Achieved
Earned Net Income per Diluted Share of
Reported Adjusted Net Income per Diluted Share of
Generated Adjusted EBITDA of
Announced Agreement to Transition Metering Business to
In the fourth quarter of 2026, the Company:
- Achieved net sales of
$376.5 million , a 1.1% decrease as compared with$380.8 million in the prior year quarter - Reported operating income of
$73.1 million as compared with$69.6 million in the prior year quarter, and increased adjusted operating income 4.7% to$82.6 million as compared with$78.9 million in the prior year quarter - Reported operating margin of 19.4% as compared with 18.3% in the prior year quarter, and increased adjusted operating margin to 21.9% as compared with 20.7% in the prior year quarter
- Generated net income of
$52.3 million as compared with$52.6 million in the prior year quarter, with net income margin of 13.9% as compared with 13.8% in the prior year quarter, and reported adjusted net income of$59.2 million as compared with$59.7 million in the prior year quarter - Reported net income per diluted share of
$0.33 as compared with$0.33 in the prior year quarter, and generated adjusted net income per diluted share of$0.38 as compared with$0.38 in the prior year quarter - Increased adjusted EBITDA 4.0% to
$95.5 million as compared with$91.8 million in the prior year quarter, and expanded adjusted EBITDA margin to 25.4% as compared with 24.1% in the prior year quarter
In the 2026 fiscal year, the Company:
- Increased net sales 3.2% to
$1,475.0 million as compared with$1,429.7 million in the prior year - Reported operating income of
$290.8 million as compared with$260.6 million in the prior year, and increased adjusted operating income 15.5% to$322.3 million as compared with$279.1 million in the prior year - Reported operating margin of 19.7% as compared with 18.2% in the prior year, and increased adjusted operating margin to 21.9% as compared with 19.5% in the prior year
- Generated net income of
$221.9 million as compared with$191.7 million in the prior year, with net income margin of 15.0% as compared with 13.4% in the prior year, and increased adjusted net income 19.7% to$246.2 million as compared with$205.6 million in the prior year - Reported net income per diluted share of
$1.41 as compared with$1.22 in the prior year, and increased adjusted net income per diluted share 19.8% to$1.57 as compared with$1.31 in the prior year - Increased adjusted EBITDA 14.1% to
$372.2 million as compared with$326.2 million in the prior year, and expanded adjusted EBITDA margin to 25.2% as compared with 22.8% in the prior year - Increased net cash provided by operating activities
$43.6 million , or 19.9%, to$262 .9 million as compared with$219.3 million in the prior year - Increased free cash flow
$35.3 million , or 20.5%, to$207.3 million as compared with$172.0 million in the prior year - Returned
$74.3 million to shareholders through dividends and common stock repurchases
“We delivered record profitability to close fiscal 2026 with our fourth quarter adjusted EBITDA increasing 4.0% year-over-year and adjusted EBITDA margin expanding to 25.4%. These results capped another record year for the Company, as we expanded adjusted EBITDA margin by 240 basis points this year and 940 basis points over three years, achieved record net sales with 3.2% year-over-year growth, despite slower new residential construction activity, increased adjusted earnings per share by approximately 20% and generated more than
“What stands out the most to me is how our teams delivered these results while continuing to improve the way we work. Across Mueller, employees stayed close to our customers, managed through changing demands in uncertain times and continued to make and capitalize on important investments in our foundries and manufacturing network. We are building a more streamlined and accountable organization through portfolio optimization, and the Mueller Operating System, which is giving our people a common framework to solve problems, share best practices and raise performance.”
“Our priorities for fiscal year 2027 are straightforward. We will protect the strength of our core business, improve returns from our operations and invest where we see the best opportunities to create value. Municipal repair and replacement demand remains resilient, and our balance sheet provides capacity to invest as we pursue strategies to drive above-market sales growth and continue margin expansion. While we remain mindful of market uncertainty, we enter the year with a clear agenda and confidence in our ability to deliver another step forward in margin performance,”
Consolidated Results
Net sales for the 2026 fourth quarter decreased
Gross profit for the fourth quarter decreased
Selling, general and administrative expenses for the fourth quarter decreased
Operating income for the fourth quarter increased
During the quarter, the Company incurred
Adjusted operating income for the quarter increased
Net income decreased
Adjusted EBITDA of
Segment Results
Water Flow Solutions
Net sales for the 2026 fourth quarter decreased
Operating income was
Adjusted EBITDA of
Water Management Solutions
Net sales for the 2026 fourth quarter increased
Operating income was
Adjusted EBITDA of
Interest Expense, Net
Interest expense, net, for the 2026 fourth quarter and fiscal year decreased to
Income Taxes
For the 2026 fourth quarter, income tax expense was
Cash Flow and Balance Sheet
Net cash provided by operating activities for the 2026 fiscal year increased
During the fiscal year, the Company invested
Free cash flow (defined as net cash provided by operating activities less capital expenditures) for the fiscal year increased
As of
Return of Capital to Shareholders
On
The Board also declared a quarterly dividend of
During fiscal 2026, the Company returned
Portfolio Optimization to Transition Metering Business
In a separate press release issued today,
Fiscal 2027 Outlook
The Company is introducing fiscal 2027 consolidated net sales guidance of
The Company’s expectations for certain additional financial metrics for fiscal 2027 are as follows:
- Total SG&A expenses between
$228 million and$233 million - Net interest expense between
$3 million and$5 million - Effective income tax rate between 24% and 26%
- Depreciation and amortization between
$48 million and$52 million - Capital expenditures between
$60 million and$70 million
Conference Call Webcast
Mueller Water Products’ quarterly earnings conference call will take place on
Use of Non-GAAP Measures
In an effort to provide investors with additional information regarding the Company’s results as determined by accounting principles generally accepted in
Adjusted net income, adjusted net income per diluted share, adjusted operating income, adjusted operating margin, adjusted EBITDA and adjusted EBITDA margin are non-GAAP measures that the Company presents as performance measures because management uses these measures to evaluate the Company’s underlying performance on a consistent basis across periods and to make decisions about operational strategies. Management also believes these measures are frequently used by securities analysts, investors and other interested parties in the evaluation of the Company’s recurring performance.
Free cash flow is a non-GAAP liquidity measure used to assist management and investors in analyzing the Company’s ability to generate liquidity from its operating activities.
The Company regularly evaluates its portfolio of businesses and product lines as part of its strategic planning process and may incur costs associated with portfolio optimization initiatives, including, but not limited to, transaction-related expenses, restructuring costs, and other costs related to acquisitions, divestitures, or other strategic actions.
The calculations of these non-GAAP measures and reconciliations to GAAP results are included as an attachment to this press release, which has been posted online at www.muellerwaterproducts.com. The Company does not reconcile forward-looking non-GAAP measures to the comparable GAAP measures, as permitted by Regulation S-K, as certain items, e.g., expenses related to corporate development activities, transactions, pension expenses/(benefits), corporate restructuring and non-cash asset impairment, may have not yet occurred, are out of the Company’s control or cannot be reasonably predicted without unreasonable efforts. Additionally, such reconciliation would imply a degree of precision and certainty regarding relevant items that may be confusing to investors. Such items could have a substantial impact on GAAP measures of the Company's financial performance.
Forward-Looking Statements
This press release contains certain statements that may be deemed “forward-looking statements” within the meaning of the federal securities laws. All statements that address activities, events or developments that the Company intends, expects, plans, projects, believes or anticipates will or may occur in the future are forward-looking statements, including, without limitation, statements regarding outlooks, projections, forecasts, expectations, commitments, trend descriptions and the ability to capitalize on trends, value creation, long-term strategies, and the execution or acceleration thereof, operational improvements, inventory positions, the benefits of capital investments, financial or operating performance, including driving increased margins, operational and commercial initiatives, capital allocation, growth strategy plans, and the demand for the Company’s products. Forward-looking statements are based on certain assumptions and assessments made by the Company in light of the Company’s experience and perception of historical trends, current conditions, and expected future developments.
Actual results and the timing of events may differ materially from those contemplated by the forward-looking statements due to a number of factors, including, without limitation, changing regulatory, trade and tariff conditions, including the impact of the Section 232 tariffs on the products produced by our Krausz business; logistical challenges and supply chain disruptions, geopolitical conditions, public health crises, or other events; inventory and in-stock positions of our distributors and end customers; an inability to realize the anticipated benefits from our operational initiatives, including our large capital investments, plant closures, and reorganization and related strategic realignment or portfolio optimization activities, including the execution of transitioning the metering business to
Forward-looking statements do not guarantee future performance and are only as of the date they are made. The Company undertakes no duty to update its forward-looking statements except as required by law. Undue reliance should not be placed on any forward-looking statements. You are advised to review any further disclosures the Company makes on related subjects in subsequent Forms 10-K, 10-Q, 8-K, and other reports filed with the
About
Mueller refers to one or more of
Investor Relations Contact:
770-206-4116
wkincaid@muellerwp.com
Media Contact:
470-806-5771
jbarabas@muellerwp.com
| MUELLER WATER PRODUCTS, INC. AND SUBSIDIARIES | ||||||
| CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||
| (UNAUDITED) | ||||||
| 2026 | 2025 | |||||
| (in millions, except share amounts) | ||||||
| Assets: | ||||||
| Cash and cash equivalents | $ | 566.0 | $ | 431.5 | ||
| Receivables, net of allowance for credit losses of | 189.7 | 211.9 | ||||
| Inventories, net | 385.8 | 328.7 | ||||
| Other current assets | 51.4 | 56.8 | ||||
| Total current assets | 1,192.9 | 1,028.9 | ||||
| Property, plant and equipment, net | 357.2 | 335.7 | ||||
| Intangible assets, net | 299.7 | 307.3 | ||||
| 92.1 | 89.2 | |||||
| Other noncurrent assets | 83.2 | 77.8 | ||||
| Total assets | $ | 2,025.1 | $ | 1,838.9 | ||
| Liabilities and stockholders’ equity: | ||||||
| Current portion of long-term debt | $ | 1.8 | $ | 1.2 | ||
| Accounts payable | 149.1 | 134.4 | ||||
| Other current liabilities | 117.0 | 154.7 | ||||
| Total current liabilities | 267.9 | 290.3 | ||||
| Long-term debt | 452.0 | 450.4 | ||||
| Deferred income taxes | 87.6 | 51.0 | ||||
| Other noncurrent liabilities | 65.5 | 65.5 | ||||
| Total liabilities | 873.0 | 857.2 | ||||
| Commitments and contingencies | ||||||
| Preferred stock: par value | — | — | ||||
| none outstanding at | ||||||
| Common stock: par value | 1.6 | 1.6 | ||||
| 155,500,988 and 156,331,004 shares outstanding at | ||||||
| and | ||||||
| Additional paid-in capital | 1,096.5 | 1,158.9 | ||||
| Retained earnings (accumulated deficit) | 47.7 | (174.2 | ) | |||
| Accumulated other comprehensive income (loss) | 6.3 | (4.6 | ) | |||
| Total stockholders’ equity | 1,152.1 | 981.7 | ||||
| Total liabilities and stockholders’ equity | $ | 2,025.1 | $ | 1,838.9 | ||
| MUELLER WATER PRODUCTS, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) | |||||||||||||
| Three months ended | Year ended | ||||||||||||
| 2026 | 2025 | 2026 | 2025 | ||||||||||
| (in millions, except per share amounts) | |||||||||||||
| Net sales | $ | 376.5 | $ | 380.8 | $ | 1,475.0 | $ | 1,429.7 | |||||
| Cost of sales (1) | 237.2 | 240.8 | 915.6 | 913.0 | |||||||||
| Gross profit | 139.3 | 140.0 | 559.4 | 516.7 | |||||||||
| Operating expenses: | |||||||||||||
| Selling, general and administrative | 57.3 | 66.7 | 240.8 | 247.3 | |||||||||
| Strategic reorganization and other charges (2) | 8.9 | 3.7 | 27.8 | 8.8 | |||||||||
| Total operating expenses | 66.2 | 70.4 | 268.6 | 256.1 | |||||||||
| Operating income | 73.1 | 69.6 | 290.8 | 260.6 | |||||||||
| Pension (benefit) expense other than service | — | (0.1 | ) | 0.1 | (0.2 | ) | |||||||
| Interest expense, net | 0.5 | 1.0 | 3.8 | 6.6 | |||||||||
| Income before income taxes | 72.6 | 68.7 | 286.9 | 254.2 | |||||||||
| Income tax expense | 20.3 | 16.1 | 65.0 | 62.5 | |||||||||
| Net income | $ | 52.3 | $ | 52.6 | $ | 221.9 | $ | 191.7 | |||||
| Net income per basic share | $ | 0.34 | $ | 0.34 | $ | 1.42 | $ | 1.23 | |||||
| Net income per diluted share | $ | 0.33 | $ | 0.33 | $ | 1.41 | $ | 1.22 | |||||
| Weighted average shares outstanding: | |||||||||||||
| Basic | 156.0 | 156.3 | 156.3 | 156.4 | |||||||||
| Diluted | 157.0 | 157.4 | 157.3 | 157.5 | |||||||||
| Dividends declared per share | $ | 0.070 | $ | 0.067 | $ | 0.280 | $ | 0.268 | |||||
| (1) For the year ended | |||||||||||||
| (2) For the year ended | |||||||||||||
| MUELLER WATER PRODUCTS, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) | |||||||
| Year ended | |||||||
| 2026 | 2025 | ||||||
| (in millions) | |||||||
| Operating activities: | |||||||
| Net income | $ | 221.9 | $ | 191.7 | |||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
| Depreciation | 43.0 | 39.7 | |||||
| Amortization | 7.0 | 7.2 | |||||
| Non-cash asset impairment | 4.0 | 1.0 | |||||
| Gain on sale of assets | (0.4 | ) | (0.2 | ) | |||
| Stock-based compensation | 13.7 | 10.7 | |||||
| Pension cost | 0.7 | 0.5 | |||||
| Deferred income taxes | 33.5 | (7.0 | ) | ||||
| Inventory reserves provision | 1.7 | 2.0 | |||||
| Other, net | 1.3 | 0.9 | |||||
| Changes in assets and liabilities: | |||||||
| Receivables, net | 22.0 | (2.4 | ) | ||||
| Inventories | (58.1 | ) | (27.3 | ) | |||
| Other assets | 5.8 | (20.0 | ) | ||||
| Accounts payable | 5.1 | 17.5 | |||||
| Other current liabilities | (37.9 | ) | 4.2 | ||||
| Other noncurrent liabilities | (0.4 | ) | 0.8 | ||||
| Net cash provided by operating activities | 262.9 | 219.3 | |||||
| Investing activities: | |||||||
| Capital expenditures | (55.6 | ) | (47.3 | ) | |||
| Proceeds from sales of assets | 1.2 | 0.2 | |||||
| Net cash used in investing activities | (54.4 | ) | (47.1 | ) | |||
| Financing activities: | |||||||
| Dividends paid | (43.8 | ) | (41.9 | ) | |||
| Stock repurchased under buyback program | (30.5 | ) | (15.0 | ) | |||
| Employee taxes related to stock-based compensation | (4.0 | ) | (4.8 | ) | |||
| Common stock issued | 2.2 | 4.7 | |||||
| Payments for finance lease obligations | (1.5 | ) | (1.3 | ) | |||
| Net cash used in financing activities | (77.6 | ) | (58.3 | ) | |||
| Effect of currency exchange rate changes on cash | 3.6 | 7.7 | |||||
| Net change in cash and cash equivalents | 134.5 | 121.6 | |||||
| Cash and cash equivalents at beginning of year | 431.5 | 309.9 | |||||
| Cash and cash equivalents at end of year | $ | 566.0 | $ | 431.5 | |||
| Year ended | |||||
| 2026 | 2025 | ||||
| (in millions) | |||||
| Supplemental cash flow information: | |||||
| Cash paid for interest, net | $ | 3.4 | $ | 5.5 | |
| Cash paid for income taxes, net | $ | 48.7 | $ | 69.1 | |
| Non-cash investing and financing activities: | |||||
| Property, plant and equipment accrued and unpaid | $ | 17.9 | $ | 8.8 | |
| Property, plant and equipment acquired through finance leases | $ | 3.0 | $ | 2.8 | |
SEGMENT RESULTS AND RECONCILIATION OF NON-GAAP TO GAAP PERFORMANCE MEASURES (UNAUDITED) | |||||||||||||||
| Quarter ended | |||||||||||||||
| Water Flow Solutions | Water Management Solutions | Corporate | Consolidated | ||||||||||||
| (dollars in millions, except per share amounts) | |||||||||||||||
| Net sales | $ | 210.9 | $ | 165.6 | $ | — | $ | 376.5 | |||||||
| Gross profit (1) | $ | 82.1 | $ | 57.2 | $ | — | $ | 139.3 | |||||||
| Selling, general and administrative expenses | 23.3 | 21.2 | 12.8 | 57.3 | |||||||||||
| Strategic reorganization and other charges (2) | — | 0.4 | 8.5 | 8.9 | |||||||||||
| Operating income (loss) | $ | 58.8 | $ | 35.6 | $ | (21.3 | ) | $ | 73.1 | ||||||
| Operating margin | 27.9 | % | 21.5 | % | 19.4 | % | |||||||||
| Capital expenditures | $ | 7.8 | $ | 4.2 | $ | — | $ | 12.0 | |||||||
| Net income | $ | 52.3 | |||||||||||||
| Net income margin | 13.9 | % | |||||||||||||
| Reconciliation of non-GAAP to GAAP performance measures: | |||||||||||||||
| Net income | $ | 52.3 | |||||||||||||
| Strategic reorganization and other charges (2) | 8.9 | ||||||||||||||
| 0.6 | |||||||||||||||
| Income tax expense of adjusting items (3) | (2.6 | ) | |||||||||||||
| Adjusted net income | $ | 59.2 | |||||||||||||
| Weighted average diluted shares outstanding | 157.0 | ||||||||||||||
| Net income per diluted share | $ | 0.33 | |||||||||||||
| Strategic reorganization and other charges per diluted share (2) | 0.06 | ||||||||||||||
| 0.00 | |||||||||||||||
| Income tax expense of adjusting items per diluted share (3) | (0.01 | ) | |||||||||||||
| Adjusted net income per diluted share | $ | 0.38 | |||||||||||||
| Net income | $ | 52.3 | |||||||||||||
| Income tax expense (4) | 20.3 | ||||||||||||||
| Interest expense, net (4) | 0.5 | ||||||||||||||
| Operating income (loss) | $ | 58.8 | $ | 35.6 | $ | (21.3 | ) | 73.1 | |||||||
| Strategic reorganization and other charges (2) | — | 0.4 | 8.5 | 8.9 | |||||||||||
| 0.6 | — | — | 0.6 | ||||||||||||
| Adjusted operating income (loss) | 59.4 | 36.0 | (12.8 | ) | 82.6 | ||||||||||
| Depreciation and amortization | 7.7 | 5.2 | — | 12.9 | |||||||||||
| Adjusted EBITDA | $ | 67.1 | $ | 41.2 | $ | (12.8 | ) | $ | 95.5 | ||||||
| Adjusted operating margin | 28.2 | % | 21.7 | % | 21.9 | % | |||||||||
| Adjusted EBITDA margin | 31.8 | % | 24.9 | % | 25.4 | % | |||||||||
| Reconciliation of free cash flow to net cash provided by operating activities: | |||||||||||||||
| Net cash provided by operating activities | $ | 108.7 | |||||||||||||
| Less capital expenditures | 12.0 | ||||||||||||||
| Free cash flow | $ | 96.7 | |||||||||||||
| (1) Gross profit includes | |||||||||||||||
| (2) Strategic reorganization and other charges primarily relate to the closure of our legacy brass foundry in | |||||||||||||||
| (3) The income tax expense of adjusting items reflects an effective tax rate of 22.7%, and may be subject to rounding. | |||||||||||||||
| (4) The Company does not allocate interest or income taxes to its segments. | |||||||||||||||
SEGMENT RESULTS AND RECONCILIATION OF NON-GAAP TO GAAP PERFORMANCE MEASURES (UNAUDITED) | |||||||||||||||
| Quarter ended | |||||||||||||||
| 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 | |||||||||||||||
| (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. | |||||||||||||||
SEGMENT RESULTS AND RECONCILIATION OF NON-GAAP TO GAAP PERFORMANCE MEASURES (UNAUDITED) | |||||||||||||||
| Year ended | |||||||||||||||
| Water Flow Solutions | Water Management Solutions | Corporate | Consolidated | ||||||||||||
| (dollars in millions, except per share amounts) | |||||||||||||||
| Net sales | $ | 817.5 | $ | 657.5 | $ | — | $ | 1,475.0 | |||||||
| Gross profit (1) | $ | 329.5 | $ | 229.9 | $ | — | $ | 559.4 | |||||||
| Selling, general and administrative expenses | 90.1 | 91.4 | 59.3 | 240.8 | |||||||||||
| Strategic reorganization and other charges (2) | — | 7.2 | 20.6 | 27.8 | |||||||||||
| Operating income (loss) | $ | 239.4 | $ | 131.3 | $ | (79.9 | ) | $ | 290.8 | ||||||
| Operating margin | 29.3 | % | 20.0 | % | 19.7 | % | |||||||||
| Capital expenditures | $ | 26.1 | $ | 29.5 | $ | — | $ | 55.6 | |||||||
| Net income | $ | 221.9 | |||||||||||||
| Net income margin | 15.0 | % | |||||||||||||
| Reconciliation of non-GAAP to GAAP performance measures: | |||||||||||||||
| Net income | $ | 221.9 | |||||||||||||
| Strategic reorganization and other charges (2) | 27.8 | ||||||||||||||
| 0.6 | |||||||||||||||
| Portfolio optimization costs (5) | 3.1 | ||||||||||||||
| Income tax expense of adjusting items (3) | (7.2 | ) | |||||||||||||
| Adjusted net income | $ | 246.2 | |||||||||||||
| Weighted average diluted shares outstanding | 157.3 | ||||||||||||||
| Net income per diluted share | $ | 1.41 | |||||||||||||
| Strategic reorganization and other charges per diluted share (2) | 0.18 | ||||||||||||||
| 0.00 | |||||||||||||||
| Portfolio optimization costs per diluted share(5) | 0.02 | ||||||||||||||
| Income tax expense of adjusting items per diluted share (3) | (0.04 | ) | |||||||||||||
| Adjusted net income per diluted share | $ | 1.57 | |||||||||||||
| Net income | $ | 221.9 | |||||||||||||
| Income tax expense (4) | 65.0 | ||||||||||||||
| Interest expense, net (4) | 3.8 | ||||||||||||||
| Pension expense other than service (4) | 0.1 | ||||||||||||||
| Operating income (loss) | $ | 239.4 | $ | 131.3 | $ | (79.9 | ) | 290.8 | |||||||
| Strategic reorganization and other charges (2) | — | 7.2 | 20.6 | 27.8 | |||||||||||
| Portfolio optimization costs (5) | — | 3.1 | — | 3.1 | |||||||||||
| 0.6 | — | — | 0.6 | ||||||||||||
| Adjusted operating income (loss) | 240.0 | 141.6 | (59.3 | ) | 322.3 | ||||||||||
| Pension expense other than service (4) | — | — | (0.1 | ) | (0.1 | ) | |||||||||
| Depreciation and amortization | 29.5 | 20.4 | 0.1 | 50.0 | |||||||||||
| Adjusted EBITDA | $ | 269.5 | $ | 162.0 | $ | (59.3 | ) | $ | 372.2 | ||||||
| Adjusted operating margin | 29.4 | % | 21.5 | % | 21.9 | % | |||||||||
| Adjusted EBITDA margin | 33.0 | % | 24.6 | % | 25.2 | % | |||||||||
| Reconciliation of free cash flow to net cash provided by operating activities: | |||||||||||||||
| Net cash provided by operating activities | $ | 262.9 | |||||||||||||
| Less capital expenditures | 55.6 | ||||||||||||||
| Free cash flow | $ | 207.3 | |||||||||||||
| (1) Gross profit includes | |||||||||||||||
| (2) Strategic reorganization and other charges primarily relate to expenses associated with certain transaction-related expenses, severance, our leadership transition, non-cash asset impairment expenses and the closure of our legacy brass foundry in | |||||||||||||||
| (3) The income tax expense of adjusting items reflects an effective tax rate of 22.7%, and may be subject to rounding. | |||||||||||||||
| (4) The Company does not allocate interest, income taxes or pension benefit other than service to its segments. | |||||||||||||||
| (5) Portfolio optimization costs are primarily associated with certain transaction-related expenses. | |||||||||||||||
SEGMENT RESULTS AND RECONCILIATION OF NON-GAAP TO GAAP PERFORMANCE MEASURES (UNAUDITED) | |||||||||||||||
| Year ended | |||||||||||||||
| 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 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 | |||||||||||||||
| (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. | |||||||||||||||
Source: