Mueller Water Products, Inc. (NYSE: MWA) announced financial
results for its fiscal 2023 second quarter ended March 31,
2023.
In the second quarter of 2023, the Company:
- Increased net sales
7.2 percent to $332.9 million as compared with $310.5 million in
the prior year quarter
- Generated operating
income of $32.9 million as compared with $34.2 million in the prior
year quarter and adjusted operating income of $33.6 million as
compared with $34.8 million in the prior year quarter, resulting in
an adjusted operating margin of 10.1 percent as compared with 11.2
percent in the prior year quarter
- Reported net income
of $21.3 million as compared with $23.6 million in the prior year
quarter and adjusted net income of $21.8 million as compared with
$24.1 million in the prior year quarter
- Reported net income
and adjusted net income per diluted share of $0.14 as compared with
net income and adjusted net income per diluted share of $0.15 in
the prior year quarter
- Generated adjusted EBITDA of $48.1
million as compared with $50.6 million in the prior year quarter,
resulting in an adjusted EBITDA margin of 14.4 percent as compared
with 16.3 percent in the prior year quarter
“I am encouraged by our team’s performance this quarter as we
increased consolidated net sales 7.2 percent compared with the
prior year and sequentially improved our adjusted EBITDA margin by
40 basis points. Our second quarter results benefited from a strong
performance at Water Management Solutions and past pricing actions
across most product lines, which again more than offset ongoing
inflationary pressures. We continued to make progress on our
operational initiatives, including ramping up our new brass
foundry,” said Scott Hall, President and Chief Executive Officer of
Mueller Water Products.
“We are reiterating our annual guidance for 2023 consolidated
net sales and adjusted EBITDA growth, as we manage the evolving
external environment. We continue to anticipate that higher pricing
will drive top line growth this year as our channel partners manage
their inventory and order levels to reflect shorter lead times and
lower new residential construction demand. Additionally,
operational improvements are expected to drive a sequential
improvement in adjusted EBITDA margins in the second half of the
year.
“We are increasingly confident in the future benefits from the
federal infrastructure bill’s incremental funding for new water
infrastructure projects. We are also confident that our growth
strategies, capital investments and operational initiatives will
deliver both further net sales growth and a return to pre-pandemic
margins in 2025.
“We published our third ESG Report highlighting our key
initiatives and continued progress on our targets and commitments.
We continued to drive down operational emissions and achieved our
initial emissions target significantly ahead of plan. Our broad
portfolio of products and services helps customers reduce
non-revenue water, extend pipe life and provide life-saving fire
protection. As we strive to become a sustainability leader in our
industry, we are committed to providing intelligent products and
services that help cities and municipalities repair and replace
their aging infrastructures, increase the resiliency of their
distribution networks and respond to water-related climate
impacts,” Hall concluded.
Consolidated Results
Net sales for the 2023 second quarter increased $22.4 million,
or 7.2 percent, to $332.9 million as compared with $310.5 million
in the prior year quarter. This increase was due to higher pricing
across most product lines in both segments, which was partially
offset by a decrease in volumes in certain product lines.
Operating income decreased $1.3 million, or 3.8 percent to $32.9
million for the 2023 second quarter as compared with $34.2 million
in the prior year quarter. Benefits from higher pricing were more
than offset by the decrease in volumes, higher costs associated
with inflation, unfavorable manufacturing performance and higher
SG&A expenses.
During the quarter, the Company incurred $0.7 million of
strategic reorganization and other charges that have been excluded
from adjusted results.
Adjusted operating income decreased $1.2 million, or 3.4
percent, to $33.6 million for the quarter as compared with $34.8
million in the prior year quarter.
Adjusted EBITDA of $48.1 million decreased $2.5 million, or 4.9
percent, as compared with $50.6 million in the prior year quarter.
Adjusted EBITDA margin was 14.4 percent for the 2023 second quarter
as compared with 16.3 percent in the prior year quarter.
Segment Results
Water Flow Solutions
Net sales for the 2023 second quarter decreased $26.7 million,
or 14.5 percent, to $157.2 million as compared with $183.9 million
in the prior year quarter. This decrease was primarily due to lower
volumes in our iron gate valve and service brass products,
partially offset by higher pricing across most product lines and
volume growth in specialty valve products.
Operating income and adjusted operating income were each $15.2
million for the quarter. Adjusted operating income decreased $20.2
million, or 57.1 percent, compared with the prior year quarter.
Benefits from higher pricing were more than offset by lower
volumes, unfavorable manufacturing performance and higher costs
associated with inflation.
Adjusted EBITDA of $23.0 million decreased $19.9 million, or
46.4 percent, as compared with $42.9 million in the prior year
quarter. Adjusted EBITDA margin was 14.6 percent as compared with
23.3 percent in the prior year quarter.
Water Management Solutions
Net sales for the 2023 second quarter increased $49.1 million,
or 38.8 percent, to $175.7 million as compared with $126.6 million
in the prior year quarter. This increase was due to higher volumes,
primarily in hydrant and water application products, as well as
increased pricing across most product lines.
Operating income and adjusted operating income for the quarter
were $31.7 million and $31.9 million, respectively. Adjusted
operating income increased $20.1 million, or 170.3 percent, as
compared with $11.8 million in the prior year quarter. Benefits
from higher pricing and increased volumes more than offset higher
costs associated with inflation, higher SG&A expenses and
unfavorable manufacturing performance.
Adjusted EBITDA of $39.6 million increased $20.5 million, or
107.3 percent, as compared with $19.1 million in the prior year
quarter. Adjusted EBITDA margin was 22.5 percent as compared with
15.1 percent in the prior year quarter.
Interest Expense, Net
Interest expense, net, for the 2023 second quarter declined to
$3.9 million as compared with $4.5 million in the prior year
quarter primarily as a result of higher interest income.
Income Taxes
Income tax expense for the 2023 second quarter was $6.7 million,
or 23.9 percent of income before tax. Income tax expense in the
prior year quarter was $7.1 million, or 23.1 percent of income
before tax.
Cash Flow and Balance Sheet
Net cash used in operating activities for the six-month period
was $22.2 million as compared with net cash provided by operating
activities of $0.8 million in the prior year. The decrease was
primarily driven by higher accounts payable turnover, partially
offset by an increase in collected receivables.
The Company invested $10.6 million in capital expenditures
during the second quarter as compared with $15.0 million in the
prior year quarter. For the six-month period, the Company invested
$20.5 million in capital expenditures as compared with $26.0
million invested in the prior year.
Free cash flow (defined as net cash (used in) provided by
operating activities less capital expenditures) for the six-month
period was $(42.7) million as compared with free cash flow of
$(25.2) million in the comparable prior year period, primarily due
to the decrease in net cash provided by operating activities
previously mentioned.
As of March 31, 2023, Mueller Water Products had $447.5
million of total debt outstanding and $89.2 million of cash and
cash equivalents, resulting in a debt leverage ratio of 2.4 times
and net debt leverage ratio of 1.9 times. There are no maturities
on our debt financings until June 2029, and the Company’s 4.0
percent Senior Notes have no financial maintenance covenants. Based
on March 31, 2023, data, the Company had approximately $162.5
million of excess availability under its ABL Agreement, bringing
its total liquidity to $251.7 million.
Full-Year Fiscal 2023 Outlook
The Company is reiterating its outlook for full-year 2023 net
sales and adjusted EBITDA growth, which anticipates that
consolidated net sales will increase between 6 percent and 8
percent as compared with the prior year, and adjusted EBITDA will
increase between 10 percent and 14 percent as compared with the
prior year. This outlook considers pension expense other than
service in 2023 of approximately $3.8 million compared with a
benefit of $3.9 million in the prior year. Adjusted operating
income, which excludes the impact of pension expense (benefit)
other than service, is expected to increase more than 20 percent
compared with the prior year. The Company expects free cash flow to
increase as compared with 2022 as a result of improved cash flow
from operations, with free cash flow as a percentage of adjusted
net income between 30 percent and 50 percent.
This guidance takes into account our backlog at the end of the
second quarter, anticipated benefits from higher pricing, current
end market expectations, and the continued challenges associated
with manufacturing performance, higher inflation, and supply chain
disruptions.
The Company’s expectations for certain financial metrics for the
full-year fiscal 2023 are as follows:
- Total SG&A expenses between $255
million and $265 million
- Net interest expense between $16
million and $17 million
- Effective income tax rate between 23
percent and 25 percent
- Depreciation and amortization
between $61 million and $63 million
- Capital expenditures between $60
million and $70 million
Conference Call Webcast
Mueller Water Products’ quarterly earnings conference call will
take place Tuesday, May 9, 2023, at 9 a.m. ET. Members of Mueller
Water Products’ leadership team will discuss the Company’s recent
financial performance and respond to questions from financial
analysts. A live webcast of the call will be available on the
Investor Relations section of the Company’s website. Please go to
the website (www.muellerwaterproducts.com) at least 15 minutes
prior to the start of the call to register, and to download and
install any necessary software. A replay of the call will be
available for 30 days and can be accessed by dialing
1-800-839-1117. An archive of the webcast will also be available
for at least 90 days on the Investor Relations section of the
Company’s website.
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 the United States (“GAAP”), the
Company also provides non-GAAP information that management believes
is useful to investors. These non-GAAP measures have limitations as
analytical tools, and securities analysts, investors and other
interested parties should not consider any of these non-GAAP
measures in isolation or as a substitute for analysis of the
Company’s results as reported under GAAP. These non-GAAP measures
may not be comparable to similarly titled measures used by other
companies.
The Company presents adjusted net income, adjusted net income
per diluted share, adjusted operating income, adjusted operating
margin, adjusted EBITDA and adjusted EBITDA margin 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.
The Company presents net debt and net debt leverage as
performance measures because management uses them to evaluate its
capital management and financial position, and the investment
community commonly uses them as measures of indebtedness. The
Company presents free cash flow to assist management and investors
in analyzing the Company’s ability to generate liquidity from its
operating activities.
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) and corporate restructuring, may have not yet
occurred, are out of the Company’s control and/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, Board and committee
composition plans, long-term strategies and the execution or
acceleration thereof, operational improvements, the benefits of
capital investments, financial or operating performance including
improving sales growth and driving increased margins, capital
allocation and growth strategy plans, the Company’s product
portfolio positioning 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, without limitation, including the future impact
of the COVID-19 pandemic on the Company’s operations and results,
including effects on the financial health of customers (including
collections); logistical challenges and supply chain disruptions,
geopolitical conditions, or other events; an inability to realize
the anticipated benefits from our operational initiatives,
including our large capital investments in Chattanooga and Kimball,
Tennessee, and Decatur, Illinois, plant closures, and our
reorganization and related strategic realignment activities; an
inability to attract or retain a skilled and diverse workforce,
increased competition related to the workforce and labor markets;
an inability to protect the Company’s information systems against
service interruption, misappropriation of data or breaches of
security; failure to comply with personal data protection and
privacy laws; cyclical and changing demand in core markets such as
municipal spending, residential construction, and natural gas
distribution; government monetary or fiscal policies; the impact of
adverse weather conditions; the impact of manufacturing and product
performance; the impact of wage, commodity and materials price
inflation; foreign exchange rate fluctuations; the impact of
warranty claims; an inability to successfully resolve significant
legal proceedings or government investigations; compliance with
environmental, trade and anti-corruption laws and regulations;
climate change and legal or regulatory responses thereto; changing
regulatory, trade and tariff conditions; the failure to integrate
and/or realize any of the anticipated benefits of recent
acquisitions or divestitures; an inability to achieve some or all
of our Environmental, Social, and Governance goals; and other
factors that are described in the section entitled “RISK FACTORS”
in Item 1A of the Company’s most recent Annual Report on Form 10-K
and later filings on Form 10-Q, as applicable.
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
U.S. Securities and Exchange Commission.
About Mueller Water Products,
Inc.
Mueller Water Products, Inc. is a leading manufacturer and
marketer of products and services used in the transmission,
distribution and measurement of water in North America. Our broad
product and service portfolio includes engineered valves, fire
hydrants, pipe connection and repair products, metering products,
leak detection, pipe condition assessment, pressure management
products, and software technology that provides critical water
system data. We help municipalities increase operational
efficiencies, improve customer service and prioritize capital
spending, demonstrating why Mueller Water Products is Where
Intelligence Meets Infrastructure®. Visit us at
www.muellerwaterproducts.com.
Mueller refers to one or more of Mueller Water Products, Inc.
(MWP), a Delaware corporation, and its subsidiaries. MWP and each
of its subsidiaries are legally separate and independent entities
when providing products and services. MWP does not provide products
or services to third parties. MWP and each of its subsidiaries are
liable only for their own acts and omissions and not those of each
other. Mueller brands include Mueller®, Echologics®, Hydro Gate®,
Hydro-Guard®, HYMAX®, i2O®, Jones®, Krausz®, Mi.Net®, Milliken®,
Pratt®, Pratt Industrial®, SentryxTM, Singer®, and U.S. Pipe Valve
& Hydrant. Please see muellerwp.com/brands to learn more.
Investor Relations Contact: Whit
Kincaid770-206-4116wkincaid@muellerwp.com
Media Contact: Robin Keegan404-206-4152rkeegan@muellerwp.com
MUELLER WATER PRODUCTS, INC. AND
SUBSIDIARIESCONDENSED CONSOLIDATED BALANCE
SHEETS(UNAUDITED)
|
March 31, |
|
September 30, |
|
|
2023 |
|
|
|
2022 |
|
|
(in millions, except share amounts) |
Assets: |
|
|
|
Cash and cash equivalents |
$ |
89.2 |
|
|
$ |
146.5 |
|
Receivables, net of allowance for credit losses of $6.3 million and
$5.6 million |
|
229.3 |
|
|
|
228.0 |
|
Inventories, net |
|
321.8 |
|
|
|
278.7 |
|
Other current assets |
|
29.3 |
|
|
|
26.8 |
|
Total current assets |
|
669.6 |
|
|
|
680.0 |
|
Property, plant and equipment, net |
|
304.9 |
|
|
|
301.6 |
|
Intangible assets, net |
|
348.8 |
|
|
|
361.2 |
|
Goodwill |
|
99.0 |
|
|
|
98.6 |
|
Other noncurrent assets |
|
54.8 |
|
|
|
56.7 |
|
Total assets |
$ |
1,477.1 |
|
|
$ |
1,498.1 |
|
|
|
|
|
Liabilities and stockholders’
equity: |
|
|
|
Current portion of long-term debt |
$ |
0.9 |
|
|
$ |
0.8 |
|
Accounts payable |
|
103.7 |
|
|
|
122.8 |
|
Other current liabilities |
|
86.7 |
|
|
|
117.4 |
|
Total current liabilities |
|
191.3 |
|
|
|
241.0 |
|
Long-term debt |
|
446.6 |
|
|
|
446.1 |
|
Deferred income taxes |
|
86.8 |
|
|
|
86.3 |
|
Other noncurrent liabilities |
|
51.5 |
|
|
|
55.4 |
|
Total liabilities |
|
776.2 |
|
|
|
828.8 |
|
|
|
|
|
Commitments and contingencies |
|
|
|
|
|
|
|
Common stock: 600,000,000 shares authorized; 156,366,647 and
155,844,138 shares outstanding at March 31, 2023, and
September 30, 2022, respectively |
|
1.6 |
|
|
|
1.6 |
|
Additional paid-in capital |
|
1,264.3 |
|
|
|
1,279.6 |
|
Accumulated deficit |
|
(523.5 |
) |
|
|
(567.3 |
) |
Accumulated other comprehensive loss |
|
(41.5 |
) |
|
|
(44.6 |
) |
Total stockholders’ equity |
|
700.9 |
|
|
|
669.3 |
|
Total liabilities and stockholders’ equity |
$ |
1,477.1 |
|
|
$ |
1,498.1 |
|
|
MUELLER WATER PRODUCTS, INC. AND
SUBSIDIARIESCONDENSED CONSOLIDATED STATEMENTS OF
OPERATIONS(UNAUDITED)
|
Three months ended |
|
Six months ended |
|
March 31, |
|
March 31, |
|
|
2023 |
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
|
(in millions, except per share amounts) |
Net sales |
$ |
332.9 |
|
$ |
310.5 |
|
|
$ |
647.7 |
|
|
$ |
582.8 |
|
Cost of sales |
|
235.1 |
|
|
217.7 |
|
|
|
456.7 |
|
|
|
402.4 |
|
Gross profit |
|
97.8 |
|
|
92.8 |
|
|
|
191.0 |
|
|
|
180.4 |
|
Operating expenses: |
|
|
|
|
|
|
|
Selling, general and administrative |
|
64.2 |
|
|
58.0 |
|
|
|
127.1 |
|
|
|
114.3 |
|
Strategic reorganization and other charges (benefits) |
|
0.7 |
|
|
0.6 |
|
|
|
(3.0 |
) |
|
|
3.0 |
|
Total operating expenses |
|
64.9 |
|
|
58.6 |
|
|
|
124.1 |
|
|
|
117.3 |
|
Operating income |
|
32.9 |
|
|
34.2 |
|
|
|
66.9 |
|
|
|
63.1 |
|
Pension expense (benefit) other than service |
|
1.0 |
|
|
(1.0 |
) |
|
|
1.9 |
|
|
|
(2.0 |
) |
Interest expense, net |
|
3.9 |
|
|
4.5 |
|
|
|
7.6 |
|
|
|
8.8 |
|
Income before income taxes |
|
28.0 |
|
|
30.7 |
|
|
|
57.4 |
|
|
|
56.3 |
|
Income tax expense |
|
6.7 |
|
|
7.1 |
|
|
|
13.6 |
|
|
|
13.3 |
|
Net income |
$ |
21.3 |
|
$ |
23.6 |
|
|
$ |
43.8 |
|
|
$ |
43.0 |
|
|
|
|
|
|
|
|
|
Net income per basic
share |
$ |
0.14 |
|
$ |
0.15 |
|
|
$ |
0.28 |
|
|
$ |
0.27 |
|
|
|
|
|
|
|
|
|
Net income per diluted
share |
$ |
0.14 |
|
$ |
0.15 |
|
|
$ |
0.28 |
|
|
$ |
0.27 |
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding: |
|
|
|
|
|
|
|
Basic |
|
156.3 |
|
|
156.9 |
|
|
|
157.9 |
|
|
|
157.6 |
|
Diluted |
|
156.9 |
|
|
157.5 |
|
|
|
158.5 |
|
|
|
158.4 |
|
|
|
|
|
|
|
|
|
Dividends declared per
share |
$ |
0.061 |
|
$ |
0.058 |
|
|
$ |
0.122 |
|
|
$ |
0.116 |
|
|
|
|
|
|
|
|
|
MUELLER WATER PRODUCTS, INC. AND
SUBSIDIARIESCONDENSED CONSOLIDATED STATEMENTS OF
CASH FLOWS(UNAUDITED)
|
Six months ended |
|
March 31, |
|
|
2023 |
|
|
|
2022 |
|
|
(in millions) |
Operating activities: |
|
|
|
Net income |
$ |
43.8 |
|
|
$ |
43.0 |
|
Adjustments to reconcile net income to net cash (used in) provided
by operating activities, net of acquisition: |
|
|
|
Depreciation |
|
16.3 |
|
|
|
16.0 |
|
Amortization |
|
14.0 |
|
|
|
14.0 |
|
Gain on sale of assets |
|
(3.7 |
) |
|
|
— |
|
Stock-based compensation |
|
4.2 |
|
|
|
4.4 |
|
Pension net periodic cost (benefit) |
|
2.2 |
|
|
|
(1.3 |
) |
Deferred income taxes |
|
0.1 |
|
|
|
6.1 |
|
Inventory reserves provision |
|
1.7 |
|
|
|
3.3 |
|
Other, net |
|
0.6 |
|
|
|
0.5 |
|
Changes in assets and liabilities, net of acquisition: |
|
|
|
Receivables, net |
|
(0.9 |
) |
|
|
(9.7 |
) |
Inventories |
|
(44.5 |
) |
|
|
(47.5 |
) |
Other assets |
|
(1.9 |
) |
|
|
(2.4 |
) |
Accounts payable |
|
(19.3 |
) |
|
|
15.8 |
|
Other current liabilities |
|
(30.9 |
) |
|
|
(36.0 |
) |
Other noncurrent liabilities |
|
(3.9 |
) |
|
|
(5.4 |
) |
Net cash (used in) provided by operating activities |
|
(22.2 |
) |
|
|
0.8 |
|
Investing activities: |
|
|
|
Capital expenditures |
|
(20.5 |
) |
|
|
(26.0 |
) |
Acquisition purchase price adjustment |
|
— |
|
|
|
0.2 |
|
Proceeds from sales of assets |
|
5.1 |
|
|
|
— |
|
Net cash used in investing activities |
|
(15.4 |
) |
|
|
(25.8 |
) |
Financing activities: |
|
|
|
Dividends paid |
|
(19.0 |
) |
|
|
(18.3 |
) |
Common stock repurchased under buyback program |
|
— |
|
|
|
(20.0 |
) |
Employee taxes related to stock-based compensation |
|
(1.5 |
) |
|
|
(1.8 |
) |
Common stock issued |
|
1.0 |
|
|
|
1.1 |
|
Payments for finance lease obligations |
|
(0.6 |
) |
|
|
(0.1 |
) |
Net cash used in financing activities |
|
(20.1 |
) |
|
|
(39.1 |
) |
Effect of currency exchange
rate changes on cash |
|
0.4 |
|
|
|
0.7 |
|
Net change in cash and cash equivalents |
|
(57.3 |
) |
|
|
(63.4 |
) |
Cash and cash equivalents at
beginning of period |
|
146.5 |
|
|
|
227.5 |
|
Cash and cash equivalents at end of period |
$ |
89.2 |
|
|
$ |
164.1 |
|
MUELLER WATER PRODUCTS, INC. AND
SUBSIDIARIESSEGMENT RESULTS AND RECONCILIATION OF
NON-GAAP TO GAAP PERFORMANCE
MEASURES(UNAUDITED)
|
Three months ended March 31, 2023 |
|
Water Flow Solutions |
|
Water Management Solutions |
|
Corporate |
|
Consolidated |
|
(dollars in millions, except per share
amounts) |
Net sales |
$ |
157.2 |
|
|
$ |
175.7 |
|
|
$ |
— |
|
|
$ |
332.9 |
|
|
|
|
|
|
|
|
|
Gross profit |
$ |
37.2 |
|
|
$ |
60.6 |
|
|
$ |
— |
|
|
$ |
97.8 |
|
Selling, general and
administrative expenses |
|
22.0 |
|
|
|
28.7 |
|
|
|
13.5 |
|
|
|
64.2 |
|
Strategic reorganization and
other charges (1) |
|
— |
|
|
|
0.2 |
|
|
|
0.5 |
|
|
|
0.7 |
|
Operating income (loss) |
$ |
15.2 |
|
|
$ |
31.7 |
|
|
$ |
(14.0 |
) |
|
$ |
32.9 |
|
|
|
|
|
|
|
|
|
Operating margin |
|
9.7 |
% |
|
|
18.0 |
% |
|
|
|
|
9.9 |
% |
|
|
|
|
|
|
|
|
Capital expenditures |
$ |
7.8 |
|
|
$ |
2.8 |
|
|
$ |
— |
|
|
$ |
10.6 |
|
|
|
|
|
|
|
|
|
Reconciliation of
non-GAAP to GAAP performance measures: |
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
$ |
21.3 |
|
Strategic reorganization and other charges |
|
|
|
|
|
|
|
0.7 |
|
Income tax expense of adjusting items |
|
|
|
|
|
|
|
(0.2 |
) |
Adjusted net income |
|
|
|
|
|
|
$ |
21.8 |
|
|
|
|
|
|
|
|
|
Weighted average diluted shares outstanding |
|
|
|
|
|
|
|
156.9 |
|
|
|
|
|
|
|
|
|
Adjusted net income per diluted share |
|
|
|
|
|
|
$ |
0.14 |
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
$ |
21.3 |
|
Income tax expense (2) |
|
|
|
|
|
|
|
6.7 |
|
Interest expense, net (2) |
|
|
|
|
|
|
|
3.9 |
|
Pension expense other than service (2) |
|
|
|
|
|
|
|
1.0 |
|
Operating income (loss) |
$ |
15.2 |
|
|
$ |
31.7 |
|
|
$ |
(14.0 |
) |
|
|
32.9 |
|
Strategic reorganization and other charges |
|
— |
|
|
|
0.2 |
|
|
|
0.5 |
|
|
|
0.7 |
|
Adjusted operating income (loss) |
|
15.2 |
|
|
|
31.9 |
|
|
|
(13.5 |
) |
|
|
33.6 |
|
Pension expense other than service |
|
— |
|
|
|
— |
|
|
|
(1.0 |
) |
|
|
(1.0 |
) |
Depreciation and amortization |
|
7.8 |
|
|
|
7.7 |
|
|
|
— |
|
|
|
15.5 |
|
Adjusted EBITDA |
$ |
23.0 |
|
|
$ |
39.6 |
|
|
$ |
(14.5 |
) |
|
$ |
48.1 |
|
|
|
|
|
|
|
|
|
Adjusted operating margin |
|
9.7 |
% |
|
|
18.2 |
% |
|
|
|
|
10.1 |
% |
Adjusted EBITDA margin |
|
14.6 |
% |
|
|
22.5 |
% |
|
|
|
|
14.4 |
% |
|
|
|
|
|
|
|
|
Adjusted EBITDA |
$ |
23.0 |
|
|
$ |
39.6 |
|
|
$ |
(14.5 |
) |
|
$ |
48.1 |
|
Three prior quarters’ adjusted EBITDA |
|
105.6 |
|
|
|
72.2 |
|
|
|
(37.2 |
) |
|
|
140.6 |
|
Trailing twelve months’ adjusted EBITDA |
$ |
128.6 |
|
|
$ |
111.8 |
|
|
$ |
(51.7 |
) |
|
$ |
188.7 |
|
|
|
|
|
|
|
|
|
Reconciliation of net debt to
total debt (end of period): |
|
|
|
|
|
|
|
Current portion of long-term debt |
|
|
|
|
|
|
$ |
0.9 |
|
Long-term debt |
|
|
|
|
|
|
|
446.6 |
|
Total debt |
|
|
|
|
|
|
|
447.5 |
|
Less cash and cash equivalents |
|
|
|
|
|
|
|
89.2 |
|
Net debt |
|
|
|
|
|
|
$ |
358.3 |
|
|
|
|
|
|
|
|
|
Net debt leverage (net debt divided by trailing twelve months’
adjusted EBITDA) |
|
|
|
|
1.9x |
|
|
|
|
|
|
|
|
Reconciliation of
free cash flow to net cash used in operating activities: |
|
|
|
|
|
|
Net cash used in operating activities |
|
|
|
|
|
|
$ |
(15.7 |
) |
Less capital expenditures |
|
|
|
|
|
|
|
(10.6 |
) |
Free cash flow |
|
|
|
|
|
|
$ |
(26.3 |
) |
|
|
|
|
|
|
|
|
(1) Strategic
reorganization and other charges includes severance and certain
transaction-related expenses. |
(2) The Company
does not allocate interest, income taxes or pension amounts other
than service to its segments. |
MUELLER WATER PRODUCTS, INC. AND
SUBSIDIARIESSEGMENT RESULTS AND RECONCILIATION OF
NON-GAAP TO GAAP PERFORMANCE
MEASURES(UNAUDITED)
|
Three months ended March 31, 2022 |
|
Water Flow Solutions |
|
Water Management Solutions |
|
Corporate |
|
Consolidated |
|
(dollars in millions, except per share
amounts) |
Net sales |
$ |
183.9 |
|
|
$ |
126.6 |
|
|
$ |
— |
|
|
$ |
310.5 |
|
|
|
|
|
|
|
|
|
Gross profit |
$ |
57.0 |
|
|
$ |
35.8 |
|
|
$ |
— |
|
|
$ |
92.8 |
|
Selling, general and
administrative expenses |
|
21.6 |
|
|
|
24.0 |
|
|
|
12.4 |
|
|
|
58.0 |
|
Strategic reorganization and
other charges (1) |
|
— |
|
|
|
0.1 |
|
|
|
0.5 |
|
|
|
0.6 |
|
Operating income (loss) |
$ |
35.4 |
|
|
$ |
11.7 |
|
|
$ |
(12.9 |
) |
|
$ |
34.2 |
|
|
|
|
|
|
|
|
|
Operating margin |
|
19.2 |
% |
|
|
9.2 |
% |
|
|
|
|
11.0 |
% |
|
|
|
|
|
|
|
|
Capital expenditures |
$ |
12.1 |
|
|
$ |
2.9 |
|
|
$ |
— |
|
|
$ |
15.0 |
|
|
|
|
|
|
|
|
|
Reconciliation of
non-GAAP to GAAP performance measures: |
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
$ |
23.6 |
|
Strategic reorganization and other charges |
|
|
|
|
|
|
|
0.6 |
|
Income tax expense of adjusting items |
|
|
|
|
|
|
|
(0.1 |
) |
Adjusted net income |
|
|
|
|
|
|
$ |
24.1 |
|
|
|
|
|
|
|
|
|
Weighted average diluted shares outstanding |
|
|
|
|
|
|
|
157.5 |
|
|
|
|
|
|
|
|
|
Adjusted net income per diluted share |
|
|
|
|
|
|
$ |
0.15 |
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
$ |
23.6 |
|
Income tax expense (2) |
|
|
|
|
|
|
|
7.1 |
|
Interest expense, net (2) |
|
|
|
|
|
|
|
4.5 |
|
Pension benefit other than service (2) |
|
|
|
|
|
|
|
(1.0 |
) |
Operating income (loss) |
$ |
35.4 |
|
|
$ |
11.7 |
|
|
$ |
(12.9 |
) |
|
|
34.2 |
|
Strategic reorganization and other charges |
|
— |
|
|
|
0.1 |
|
|
|
0.5 |
|
|
|
0.6 |
|
Adjusted operating income (loss) |
|
35.4 |
|
|
|
11.8 |
|
|
|
(12.4 |
) |
|
|
34.8 |
|
Pension benefit other than service |
|
— |
|
|
|
— |
|
|
|
1.0 |
|
|
|
1.0 |
|
Depreciation and amortization |
|
7.5 |
|
|
|
7.3 |
|
|
|
— |
|
|
|
14.8 |
|
Adjusted EBITDA |
$ |
42.9 |
|
|
$ |
19.1 |
|
|
$ |
(11.4 |
) |
|
$ |
50.6 |
|
|
|
|
|
|
|
|
|
Adjusted operating margin |
|
19.2 |
% |
|
|
9.3 |
% |
|
|
|
|
11.2 |
% |
Adjusted EBITDA margin |
|
23.3 |
% |
|
|
15.1 |
% |
|
|
|
|
16.3 |
% |
|
|
|
|
|
|
|
|
Adjusted EBITDA |
$ |
42.9 |
|
|
$ |
19.1 |
|
|
$ |
(11.4 |
) |
|
$ |
50.6 |
|
Three prior quarters’ adjusted EBITDA |
|
122.4 |
|
|
|
69.0 |
|
|
|
(35.7 |
) |
|
|
155.7 |
|
Trailing twelve months’ adjusted EBITDA |
$ |
165.3 |
|
|
$ |
88.1 |
|
|
$ |
(47.1 |
) |
|
$ |
206.3 |
|
|
|
|
|
|
|
|
|
Reconciliation of net debt to
total debt (end of period): |
|
|
|
|
|
|
|
Current portion of long-term debt |
|
|
|
|
|
|
$ |
1.0 |
|
Long-term debt |
|
|
|
|
|
|
|
446.1 |
|
Total debt |
|
|
|
|
|
|
|
447.1 |
|
Less cash and cash equivalents |
|
|
|
|
|
|
|
164.1 |
|
Net debt |
|
|
|
|
|
|
$ |
283.0 |
|
|
|
|
|
|
|
|
|
Net debt leverage (net debt divided by trailing twelve months’
adjusted EBITDA) |
|
|
|
|
|
1.4x |
|
|
|
|
|
|
|
|
Reconciliation of
free cash flow to net cash used in operating activities: |
|
|
|
|
|
|
Net cash used in operating activities |
|
|
|
|
|
|
$ |
(19.0 |
) |
Less capital expenditures |
|
|
|
|
|
|
|
(15.0 |
) |
Free cash flow |
|
|
|
|
|
|
$ |
(34.0 |
) |
|
|
|
|
|
|
|
|
(1) Strategic
reorganization and other charges includes restructuring expenses
associated with the closure of our facilities in Aurora, Illinois,
and Surrey, British Columbia, Canada. |
(2) The Company
does not allocate interest, income taxes or pension amounts other
than service to its segments. |
MUELLER WATER PRODUCTS, INC. AND
SUBSIDIARIESSEGMENT RESULTS AND RECONCILIATION OF
NON-GAAP TO GAAP PERFORMANCE
MEASURES(UNAUDITED)
|
Six months ended March 31, 2023 |
|
Water Flow Solutions |
|
Water Management Solutions |
|
Corporate |
|
Consolidated |
|
(dollars in millions, except per share
amounts) |
Net sales |
$ |
322.8 |
|
|
$ |
324.9 |
|
|
$ |
— |
|
|
$ |
647.7 |
|
|
|
|
|
|
|
|
|
Gross profit |
$ |
83.8 |
|
|
$ |
107.2 |
|
|
$ |
— |
|
|
$ |
191.0 |
|
Selling, general and
administrative expenses |
|
44.4 |
|
|
|
55.7 |
|
|
|
27.0 |
|
|
|
127.1 |
|
Strategic reorganization and
other charges (benefits) (1) |
|
— |
|
|
|
0.2 |
|
|
|
(3.2 |
) |
|
|
(3.0 |
) |
Operating income (loss) |
$ |
39.4 |
|
|
$ |
51.3 |
|
|
$ |
(23.8 |
) |
|
$ |
66.9 |
|
|
|
|
|
|
|
|
|
Operating margin |
|
12.2 |
% |
|
|
15.8 |
% |
|
|
|
|
10.3 |
% |
|
|
|
|
|
|
|
|
Capital expenditures |
$ |
15.6 |
|
|
$ |
4.9 |
|
|
$ |
— |
|
|
$ |
20.5 |
|
|
|
|
|
|
|
|
|
Reconciliation of
non-GAAP to GAAP performance measures: |
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
$ |
43.8 |
|
Strategic reorganization and other charges (benefits) |
|
|
|
|
|
|
|
(3.0 |
) |
Income tax expense of adjusting items |
|
|
|
|
|
|
|
0.7 |
|
Adjusted net income |
|
|
|
|
|
|
$ |
41.5 |
|
|
|
|
|
|
|
|
|
Weighted average diluted shares outstanding |
|
|
|
|
|
|
|
158.5 |
|
|
|
|
|
|
|
|
|
Adjusted net income per diluted share |
|
|
|
|
|
|
$ |
0.26 |
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
$ |
43.8 |
|
Income tax expense (2) |
|
|
|
|
|
|
|
13.6 |
|
Interest expense, net (2) |
|
|
|
|
|
|
|
7.6 |
|
Pension expense other than service (2) |
|
|
|
|
|
|
|
1.9 |
|
Operating income (loss) |
$ |
39.4 |
|
|
$ |
51.3 |
|
|
$ |
(23.8 |
) |
|
|
66.9 |
|
Strategic reorganization and other charges |
|
— |
|
|
|
0.2 |
|
|
|
(3.2 |
) |
|
|
(3.0 |
) |
Adjusted operating income (loss) |
|
39.4 |
|
|
|
51.5 |
|
|
|
(27.0 |
) |
|
|
63.9 |
|
Pension benefit other than service |
|
— |
|
|
|
— |
|
|
|
(1.9 |
) |
|
|
(1.9 |
) |
Depreciation and amortization |
|
15.5 |
|
|
|
14.7 |
|
|
|
0.1 |
|
|
|
30.3 |
|
Adjusted EBITDA |
$ |
54.9 |
|
|
$ |
66.2 |
|
|
$ |
(28.8 |
) |
|
$ |
92.3 |
|
|
|
|
|
|
|
|
|
Adjusted operating margin |
|
12.2 |
% |
|
|
15.9 |
% |
|
|
|
|
9.9 |
% |
Adjusted EBITDA margin |
|
17.0 |
% |
|
|
20.4 |
% |
|
|
|
|
14.3 |
% |
|
|
|
|
|
|
|
|
Reconciliation of
free cash flow to net cash used in operating activities: |
|
|
|
|
|
|
Net cash used in operating activities |
|
|
|
|
|
|
$ |
(22.2 |
) |
Less capital expenditures |
|
|
|
|
|
|
|
(20.5 |
) |
Free cash flow |
|
|
|
|
|
|
$ |
(42.7 |
) |
|
|
|
|
|
|
|
|
(1) Strategic
reorganization and other benefits relates primarily to a gain from
the sale of the Aurora, Illinois facility, partially offset by
certain transaction-related expenses. |
(2) The Company
does not allocate interest, income taxes or pension amounts other
than service to its segments. |
MUELLER WATER PRODUCTS, INC. AND
SUBSIDIARIESSEGMENT RESULTS AND RECONCILIATION OF
NON-GAAP TO GAAP PERFORMANCE
MEASURES(UNAUDITED)
|
Six months ended March 31, 2022 |
|
Water Flow Solutions |
|
Water Management Solutions |
|
Corporate |
|
Consolidated |
|
(dollars in millions, except per share
amounts) |
Net sales |
$ |
338.8 |
|
|
$ |
244.0 |
|
|
$ |
— |
|
|
$ |
582.8 |
|
|
|
|
|
|
|
|
|
Gross profit |
$ |
109.1 |
|
|
$ |
71.3 |
|
|
$ |
— |
|
|
$ |
180.4 |
|
Selling, general and
administrative expenses |
|
42.4 |
|
|
|
48.0 |
|
|
|
23.9 |
|
|
|
114.3 |
|
Strategic reorganization and
other charges (1) |
|
— |
|
|
|
0.1 |
|
|
|
2.9 |
|
|
|
3.0 |
|
Operating income (loss) |
$ |
66.7 |
|
|
$ |
23.2 |
|
|
$ |
(26.8 |
) |
|
$ |
63.1 |
|
|
|
|
|
|
|
|
|
Operating margin |
|
19.7 |
% |
|
|
9.5 |
% |
|
|
|
|
10.8 |
% |
|
|
|
|
|
|
|
|
Capital expenditures |
$ |
21.5 |
|
|
$ |
4.5 |
|
|
$ |
— |
|
|
$ |
26.0 |
|
|
|
|
|
|
|
|
|
Reconciliation of
non-GAAP to GAAP performance measures: |
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
$ |
43.0 |
|
Strategic reorganization and other charges |
|
|
|
|
|
|
|
3.0 |
|
Income tax expense of adjusting items |
|
|
|
|
|
|
|
(0.7 |
) |
Adjusted net income |
|
|
|
|
|
|
$ |
45.3 |
|
|
|
|
|
|
|
|
|
Weighted average diluted shares outstanding |
|
|
|
|
|
|
|
158.4 |
|
|
|
|
|
|
|
|
|
Adjusted net income per diluted share |
|
|
|
|
|
|
$ |
0.29 |
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
$ |
43.0 |
|
Income tax expense (2) |
|
|
|
|
|
|
|
13.3 |
|
Interest expense, net (2) |
|
|
|
|
|
|
|
8.8 |
|
Pension benefit other than service (2) |
|
|
|
|
|
|
|
(2.0 |
) |
Operating income (loss) |
$ |
66.7 |
|
|
$ |
23.2 |
|
|
$ |
(26.8 |
) |
|
|
63.1 |
|
Strategic reorganization and other charges |
|
— |
|
|
|
0.1 |
|
|
|
2.9 |
|
|
|
3.0 |
|
Adjusted operating income (loss) |
|
66.7 |
|
|
|
23.3 |
|
|
|
(23.9 |
) |
|
|
66.1 |
|
Pension benefit other than service |
|
— |
|
|
|
— |
|
|
|
2.0 |
|
|
|
2.0 |
|
Depreciation and amortization |
|
14.9 |
|
|
|
15.0 |
|
|
|
0.1 |
|
|
|
30.0 |
|
Adjusted EBITDA |
$ |
81.6 |
|
|
$ |
38.3 |
|
|
$ |
(21.8 |
) |
|
$ |
98.1 |
|
|
|
|
|
|
|
|
|
Adjusted operating margin |
|
19.7 |
% |
|
|
9.5 |
% |
|
|
|
|
11.3 |
% |
Adjusted EBITDA margin |
|
24.1 |
% |
|
|
15.7 |
% |
|
|
|
|
16.8 |
% |
|
|
|
|
|
|
|
|
Reconciliation of
free cash flow to net cash provided by operating activities: |
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
|
|
|
|
$ |
0.8 |
|
Less capital expenditures |
|
|
|
|
|
|
|
(26.0 |
) |
Free cash flow |
|
|
|
|
|
|
$ |
(25.2 |
) |
|
|
|
|
|
|
|
|
(1) Strategic
reorganization and other charges includes expenses associated with
the Albertville tragedy and restructuring activities. |
(2) The Company
does not allocate interest, income taxes or pension amounts other
than service to its segments. |
Mueller Water Products (NYSE:MWA)
Gráfico Histórico do Ativo
De Abr 2024 até Mai 2024
Mueller Water Products (NYSE:MWA)
Gráfico Histórico do Ativo
De Mai 2023 até Mai 2024