEIGH , North Carolina , August 6 , 2026 -- Vontier Corporation ( NYSE : VNT ) , a leading global provider of critical technologies and solutions to connect , manage and scale the mobility ecosystem , today announced results for the second quarter ended July 3 , 2026 . Reported sales in the second quarter decreased 2.2 % year - over - year to $ 756.7 million . Core sales decreased 0.2 % as healthy demand for convenience retail solutions , including fueling , payment and asset management technologies , was offset by a year - over - year headwind related to shipment timing . Operating profit of $ 146.7 million increased 7.6 % from the prior year , and operating profit margin increased approximately 180 basis points , to 19.4 % . Adjusted operating profit of $ 173.8 million increased 6.4 % from the prior year and adjusted operating profit margin increased 190 basis points to 23.0 % . Net earnings were $ 27.4 million , and adjusted net earnings were $ 124.3 million , resulting in GAAP diluted net earnings per share of $ 0.20 and adjusted diluted net earnings per share of $ 0.89 . " Vontier delivered a solid second quarter , with results ahead of our expectations , " said Mark Morelli , President and Chief Executive Officer . “ With solid bookings growth , a building pipeline supported by new product launches , and constructive end markets , we are confident in our growth outlook for the third quarter and balance of the year . We are also making measurable progress on our cost savings program , which is running ahead of plan . Our focus on disciplined execution and capital allocation has enabled us to increase our full - year adjusted EPS guidance and reflects our commitment to creating long - term shareholder value . "
Page 2
2 Segment Results Environmental & Fueling Solutions Q2 2026 Q2 2025 Change Sales ($M) $366.2 $361.6 1.3% Segment Operating Profit ($M) $115.6 $105.7 9.4% Segment Operating Profit Margin 31.6% 29.2% 240bps Environmental & Fueling Solutions reported sales increased 1.3% versus the prior year. Core sales increased 4.6%, led by strong demand for fuel dispensing equipment and aftermarket parts. Segment operating profit margin increased 240 basis points including a discrete benefit related to a tariff refund, volume leverage and ongoing simplification initiatives. Mobility Technologies Q2 2026 Q2 2025 Change Sales(a) ($M) $262.9 $280.2 (6.2)% Segment Operating Profit ($M) $55.3 $53.5 3.4% Segment Operating Profit Margin 21.0% 19.1% 190bps (a) Includes $21.2 million and $19.1 million of intersegment sales for Q2 2026 and Q2 2025, respectively, that are eliminated in consolidation. Mobility Technologies reported sales decreased 6.2% versus the prior year. Core sales declined 4.9% year-over-year, reflecting lower shipments of vehicle identification solutions compared with the prior year, partially offset by healthy demand for convenience retail payment and asset management technologies. Segment operating profit margin increased 190 basis points year-over-year, driven primarily by cost savings associated with simplification initiatives, including lower R&D expense. Repair Solutions Q2 2026 Q2 2025 Change Sales ($M) $148.8 $150.8 (1.3)% Segment Operating Profit ($M) $28.3 $31.4 (9.9)% Segment Operating Profit Margin 19.0% 20.8% -180bps Repair Solutions reported sales decreased 1.3% versus the prior year. Core sales also decreased 1.3% reflecting ongoing macroeconomic pressures impacting service technicians’ discretionary spending. Segment operating profit margin declined 180 basis points year-over-year due to unfavorable price and mix, as well as higher investments versus the prior year.
Page 3
3 Other Items • Closed the divestiture of Teletrac Navman and received cash proceeds of $85 million. • Increased share repurchase authorization to $1.0 billion. • Repurchased 4.4 million shares for $130 million during the quarter; Year-to-date, share repurchases total 6.2 million shares for $200 million. • Net leverage ratio ended Q2 at 2.3X 2026 Outlook • Total sales of $3,000 to $3,050 million; Core sales growth midpoint of approximately 3% • Adjusted operating profit margin expansion of approximately 100 basis points year-over-year at the midpoint • Adjusted diluted net EPS in the range of $3.45 to $3.55 • Adjusted free cash flow conversion of approximately 95% Q3 2026 Outlook • Total sales of $720 to $735 million; Core sales growth of approximately 5% • Adjusted operating profit margin expansion of approximately 110 basis points year-over-year at the midpoint • Adjusted diluted net EPS in the range of $0.82 to $0.86 Conference Call Details Vontier will discuss results and outlook during its quarterly investor conference call today starting at 8:30 a.m. ET. A link to the live webcast can be found here. Additionally, the webcast and an accompanying slide presentation can be found on the “Investors” section of Vontier’s website, www.vontier.com, under “Events & Presentations.” A replay of the webcast will be available at the same location shortly after the conclusion of the presentation.
Page 4
4 ABOUT VONTIER Vontier (NYSE: VNT) is a global industrial technology company uniting productivity, automation and multi- energy technologies to meet the needs of a rapidly evolving, more connected mobility ecosystem. Leveraging leading market positions, decades of domain experti se and unparalleled portfolio breadth, Vontier powers the way the world moves – delivering smart, safe and sustainable solutions to our customers and the planet. Vontier has a culture of continuous improvement and innovation built upon the foundation of th e Vontier Business System and embraced by colleagues worldwide. Additional information about Vontier is available on the Company’s website at www.vontier.com. NON-GAAP FINANCIAL MEASURES In addition to the financial measures prepared in accordance with generally accepted accounting principles (GAAP), this earnings release also references “core sales growth,” “adjusted operating profit,” “adjusted operating profit margin,” “adjusted net earnings,” “adjusted diluted net earnings per share,” “free cash flow,” “adjusted free cash flow”, “adjusted free cash flow conversion,” “EBITDA,” “adjusted EBITDA,” “net debt,” and “net leverage ratio” which are non-GAAP financial measures. The reasons why we believe these measures, when used in conjunction with the GAAP financial measures, provide useful information to investors, how management uses such non-GAAP financial measures, a reconciliation of these measures to the most directly comparable GAAP measures and other information relating to these measures are included in the supplemental reconciliation schedule attached. The non-GAAP financial measures should not be considered in isolation or as a substitute for the GAAP financial measures, but should instead be read in conjunction with the GAAP financial measures. The non-GAAP financial measures used by Vontier in this release may be different from similarly-titled non-GAAP measures used by other companies. FORWARD-LOOKING STATEMENTS This release contains forward-looking statements within the meaning of the federal securities laws. These statements include, but are not limited to statements regarding Vontier Corporation’s (the “Company’s”) business and acquisition opportunities, anticipated sales growth, anticipated adjusted operating profit margin expansion, anticipated adjusted diluted net earnings per share, anticipated adjusted free cash flow conversion, and anticipated earnings growth, and any other statements identified by their use of words like “anticipate,” “expect,” “believe,” “outlook,” “guidance,” or “will” or other words of similar meaning. There are a number of important risks and uncertainties that could cause actual results, developments and business decisions to differ materially from those suggested or indicated by such forward-looking statements and you should not place undue reliance on any such forward-looking statements. These risks and uncertainties include, among other things, deterioration of or instability in the economy, the markets we serve, changes in U.S. and international geopolitics, including trade policies, volatility in financial markets, contractions or lower growth rates and cyclicality of markets we serve, competition, changes in industry standards and governmental policies and regulations that may adversely impact demand for our products or our costs, our ability to successfully identify, consummate, integrate and realize the anticipated value of appropriate acquisitions and successfully complete divestitures and other dispositions, our ability to develop and successfully market new products, software, and services and expand into new markets, the potential for improper conduct by our employees, agents or business partners, impact of divestitures, contingent liabilities relating to acquisitions and divestitures,
Page 5
5 impact of changes to tax laws, our compliance with changes in applicable laws and regulations, risks relating to global economic, political, war or hostility, public health, legal, compliance and business factors, risks relating to potential impairment of goodwill and other intangible assets, currency exchange rates, tax audits and changes in our tax rate and income tax liabilities, the impact of our debt obligations on our operations, litigation and other contingent liabilities including intellectual property and environmental, health and safety matters, our ability to adequately protect our intellectual property rights, risks relating to product, service or software defects, product liability and recalls, risks relating to product manufacturing, our relationships with and the performance of our channel partners, commodity costs and surcharges, our ability to adjust purchases and manufacturing capacity to reflect market conditions, reliance on sole sources of supply, security breaches or other disruptions of our information technology systems, adverse effects of restructuring activities, impact of changes to U.S. GAAP , labor matters, and disruptions relating to man-made and natural disasters. Additional information regarding the factors that may cause actual results to differ materially from these forward-looking statements is available in our SEC filings, including our Annual Report on Form 10-K for the year ended December 31, 2025. These forward-looking statements represent Vontier’s beliefs and assumptions only as of the date of this release and Vontier 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. CONTACTS INVESTOR RELATIONS: Ryan Edelman Vice President, Investor Relations +1 (984) 238-1929 ryan.edelman@vontier.com
Page 6
6 VONTIER CORPORATION AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (in millions) (unaudited) July 3, 2026 December 31, 2025 ASSETS Current assets: Cash and cash equivalents $ 265.8 $ 492.2 Accounts receivable, net 559.7 527.4 Inventories 323.0 326.5 Prepaid expenses and other current assets 131.2 145.7 Total current assets 1,279.7 1,491.8 Property, plant and equipment, net 144.3 129.5 Operating lease right-of-use assets 27.2 34.4 Long-term financing receivables, net 280.0 285.0 Other intangible assets, net 327.9 412.4 Goodwill 1,651.9 1,757.6 Other assets 320.0 258.1 Total assets $ 4,031.0 $ 4,368.8 LIABILITIES AND EQUITY Current liabilities: Short-term borrowings and current portion of long-term debt $ 304.8 $ 502.2 Trade accounts payable 356.4 361.6 Current operating lease liabilities 11.8 14.3 Accrued expenses and other current liabilities 348.8 410.4 Total current liabilities 1,021.8 1,288.5 Long-term operating lease liabilities 19.3 24.8 Long-term debt 1,595.2 1,594.2 Other long-term liabilities 195.2 210.1 Total liabilities 2,831.5 3,117.6 Commitments and Contingencies Equity: Preferred stock — — Common stock — — Treasury stock (1,131.6) (929.8) Additional paid-in capital 120.3 111.7 Retained earnings 2,045.1 1,930.5 Accumulated other comprehensive income 158.9 131.8 Total Vontier stockholders’ equity 1,192.7 1,244.2 Noncontrolling interests 6.8 7.0 Total equity 1,199.5 1,251.2 Total liabilities and equity $ 4,031.0 $ 4,368.8
Page 7
7 VONTIER CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF EARNINGS (in millions, except per share amounts) (unaudited) Three Months Ended Six Months Ended July 3, 2026 June 27, 2025 July 3, 2026 June 27, 2025 Sales $ 756.7 $ 773.5 $ 1,507.3 $ 1,514.6 Operating costs and expenses: Cost of sales, excluding amortization of acquisition-related intangible assets (391.7) (403.1) (790.0) (794.0) Selling, general and administrative expenses (167.6) (167.3) (326.6) (327.6) Research and development expenses (35.1) (47.5) (76.5) (87.7) Amortization of acquisition-related intangible assets (15.6) (19.2) (32.7) (38.8) Operating profit 146.7 136.4 281.5 266.5 Non-operating income (expense), net: Interest expense, net (16.6) (15.6) (30.3) (30.7) Loss on sale of business (86.2) — (86.2) — Other non-operating expense, net (0.1) (0.1) (0.1) (4.0) Earnings before income taxes 43.8 120.7 164.9 231.8 Provision for income taxes (16.4) (28.8) (43.2) (52.0) Net earnings $ 27.4 $ 91.9 $ 121.7 $ 179.8 Net earnings per share: Basic $ 0.20 $ 0.62 $ 0.86 $ 1.21 Diluted $ 0.20 $ 0.62 $ 0.86 $ 1.21 Weighted average shares outstanding: Basic 139.6 147.7 140.7 148.3 Diluted 139.8 148.2 141.2 148.8
Page 8
8 VONTIER CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS (in millions) (unaudited) Six Months Ended July 3, 2026 June 27, 2025 Cash flows from operating activities: Net earnings $ 121.7 $ 179.8 Non-cash items: Depreciation expense 25.5 25.7 Amortization of acquisition-related intangible assets 32.7 38.8 Stock-based compensation expense 16.4 16.1 Loss on sale of business 86.2 — Change in deferred income taxes 3.9 (9.7) Other non-cash items 1.9 11.6 Change in accounts receivable and long-term financing receivables, net (52.2) 17.5 Change in other operating assets and liabilities (73.3) (69.4) Net cash provided by operating activities 162.8 210.4 Cash flows from investing activities: Proceeds from sale of business, net of cash provided 77.2 — Cash paid for acquisitions — (10.3) Payments for additions to property, plant and equipment (43.1) (34.4) Proceeds from sale of property, plant and equipment — 0.1 Cash paid for equity investments (1.5) (0.1) Proceeds from sale of equity investments 1.0 — Net cash provided by (used in) investing activities 33.6 (44.7) Cash flows from financing activities: Proceeds from issuance of short-term debt 300.0 — Proceeds from issuance of long-term debt 70.0 83.3 Repayment of long-term debt (570.0) (133.3) Net proceeds from (repayments of) short-term borrowings 3.0 (1.4) Payments for debt issuance costs (0.4) (2.3) Payments of common stock cash dividend (7.1) (7.4) Purchases of treasury stock (200.0) (105.1) Proceeds from stock option exercises 2.4 3.1 Other financing activities (16.8) (11.5) Net cash used in financing activities (418.9) (174.6) Effect of exchange rate changes on cash and cash equivalents (3.9) 16.7 Net change in cash and cash equivalents (226.4) 7.8 Beginning balance of cash and cash equivalents 492.2 356.4 Ending balance of cash and cash equivalents $ 265.8 $ 364.2
Page 9
9 VONTIER CORPORATION AND SUBSIDIARIES SEGMENT FINANCIAL SUMMARY (in millions) (unaudited) Three Months Ended Six Months Ended July 3, 2026 June 27, 2025 July 3, 2026 June 27, 2025 Sales Environmental & Fueling Solutions $ 366.2 $ 361.6 $ 711.0 691.4 Mobility Technologies 262.9 280.2 532.2 $ 550.7 Repair Solutions 148.8 150.8 301.7 303.8 Intersegment eliminations (21.2) (19.1) (37.6) (31.3) Total Vontier Sales $ 756.7 $ 773.5 $ 1,507.3 $ 1,514.6 Segment Operating Profit Environmental & Fueling Solutions $ 115.6 $ 105.7 $ 217.5 $ 203.2 Mobility Technologies 55.3 53.5 100.0 105.4 Repair Solutions 28.3 31.4 58.7 64.6 Segment Operating Profit Margin Environmental & Fueling Solutions 31.6% 29.2% 30.6% 29.4% Mobility Technologies 21.0% 19.1% 18.8% 19.1% Repair Solutions 19.0% 20.8% 19.5% 21.3% Operating Profit & Adjusted Operating Profit Operating Profit (GAAP) $ 146.7 $ 136.4 $ 281.5 $ 266.5 Operating Profit Margin (GAAP) 19.4% 17.6% 18.7% 17.6% Adjusted Operating Profit (Non-GAAP) $ 173.8 $ 163.4 $ 331.4 $ 324.0 Adjusted Operating Profit Margin (Non- GAAP) 23.0% 21.1% 22.0% 21.4%
Page 10
10 VONTIER CORPORATION AND SUBSIDIARIES RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES AND OTHER INFORMATION Core Sales Growth We define core sales growth as the change in total sales calculated according to GAAP but excluding (i) sales from acquired and certain divested businesses; (ii) the impact of currency translation; and (iii) certain other items. • References to sales attributable to acquisitions or acquired businesses refer to GAAP sales from acquired businesses recorded prior to the first anniversary of the acquisition less the amount of sales attributable to certain divested or exited businesses or product lines not considered discontinued operations. • The portion of sales attributable to the impact of currency translation is calculated as the difference between (a) the period-to-period change in sales (excluding sales from acquired businesses) and (b) the period-to-period change in sales, including foreign operations, (excluding sales from acquired businesses) after applying the current period foreign exchange rates to the prior year period. • The portion of sales attributable to other items is calculated as the impact of those items which are not directly correlated to core sales which do not have an impact on the current or comparable period. Core sales growth should be considered in addition to, and not as a replacement for or superior to, total sales, and may not be comparable to similarly titled measures reported by other companies. Management believes that reporting the non-GAAP financial measure of core sales growth provides useful information to investors by helping identify underlying growth trends in our business and facilitating easier comparisons of our sales performance with our performance in prior and future periods and to our peers. We exclude the effect of acquisitions and certain divestiture-related items because the nature, size and number of such transactions can vary dramatically from period to period and between us and our peers. We exclude the effect of currency translation and certain other items from core sales because these items are either not under management’s control or relate to items not directly correlated to core sales growth. Management believes the exclusion of these items from core sales growth may facilitate assessment of underlying business trends and may assist in comparisons of long-term performance. Adjusted Operating Profit and Adjusted Operating Profit Margin Adjusted operating profit refers to operating profit calculated in accordance with GAAP , but excluding amortization of acquisition-related intangible assets, costs associated with restructurings including one- time termination benefits and related charges and impairment and other charges associated with facility closure, contract termination and other related activities, and the related impact of certain divested or exited businesses or product lines not considered discontinued operations ("Restructuring- and divestiture-related adjustments"), transaction- and deal-related costs, asbestos-related adjustments associated with certain divested businesses, one-time costs related to the separation, amortization of acquisition-related inventory fair value step-up, gains and losses on sale of property, and other charges which represent charges incurred that are not part of our core operating results (“Other charges”). Adjusted operating profit margin refers to adjusted operating profit divided by GAAP sales.
Page 11
11 Adjusted Net Earnings and Adjusted Diluted Net Earnings per Share Adjusted net earnings refers to net earnings calculated in accordance with GAAP , but excluding on a pretax basis amortization of acquisition-related intangible assets, Restructuring- and divestiture-related adjustments, transaction- and deal-related costs, asbestos-related adjustments associated with certain divested businesses, one-time costs related to the separation, amortization of acquisition-related inventory fair value step-up, gains and losses on sale of property, Other charges, non-cash write-offs of deferred financing costs, gains and losses on sale of businesses and gains and losses on investments, including the tax effect of these adjustments and other tax adjustments. The tax effect of such adjustments was calculated by applying our estimated adjusted effective tax rate to the pretax amount of each adjustment. Adjusted diluted net earnings per share refers to adjusted net earnings divided by the weighted average diluted shares outstanding. Free Cash Flow, Adjusted Free Cash Flow and Adjusted Free Cash Flow Conversion Free cash flow refers to cash flow from operations calculated according to GAAP but excluding capital expenditures. Adjusted free cash flow refers to free cash flow adjusted for cash received from the sale of property, plant and equipment and cash paid for Restructuring- and divestiture-related adjustments, transaction- and deal-related costs and Other charges. Adjusted free cash flow conversion refers to adjusted free cash flow divided by adjusted net earnings. Net Leverage Ratio, EBITDA and Adjusted EBITDA EBITDA refers to net earnings calculated in accordance with GAAP , excluding interest, taxes, depreciation and amortization of acquisition-related intangible assets. Adjusted EBITDA refers to EBITDA adjusted for Restructuring- and divestiture-related adjustments, transaction- and deal-related costs, asbestos-related adjustments associated with certain divested businesses, one-time costs related to the separation, amortization of acquisition-related inventory fair value step-up, gains and losses on sale of property, Other charges, non-cash write-offs of deferred financing costs, gains and losses on sale of businesses and gains and losses on investments. Net leverage ratio refers to net debt divided by Adjusted EBITDA. Management believes that these non-GAAP financial measures provide useful information to investors by reflecting additional ways of viewing aspects of our operations that, when reconciled to the corresponding GAAP measure, help our investors to understand the long-term profitability trends of our business, and facilitate comparisons of our profitability to prior and future periods and to our peers. These non-GAAP measures should be considered in addition to, and not as a replacement for or superior to, the comparable GAAP measures, and may not be comparable to similarly titled measures reported by other companies. A reconciliation of each of the projected Core Sales Growth, Adjusted Operating Profit Margin, Adjusted Diluted Net Earnings Per Share and Adjusted Free Cash Flow Conversion, which are forward-looking non-GAAP financial measures, to the most directly comparable GAAP financial measure, is not provided because the company is unable to provide such reconciliation without unreasonable effort. The inability to provide each reconciliation is due to the unpredictability of the amounts and timing of events affecting the items we exclude from the non-GAAP measure.
Page 12
12 Components of Sales Growth % Change Three Months Ended July 3, 2026 vs. Comparable 2025 Period Environmental & Fueling Solutions Mobility Technologies Repair Solutions Total Total Sales Growth (GAAP) 1.3% (6.2)% (1.3)% (2.2)% Core sales growth (Non-GAAP) 4.6% (4.9)% (1.3)% (0.2)% Acquisitions and divestitures (Non- GAAP) (3.7)% (2.0)% —% (2.5)% Currency exchange rates (Non- GAAP) 0.4% 0.7% —% 0.5% % Change Six Months Ended July 3, 2026 vs. Comparable 2025 Period Environmental & Fueling Solutions Mobility Technologies Repair Solutions Total Total Sales Growth (GAAP) 2.8% (3.4)% (0.7)% (0.5)% Core sales growth (Non-GAAP) 5.3% (3.1)% (0.7)% 0.7% Acquisitions and divestitures (Non- GAAP) (3.6)% (1.7)% —% (2.3)% Currency exchange rates (Non- GAAP) 1.1% 1.4% —% 1.1%
Page 13
13 Reconciliation of Operating Profit to Adjusted Operating Profit Three Months Ended Six Months Ended $ in millions July 3, 2026 June 27, 2025 July 3, 2026 June 27, 2025 Operating Profit (GAAP) $ 146.7 $ 136.4 $ 281.5 $ 266.5 Amortization of acquisition-related intangible assets 15.6 19.2 32.7 38.8 Restructuring- and divestiture-related adjustments 4.5 2.6 9.3 13.5 Transaction- and deal-related costs 0.5 1.2 1.2 2.1 Asbestos-related adjustments 6.5 4.0 6.7 3.3 Other charges — — — (0.2) Adjusted Operating Profit (Non-GAAP) $ 173.8 $ 163.4 $ 331.4 $ 324.0 Operating Profit Margin (GAAP) 19.4% 17.6% 18.7% 17.6% Adjusted Operating Profit Margin (Non- GAAP) 23.0% 21.1% 22.0% 21.4%
Page 14
14 Reconciliation of Net Earnings to Adjusted Net Earnings Three Months Ended Six Months Ended ($ in millions) July 3, 2026 June 27, 2025 July 3, 2026 June 27, 2025 Net Earnings (GAAP) $ 27.4 $ 91.9 $ 121.7 $ 179.8 Amortization of acquisition-related intangible assets 15.6 19.2 32.7 38.8 Restructuring- and divestiture-related adjustments 4.5 2.6 9.3 13.5 Transaction- and deal-related costs 0.5 1.2 1.2 2.1 Asbestos-related adjustments 6.5 4.0 6.7 3.3 Other charges — — 0.3 (0.2) Non-cash write-off of deferred financing costs — — — 0.2 Loss on sale of business 86.2 — 86.2 — Loss (gain) on equity investments 0.1 — (0.3) 3.6 Tax effect of the Non-GAAP adjustments and other tax adjustments (16.5) (2.2) (19.9) (9.5) Adjusted Net Earnings (Non-GAAP) $ 124.3 $ 116.7 $ 237.9 $ 231.6 Diluted weighted average shares outstanding 139.8 148.2 141.2 148.8 Diluted Net Earnings Per Share (GAAP) $ 0.20 $ 0.62 $ 0.86 $ 1.21 Adjusted Diluted Net Earnings Per Share (Non-GAAP) $ 0.89 $ 0.79 $ 1.68 $ 1.56
Page 15
15 Reconciliation of Operating Cash Flow to Free Cash Flow, Adjusted Free Cash Flow, and Adjusted Free Cash Flow Conversion Three Months Ended Six Months Ended ($ in millions) July 3, 2026 June 27, 2025 July 3, 2026 June 27, 2025 Operating Cash Flow (GAAP) $ 116.3 $ 100.0 $ 162.8 $ 210.4 Less: Purchases of property, plant & equipment (capital expenditures) (21.4) (16.7) (43.1) (34.4) Free Cash Flow (Non-GAAP) $ 94.9 $ 83.3 $ 119.7 $ 176.0 Restructuring- and divestiture- related adjustments 1.2 5.0 3.7 7.1 Transaction- and deal-related costs 1.5 0.1 2.2 0.9 Proceeds from sale of property, plant and equipment — 0.1 — 0.1 Adjusted Free Cash Flow (Non- GAAP) $ 97.6 $ 88.5 $ 125.6 $ 184.1 Adjusted Net Earnings (Non- GAAP) $ 124.3 $ 116.7 $ 237.9 $ 231.6 Adjusted Free Cash Flow Conversion (Non-GAAP) 78.5% 75.8% 52.8% 79.5%
Page 16
16 Net Leverage Ratio and Reconciliation from Net Earnings to EBITDA to Adjusted EBITDA Total Debt $ 1,905.1 Less: Cash (265.8) Net Debt $ 1,639.3 Adjusted EBITDA (Non-GAAP) $ 714.3 Net Leverage Ratio 2.3 Three Months Ended LTM ($ in millions) July 3, 2026 July 3, 2026 Net Earnings (GAAP) $ 27.4 $ 348.0 Interest expense, net 16.6 59.4 Income tax expense 16.4 93.3 Depreciation and amortization expense 26.3 118.9 EBITDA (Non-GAAP) $ 86.7 $ 619.6 Restructuring- and divestiture-related adjustments 4.5 13.3 Transaction- and deal-related costs 0.5 2.6 Asbestos-related adjustments 6.5 3.1 Other charges — (0.9) Loss on sale of business 86.2 82.7 Loss (gain) on equity investments 0.1 (6.1) Adjusted EBITDA (Non-GAAP) $ 184.5 $ 714.3