Mueller Water Products Reports 2025 First Quarter Results
MUELLER WATER PRODUCTS, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED) | |||||||
December 31, | September 30, | ||||||
2024 | 2024 | ||||||
(in millions, except share amounts) | |||||||
Assets: | |||||||
Cash and cash equivalents | $ | 338.2 | $ | 309.9 | |||
Receivables, net of allowance for credit losses of $7.9 million and $8.3 million | 145.3 | 208.9 | |||||
Inventories, net | 317.8 | 301.7 | |||||
Other current assets | 41.4 | 37.9 | |||||
Total current assets | 842.7 | 858.4 | |||||
Property, plant and equipment, net | 320.7 | 318.8 | |||||
Intangible assets, net | 307.9 | 309.7 | |||||
Goodwill, net | 81.5 | 80.7 | |||||
Other noncurrent assets | 66.4 | 68.3 | |||||
Total assets | $ | 1,619.2 | $ | 1,635.9 | |||
Liabilities and stockholders' equity: | |||||||
Current portion of long-term debt | $ | 0.8 | $ | 0.8 | |||
Accounts payable | 98.9 | 109.9 | |||||
Other current liabilities | 120.6 | 147.3 | |||||
Total current liabilities | 220.3 | 258.0 | |||||
Long-term debt | 448.7 | 448.7 | |||||
Deferred income taxes | 55.1 | 55.4 | |||||
Other noncurrent liabilities | 61.0 | 63.7 | |||||
Total liabilities | 785.1 | 825.8 | |||||
Commitments and contingencies | |||||||
Preferred stock: par value $0.01 per share; 60,000,000 shares authorized; none outstanding at December 31, 2024, and September 30, 2024 | - | - | |||||
Common stock: par value $0.01 per share; 600,000,000 shares authorized; 156,563,285 and 156,227,170 shares outstanding at December 31, 2024, and September 30, 2024, respectively | 1.6 | 1.6 | |||||
Additional paid-in capital | 1,194.8 | 1,205.2 | |||||
Accumulated deficit | (330.6 | ) | (365.9 | ) | |||
Accumulated other comprehensive loss | (31.7 | ) | (30.8 | ) | |||
Total stockholders' equity | 834.1 | 810.1 | |||||
Total liabilities and stockholders' equity | $ | 1,619.2 | $ | 1,635.9 | |||
MUELLER WATER PRODUCTS, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) | |||||
Three months ended | |||||
December 31, | |||||
2024 | 2023 | ||||
(in millions, except per share amounts) | |||||
Net sales | $ | 304.3 | $ | 256.4 | |
Cost of sales (1) | 201.3 | 170.1 | |||
Gross profit | 103.0 | 86.3 | |||
Operating expenses: | |||||
Selling, general and administrative | 53.9 | 56.9 | |||
Strategic reorganization and other charges (2) | 1.7 | 6.6 | |||
Total operating expenses | 55.6 | 63.5 | |||
Operating income | 47.4 | 22.8 | |||
Pension expense other than service | - | 1.0 | |||
Interest expense, net | 1.6 | 3.3 | |||
Other expense | - | 1.6 | |||
Income before income taxes | 45.8 | 16.9 | |||
Income tax expense | 10.5 | 2.6 | |||
Net income | $ | 35.3 | $ | 14.3 | |
Net income per basic share | $ | 0.23 | $ | 0.09 | |
Net income per diluted share | $ | 0.22 | $ | 0.09 | |
Weighted average shares outstanding: | |||||
Basic | 156.3 | 156.0 | |||
Diluted | 157.5 | 156.7 | |||
Dividends declared per share | $ | 0.067 | $ | 0.064 | |
(1) For the three-month period ended December 31, 2024, Cost of sales included $3.3 million in Inventory and other asset write-downs associated with the closure of our legacy brass foundry in Decatur, Illinois, as we transition operations to the new foundry. | |||||
(2) For the three-month period ended December 31, 2024, Strategic reorganization and other charges primarily relate to expenses associated with our leadership transition and severance. For the three-month period ended December 31, 2023, Strategic reorganization and other charges primarily relate to expenses associated with our leadership transition, transaction-related expenses, as well as cybersecurity incidents expense. |
MUELLER WATER PRODUCTS, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) | |||||||
Three months ended | |||||||
December 31, | |||||||
2024 | 2023 | ||||||
(in millions) | |||||||
Operating activities: | |||||||
Net income | $ | 35.3 | $ | 14.3 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation | 9.3 | 9.5 | |||||
Amortization | 1.8 | 6.9 | |||||
Gain on sale of assets | - | (0.1 | ) | ||||
Stock-based compensation | 2.5 | 2.6 | |||||
Pension cost | 0.2 | 1.2 | |||||
Deferred income taxes | (0.6 | ) | (3.4 | ) | |||
Inventory reserve provision | 4.0 | 2.1 | |||||
Other, net | 0.3 | 0.3 | |||||
Changes in assets and liabilities: | |||||||
Receivables, net | 62.9 | 49.7 | |||||
Inventories | (20.8 | ) | (14.6 | ) | |||
Other assets | (1.3 | ) | (6.1 | ) | |||
Accounts payable | (10.8 | ) | 5.7 | ||||
Other current liabilities | (26.2 | ) | (3.6 | ) | |||
Other noncurrent liabilities | (2.5 | ) | 3.4 | ||||
Net cash provided by operating activities | 54.1 | 67.9 | |||||
Investing activities: | |||||||
Capital expenditures | (11.9 | ) | (5.7 | ) | |||
Proceeds from sale of assets | - | 0.1 | |||||
Net cash used in investing activities | (11.9 | ) | (5.6 | ) | |||
Financing activities: | |||||||
Dividends paid | (10.5 | ) | (10.0 | ) | |||
Employee taxes related to stock-based compensation | (4.0 | ) | (1.5 | ) | |||
Common stock issued | 1.6 | 0.4 | |||||
Payments for finance lease obligations | (0.2 | ) | (0.2 | ) | |||
Net cash used in financing activities | (13.1 | ) | (11.3 | ) | |||
Effect of currency exchange rate changes on cash | (0.8 | ) | 5.4 | ||||
Net change in cash and cash equivalents | 28.3 | 56.4 | |||||
Cash and cash equivalents at beginning of period | 309.9 | 160.3 | |||||
Cash and cash equivalents at end of period | $ | 338.2 | $ | 216.7 |
MUELLER WATER PRODUCTS, INC. AND SUBSIDIARIES SEGMENT RESULTS AND RECONCILIATION OF NON-GAAP TO GAAP PERFORMANCE MEASURES (UNAUDITED) | |||||||||||||||
Three months ended December 31, 2024 | |||||||||||||||
Water Flow Solutions | Water Management Solutions | Corporate | Consolidated | ||||||||||||
(dollars in millions, except per share amounts) | |||||||||||||||
Net sales | $ | 174.6 | $ | 129.7 | $ | - | $ | 304.3 | |||||||
Gross profit (1) | $ | 55.1 | $ | 47.9 | $ | - | $ | 103.0 | |||||||
Selling, general and administrative expenses | 19.8 | 20.3 | 13.8 | 53.9 | |||||||||||
Strategic reorganization and other charges (2) | - | 0.3 | 1.4 | 1.7 | |||||||||||
Operating income (loss) | $ | 35.3 | $ | 27.3 | $ | (15.2 | ) | $ | 47.4 | ||||||
Operating margin | 20.2 | % | 21.0 | % | 15.6 | % | |||||||||
Capital expenditures | $ | 5.7 | $ | 6.2 | $ | - | $ | 11.9 | |||||||
Net income | $ | 35.3 | |||||||||||||
Net income margin | 11.6 | % | |||||||||||||
Reconciliation of non-GAAP to GAAP performance measures: | |||||||||||||||
Net income | $ | 35.3 | |||||||||||||
Strategic reorganization and other charges (2) | 1.7 | ||||||||||||||
Inventory and other asset restructuring write-down | 3.3 | ||||||||||||||
Income tax expense of adjusting items (3) | (1.1 | ) | |||||||||||||
Adjusted net income | $ | 39.2 | |||||||||||||
Weighted average diluted shares outstanding | 157.5 | ||||||||||||||
Net income per diluted share | $ | 0.22 | |||||||||||||
Strategic reorganization and other charges per diluted share | 0.01 | ||||||||||||||
Inventory and other asset restructuring write-down per diluted share | 0.02 | ||||||||||||||
Income tax expense of adjusting items per diluted share (3) | - | ||||||||||||||
Adjusted net income per diluted share | $ | 0.25 | |||||||||||||
Net income | $ | 35.3 | |||||||||||||
Income tax expense (4) | 10.5 | ||||||||||||||
Interest expense, net (4) | 1.6 | ||||||||||||||
Operating income (loss) | $ | 35.3 | $ | 27.3 | $ | (15.2 | ) | 47.4 | |||||||
Strategic reorganization and other charges (2) | - | 0.3 | 1.4 | 1.7 | |||||||||||
Inventory and other asset restructuring write-down | 3.3 | - | - | 3.3 | |||||||||||
Adjusted operating income (loss) | 38.6 | 27.6 | (13.8 | ) | 52.4 | ||||||||||
Depreciation and amortization | 6.1 | 5.0 | - | 11.1 | |||||||||||
Adjusted EBITDA | $ | 44.7 | $ | 32.6 | $ | (13.8 | ) | $ | 63.5 | ||||||
Adjusted operating margin | 22.1 | % | 21.3 | % | 17.2 | % | |||||||||
Adjusted EBITDA margin | 25.6 | % | 25.1 | % | 20.9 | % | |||||||||
Adjusted EBITDA | $ | 44.7 | $ | 32.6 | $ | (13.8 | ) | $ | 63.5 | ||||||
Three prior quarters' adjusted EBITDA | 181.0 | 106.4 | (47.5 | ) | 239.9 | ||||||||||
Trailing twelve months' adjusted EBITDA | $ | 225.7 | $ | 139.0 | $ | (61.3 | ) | $ | 303.4 | ||||||
Reconciliation of net debt to total debt (end of period): | |||||||||||||||
Current portion of long-term debt | $ | 0.8 | |||||||||||||
Long-term debt | 448.7 | ||||||||||||||
Total debt | 449.5 | ||||||||||||||
Less cash and cash equivalents | 338.2 | ||||||||||||||
Net debt | $ | 111.3 | |||||||||||||
Debt leverage (debt divided by trailing twelve months' adjusted EBITDA) | 1.5x | ||||||||||||||
Net debt leverage (net debt divided by trailing twelve months' adjusted EBITDA) | 0.4x | ||||||||||||||
Reconciliation of free cash flow to net cash provided by operating activities: | |||||||||||||||
Net cash provided by operating activities | $ | 54.1 | |||||||||||||
Less capital expenditures | 11.9 | ||||||||||||||
Free cash flow | $ | 42.2 | |||||||||||||
(1) Gross profit includes $3.3 million in Inventory and other asset write-downs associated with the closure of our legacy brass foundry in Decatur, Illinois, as we transition operations to the new foundry. | |||||||||||||||
(2) Strategic reorganization and other charges primarily relate to expenses associated with our leadership transition and severance. | |||||||||||||||
(3) The income tax expense of adjusting items reflects an effective tax rate of 22.9% and may be subject to rounding. | |||||||||||||||
(4) The Company does not allocate interest or income taxes to its segments. |
MUELLER WATER PRODUCTS, INC. AND SUBSIDIARIES SEGMENT RESULTS AND RECONCILIATION OF NON-GAAP TO GAAP PERFORMANCE MEASURES (UNAUDITED) | |||||||||||||||
Three months ended December 31, 2023 | |||||||||||||||
Water Flow Solutions | Water Management Solutions | Corporate | Consolidated | ||||||||||||
(dollars in millions, except per share amounts) | |||||||||||||||
Net sales | $ | 141.3 | $ | 115.1 | $ | - | $ | 256.4 | |||||||
Gross profit | $ | 46.6 | $ | 39.7 | $ | - | $ | 86.3 | |||||||
Selling, general and administrative expenses | 19.2 | 24.6 | 13.1 | 56.9 | |||||||||||
Strategic reorganization and other charges (1) | 0.2 | - | 6.4 | 6.6 | |||||||||||
Operating income (loss) | $ | 27.2 | $ | 15.1 | $ | (19.5 | ) | $ | 22.8 | ||||||
Operating margin | 19.2 | % | 13.1 | % | 8.9 | % | |||||||||
Capital expenditures | $ | 3.9 | $ | 1.8 | $ | - | $ | 5.7 | |||||||
Net income | $ | 14.3 | |||||||||||||
Net income margin | 5.6 | % | |||||||||||||
Reconciliation of non-GAAP to GAAP performance measures: | |||||||||||||||
Net income | $ | 14.3 | |||||||||||||
Strategic reorganization and other charges (1) | 6.6 | ||||||||||||||
Income tax expense of adjusting items (2) | (1.0 | ) | |||||||||||||
Adjusted net income | $ | 19.9 | |||||||||||||
Weighted average diluted shares outstanding | 156.7 | ||||||||||||||
Net income per diluted share | $ | 0.09 | |||||||||||||
Strategic reorganization and other charges per diluted share | 0.04 | ||||||||||||||
Income tax expense of adjusting items per diluted share (2) | - | ||||||||||||||
Adjusted net income per diluted share | $ | 0.13 | |||||||||||||
Net income | $ | 14.3 | |||||||||||||
Income tax expense (3) | 2.6 | ||||||||||||||
Other expense | 1.6 | ||||||||||||||
Interest expense, net (3) | 3.3 | ||||||||||||||
Pension expense other than service (3) | 1.0 | ||||||||||||||
Operating income (loss) | $ | 27.2 | $ | 15.1 | $ | (19.5 | ) | 22.8 | |||||||
Strategic reorganization and other charges (1) | 0.2 | - | 6.4 | 6.6 | |||||||||||
Adjusted operating income (loss) | 27.4 | 15.1 | (13.1 | ) | 29.4 | ||||||||||
Pension expense other than service (3) | - | - | (1.0 | ) | (1.0 | ) | |||||||||
Depreciation and amortization | 9.3 | 7.0 | 0.1 | 16.4 | |||||||||||
Adjusted EBITDA | $ | 36.7 | $ | 22.1 | $ | (14.0 | ) | $ | 44.8 | ||||||
Adjusted operating margin | 19.4 | % | 13.1 | % | 11.5 | % | |||||||||
Adjusted EBITDA margin | 26.0 | % | 19.2 | % | 17.5 | % | |||||||||
Adjusted EBITDA | $ | 36.7 | $ | 22.1 | $ | (14.0 | ) | $ | 44.8 | ||||||
Three prior quarters' adjusted EBITDA | 80.5 | 116.3 | (38.9 | ) | 157.9 | ||||||||||
Trailing twelve months' adjusted EBITDA | $ | 117.2 | $ | 138.4 | $ | (52.9 | ) | $ | 202.7 | ||||||
Reconciliation of net debt to total debt (end of period): | |||||||||||||||
Current portion of long-term debt | $ | 0.6 | |||||||||||||
Long-term debt | 446.8 | ||||||||||||||
Total debt | 447.4 | ||||||||||||||
Less cash and cash equivalents | 216.7 | ||||||||||||||
Net debt | $ | 230.7 | |||||||||||||
Debt leverage (debt divided by trailing twelve months' adjusted EBITDA) | 2.2x | ||||||||||||||
Net debt leverage (net debt divided by trailing twelve months' adjusted EBITDA) | 1.1x | ||||||||||||||
Reconciliation of free cash flow to net cash provided by operating activities: | |||||||||||||||
Net cash provided by operating activities | $ | 67.9 | |||||||||||||
Less capital expenditures | 5.7 | ||||||||||||||
Free cash flow | $ | 62.2 | |||||||||||||
(1) Strategic reorganization and other charges primarily relate to expenses associated with our leadership transition, transaction-related expenses, as well as cybersecurity incidents expense. | |||||||||||||||
(2) The income tax expense of adjusting items reflects an effective tax rate of 15.4% and may be subject to rounding. | |||||||||||||||
(3) The Company does not allocate interest, income taxes or pension amounts other than service to its segments. | |||||||||||||||
Legal Disclaimer:
MENAFN provides the information “as is” without warranty of any kind. We do not accept any responsibility or liability for the accuracy, content, images, videos, licenses, completeness, legality, or reliability of the information contained in this article. If you have any complaints or copyright issues related to this article, kindly contact the provider above.
Most popular stories
Market Research
- Manuka Honey Market Report 2024, Industry Growth, Size, Share, Top Compan...
- Modular Kitchen Market 2024, Industry Growth, Share, Size, Key Players An...
- Acrylamide Production Cost Analysis Report: A Comprehensive Assessment Of...
- Fish Sauce Market 2024, Industry Trends, Growth, Demand And Analysis Repo...
- Australia Foreign Exchange Market Size, Growth, Industry Demand And Forec...
- Cold Pressed Oil Market Trends 2024, Leading Companies Share, Size And Fo...
- Pasta Sauce Market 2024, Industry Growth, Share, Size, Key Players Analys...
Comments
No comment