XML 42 R28.htm IDEA: XBRL DOCUMENT v3.25.2
Reportable Segments (Tables)
6 Months Ended
Jun. 29, 2025
Segment Reporting [Abstract]  
Schedule of Operating Segment Information
Operating Segment Information
Three Months Ended Six Months Ended
 June 29, 2025June 30, 2024June 29, 2025June 30, 2024
 (In thousands)
Smart Infrastructure Solutions
Segment Revenues$306,019 $270,473 $580,069 $504,562 
Affiliate Revenues63 54 93 93 
Segment Cost of Sales(208,827)(188,135)(390,835)(351,560)
Segment Selling, General and Administrative Expenses(50,114)(41,338)(100,506)(78,412)
Segment Research and Development Expenses(10,917)(9,598)(21,462)(17,439)
    Segment EBITDA$36,224 $31,456 $67,359 $57,244 
Segment assets$703,484 $671,250 $703,484 $671,250 
Items excluded from segment measures:
    Depreciation expense$6,928 $6,214 $13,500 $12,519 
    Amortization of intangibles8,556 5,022 17,212 10,741 
    Amortization of software development intangible assets— — 18 — 
    Severance, restructuring, and acquisition integration costs1,747 2,309 2,704 3,899 
Three Months EndedSix Months Ended
 June 29, 2025June 30, 2024June 29, 2025June 30, 2024
 (In thousands)
Automation Solutions
Segment Revenues$365,973 $333,863 $716,784 $635,449 
Affiliate Revenues305 102 633 501 
Segment Cost of Sales(192,814)(177,420)(378,765)(336,498)
Segment Selling, General and Administrative Expenses(72,843)(70,400)(146,967)(136,817)
Segment Research and Development Expenses(22,375)(18,408)(40,114)(36,153)
    Segment EBITDA$78,246 $67,737 $151,571 $126,482 
Segment assets$850,170 $762,736 $850,170 $762,736 
Items excluded from segment measures:
    Depreciation expense$8,726 $7,363 $16,050 $14,523 
    Amortization of intangibles4,914 4,918 9,533 10,008 
    Amortization of software development intangible assets2,943 2,464 5,538 5,177 
    Severance, restructuring, and acquisition integration costs1,092 1,684 1,833 4,306 
    Adjustments related to acquisitions and divestitures286 298 584 596 
Three Months EndedSix Months Ended
June 29, 2025June 30, 2024June 29, 2025June 30, 2024
(In thousands)
Total Segments
Segment Revenues$671,992 $604,336 $1,296,853 $1,140,011 
Affiliate Revenues368 156 726 594 
Segment Cost of Sales(401,641)(365,555)(769,600)(688,058)
Segment Selling, General and Administrative Expenses(122,957)(111,738)(247,473)(215,229)
Segment Research and Development Expenses(33,292)(28,006)(61,576)(53,592)
    Segment EBITDA$114,470 $99,193 $218,930 $183,726 
Segment assets$1,553,654 $1,433,986 $1,553,654 $1,433,986 
Items excluded from segment measures:
    Depreciation expense$15,654 $13,577 $29,550 $27,042 
    Amortization of intangibles13,470 9,940 26,745 20,749 
    Amortization of software development intangible assets2,943 2,464 5,556 5,177 
  Severance, restructuring, and acquisition integration costs 2,839 3,993 4,537 8,205 
    Adjustments related to acquisitions and divestitures286 298 584 596 
Schedule of Reconciliation of Total Reportable Segments' Revenues and EBITDA to Consolidated Revenues and Consolidated Income Before Taxes
The following table is a reconciliation of the total of the reportable segments’ Revenues and EBITDA to consolidated revenues and consolidated income before taxes, respectively.
 Three Months EndedSix Months Ended
 June 29, 2025June 30, 2024June 29, 2025June 30, 2024
 (In thousands)
Total Segment and Consolidated Revenues$671,992 $604,336 $1,296,853 $1,140,011 
Total Segment EBITDA$114,470 $99,193 $218,930 $183,726 
  Depreciation expense(15,654)(13,577)(29,550)(27,042)
  Amortization of intangibles(13,470)(9,940)(26,745)(20,749)
  Severance, restructuring, and acquisition integration costs (1)(2,839)(3,993)(4,537)(8,205)
  Amortization of software development intangible assets(2,943)(2,464)(5,556)(5,177)
  Adjustments related to acquisitions and divestitures (2)(286)(298)(584)(596)
  Eliminations(42)(9)(96)(25)
Consolidated operating income79,236 68,912 151,862 121,932 
  Interest expense, net(12,200)(9,017)(22,304)(16,599)
  Total non-operating pension benefit (cost)(364)230 (805)461 
Consolidated income before taxes $66,672 $60,125 $128,753 $105,794 
(1) Includes costs associated with acquisitions and manufacturing footprint actions.
(2) Adjustments related to acquisitions and divestitures include fair value adjustments of acquired assets.