Mueller Water Products Reports Record Fourth Quarter And Full Year 2025 Results Introduces Fiscal 2026 Guidance
| MUELLER WATER PRODUCTS, INC. AND SUBSIDIARIES | |||||||
| CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||
| (UNAUDITED) | |||||||
| September 30, | September 30, | ||||||
| 2025 | 2024 | ||||||
| (in millions, except share amounts) | |||||||
| Assets: | |||||||
| Cash and cash equivalents | $ | 431.5 | $ | 309.9 | |||
| Receivables, net of allowance for credit losses of $3.6 million and $8.3 million | 211.9 | 208.9 | |||||
| Inventories, net | 328.7 | 301.7 | |||||
| Other current assets | 56.8 | 37.9 | |||||
| Total current assets | 1,028.9 | 858.4 | |||||
| Property, plant and equipment, net | 335.7 | 318.8 | |||||
| Intangible assets, net | 307.3 | 309.7 | |||||
| Goodwill, net | 89.2 | 80.7 | |||||
| Other noncurrent assets | 77.8 | 68.3 | |||||
| Total assets | $ | 1,838.9 | $ | 1,635.9 | |||
| Liabilities and stockholders' equity: | |||||||
| Current portion of long-term debt | $ | 1.2 | $ | 0.8 | |||
| Accounts payable | 134.4 | 109.9 | |||||
| Other current liabilities | 154.7 | 147.3 | |||||
| Total current liabilities | 290.3 | 258.0 | |||||
| Long-term debt | 450.4 | 448.7 | |||||
| Deferred income taxes | 51.0 | 55.4 | |||||
| Other noncurrent liabilities | 65.5 | 63.7 | |||||
| Total liabilities | 857.2 | 825.8 | |||||
| Commitments and contingencies | |||||||
| Preferred stock: par value $0.01 per share; 60,000,000 shares authorized; | - | - | |||||
| none outstanding at September 30, 2025, and September 30, 2024 | |||||||
| Common stock: par value $0.01 per share; 600,000,000 shares authorized; | 1.6 | 1.6 | |||||
| 156,331,004 and 156,227,170 shares outstanding at September 30, 2025, | |||||||
| and September 30, 2024, respectively | |||||||
| Additional paid-in capital | 1,158.9 | 1,205.2 | |||||
| Accumulated deficit | (174.2 | ) | (365.9 | ) | |||
| Accumulated other comprehensive loss | (4.6 | ) | (30.8 | ) | |||
| Total stockholders' equity | 981.7 | 810.1 | |||||
| Total liabilities and stockholders' equity | $ | 1,838.9 | $ | 1,635.9 | |||
| MUELLER WATER PRODUCTS, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) | |||||||||||||||
| Three months ended | Year ended | ||||||||||||||
| September 30, | September 30, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| (in millions, except per share amounts) | |||||||||||||||
| Net sales | $ | 380.8 | $ | 348.2 | $ | 1,429.7 | $ | 1,314.7 | |||||||
| Cost of sales (1) | 240.8 | 237.3 | 913.0 | 855.7 | |||||||||||
| Gross profit | 140.0 | 110.9 | 516.7 | 459.0 | |||||||||||
| Operating expenses: | |||||||||||||||
| Selling, general and administrative | 66.7 | 63.1 | 247.3 | 245.2 | |||||||||||
| Strategic reorganization and other charges (2) | 3.7 | 3.1 | 8.8 | 15.8 | |||||||||||
| Goodwill impairment | - | 16.3 | - | 16.3 | |||||||||||
| Total operating expenses | 70.4 | 82.5 | 256.1 | 277.3 | |||||||||||
| Operating income | 69.6 | 28.4 | 260.6 | 181.7 | |||||||||||
| Pension (benefit) expense other than service | (0.1 | ) | 1.0 | (0.2 | ) | 4.0 | |||||||||
| Interest expense, net | 1.0 | 3.0 | 6.6 | 12.7 | |||||||||||
| Other expense (3) | - | - | - | 1.6 | |||||||||||
| Income before income taxes | 68.7 | 24.4 | 254.2 | 163.4 | |||||||||||
| Income tax expense | 16.1 | 14.4 | 62.5 | 47.5 | |||||||||||
| Net income | $ | 52.6 | $ | 10.0 | $ | 191.7 | $ | 115.9 | |||||||
| Net income per basic share | $ | 0.34 | $ | 0.06 | $ | 1.23 | $ | 0.74 | |||||||
| Net income per diluted share | $ | 0.33 | $ | 0.06 | $ | 1.22 | $ | 0.74 | |||||||
| Weighted average shares outstanding: | |||||||||||||||
| Basic | 156.3 | 156.0 | 156.4 | 155.9 | |||||||||||
| Diluted | 157.4 | 157.5 | 157.5 | 156.9 | |||||||||||
| Dividends declared per share | $ | 0.067 | $ | 0.064 | $ | 0.268 | $ | 0.256 | |||||||
| (1)For the years ended September 30, 2025 and 2024, the Company recorded charges of $5.6 million and $8.7 million, respectively, in connection with its warranty obligations at Water Management Solutions. Additionally, for the year ended September 30, 2025, Cost of sales included $4.1 million in Inventory and other asset write-downs associated with the closure of our legacy brass foundry in Decatur, Illinois. | |||||||||||||||
| (2)For the year ended September 30, 2025, Strategic reorganization and other charges primarily relate to expenses associated with our leadership transition, certain transaction-related expenses, severance, and non-cash asset impairment. For the year ended September 30, 2024, Strategic reorganization and other charges primarily relate to expenses associated with our leadership transition, certain transaction-related expenses, non-cash asset impairment, cybersecurity incidents expense, and severance. | |||||||||||||||
| (3)For the year ended September 30, 2024, the Company recorded $1.6 million in Other expense for the release of an indemnification receivable related to an uncertain tax position that expired on December 31, 2023. This was offset as a $1.6 million benefit within income tax expense. | |||||||||||||||
| MUELLER WATER PRODUCTS, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) | |||||||
| Year ended | |||||||
| September 30, | |||||||
| 2025 | 2024 | ||||||
| (in millions) | |||||||
| Operating activities: | |||||||
| Net income | $ | 191.7 | $ | 115.9 | |||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
| Depreciation | 39.7 | 39.1 | |||||
| Amortization | 7.2 | 27.1 | |||||
| Goodwill impairment | - | 16.3 | |||||
| Non-cash asset impairment | 1.0 | 1.8 | |||||
| (Gain) loss on sale of assets | (0.2 | ) | 0.5 | ||||
| Stock-based compensation | 10.7 | 9.0 | |||||
| Pension cost | 0.5 | 4.6 | |||||
| Deferred income taxes | (7.0 | ) | (21.5 | ) | |||
| Inventory reserve provision | 2.0 | 4.5 | |||||
| Other, net | 0.9 | 1.0 | |||||
| Changes in assets and liabilities: | |||||||
| Receivables, net | (2.4 | ) | 8.4 | ||||
| Inventories | (27.3 | ) | (8.0 | ) | |||
| Other assets | (20.0 | ) | (7.7 | ) | |||
| Accounts payable | 17.5 | 6.8 | |||||
| Other current liabilities | 4.2 | 31.7 | |||||
| Other noncurrent liabilities | 0.8 | 9.3 | |||||
| Net cash provided by operating activities | 219.3 | 238.8 | |||||
| Investing activities: | |||||||
| Capital expenditures | (47.3 | ) | (47.4 | ) | |||
| Proceeds from sales of assets | 0.2 | 0.2 | |||||
| Net cash used in investing activities | (47.1 | ) | (47.2 | ) | |||
| Financing activities: | |||||||
| Dividends paid | (41.9 | ) | (39.9 | ) | |||
| Stock repurchased under buyback program | (15.0 | ) | (10.0 | ) | |||
| Employee taxes related to stock-based compensation | (4.8 | ) | (2.0 | ) | |||
| Common stock issued | 4.7 | 7.7 | |||||
| Debt issuance costs | - | (0.9 | ) | ||||
| Payments for finance lease obligations | (1.3 | ) | (0.9 | ) | |||
| Net cash used in financing activities | (58.3 | ) | (46.0 | ) | |||
| Effect of currency exchange rate changes on cash | 7.7 | 4.0 | |||||
| Net change in cash and cash equivalents | 121.6 | 149.6 | |||||
| Cash and cash equivalents at beginning of year | 309.9 | 160.3 | |||||
| Cash and cash equivalents at end of year | $ | 431.5 | $ | 309.9 |
| Year ended | |||||||
| September 30, | |||||||
| 2025 | 2024 | ||||||
| (in millions) | |||||||
| Supplemental cash flow information: | |||||||
| Cash paid for interest, net | $ | 5.5 | $ | 10.0 | |||
| Cash paid for income taxes, net | $ | 69.1 | $ | 74.4 | |||
| Non-cash investing and financing activities: | |||||||
| Property, plant and equipment accrued and unpaid | $ | 8.8 | $ | - | |||
| Property, plant and equipment acquired through finance leases | $ | 2.8 | $ | 2.3 | |||
| MUELLER WATER PRODUCTS, INC. AND SUBSIDIARIES SEGMENT RESULTS AND RECONCILIATION OF NON-GAAP TO GAAP PERFORMANCE MEASURES (UNAUDITED) | |||||||||||||||
| Quarter ended September 30, 2025 | |||||||||||||||
| Water Flow Solutions | Water Management Solutions | Corporate | Consolidated | ||||||||||||
| (dollars in millions, except per share amounts) | |||||||||||||||
| Net sales | $ | 217.5 | $ | 163.3 | $ | - | $ | 380.8 | |||||||
| Gross profit (1) | $ | 80.4 | $ | 59.6 | $ | - | $ | 140.0 | |||||||
| Selling, general and administrative expenses | 25.3 | 25.4 | 16.0 | 66.7 | |||||||||||
| Strategic reorganization and other charges (2) | - | 0.1 | 3.6 | 3.7 | |||||||||||
| Operating income (loss) | $ | 55.1 | $ | 34.1 | $ | (19.6 | ) | $ | 69.6 | ||||||
| Operating margin | 25.3 | % | 20.9 | % | 18.3 | % | |||||||||
| Capital expenditures | $ | 8.3 | $ | 6.2 | $ | - | $ | 14.5 | |||||||
| Net income | $ | 52.6 | |||||||||||||
| Net income margin | 13.8 | % | |||||||||||||
| Reconciliation of non-GAAP to GAAP performance measures: | |||||||||||||||
| Net income | $ | 52.6 | |||||||||||||
| Warranty charge (1) | 5.6 | ||||||||||||||
| Strategic reorganization and other charges (2) | 3.7 | ||||||||||||||
| Income tax expense of adjusting items (3) | (2.2 | ) | |||||||||||||
| Adjusted net income | $ | 59.7 | |||||||||||||
| Weighted average diluted shares outstanding | 157.4 | ||||||||||||||
| Net income per diluted share | $ | 0.33 | |||||||||||||
| Warranty charge per diluted share | 0.04 | ||||||||||||||
| Strategic reorganization and other charges per diluted share | 0.02 | ||||||||||||||
| Income tax expense of adjusting items per diluted share | (0.01 | ) | |||||||||||||
| Adjusted net income per diluted share | $ | 0.38 | |||||||||||||
| Net income | $ | 52.6 | |||||||||||||
| Income tax expense (4) | 16.1 | ||||||||||||||
| Interest expense, net (4) | 1.0 | ||||||||||||||
| Pension benefit other than service (4) | (0.1 | ) | |||||||||||||
| Operating income (loss) | $ | 55.1 | $ | 34.1 | $ | (19.6 | ) | 69.6 | |||||||
| Warranty charge (1) | - | 5.6 | - | 5.6 | |||||||||||
| Strategic reorganization and other charges (2) | - | 0.1 | 3.6 | 3.7 | |||||||||||
| Adjusted operating income (loss) | 55.1 | 39.8 | (16.0 | ) | 78.9 | ||||||||||
| Pension benefit other than service (4) | - | - | 0.1 | 0.1 | |||||||||||
| Depreciation and amortization | 7.6 | 5.2 | - | 12.8 | |||||||||||
| Adjusted EBITDA | $ | 62.7 | $ | 45.0 | $ | (15.9 | ) | $ | 91.8 | ||||||
| Adjusted operating margin | 25.3 | % | 24.4 | % | 20.7 | % | |||||||||
| Adjusted EBITDA margin | 28.8 | % | 27.6 | % | 24.1 | % | |||||||||
| Reconciliation of free cash flow to net cash provided by operating activities: | |||||||||||||||
| Net cash provided by operating activities | $ | 83.5 | |||||||||||||
| Less capital expenditures | 14.5 | ||||||||||||||
| Free cash flow | $ | 69.0 | |||||||||||||
| (1)Gross profit includes a charge of $5.6 million in connection with warranty obligations in Water Management Solutions. | |||||||||||||||
| (2)Strategic reorganization and other charges primarily relate to certain transaction-related expenses, severance, and expenses associated with our leadership transition. | |||||||||||||||
| (3)The income tax expense of adjusting items reflects an effective tax rate of 23.4%, and may be subject to rounding. | |||||||||||||||
| (4)The Company does not allocate interest, income taxes or pension benefit other than service to its segments. | |||||||||||||||
| MUELLER WATER PRODUCTS, INC. AND SUBSIDIARIES SEGMENT RESULTS AND RECONCILIATION OF NON-GAAP TO GAAP PERFORMANCE MEASURES (UNAUDITED) | |||||||||||||||
| Quarter ended September 30, 2024 | |||||||||||||||
| Water Flow Solutions | Water Management Solutions | Corporate | Consolidated | ||||||||||||
| (dollars in millions, except per share amounts) | |||||||||||||||
| Net sales | $ | 200.3 | $ | 147.9 | $ | - | $ | 348.2 | |||||||
| Gross profit (1) | $ | 66.2 | $ | 44.7 | $ | - | $ | 110.9 | |||||||
| Selling, general and administrative expenses | 24.6 | 23.6 | 14.9 | 63.1 | |||||||||||
| Strategic reorganization and other charges (2) | - | 0.4 | 2.7 | 3.1 | |||||||||||
| Goodwill impairment | - | 16.3 | - | 16.3 | |||||||||||
| Operating income (loss) | $ | 41.6 | $ | 4.4 | $ | (17.6 | ) | $ | 28.4 | ||||||
| Operating margin | 20.8 | % | 3.0 | % | 8.2 | % | |||||||||
| Capital expenditures | $ | 15.0 | $ | 4.4 | $ | - | $ | 19.4 | |||||||
| Net income | $ | 10.0 | |||||||||||||
| Net income margin | 2.9 | % | |||||||||||||
| Reconciliation of non-GAAP to GAAP performance measures: | |||||||||||||||
| Net income | $ | 10.0 | |||||||||||||
| Warranty charge (1) | 8.7 | ||||||||||||||
| Strategic reorganization and other charges (2) | 3.1 | ||||||||||||||
| Goodwill impairment | 16.3 | ||||||||||||||
| Income tax expense of adjusting items (3) | (4.2 | ) | |||||||||||||
| Adjusted net income | $ | 33.9 | |||||||||||||
| Weighted average diluted shares outstanding | 157.5 | ||||||||||||||
| Net income per diluted share | $ | 0.06 | |||||||||||||
| Warranty charge per diluted share (1) | 0.06 | ||||||||||||||
| Strategic reorganization and other charges per diluted share (2) | 0.02 | ||||||||||||||
| Goodwill impairment per diluted share | 0.10 | ||||||||||||||
| Income tax expense of adjusting items per diluted share (3) | (0.02 | ) | |||||||||||||
| Adjusted net income per diluted share | $ | 0.22 | |||||||||||||
| Net income | $ | 10.0 | |||||||||||||
| Income tax expense (4) | 14.4 | ||||||||||||||
| Interest expense, net (4) | 3.0 | ||||||||||||||
| Pension expense other than service (4) | 1.0 | ||||||||||||||
| Operating income (loss) | $ | 41.6 | $ | 4.4 | $ | (17.6 | ) | 28.4 | |||||||
| Warranty charge (1) | - | 8.7 | - | 8.7 | |||||||||||
| Strategic reorganization and other charges (2) | - | 0.4 | 2.7 | 3.1 | |||||||||||
| Goodwill impairment | - | 16.3 | - | 16.3 | |||||||||||
| Adjusted operating income (loss) | 41.6 | 29.8 | (14.9 | ) | 56.5 | ||||||||||
| Pension expense other than service (4) | - | - | (1.0 | ) | (1.0 | ) | |||||||||
| Depreciation and amortization | 10.1 | 6.9 | - | 17.0 | |||||||||||
| Adjusted EBITDA | $ | 51.7 | $ | 36.7 | $ | (15.9 | ) | $ | 72.5 | ||||||
| Adjusted operating margin | 20.8 | % | 20.1 | % | 16.2 | % | |||||||||
| Adjusted EBITDA margin | 25.8 | % | 24.8 | % | 20.8 | % | |||||||||
| Reconciliation of free cash flow to net cash provided by operating activities: | |||||||||||||||
| Net cash provided by operating activities | $ | 89.3 | |||||||||||||
| Less capital expenditures | 19.4 | ||||||||||||||
| Free cash flow | $ | 69.9 | |||||||||||||
| (1)Gross profit includes a charge of $8.7 million in connection with warranty obligations in Water Management Solutions. | |||||||||||||||
| (2)Strategic reorganization and other charges primarily relate to expenses associated with our leadership transition and non-cash asset impairment. | |||||||||||||||
| (3)The income tax expense of adjusting items reflects an effective tax rate of 35.4%, excludes goodwill impairment, and may be subject to rounding. | |||||||||||||||
| (4)The Company does not allocate interest, income taxes or pension expense other than service to its segments. | |||||||||||||||
| MUELLER WATER PRODUCTS, INC. AND SUBSIDIARIES SEGMENT RESULTS AND RECONCILIATION OF NON-GAAP TO GAAP PERFORMANCE MEASURES (UNAUDITED) | |||||||||||||||
| Year ended September 30, 2025 | |||||||||||||||
| Water Flow Solutions | Water Management Solutions | Corporate | Consolidated | ||||||||||||
| (dollars in millions, except per share amounts) | |||||||||||||||
| Net sales | $ | 824.9 | $ | 604.8 | $ | - | $ | 1,429.7 | |||||||
| Gross profit (1) | $ | 296.3 | $ | 220.4 | $ | - | $ | 516.7 | |||||||
| Selling, general and administrative expenses | 90.3 | 96.9 | 60.1 | 247.3 | |||||||||||
| Strategic reorganization and other charges (2) | 1.0 | 0.7 | 7.1 | 8.8 | |||||||||||
| Operating income (loss) | $ | 205.0 | $ | 122.8 | $ | (67.2 | ) | $ | 260.6 | ||||||
| Operating margin | 24.9 | % | 20.3 | % | 18.2 | % | |||||||||
| Capital expenditures | $ | 24.1 | $ | 23.2 | $ | - | $ | 47.3 | |||||||
| Net income | $ | 191.7 | |||||||||||||
| Net income margin | 13.4 | % | |||||||||||||
| Reconciliation of non-GAAP to GAAP performance measures: | |||||||||||||||
| Net income | $ | 191.7 | |||||||||||||
| Warranty charge (1) | 5.6 | ||||||||||||||
| Strategic reorganization and other charges (2) | 8.8 | ||||||||||||||
| Inventory and other asset restructuring write-down | 4.1 | ||||||||||||||
| Income tax expense of adjusting items (3) | (4.6 | ) | |||||||||||||
| Adjusted net income | $ | 205.6 | |||||||||||||
| Weighted average diluted shares outstanding | 157.5 | ||||||||||||||
| Net income per diluted share | $ | 1.22 | |||||||||||||
| Warranty charge per diluted share (1) | 0.04 | ||||||||||||||
| Strategic reorganization and other charges per diluted share (2) | 0.06 | ||||||||||||||
| Inventory and other asset restructuring write-down per diluted share | 0.03 | ||||||||||||||
| Income tax expense of adjusting items per diluted share (3) | (0.04 | ) | |||||||||||||
| Adjusted net income per diluted share | $ | 1.31 | |||||||||||||
| Net income | $ | 191.7 | |||||||||||||
| Income tax expense (4) | 62.5 | ||||||||||||||
| Interest expense, net (4) | 6.6 | ||||||||||||||
| Pension benefit other than service (4) | (0.2 | ) | |||||||||||||
| Operating income (loss) | $ | 205.0 | $ | 122.8 | $ | (67.2 | ) | 260.6 | |||||||
| Warranty charge (1) | - | 5.6 | - | 5.6 | |||||||||||
| Strategic reorganization and other charges (2) | 1.0 | 0.7 | 7.1 | 8.8 | |||||||||||
| Inventory and other asset restructuring write-down | 4.1 | - | - | 4.1 | |||||||||||
| Adjusted operating income (loss) | 210.1 | 129.1 | (60.1 | ) | 279.1 | ||||||||||
| Pension benefit other than service (4) | - | - | 0.2 | 0.2 | |||||||||||
| Depreciation and amortization | 26.6 | 20.2 | 0.1 | 46.9 | |||||||||||
| Adjusted EBITDA | $ | 236.7 | $ | 149.3 | $ | (59.8 | ) | $ | 326.2 | ||||||
| Adjusted operating margin | 25.5 | % | 21.3 | % | 19.5 | % | |||||||||
| Adjusted EBITDA margin | 28.7 | % | 24.7 | % | 22.8 | % | |||||||||
| Reconciliation of net debt to total debt (end of period): | |||||||||||||||
| Current portion of long-term debt | $ | 1.2 | |||||||||||||
| Long-term debt | 450.4 | ||||||||||||||
| Total debt | $ | 451.6 | |||||||||||||
| Less cash and cash equivalents | 431.5 | ||||||||||||||
| Net debt | $ | 20.1 | |||||||||||||
| Debt leverage (debt divided by trailing twelve months' adjusted EBITDA) | 1.4x | ||||||||||||||
| Net debt leverage (net debt divided by trailing twelve months' adjusted EBITDA) | 0.1x | ||||||||||||||
| Reconciliation of free cash flow to net cash provided by operating activities: | |||||||||||||||
| Net cash provided by operating activities | $ | 219.3 | |||||||||||||
| Less capital expenditures | 47.3 | ||||||||||||||
| Free cash flow | $ | 172.0 | |||||||||||||
| (1)Gross profit includes a charge of $5.6 million in connection with warranty obligations in Water Management Solutions and $4.1 million in Inventory and other asset write-downs associated with the closure of our legacy brass foundry in Decatur, Illinois. | |||||||||||||||
| (2)Strategic reorganization and other charges primarily relate to expenses associated with our leadership transition, certain transaction-related expenses, severance, and non-cash asset impairment. | |||||||||||||||
| (3)The income tax expense of adjusting items reflects an effective tax rate of 24.6%, and may be subject to rounding. | |||||||||||||||
| (4)The Company does not allocate interest, income taxes or pension benefit other than service to its segments. | |||||||||||||||
| MUELLER WATER PRODUCTS, INC. AND SUBSIDIARIES SEGMENT RESULTS AND RECONCILIATION OF NON-GAAP TO GAAP PERFORMANCE MEASURES (UNAUDITED) | |||||||||||||||
| Year ended September 30, 2024 | |||||||||||||||
| Water Flow Solutions | Water Management Solutions | Corporate | Consolidated | ||||||||||||
| (dollars in millions, except per share amounts) | |||||||||||||||
| Net sales | $ | 755.5 | $ | 559.2 | $ | - | $ | 1,314.7 | |||||||
| Gross profit(1) | $ | 271.9 | $ | 187.1 | $ | - | $ | 459.0 | |||||||
| Selling, general and administrative expenses | 92.5 | 95.0 | 57.7 | 245.2 | |||||||||||
| Strategic reorganization and other charges(2) | 0.2 | 1.8 | 13.8 | 15.8 | |||||||||||
| Goodwill impairment | - | 16.3 | - | 16.3 | |||||||||||
| Operating income (loss) | $ | 179.2 | $ | 74.0 | $ | (71.5 | ) | $ | 181.7 | ||||||
| Operating margin | 23.7 | % | 13.2 | % | 13.8 | % | |||||||||
| Capital expenditures | $ | 31.1 | $ | 16.3 | $ | - | $ | 47.4 | |||||||
| Net income | $ | 115.9 | |||||||||||||
| Net income margin | 8.8 | % | |||||||||||||
| Reconciliation of non-GAAP to GAAP performance measures: | |||||||||||||||
| Net income | $ | 115.9 | |||||||||||||
| Warranty charge(1) | 8.7 | ||||||||||||||
| Strategic reorganization and other charges(2) | 15.8 | ||||||||||||||
| Goodwill impairment | 16.3 | ||||||||||||||
| Income tax expense of adjusting items(3) | (6.5 | ) | |||||||||||||
| Adjusted net income | $ | 150.2 | |||||||||||||
| Weighted average diluted shares outstanding | 156.9 | ||||||||||||||
| Net income per diluted share | $ | 0.74 | |||||||||||||
| Warranty charge per diluted share(1) | 0.06 | ||||||||||||||
| Strategic reorganization and other charges per diluted share(2) | 0.10 | ||||||||||||||
| Goodwill impairment per diluted share | 0.10 | ||||||||||||||
| Income tax expense of adjusting items per diluted share(3) | (0.04 | ) | |||||||||||||
| Adjusted net income per diluted share | $ | 0.96 | |||||||||||||
| Net income | $ | 115.9 | |||||||||||||
| Income tax expense(4) | 47.5 | ||||||||||||||
| Other expense | 1.6 | ||||||||||||||
| Interest expense, net(4) | 12.7 | ||||||||||||||
| Pension expense other than service(4) | 4.0 | ||||||||||||||
| Operating income (loss) | $ | 179.2 | $ | 74.0 | $ | (71.5 | ) | 181.7 | |||||||
| Warranty charge(1) | - | 8.7 | - | 8.7 | |||||||||||
| Strategic reorganization and other charges(2) | 0.2 | 1.8 | 13.8 | 15.8 | |||||||||||
| Goodwill impairment | - | 16.3 | - | 16.3 | |||||||||||
| Adjusted operating income (loss) | 179.4 | 100.8 | (57.7 | ) | 222.5 | ||||||||||
| Pension expense other than service(4) | - | - | (4.0 | ) | (4.0 | ) | |||||||||
| Depreciation and amortization | 38.3 | 27.7 | 0.2 | 66.2 | |||||||||||
| Adjusted EBITDA | $ | 217.7 | $ | 128.5 | $ | (61.5 | ) | $ | 284.7 | ||||||
| Adjusted operating margin | 23.7 | % | 18.0 | % | 16.9 | % | |||||||||
| Adjusted EBITDA margin | 28.8 | % | 23.0 | % | 21.7 | % | |||||||||
| 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 | 309.9 | ||||||||||||||
| Net debt | $ | 139.6 | |||||||||||||
| Debt leverage (debt divided by trailing twelve months' adjusted EBITDA) | 1.6x | ||||||||||||||
| Net debt leverage (net debt divided by trailing twelve months' adjusted EBITDA) | 0.5x | ||||||||||||||
| Reconciliation of free cash flow to net cash provided by operating activities: | |||||||||||||||
| Net cash provided by operating activities | $ | 238.8 | |||||||||||||
| Less capital expenditures | 47.4 | ||||||||||||||
| Free cash flow | $ | 191.4 | |||||||||||||
| (1)Gross profit includes a charge of $8.7 million in connection with warranty obligations in Water Management Solutions. | |||||||||||||||
| (2)Strategic reorganization and other charges primarily relate to expenses associated with our leadership transition, certain transaction-related expenses, non-cash asset impairment, cybersecurity incidents expense and severance. | |||||||||||||||
| (3)The income tax expense of adjusting items reflects an effective tax rate of 26.4%, excludes goodwill impairment, and may be subject to rounding. | |||||||||||||||
| (4)The Company does not allocate interest, income taxes or pension expense 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.

Comments
No comment