Key Takeaways
- S&P Global Ratings is testing U.S. capital goods companies' credit ratios for a stress scenario, which could include lower volumes, price incentives, and persistently high costs.
- About 60% of issuers we tested have ample buffer in credit ratios to withstand downside rating pressure in our stress scenario.
- About 20% of credits are most at risk of a downgrade because ratios are already over our thresholds, and a stress scenario could worsen those for another year.
- Another 20% of credits could face downward pressure in a steeper or longer downturn in U.S. manufacturing, but these stories would likely take until 2024 or 2025 to play out.
S&P Global Ratings is testing U.S. capital goods companies' credit ratios for a stress scenario, which could erode revenues and margins while elevated working capital drags on cash flow. Onshoring, energy transition, fiscal priorities, and a recovery in aerospace provide a solid baseload of demand for U.S. manufacturing, so our stress scenario is a purposeful departure from this favorable industry narrative. In total, our findings indicate about 20% of the U.S. capital goods portfolio are most at risk of a downgrade, because they are already over our downgrade ratio thresholds, and a stress scenario could worsen those ratios for another year. Another 20% of companies, potentially higher up the ratings spectrum, could face downward pressure in case of a steeper or longer downturn, but these credit stories would likely take until 2024 or 2025 to play out. About 60% of issuers' ratios would withstand our stress case comfortably in 2023 and 2024. In this report, we outline our findings.
Two Years Of Profit Recovery Provides A Buffer For Credit Ratios
Revenues and profits for U.S. capital goods manufacturers were stronger in 2022, with last 12 months (LTM) EBITDA up 5%-10% for the entire industry. We estimate aggregate S&P Global Ratings-adjusted debt to EBITDA will close out 2022 at 2.3x, slightly lower than 2.4x in 2021, even though companies used significant amounts of cash for capital investments and acquisitions.
Debt levels in U.S. capital goods were higher in 2022, up 13% since 2020 to $272 billion, and supported by commensurately good EBITDA growth. Nevertheless, this higher debt quantum could stretch leverage ratios portfolio-wide if earnings decline without a countercyclical boost in cash flow for debt reduction. We're already anticipating about 5%-10% downgrades in 2023 with our 15% portfolio-wide negative outlook bias, which is concentrated mostly among smaller speculative-grade companies.
Context is important: A one-notch downgrade for an investment-grade issuer is unusual, with only about 5%-8% of these issuers downgraded one notch in any given year (Default, Transition, and Recovery: 2021 Annual U.S. Corporate Default And Rating Transition Study May 11, 2022). For investment-grade credits, a one-notch downgrade likely incorporates a year or two of outlook horizon and some clear financial policy or strategic choices with the attendant changes in capital markets positions. A one-notch downgrade for a 'BB' category issuer is more frequent, and probably incorporates some combination of earnings volatility, persistent competitive pressure, and stretched credit ratios. A one-notch downgrade in the 'B' category is an emerging indication of capital structure strain, which could be critical as 2024 and 2025 maturities loom for 2017 and 2018 vintage leveraged buyouts (LBOs). Most companies with negative outlooks in U.S. capital goods are concentrated among the most highly leveraged issuers, which rely on the follow-through of acquisition revenue and profit synergies to improve earnings and leverage in 2023. The single 'B' category is characterized by narrow business models often exposed to discretionary end markets and relatively high debt usage.
We Have Identified Two Cohorts Of Relative Risk In U.S. Capital Goods
The sample of 45 capital goods companies we examine spans the rating spectrum and covers a breadth of activities, including the manufacture of industrial machinery and systems, heavy equipment, and electronic components; the distribution of these capital items; and equipment rental companies. This portfolio excludes aerospace and defense manufacturers specifically, even though many of these companies have significant exposure to that sector. The portfolio of capital goods issuers we rate in the U.S. amounts to more than $1 trillion of equity market capitalization and almost $300 billion of debt. We have identified two cohorts that face the highest relative risk.
Cohort 1: Stretched ratios now breach downgrade thresholds in 2023. The 20% of companies that are above our downgrade thresholds today depend on some combination of higher earnings or debt reduction in the next year to strengthen credit measures despite economic headwinds. About half of these issuers already have a negative outlook, and they would be most exposed to downgrades if their business or financial fortunes don't improve this year in line with our base-case assumptions.
Table 1
Issuers With Stretched Ratios In Late 2022 | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
U.S. Capital Goods Leverage Stress Test | ||||||||||||
Company Name | Rating | Downgrade Threshold (Debt/EBITDA x or FFO/Debt %) | LTM Key Metrics | 2023F Key Metrics (Base Case) | 2023F Key Metric (Stress Case) | |||||||
3M Co. |
A+/Watch Neg | 2x, FOCF/Debt <25% | 2.1x | 2.0x | 2.3x | |||||||
CIRCOR International Inc. |
B-/Negative | Persistently negative FOCF Constrained liquidity/covenants | 7.1x | Low to mid 6x | 7.5x | |||||||
Enersys |
BB+/Stable | 3x | 3.4x | 2.9x | 3.5x | |||||||
Flowserve Corp. |
BBB-/Stable | 3x | 4.0x | 2.5-3x | 4.0x | |||||||
General Electric Co. |
BBB+/Stable | 3x | 4.9x | 2x-2.5x | 3.4x | |||||||
Hyster-Yale Materials Handling Inc. |
B-/Negative | Liquidity materially declines because of weakened operating performance. | N.M. | 6.5x-7.5x | N.M. | |||||||
Parker-Hannifin Corp. |
BBB+/Negative | 3x | 3.3x | 3.25x-3.5x | 3.5x-3.75x | |||||||
Park-Ohio Industries Inc. |
B-/Stable | constrained liquidity due to continued negative FOCF, and/or reduced borrowing capacity under ABL. | 11.8x | 6.1x | 12.1x | |||||||
Rockwell Automation Inc. |
A/Negative | 2x | 2.4x | low 2x | low 2x | |||||||
Source: S&P Global Ratings. |
Cohort 2: Less buffer now tests downgrade thresholds in 2024. The 20% of companies that could breach our thresholds in a stress scenario would mostly begin with outlook revisions in 2023 if a downside emerges rapidly, with downgrades possible in 2024 or 2025. We'd probably need to see an unusually deep downturn in EBITDA of 20% that extends beyond 2023 for this group of credits to cross our downside ratio thresholds, which wouldn't happen until 2024 considering the generally good momentum today. Most of these credits have stable outlooks, so we would expect about a year of outlook revisions before downgrades if the stress scenario unfolds.
Table 2
Issuers With Stretched Ratios In A 2023-2024 Stress Scenario | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
U.S. Capital Goods Leverage Stress Test | ||||||||||||
Company Name | Rating | Downgrade Threshold (Debt/EBITDA x or FFO/Debt %) | LTM Key Metrics | 2023F Key Metrics (Base Case) | 2023F Key Metric (Stress Case) | |||||||
Columbus McKinnon Corp. |
B+/Stable | 5x | 4.0x | 3.9x | 5.3x | |||||||
Cummins Inc. |
A+/Stable/A-1 | 1.5x | 1.7x | 1.0x | 1.2x-1.4x | |||||||
Leggett & Platt Inc. |
BBB/Stable | 3x | 2.8x | 2.6x | 3x | |||||||
Oshkosh Corp. |
BBB/Stable | 2x | 1.7x | 1x | 2.9x | |||||||
Otis Worldwide Corp. |
BBB/Stable | 3x | 2.8x | 2.5x-2.9x | Low 3x | |||||||
Regal Rexnord Corporation |
BB+/Stable | 4.0x | N.A. (new issuer) | Low 4x | High 4x/Low 5x | |||||||
Resideo Technologies Inc. |
BB+/Stable | 3x | 2.6x | 2.5x | 3.1x | |||||||
Tennant Co. |
BB/Stable | 3x | 2.0x | 2.2x | 2.9x | |||||||
Manitowoc Co. Inc. (The) |
B/Stable | 6.5x | 5.1x | 4.5-5.0x | 6.5-7.0x | |||||||
Source: S&P Global Ratings. |
Some credits in these two cohorts have temporarily high debt for strategic transactions, and some are experiencing an earnings lag after financing a large cyclical working capital swing. Also, our scenarios don't incorporate a variety of credit-defensive actions from issuers in a downturn, which should mute the ratio deterioration and downgrade pressure. Finally, any downside scenario would likely incorporate the countercyclical release of a shockingly large working capital investment in 2022. For a credit-by-credit breakdown of our stress scenarios, see Appendix: U.S. Capital Goods Stress Test Output.
Table 3
Issuers With Good Ratio Buffer In A Stress Scenario | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
U.S. Capital Goods Leverage Stress Test | ||||||||||||
Company Name | Rating | Downgrade Threshold (Debt/EBITDA x or FFO/Debt %) | LTM Key Metrics | 2023F Key Metrics (Base Case) | 2023F Key Metric (Stress Case) | |||||||
AGCO Corp. |
BBB-/Stable | 3x | 1.6x | 1x-1.5x | 1.3x-1.7x | |||||||
AMETEK Inc. |
BBB+/Stable | 2x | 1.2x | 1.5x-2x | 2x | |||||||
Amsted Industries Inc. |
BB/Stable | 4x | 2.8x | 2.8x | 3.5x-4x | |||||||
Caterpillar Inc. |
A/Stable/A-1 | 30% | 98% | >100% | 75%-100% | |||||||
Custom Truck One Source Inc. |
B/Stable | 6x Negligible or negative FOCF Reduced ABL capacity | 4.4x | 3.4x | 4.3x | |||||||
Deere & Co. |
A/Stable/A-1 | 30% | 159% | >100% | >100% | |||||||
Dover Corp. |
BBB+/Stable | 3x | 2.2x | 1.5x-2x | 2.5x | |||||||
DXP Enterprises Inc. |
B/Stable | 7x | 3.6x | 2.9x | 4x | |||||||
Emerson Electric Co. |
A/Stable | 2x | 1.8x | 1.5x-2x | 2x | |||||||
Generac Power Systems Inc. |
BB+/Stable | 3x | 1.7x | 2x-2.5x | 2.8x | |||||||
HERC Holdings Inc. |
BB-/Stable | 3x in favorable conditions, 4x in downturn | 2.9x | 2.4x-2.9x | 3.2x-3.8x | |||||||
Honeywell International Inc. |
A/Stable/A-1 | 2.5x FOCF/Debt < 40% | 1.8x | 1.8x | 2.5x | |||||||
IDEX Corp. |
BBB/Stable | 2x | 0.8x | 1.3x-1.7x | 1.5x-2.0x | |||||||
Illinois Tool Works Inc. |
A+/Stable | 2x FOCF/debt < 25% | 1.7x | 1.5x-1.8x | 1.7x-2.0x | |||||||
Ingersoll Rand Inc. |
BB+/Positive | 3x | 1.4x | 1.5x-2.0x | 2x-3x | |||||||
ITT Inc. |
BBB/Stable | 2x FFO to debt<45% | 0.7x | 0.4x-0.8x | 0.5x-1x | |||||||
Kennametal Inc. |
BBB/Stable | high end of 2x-3x | 1.8x | 1.7x | 1.8x | |||||||
Mueller Water Products Inc. |
BB/Stable | 3x | 2.1x | 1.9x | 2.3x | |||||||
Snap-on Inc. |
A-/Stable | 1.5x FFO to debt <60% | 0.0x | 0.0x | 0.0x | |||||||
Toro Co. (The) |
BBB/Stable | 2.0x FFO to debt<45% | 1.3x 59% | 1.2x 65-75% | 1.4x 55-60% | |||||||
Timken Co. |
BBB-/Stable | 3x | 2.1x | 2.2x | 2.5x | |||||||
Titan International Inc. |
B/Stable | 5x | 2.0x | 1.7x | 2.9x | |||||||
United Rentals Inc. |
BB+/Stable | 3x | 1.9x | low-2x | 2.3x-2.6x | |||||||
Westinghouse Air Brake Technologies Corp. |
BBB-/Stable | 3.5x | 2.8x | 2.6x | 3x | |||||||
Grainger (W.W.) Inc. |
A+/Stable/A-1 | 2x 45% | 1x | 1.1x-1.4x | 1.1x-1.4x | |||||||
WESCO International Inc. |
BB/Stable | 5x | 3.5x | 3x-3.5x | About 4x | |||||||
Xylem |
BBB/Stable | 3x | 2.4x | 2.0x | 2.2x | |||||||
Source: S&P Global Ratings. |
Once-in-a-lifetime cost rises and supply disruptions revealed good pricing power
Most U.S. capital goods companies drove their prices sharply higher through the first three quarters of 2022 to cover record input costs and boost profits. Our cohort of capital goods issuers probably grew revenue 8%-10% in 2022, which is more than 3x the 10-year revenue compound annual growth rate (CAGR) of 2.6%. However, we still downgraded several smaller companies in 2022 due to unmitigated cost increases, higher leverage, and tighter liquidity.
The FRED Producer Price Index (PPI) Manufacturing was up 17% in 2022, the fastest increase in generations (see Chart 1). By comparison, the PPI Manufacturing rose an average of only 2% from 1987-2020, because input costs had been contained by trade, technological advancements, overcapacity and easy pricing for commodity inputs, and a progressively lower cost of capital. Although the PPI All Commodities is now receding from near-record levels, the index has been up 15%-20% for almost 18 months. This mirrors historic bouts of inflation like the commodities "supercycle" of 2006-2008 (when PPI was up 17%), the oil shock 50 years ago (1972-74, 20+%), postwar reconstruction (1946-47, 35%), and an epic 40% price swing in 1917-1920 in the wake of a global pandemic. Those four waves of inflation all ended with commodity price collapses and recessions. S&P Global economists now believe there is a high likelihood of a mild recession in both the U.S. and eurozone in 2023.
Chart 1
Credit Stress Will Depend On Business Model, Competitive Strength, And Financial Cushion
Among the subsegments we cover, capital goods manufacturers will likely face the most credit stress because of typical profit pressures from higher fixed costs, demanding suppliers, price-sensitive customers, exposure to discretionary end markets, and competing substitutes. As such, we are focusing on order intake in 2023, which is holding up despite deteriorating economic indicators. Typically-good cash conversion has slowed with higher working capital, and issuers will need to sustain pricing on high-cost 2022 inventory to preserve margins as the economy weakens. Further, manufacturers' fixed costs might prove sticky this cycle, owing to higher labor retention to preserve skills and production capacity.
Distributors could continue benefiting from tight product availability and high prices for goods in our stress test, with a bit of working capital and logistics cost relief from softer volumes. Also, reduced investment for growth could conserve cash in a weaker economy. That said, lower comparable sales per location and elevated operating costs would pressure top-of-cycle profits for these lower-margin industrial distributors.
Equipment rental companies, which are generally better insulated from rising costs than manufacturers, have enjoyed a surge in profits under conditions of equipment scarcity. Higher rental rates and utilization, elevated margins on equipment parts and sales, and some constraints on outlays for new equipment have all combined to fuel a cyclical boost in earnings for equipment rental companies. Our stress scenario appears to be only a moderate credit downside for rental companies, partly because of persistent supply constraints for equipment manufacturers. On the other hand, rental companies often exhibit the industry's widest revenue volatility, so an economic slowdown could overwhelm a good secular trend of renting versus buying. Further, rental companies are consuming cyclically strong cash to grow ambitiously, planning to add billions of dollars of equipment to their fleets amid elevated prices for new assets while consolidating this fragmented sector through acquisitions. Lower rental activity from a broad-based slowdown in construction could pressure gross profits somewhat, but the real test in a downturn for distributors and rental companies might be sticky selling, general, and administrative (SG&A) costs for labor, services, and logistics, as well as debt usage for growth.
Key Stress-Case Assumptions For U.S. Capital Goods
Owing to the breadth of businesses in capital goods, we ran credit-by-credit stresses in late 2022 with a generic set of downside assumptions to gauge sensitivity to a downturn in 2023 and 2024. Our economic forecasts indicate negligible (0.1%) real GDP decline in 2023 and slow growth of only 1.4% in 2024 ("Economic Outlook U.S. Q1 2023: Tipping Toward Recession," Nov. 28, 2022). More important, perhaps, is that our economists expect back-to-back years of decline in equipment investment and nonresidential construction in the U.S.
Generally, we pushed organic revenue down 5% for investment-grade issuers in 2023 and 0% in 2024, which would represent a fast decline in revenue from the currently robust high-single-digit run-rate. This would also represent the low end of the historical range for a downturn, so we're on the lookout for a drop in orders during 2023 that could portend a more severe downturn. At the same time, we assumed a 50 basis point (bps) decline in gross margins each year with steady-to-rising SG&A costs depending on our expectations for volumes and cost makeup for each issuer. We assume good pricing power mostly mitigates still-high input costs that persist in an economic downturn, so that revenues drop less than most cycles, but enough to erode profits. These assumptions generally pushed EBITDA down about 10% year-over-year for investment-grade issuers. For speculative-grade issuers, we pushed revenue down 10% in 2023 and 0% in 2024 and stressed gross margins by 100 bps over that period, also keeping SG&A at least steady to drive EBITDA down 15%-20%, highlighting the higher volatility of profitability that we expect in these issuers.
We assume working capital measures remain elevated owing to the combination of larger inventory safety buffers and still-high input costs. Our assumptions for lower revenue still enable some countercyclical cash flow from lower working capital, but less than most cycles. Many of these issuers benefit from fairly low capital expenditures (capex) and good cash conversion, but we assume that capex remains steady year-over-year owing to the follow-through of investment plans from 2022. We assume dividends for most issuers remain fixed and that share buybacks adjust with trailing free cash flow.
Sharply higher interest rates could chill demand.
Demand for capital goods stems from interest-sensitive capital budgets and operating expenditures in a range of public and private sectors. Capital goods is a mature, cyclical industry, and revenues for the S&P 500 Capital Goods index have grown about 29% in the last decade, or a CAGR of about 2.6% since 2012. Industrywide revenues tend to stagnate or drop when economic conditions weaken, especially if interest rates rise or input costs fall. We assume the industry follows a similar late-cycle revenue and profit pattern that could lag interest rate increases and headline GDP changes by about a year, which could stress credit ratios in 2023 or 2024 (see Chart 2). In the 15 years since the financial crisis in 2007-2008, revenues and gross margins have both dropped about every four years after cycling up for 3-4 years; the industry is entering its third year of sharp improvement. In each of those recent downturns (2009, 2014, 2019, and 2020), either interest rates were rising or commodity prices dropped. Today, both are occurring sharply. More broadly, S&P Global Ratings research indicates that revenues dropped 5%-15% in the nine recessions since the 1950s, with a corresponding drop in EBITDA margin of 10%-20%, so our stress test basically replicates a normal downturn off a recent cyclical peak
Chart 2
Data from S&P Capital IQ over the last 30 years of cycles provide some benchmarks for revenue and profit performance in a downturn. These examples are not entirely representative of the U.S. portfolio, and the actual performance is obscured by factors like transformational changes. Nevertheless, each of these credit stories aligns well with the peak-to-trough volatility expectations embedded in our Industry Risk criteria. ("General Criteria: Methodology: Industry Risk," Nov. 19, 2013)
Table 4
U.S. Capital Goods Recession-Average Peak-to-Trough Revenue And Margins | ||||||||
---|---|---|---|---|---|---|---|---|
(1988-2021) | ||||||||
Revenue | Gross Margin | EBIT Margin | ||||||
3M Co. |
-8.0% | 37 bps | -11 bps | |||||
Caterpillar Inc. |
-21.3% | -214 bps | -351 bps | |||||
Columbus McKinnon Corp. |
-21.3% | -296 bps | -699 bps | |||||
Cummins Inc. |
-12.9% | -85 bps | -176 bps | |||||
IDEX Corp. |
-7.5% | -51 bps | -91 bps | |||||
Kennametal Inc. |
-19.6% | -328 bps | -477 bps | |||||
Park-Ohio Industries Inc. |
-20.7% | -173 bps | -308 bps | |||||
Snap-on Inc. |
-7.8% | -63 bps | -254 bps | |||||
Titan International Inc. |
-27.2% | -467 bps | -653 bps | |||||
Toro Co. (The) |
-18.9% | -121 bps | -300 bps | |||||
Group Average | -16.5% | -176 bps | -332 bps | |||||
Source: S&P Global Market Intelligence, a division of S&P Global Inc. |
Base Case For U.S. Capital Goods 2023-2024
Manufacturing onshoring, energy transition, and government investments support demand
Sharply higher interest rates and high costs for equipment counterbalance cyclical and secular tailwinds and could drag on public and private investment decisions in 2023 and 2024. The U.S. Inflation Reduction Act and CHIPS and Science Act combine to bolster multiyear capital spending on items like solar panels, wind turbines, semiconductor foundries, and battery plants. Even so, we remain watchful about revenue growth from new orders in 2023 even with large backlogs intact in late 2022.
Our aggregate corporate forecasts indicate that global capex could increase about 3% in 2023 and flatten in 2024. On the other hand, S&P Global economists forecast a 1% decline in real equipment investment in 2023 and 2024, coming off a cyclical peak in 2021 of 13% and about 6%-7% in 2022. The latest 'flash' purchasing managers index (PMI) data from S&P Global indicates that the fall in business activity softened to the slowest in three months, as manufacturers and service providers signaled moderations in their respective downturns. The headline U.S. PMI Composite Output Index registered 46.6 in January, up from 45.0 at the end of 2022. Also, input costs are falling, so the 2022 catalysts for higher prices and high-single-digit organic revenue growth have flattened.
Chart 3
APPENDIX: STRESS TEST OUTPUT
Appendix Table
Issuer Comments | ||||
---|---|---|---|---|
U.S. Capital Goods Leverage Stress Test | ||||
Company Name | Rating | Analyst | 2023 Base Case Scenario | 2023 Stress Scenario |
Issuers with stretched ratios in late 2022 | ||||
3M Co. |
A+/Watch Neg | Trevor Martin | We are forecasting a low- to mid-single digit revenue decline in 2023 for 3M, with weakness in consumer and headwinds from respirator mask sales adding to pressure from divestures and foreign exchange rates. Furthermore, we believe litigation costs will continue to weigh on profitability. | In our stress scenario, we assume that revenues fall in the mid to high single digit area while EBITDA margins drop by 100 basis points. This would cause leverage to rise towards the mid 2x range. Elevated litigation costs, however, could cause leverage to rise beyond our operational stress test scenario. |
CIRCOR International Inc. |
B-/Negative | Dipak Chaudhari | We expect minimal deleveraging by year-end 2023 (YE 2023), assuming revenue growth in low single digits and flat EBITDA margins. At the same time, we expect positive free operating cash flow (FOCF) of $20 million-$40 million, driven by improving working capital needs amid easing supply chain challenges. | We estimate that leverage could deteriorate to mid 7x at YE2023 in our stress scenario from low 6x at YE2022. We assume revenue decline in low single digits and a decline in EBITDA margin of about 200 basis points (bps), due to the inability to pass through costs in a lower-demand environment and deteriorating operating leverage. In this case, free cash flow could decline to negative $10 million to positive $20 million. |
Enersys |
BB+/Stable | Paul Crane | S&P Global Ratings-adjusted debt to EBITDA of 3.4x was above our downgrade threshold in the company's first half, as Enersys continues to recoup higher costs with price increases. We assume lower costs support EBITDA margins of 9%-11% in 2023 and some working capital release should return FOCF to $50 million -$75 million from a $125 million cash drain in the first half. | We estimate that leverage could remain above our downside trigger at 3.5x if revenues decline by 10% and EBITDA margins contract 150 bps in 2023. In this scenario, we expect customers to curtail orders for new batteries, especially in the Motive segment, and for European energy costs to cause a curb in energy consumption. FOCF would likely remain subdued as the company might not be able to sell off its already elevated levels of inventory. |
Flowserve Corp. |
BBB-/Stable | Ezekiel Thiessen | LTM debt to EBITDA rose to 4.0x in 2022, compared to 2.7x in the same period in 2021. We expect revenue to grow by roughly 10% in 2023 as customers make energy-related investments and continue to operate facilities at a high utilization rate. We expect margins to rebound in 2023 because of volume growth and related cost absorption as well as moderate stabilization in the supply chain. | In a downside, lower earnings are only partially offset by a release of working capital and positive free cash flow, so that debt to EBITDA remains around 4x. In this case, we assume revenues decline 5% as customers defer project and maintenance activity, and EBITDA margins decline about 50 bps from a weak 2022 level. |
General Electric Co. |
BBB+/Stable | Ana Lai | After receiving proceeds from the spinoff of its health-care segment, we assume the company's revenue excluding health care will grow 8%, improving consolidated EBITDA margin to about 12%, so that debt to EBITDA drops toward 2.5x in 2023. | If we assume 10% lower EBITDA versus our 2023 base case, debt to EBITDA might only improve to about 3.0x-3.5x in 2023 on its way below 3x in 2024. This would most likely delay the improvement in credit ratios for several quarters into 2024 but wouldn't cause leverage to be sustained above our 3x downgrade without a deeper downturn. In this scenario, we assume assets sales are completed as expected despite a downside view in operating performance. |
Hyster-Yale Materials Handling Inc. |
B-/Negative | Brian Rubin | We expect the company to continue to only take higher priced orders given its significantly large backlog. As a result, EBITDA is expected to return towards levels not seen since 2020 and bring leverage down to tolerable levels between 6.5x-7.5x in 2023. | We expect operating to be constrained and deliveries to slow down such that sales decline about 10% in 2023 compared to 2022. As a result of lower sales and less operating leverage, the company can generate only modestly positive EBITDA. Additionally, the expected cash flow loss will lead to further draws on the revolver and constraining liquidity such that the company would be nearing default. |
Parker-Hannifin Corp. |
BBB+/Negative | Trevor Martin | Debt leverage will be elevated in 2023 as the company integrates Meggitt and begins reducing debt so that credit measures moderate further in 2024 with earnings accretion and good cash flow. The aerospace segment in particular is well positioned to benefit from the post-COVID rebound in the coming years. | Credit ratios would remain weak for the rating well into 2024 in a downside scenario, so that sustained lower leverage will depend even more on robust free cash flow and steady debt reduction. Assuming an organic revenue reduction of about 5% and cost pressures remain high with unexpected acquisition integration costs, causing EBITDA margins to fall 200-300 basis points to the high teen range. Still, we forecast the company to generate significant free operating cash flow, which, along with the EBITDA contribution from Meggitt, will aid its deleveraging path. |
Park-Ohio Industries Inc. |
B-/Stable | Nicole Foote | We forecast S&P Global Ratings-adjusted leverage to fall to the 6x area in 2023, assuming revenue growth in the mid-single digit percent area driven by recovery in its end markets, contribution of new business wins, and robust backlog. We expect S&P Global Ratings-adjusted EBITDA margins in the mid-single digit percent area. | In a stress scenario, we estimate leverage could increase to 12x. In this case, we assume revenue declines around 10% in 2023, gross profit margins decline about 100 bps and S&P Global Ratings-adjusted EBITDA margins decline about 150 bps. |
Rockwell Automation Inc. |
A/Negative | Henry Fukuchi | Debt to EBITDA is still elevated following the Plex Systems acquisition, but we expect Rockwell will continue to reduce this below 2x in the next year, consistent with its financial policies and operating trend expectations. We assume revenues increase mid to high single digits percent in 2023, supported by favorable end markets, a strong backlog, increasing volumes, and price actions. EBITDA margins should be in the 23%-24% range for 2023 on effective and timely pricing actions. | If revenues fell about 10% from current levels and EBITDA margins weaken by 200 bps, we believe Rockwell's deleveraging would be delayed somewhat, but it was already about 2.4x as of Sept. 30, 2022. In addition, in a downturn, we would expect share repurchases and other cash outlays will be reduced and result in more cash in support of improving debt leverage. |
Issuers with stretched ratios in 2023-2024 stress scenario | ||||
Columbus McKinnon Corp. |
B+/Stable | Crane, Paul | We expect leverage in the 4.0x-4.5x range in our 2023 base case. We assume revenue increases by the mid-single-digit percent range in fiscal year 2023 on strong order demand and the benefits from its growth initiatives, which are partially offset by slowing demand coming into calendar 2023 and foreign-exchange headwinds. We also assume adjusted margins of 13%-15% in fiscal year 2023 as the company recognizes higher-priced orders and a full year of contributions from the Garvey acquisition, but potentially pressured by rising material and freight cost inflation. In this case, we expect FOCF of $50 million-$60 million supported by higher income from operations and moderate working capital outflows. The continuation of its modest dividend to its shareholders and accretive, bolt-on acquisitions in the $40 million-$50 million range. | Our stress-case assumptions could lead to leverage between 5.0x-5.5x, right above our downside trigger. We assume organic revenues decline 10% in FY 2024 (April 2023-March 2024) due to lower investments in material handling markets. Also, a higher fixed cost structure could lead to margins falling 200 bps-250 bps over prior assumptions and in line with pandemic-based performance. We also assume the company would cut mergers and acquisitions (M&A) in this scenario but continue to pay dividends, as it did through the pandemic. |
Cummins Inc. |
A+/Stable/A-1 | Trevor Martin | Debt to EBITDA of about 1.7x is slightly above our threshold for a lower rating, given the company's recent debt financed acquisition of Meritor Inc. In 2023, we expect leverage to drop to about 1x based on relatively flat revenues, with improved profitability coming from lower commodity costs, as well as one-time costs rolling off from 2022. We believe a strong backlog should bode well for the first part of the year, with the potential for deteriorating conditions in the second half. | Debt to EBITDA would still improve below our downgrade threshold in 2023 if revenue declines approximately 5% and margins remain roughly flat over 2022, with lower volumes probably offsetting the roll off of one-time costs. |
Leggett & Platt Inc. |
BBB/Stable | Trevor Martin | Despite pressure on revenue and margins, FOCF generation should allow the company to keep leverage around the 2.5x area. In our view, sustained high interest rates will lead to lower demand for consumer related products, leading to a slight revenue decline in 2023. We expect higher automotive production will offset some of the declines in the company's bedding-related products. | Debt leverage could push up against our downgrade threshold in a downside scenario. If we assume lower revenue of about 5%, with an EBITDA margin decline of about 100 bps, Leggett would still generate healthy free cash flow that holds around the high end of our threshold. |
Oshkosh Corp. |
BBB/Stable | Nicole Foote | Oshkosh's debt to EBITDA is higher than we expected at 1.7x as of Sept. 30, 2022, but we expect debt to EBITDA to return to 1x with good free cash flow. We assume that revenue growth improves to low-single-digits in 2023 and 2024 as supply chains ease, enabling Oshkosh to return EBITDA margins toward 10% from a current run-rate of 5%-6%. | Considering the hit to Oshkosh’s earnings and elevated debt leverage in late 2022, a further stress could push debt to EBITDA above our 2x downgrade threshold for 2023 and 2024. We expect significant earnings volatility from Oshkosh, and debt levels to remain fairly low due to its cyclical profits. As such, credit ratios would need to be weak for a couple of years, which would represent an unusually harsh cyclical swing, or debt levels would need to escalate quickly to demonstrate sustained credit deterioration for this investment-grade credit for us to downgrade. |
Otis Worldwide Corp. |
BBB/Stable | Ezekiel Thiessen | Otis' debt leverage is near our threshold for rating pressure in 2022, potentially improving a bit in 2023 if we assume revenue grows by low- to mid-single-digits in 2023 and S&P Global Ratings-adjusted EBITDA margins increase by 0 bps-50 bps as the company manages material and labor productivity to slightly exceed inflation. Otis' backlog remains robust, which provides new equipment revenue visibility over the next one to two years as cancellations are generally limited. | Leverage could breach our downside trigger if we assume new equipment revenue declines by a mid- to high-single-digit percentage and service revenue falls about 1%, along with steady EBITDA margins of about 18%. That said, this would represent a fairly harsh economic scenario with similar annual declines as 2020 or the Great Recession. Furthermore, we view the company's strong FOCF as providing important financial flexibility, and lower share buy-backs could be a safety brake on debt leverage in a stress scenario. |
Regal Rexnord Corporation |
BB+/Stable | Dipak Chaudhari | We expect low-4x debt to EBITDA in 2023 for this new issuer, assuming low-single-digit percent pro forma revenue growth, flat EBITDA margins, and 10%-15% FOCF to debt in 2023. | We expect debt leverage would test our downside threshold in a stress scenario, where organic revenue declines about 7% (modestly offset by bolt-on acquisitions) and EBITDA margins decline 150 bps-200 bps. In this scenario, we still expect good free cash flow from working capital release. |
Resideo Technologies Inc. |
BB+/Stable | Brian Rubin | We expect leverage to be 2.5x, in line with 2022, as less EBITDA is offset by declining indemnity valuation. Assuming flat to 1% organic growth driven by regional weighted GDP growth and wrap-around acquisitions to drive revenue growth in the low-single-digits. Marginal gross margin declines and increasing selling, general, and administrative expenses (SG&A) could drive EBITDA margins down by 120 bps. | In a downside scenario, we assume an organic revenue decline of about 10% leads overall revenue to drop almost 8%. With a 100 bps drop in gross margins, we see EBITDA margins declining about 130 bps and leverage increasing to about 3.1x. |
Tennant Co. |
BB/Stable | Josh Katz | For 2023, we anticipate some deleveraging after an uptick in 2022. We assume that pricing actions, new product introductions and gradual improvements in the supply chain should allow the company to convert its backlog and drive flat-to-low-single-digit revenue growth. However, an uncertain economic outlook could lead customers to delay, defer, or cancel capital investments which will depress volumes and hinder material margin expansion and further deleveraging. | Tennant could approach our downside trigger in a stress scenario. We assume a 10% organic revenue decline and margin compression of roughly 70 bps on input cost inflation and volume declines during a tougher operating environment would result in leverage increasing to about 2.9x. |
Manitowoc Co. Inc. (The) |
B/Stable | Svetlana Olsha | Debt to EBITDA should improve modestly in 2023 assuming low single digit organic revenue growth, as the company ships product from its backlog. We expect EBITDA margin to improve by about 50 bps as inflation moderates. We believe lower working capital needs will support positive FOCF as revenue growth decelerates. | Leverage measures could stretch our thresholds if organic revenues decline by a low-teens percentage as high interest rates delay industrial and construction project investment. In this scenario, order activity slows throughout the year and EBITDA margins drop by 100 bps-150 bps on lower volumes. The highly cyclical nature of the crane industry implies a wider range of stressed outcomes; the expected timing and magnitude of any rebound would also inform our rating and outlook. |
Issuers with good ratio buffer in stress scenario | ||||
AGCO Corp. |
BBB-/Stable | Ezekiel Thiessen | In 2023, we expect organic growth in the low-single digits, somewhat higher than U.S. and eurozone real GDP growth, as elevated commodity prices sustain farmer profitability globally, which supports agriculture equipment investment. AGCO's S&P Global Ratings-adjusted EBITDA margins remain in the 12%-13% range, with structural changes to expand its Fendt brand and address some of the less profitable areas of its business, modestly benefiting profitability. | AGCO's low debt leverage should provide ample cushion before testing our 3x downside threshold in a downturn. Our stress case contemplates lower demand so that revenue falls about 5% organically in 2023 with S&P Global Ratings-adjusted EBITDA margin falling by 100 bps-150 bps to around 11%. |
AMETEK Inc. |
BBB+/Stable | Nicole Foote | Good pricing power should preserve margins and earnings, so that debt to EBITDA of 1.5x-2.0x appears sustainable through most economic conditions. We assume mid-single-digit revenue growth in 2023 and 2024, owing to steady demand in the company’s core markets and a significant pace of acquisitions. | Good credit buffer in 2022 and solid discretionary cash flow should enable AMETEK to keep debt to EBITDA below our 2x downside threshold in a downside scenario. Assuming revenue drops 5% in 2023 and remains flat in 2024, while lower margins push EBITDA down 10%-15%, AMETEK would only test our downside 2x in 2023 or 2024 if large acquisitions and shareholder returns persist. |
Amsted Industries Inc. |
BB/Stable | Nicole Foote | In our base-case scenario, we expect debt to EBITDA in the mid-2x range in 2023, assuming more moderate revenue growth in the mid-single digits with higher EBITDA margins along with lower input costs. We expect a jump in FOCF in 2023 as working capital releases with lower commodity prices. | Amsted could test our downside threshold of 4x debt to EBITDA, particularly if share buybacks persist, as required by the employee stock ownership plan. Debt to EBITDA is currently 1x from our downgrade threshold, so we estimate a 15%-20% drop in EBITDA over two years could breach our downgrade threshold without reduced outlays for costs or buybacks. On the other hand, a downside scenario should release significant free cash flow in 2023. |
Caterpillar Inc. |
A/Stable/A-1 | Trevor Martin | We expect that continued pricing actions, along with a strong backlog, will contribute to revenue growth in the mid-single-digit range in 2023. In our view, the infrastructure bill and equipment rental replacement could provide an offset to moderating residential equipment demand and weakness in China. We also believe the company should be able to continue improving profitability. | Credit ratios are strong for the rating, so that only a sharper multiyear decline would pressure metrics. A strong backlog should provide earnings cushion, but weaker macroeconomic conditions in our stress scenario cause worse-than-expected performance in the back half of 2023. Also, deteriorating volumes lead to EBITDA margins declining to the 16%-17% range. |
Custom Truck One Source Inc. |
B/Stable | Nicole Foote | We forecast S&P Global Ratings-adjusted debt to EBITDA to fall in the mid-3x area in our base case. We expect revenue growth in the mid-single-digit percent area driven by strength in end markets resulting in higher new and used equipment sales, and continued strength in rentals, and current sales order backlog, partially offset by supply chain constraints, which impeded new vehicle deliveries to Truck & Equipment Sales (TES) customers in 2022 and could impact 2023. | Leverage could increase to 4.3x in a stress scenario, which is still below our downside. In a stress scenario, we assume revenue declines around 10% in 2023, gross profit margins decline about 100 bps, and S&P Global Ratings-adjusted EBITDA margins decline about 50 bps. Increased inventories could also lead to lower S&P Global Ratings-adjusted FOCF. |
Deere & Co. |
A/Stable/A-1 | Trevor Martin | We expect continued strength in 2023, led by Production and Precision Agriculture. We believe Deere’s Small Ag and Turf and Construction & Forestry business segments will continue to demonstrate good performance, in the mid and high single digit percentage growth areas, respectively. Construction and Forestry should benefit from the infrastructure bill in North America. | Strong ratios in 2022 and good equipment cash flow provide ample support for the rating, even in a downside. In our stress scenario, we expect a weaker macroeconomic backdrop and continued supply chain challenges to result in flat revenues, along with costs remaining high and profitability declining from current cyclically strong levels. |
Dover Corp. |
BBB+/Stable | Henry Fukuchi | Assuming revenues grow 7%-8% and EBITDA margins of about 21% in 2023, we expect 2023 debt to EBITDA of about 1.5x-2.0x based on continued stable operating trends and healthy backlog figures coupled with effective pricing actions. | If revenues decline 5%-8% from current levels and EBITDA margins compress to about 19%, we estimate this would elevate debt leverage to the mid 2x area. However, we believe scaled back share repurchases and other cash outlays would mitigate any substantial increase in debt leverage. |
DXP Enterprises Inc. |
B/Stable | Michael Wiemers | We forecast S&P Global Ratings-adjusted leverage to fall to around 3x in 2023. We expect ongoing pricing actions to offset inflation, continued energy and infrastructure project-related spending, and relatively stable MRO-related revenue (about 80% of sales) can drive mid-single-digit organic revenue growth for DXP in 2023. As wage inflation catches up and growth slows, we forecast S&P Global Ratings-adjusted EBITDA margins to decline slightly. Lower working capital needs should allow for stronger FOCF generation. | DXP has a significant leverage buffer, as we have S&P Global Ratings-adjusted leverage increasing to around 4x in a stress scenario, well below our downside threshold of 7x. In a downside, we assume organic revenue declines in the mid-single-digit area as fewer than expected energy or infrastructure projects reduces demand and lower capacity utilization impacts sales related to maintenance, repair, and operations (MRO), offset by small bolt-on acquisitions. We also assume a decline in S&P Global Ratings-adjusted EBITDA margins by 150 bps-200 bps from lower operating leverage and higher SG&A driven by wage inflation. However, working capital release would allow for healthy FOCF given low capital expenditure (capex) needs. |
Emerson Electric Co. |
A/Stable | Henry Fukuchi | Ratios provide sufficient cushion heading into 2023, with debt to EBITDA of about 1.8x. We expect this will be supported by mid to high single digit percentage sales growth and EBITDA margins in the mid 20% area in 2023. Low-single-digit EBITDA growth should support robust free cash flow and continued shareholder distributions. | A 5% decrease in revenues and a 200 bps points decrease in EBITDA margins from current levels could elevate debt leverage above 2x, which is our threshold for rating pressure. However, we would expect a combination of some debt reduction and pullback of other cash outlays, including share repurchases, to restore cash positions and preserve ratios at appropriate levels. |
Generac Power Systems Inc. |
BB+/Stable | Dipak Chaudhari | Organic revenue declines in the low-single-digit percent area in 2023 as home standby generator sales decline due to a modest cut back in discretionary spending and continued capacity constraints at installation partners. S&P Global Ratings-adjusted EBITDA margin expands about 50 bps as cost inflation moderates. We assume the company will remain acquisitive and incorporate acquisition spending of about $600 million and share repurchases of $150 million in 2023. We expect the company will generate FOCF of $400 million-$500 million in 2023, supported by improvement in working capital and margin expansion, partly offset by an organic revenue decline. | Our stress scenario contemplates an organic revenue decline in the mid-teen percentage area in 2023, driven by lower demand for residential as well as commercial and industrial products globally. EBITDA margins drop about 150 bps due to price pressure amid lower consumer demand and deteriorating operating leverage on lower volumes and continued operational investment at recent acquisitions. We assume Generac will continue to pursue acquisitions opportunistically. |
HERC Holdings Inc. |
BB-/Stable | Svetlana Olsha | Assuming HERC's capex (net of proceeds from sale of rental equipment) remains robust at $1.0 billion-$1.5 billion in 2023, along with acquisitions of $500 million annually, we expect revenue growth of 15%-25% in 2023, supported by continued demand for rental equipment. In our base case, we expect S&P Global Ratings-adjusted EBITDA margins remain in the mid-40% area through 2023 on healthy fleet utilization rates. | HERC could approach our downside thresholds in our stress scenario, as large outlays for growth coincide with revenue declines by about 10% as construction and industrial activity contracts. In this case, we assume EBITDA declining to low-40% area on lower cost absorption. As a partial offset, we expect the company would curtail capex and acquisitions and generate solid positive FOCF. |
Honeywell International Inc. |
A/Stable/A-1 | Henry Fukuchi | Ratio buffer is good heading into 2023, with debt to EBITDA of 1.8x. Low-single-digit EBITDA growth should support robust free cash flow and continued shareholder distributions. | A 5% decrease in revenues and a 200 bps points decrease in EBITDA margins could elevate debt leverage toward 2.5x, which is our threshold for rating pressure. However, we expect a material pullback in share repurchases and other cash outlays would restore cash positions and preserve ratios. |
IDEX Corp. |
BBB/Stable | Ezekiel Thiessen | We forecast low-single-digit organic growth, combined with substantial benefit from companies acquired in 2022, including Muon Group for EUR 700 million. We think S&P Global Ratings-adjusted EBITDA margin will be relatively flat in 2023 as acquisitions, which are often margin-dilutive in the first year or two of ownership, offset benefits from productivity initiatives. We believe borrowings to fund the acquisition of Muon, which closed in the fourth quarter, will cause 2022 S&P Global Ratings-adjusted debt to EBITDA to be 0.7x-1.0x higher than it would have been in the absence of the acquisition. | In a stress scenario where organic revenue declines by 5% with S&P Global Ratings-adjusted EBITDA margin falling by 100 bps, we think leverage will remain below our downside threshold of 2x. That said, this would represent a fairly harsh economic scenario similar to the 2020 recession. |
Illinois Tool Works Inc. |
A+/Stable | Ezekiel Thiessen | We assume steady leverage in 2023. We expect that demand for new cars, electronics, and restaurant equipment will contribute to flat sales, weighed down by more cyclical and interest-rate-sensitive product lines. That said, we assume margins could widen next year owing to raw material price declines and targeted price increases, which allow gross margins to recover over the next one to two years. | S&P Global Ratings-adjusted credit ratios might approach our thresholds for rating pressure in a downside, but remain in line with the rating. Assuming revenues decline 5% organically as the auto industry and other cyclical and interest-rate-sensitive industries underperform our forecast, we think S&P Global Ratings-adjusted EBITDA margin would fall less than 100 bps. |
Ingersoll Rand Inc. |
BB+/Positive | Trevor Martin | Assuming organic revenue growth in the low- to mid-single-digits area in 2023, we expect debt leverage would remain low for the rating. Given the strength of its balance sheet, we believe the company could engage in significant M&A activity, leading to overall revenue growth in the high single digit range. | In our stress scenario, we assume revenues decline by 5% and S&P Global Ratings-adjusted EBITDA margins decline by 100 bps. In this scenario, Ingersoll Rand still generates strong cash flow, and we believe it will continue to pursue acquisitions. As a result, we believe it will be able to maintain S&P Global Ratings-adjusted leverage in the 2x-3x range even in this scenario. |
ITT Inc. |
BBB/Stable | Ezekiel Thiessen | Leverage remains low, even as we assume revenue growth (excluding future acquisitions) decelerates to the low-single digits in 2023 as the European and U.S. economies weaken. We assume S&P Global Ratings-adjusted EBITDA margin will be in the low-20 percent area in 2023. We think auto-friction contracts to increase prices in 2022 and lower raw material costs will be mostly offset by the areas of ITT's business that are leveraged to industrial production, which could weaken in 2023. | We expect leverage remains well below our downgrade threshold, even if we assume revenues decline 5% organically if auto sales underperform our forecast significantly and energy projects slip into 2024. We assume acquisition spending of $500 million in 2023, which would increase revenue and EBITDA. Still, S&P Global Ratings-adjusted EBITDA falls roughly 100 bps as lower organic volumes hurt fixed cost absorption. Net working capital falls further than we expect in our base case, benefitting FOCF, which partially offsets the impact of lower EBITDA on debt leverage. |
Kennametal Inc. |
BBB/Stable | Brian Rubin | We anticipate debt to EBITDA to rise modestly to 1.7x from 1.6x at the end of FY 2022, assuming low-single-digit organic growth for FY 2023 with modest acquisitions spending that add less than 100 bps of growth. In this scenario, we assume gross margins contract about 40 bps and EBITDA margins contract about 70 bps as foreign exchange headwinds continue to impact results, and operating expenses increase due to salary increases and increased travel to customer sites. | We expect leverage in the low-2x area in a downside scenario where organic revenue declines mid-single-digits with gross margin declining about 100 bps and EBITDA margin about 200 bps. |
Mueller Water Products Inc. |
BB/Stable | Josh Katz | In fiscal 2023, we believe the company will maintain leverage under 2x, well below our 3x downside trigger. We expect mid-single-digit percent revenue growth on continued healthy demand and favorable price cost dynamics. In this scenario, we assume EBITDA margins improve modestly in 2023 driven by improving supply chain constraints, lower input cost inflation, and full year contributions from price increases. | We believe leverage should hold around 2x-2.5x in a downside scenario, still comfortably below our 3.0x downside trigger. Assuming a revenue decline of about 9% and an S&P Global Ratings-adjusted EBITDA margin decline of 150 bps, Mueller would still generate solid free cash flow from countercyclical working capital. |
Snap-on Inc. |
A-/Stable | Ezekiel Thiessen | Snap-on's low net debt usage should preserve negligible S&P Global Ratings-adjusted debt leverage in our base-case scenario. We assume low-single-digit revenue increase in 2023 as lower GDP growth causes Snap-on's customers to decelerate investment. We also assume steady S&P Global Ratings-adjusted EBITDA margin of 23%-25%. | Snap-on's S&P Global Ratings-adjusted debt leverage should remain negligible, even in our stress scenario. We assume revenue falls 5% (excluding the impact of acquisitions) driven by lower commercial and industrial (C&I) and automotive tool (Snap-on Tool segment) sales. S&P Global Ratings-adjusted EBITDA margin falls to about 23% as operating leverage on lower C&I and Snap-on Tool sales hurts the profitability of these two segments. |
Toro Co. (The) |
BBB/Stable | Dipak Chaudhari | Credit ratios should remain consistent with the rating in 2023, assuming organic revenue growth in mid-to-high single digits, with support from acquisitions, and modest improvements in EBITDA margins primarily from price increases and continued realization of synergies from the acquisition of Intimidator. | Good free cash flow should keep ratios comfortably below our downside thresholds, even assuming a 2023 organic revenue decline in low to mid-single digits, partly offset by acquisitions, as well as a modest decline in S&P Global Ratings-adjusted EBITDA margins of 50 bps-100 bps. |
Timken Co. |
BBB-/Stable | Brian Rubin | We believe lower operating leverage and costs related to acquisitions will drive down EBITDA margins by almost 200 bps and result in leverage of 2.2x. We assume that flat organic growth will be supplemented by an acquisition to be completed in Q4 to grow revenue at 6%. | We expect debt leverage of about 2.5x, well below our 3x threshold for rating pressure. We assume an organic sales decline of 5%, offset by contribution from acquisition for growth of 1% compared to the prior year. We also expect margins to compress almost 250 bps driven by volumes declines and higher input costs. |
Titan International Inc. |
B/Stable | Dipak Chaudhari | We recently upgraded Titan owing to low debt leverage and good cushion for a downturn. As such, we don't expect much deleveraging in 2023. In our base case, we expect FOCF of $80 million-$120 million, primarily driven by solid earnings. | Low leverage provides buffer for a downside scenario, so that credit ratios are good even if revenue declines in the mid-to-high teens percentage area and EBITDA margin declines 300 bps-400 bps. In this case, we still expect good FOCF of $60 million-$120 million, largely driven by reduced working capital needs amid lower revenues. |
United Rentals Inc. |
BB+/Stable | Svetlana Olsha | Good ratio buffer is currently supported by our assumptions of mid-to-high single digit organic rental revenue growth, relatively stable margins as the company absorbs the Ahern assets it acquired in 2022, and strong free operating cash flow. We believe the company will remain acquisitive and assume it will continue to undertake acquisitions and share repurchases in 2023. | The company's good buffer should ensure ratios remain on side. In this stress case, we assume organic revenue declines about 10% as construction and industrial activity contract, with EBITDA margins declining to the mid-40% area on lower cost absorption. As a partial offset, we expect the company to curtail capex and acquisitions, and continue to generate solid positive FOCF. |
Westinghouse Air Brake Technologies Corp. |
BBB-/Stable | Trevor Martin | We expect the company will keep leverage in the mid to high 2x range, on an S&P Global Ratings-adjusted basis, as it continues to pursue bolt-on acquisitions. We expect freight to continue to grow at a healthy pace in 2023 as it continues to recover from 2021 trough levels. The transit business could continue to face foreign exchange headwinds due to a strong U.S. dollar, but aftermarket business should help it to maintain its EBITDA margin in the high-teens range, approaching 20%. | In a downside scenario, we believe the company has sufficient cash flow to maintain leverage in the mid 2x-mid 3x range. In this scenario, we assume that higher interest rates cause steeper declines in the company's international business, while lower economic activity causes Tier 1 railroads to pause spending. In this scenario, we assume revenues decline in the mid-single-digits range, while EBITDA margins decline by 50 bps-100 bps. |
Grainger (W.W.) Inc. |
A+/Stable/A-1 | Ariel Silverberg | We expect ample credit ratio buffer in 2023, assuming revenue increases in the low to mid-single-digit percent area supported by continued MRO demand, market share gains, and some continued price increases. In this case, we assume S&P Global Ratings-adjusted EBITDA margin remains at least around 15%, supported by continued volume and price growth. Capex in 2023 could increase above historic levels, but FOCF will remain solid and sufficient to fund dividends and historic levels of share repurchases. | Grainger has a good buffer in credit ratios to withstand our stress scenario of declining revenue of about 5% and EBITDA margin degradation of about 100 bps. In this scenario, S&P Global Ratings-adjusted leverage would remain in the low-1x area, providing a good buffer to our downgrade threshold. |
WESCO International Inc. |
BB/Stable | Ezekiel Thiessen | Revenue rises by the mid-single-digit percent range in 2023, excluding the impact of future acquisitions. We continue to expect margins to expand by 0 bps-50 bps in 2023, albeit from a higher base than we previously expected in 2022. | WESCO's operating performance in 2022 has been solid, creating some cushion in the company's credit metrics, and we think debt leverage will remain onside even in a stress scenario. In this case, we assume revenue declines 5%-10%, excluding the impact of future acquisitions, driven by contracting construction and industrial activity and network infrastructure investment, with utility and broadband investment softening modestly. Also, S&P Global Ratings-adjusted EBITDA margin falls about 100 bps as lower volumes combined with operating leverage decrease profitability. |
Xylem |
BBB/Stable | Josh Katz | We believe Xylem will increase its revenue by mid-single digits in 2023 driven by strong demand for water treatment and solutions. With its measurement and controls solutions backlog at more than $2 billion as of Sept. 30, 2022, we believe Xylem will likely be able to modestly expand its margin in 2023 despite the supply chain headwinds, assuming the situation moderately improves in the back half of the year. | Low debt leverage in 2022 and solid free cash flow should ensure that ratios remain in line with the rating, even in a downside scenario. In this case, we assume a 5% organic revenue and margins to compress almost 100 bps on volume declines driven by projects being delayed as customers conserve cash in a tougher operating environment. |
This report does not constitute a rating action.
Primary Credit Analyst: | Donald Marleau, CFA, Toronto + 1 (416) 507 2526; donald.marleau@spglobal.com |
Additional Contacts: | Henry Fukuchi, New York + 1 (212) 438 2023; henry.fukuchi@spglobal.com |
Trevor T Martin, CFA, Princeton + 1 (212) 438 7286; trevor.martin@spglobal.com | |
Svetlana Olsha, CFA, New York + 1 (212) 438 1467; svetlana.olsha@spglobal.com | |
Ariel Silverberg, San Francisco + 1 (212) 438 1807; ariel.silverberg@spglobal.com | |
Dipak Chaudhari, CFA, Englewood +1 (303) 204-9280; dipak.chaudhari@spglobal.com | |
Paul Crane, Englewood + 1 (303) 721 4343; Paul.Crane@spglobal.com | |
Nicole Foote, CFA, Englewood + 1 303-721-4364; nicole.foote@spglobal.com | |
Josh Katz, New York +1 2124387422; josh.katz@spglobal.com | |
Brian Rubin, New York + 212-438-1773; brian.rubin@spglobal.com | |
Ezekiel Thiessen, CFA, Englewood + 1 (303) 721-4415; ezekiel.thiessen@spglobal.com | |
Michael Wiemers, Des Moines +1 (332) 215 6750; michael.wiemers@spglobal.com |
No content (including ratings, credit-related analyses and data, valuations, model, software, or other application or output therefrom) or any part thereof (Content) may be modified, reverse engineered, reproduced, or distributed in any form by any means, or stored in a database or retrieval system, without the prior written permission of Standard & Poor’s Financial Services LLC or its affiliates (collectively, S&P). The Content shall not be used for any unlawful or unauthorized purposes. S&P and any third-party providers, as well as their directors, officers, shareholders, employees, or agents (collectively S&P Parties) do not guarantee the accuracy, completeness, timeliness, or availability of the Content. S&P Parties are not responsible for any errors or omissions (negligent or otherwise), regardless of the cause, for the results obtained from the use of the Content, or for the security or maintenance of any data input by the user. The Content is provided on an “as is” basis. S&P PARTIES DISCLAIM ANY AND ALL EXPRESS OR IMPLIED WARRANTIES, INCLUDING, BUT NOT LIMITED TO, ANY WARRANTIES OF MERCHANTABILITY OR FITNESS FOR A PARTICULAR PURPOSE OR USE, FREEDOM FROM BUGS, SOFTWARE ERRORS OR DEFECTS, THAT THE CONTENT’S FUNCTIONING WILL BE UNINTERRUPTED, OR THAT THE CONTENT WILL OPERATE WITH ANY SOFTWARE OR HARDWARE CONFIGURATION. In no event shall S&P Parties be liable to any party for any direct, indirect, incidental, exemplary, compensatory, punitive, special or consequential damages, costs, expenses, legal fees, or losses (including, without limitation, lost income or lost profits and opportunity costs or losses caused by negligence) in connection with any use of the Content even if advised of the possibility of such damages.
Credit-related and other analyses, including ratings, and statements in the Content are statements of opinion as of the date they are expressed and not statements of fact. S&P’s opinions, analyses, and rating acknowledgment decisions (described below) are not recommendations to purchase, hold, or sell any securities or to make any investment decisions, and do not address the suitability of any security. S&P assumes no obligation to update the Content following publication in any form or format. The Content should not be relied on and is not a substitute for the skill, judgment, and experience of the user, its management, employees, advisors, and/or clients when making investment and other business decisions. S&P does not act as a fiduciary or an investment advisor except where registered as such. While S&P has obtained information from sources it believes to be reliable, S&P does not perform an audit and undertakes no duty of due diligence or independent verification of any information it receives. Rating-related publications may be published for a variety of reasons that are not necessarily dependent on action by rating committees, including, but not limited to, the publication of a periodic update on a credit rating and related analyses.
To the extent that regulatory authorities allow a rating agency to acknowledge in one jurisdiction a rating issued in another jurisdiction for certain regulatory purposes, S&P reserves the right to assign, withdraw, or suspend such acknowledgement at any time and in its sole discretion. S&P Parties disclaim any duty whatsoever arising out of the assignment, withdrawal, or suspension of an acknowledgment as well as any liability for any damage alleged to have been suffered on account thereof.
S&P keeps certain activities of its business units separate from each other in order to preserve the independence and objectivity of their respective activities. As a result, certain business units of S&P may have information that is not available to other S&P business units. S&P has established policies and procedures to maintain the confidentiality of certain nonpublic information received in connection with each analytical process.
S&P may receive compensation for its ratings and certain analyses, normally from issuers or underwriters of securities or from obligors. S&P reserves the right to disseminate its opinions and analyses. S&P's public ratings and analyses are made available on its Web sites, www.spglobal.com/ratings (free of charge), and www.ratingsdirect.com (subscription), and may be distributed through other means, including via S&P publications and third-party redistributors. Additional information about our ratings fees is available at www.spglobal.com/usratingsfees.