Compass Minerals Reports Fiscal 2025 Third-Quarter Results
Unless otherwise noted, it should be assumed that time periods referenced below are on a fiscal-year basis.
MANAGEMENT COMMENTARY
"Compass Minerals had a strong third quarter that saw year-over-year improvement on a number of performance measures," said Edward C. Dowling Jr., president and CEO. "In the Salt business, while pricing was relatively flat in both the highway deicing and C&I businesses, costs declined which allowed for adjusted EBITDA margin expansion and per-ton growth compared to the same period last year. Our ramp up of highway deicing production is underway as we prepare for the coming deicing season. North American bid season is going well and we are seeing improvements in pricing and commitment sizes compared to last year. The Plant Nutrition business is benefiting from stronger sales volumes and lower production costs, which drove improvements in segment level operating income and adjusted EBITDA. On the financial front, we took steps in the third quarter with our refinancing activities to enhance our financial flexibility. We further reduced net debt and strengthened our balance sheet with the sale of certain assets related to Fortress during the quarter. We continue to execute on our back-to-basics strategy and the results from the quarter reflect the progress we are making."
QUARTERLY HIGHLIGHTS
-
Net loss of
for the third quarter of 2025, inclusive of loss on extinguishment of debt, improved from net loss in prior year of$17.0 million ;$43.6 million
-
Total company adjusted EBITDA for the third quarter of 2025 of
, up$41.0 million 25% year over year;
-
Salt business operating earnings and adjusted EBITDA for the third quarter of 2025 increased
4% and6% , respectively, on a per-ton basis; Salt sales volumes up4% year over year; and
-
Plant Nutrition sales volumes in third quarter of 2025 up
21% from comparable prior year period; realized increases in operating earnings and adjusted EBITDA on both absolute and per-ton bases.
QUARTERLY FINANCIAL RESULTS
(in millions, except per share data) |
Ìý |
Three Months Ended
|
Ìý |
Nine Months Ended
|
||||||||||||
Ìý |
2025 |
Ìý |
2024 |
Ìý |
2025 |
Ìý |
2024 |
|||||||||
GAAP Results: |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||||||
Revenue |
Ìý |
$ |
214.6 |
Ìý |
Ìý |
$ |
202.9 |
Ìý |
Ìý |
$ |
1,016.4 |
Ìý |
Ìý |
$ |
908.6 |
Ìý |
Operating earnings (loss) |
Ìý |
Ìý |
15.9 |
Ìý |
Ìý |
Ìý |
5.9 |
Ìý |
Ìý |
Ìý |
13.3 |
Ìý |
Ìý |
Ìý |
(87.0 |
) |
Net loss |
Ìý |
Ìý |
(17.0 |
) |
Ìý |
Ìý |
(43.6 |
) |
Ìý |
Ìý |
(72.6 |
) |
Ìý |
Ìý |
(157.8 |
) |
Net loss per diluted share |
Ìý |
Ìý |
(0.41 |
) |
Ìý |
Ìý |
(1.05 |
) |
Ìý |
Ìý |
(1.74 |
) |
Ìý |
Ìý |
(3.83 |
) |
Non-GAAP Results*: |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||||||
Adjusted operating earnings* |
Ìý |
Ìý |
17.1 |
Ìý |
Ìý |
Ìý |
7.4 |
Ìý |
Ìý |
Ìý |
73.3 |
Ìý |
Ìý |
Ìý |
106.0 |
Ìý |
Adjusted EBITDA* |
Ìý |
Ìý |
41.0 |
Ìý |
Ìý |
Ìý |
32.8 |
Ìý |
Ìý |
Ìý |
157.2 |
Ìý |
Ìý |
Ìý |
190.7 |
Ìý |
Adjusted net (loss) earnings* |
Ìý |
Ìý |
(15.8 |
) |
Ìý |
Ìý |
(42.1 |
) |
Ìý |
Ìý |
(13.0 |
) |
Ìý |
Ìý |
35.2 |
Ìý |
Adjusted net (loss) earnings* per diluted share |
Ìý |
Ìý |
(0.39 |
) |
Ìý |
Ìý |
(1.01 |
) |
Ìý |
Ìý |
(0.31 |
) |
Ìý |
Ìý |
0.83 |
Ìý |
* |
Non-GAAP financial measure. Reconciliations to the most directly comparable GAAP financial measure are provided in tables at the end of this press release. |
SALT BUSINESS COMMENTARY
Salt revenue totaled
Distribution costs per ton were flat year over year, while all-in product costs (defined at the segment level as sales to external customers less distribution costs less operating earnings) per ton declined
Operating earnings for the quarter increased by
PLANT NUTRITION BUSINESS COMMENTARY
Plant Nutrition revenue for the quarter totaled
Operating earnings in the Plant Nutrition business was
CASH FLOW AND FINANCIAL POSITION
Net cash provided by operating activities amounted to
Net cash used in investing activities was
Net cash used in financing activities was
The company ended the quarter with
UPDATED FISCAL 2025 OUTLOOK
The company's salt and sulfate of potash production in
Salt Segment |
|
Ìý |
2025 Range1 |
Highway deicing sales volumes (thousands of tons) |
8,800 - 9,000 |
Consumer and Industrial sales volumes (thousands of tons) |
1,900 - 2,000 |
Total salt sales volumes (thousands of tons) |
10,700 - 11,000 |
Ìý |
Ìý |
Revenue (in millions) |
|
Adj. EBITDA (in millions) |
|
(1) |
Range for fiscal 2025 reflects the company's committed book of business for the period and assumes an average historical sales-to-commitment outcomes. |
The company's guidance has been refined to reflect the completion of three quarters of the year.
Plant Nutrition Segment |
|
Ìý |
2025 Range |
Sales volumes (thousands of tons) |
320 - 325 |
Revenue (in millions) |
|
Adj. EBITDA (in millions) |
|
Guidance for the Plant Nutrition segment has been adjusted to reflect the completion of three quarters of the year. Positive production trends in 2025 have allowed the company to pursue business beyond normally serviced markets, leading to incremental sales.
Corporate |
|
Ìý |
2025 Range |
Ìý |
Total1 |
Adj. EBITDA (in millions) |
( |
(1) |
Includes |
Guidance for Corporate includes corporate expenses in support of the company's core businesses, Fortress financial results, and the results of DeepStore, the company's records services business in the
Total Compass Minerals |
||||
Ìý |
2025 Adjusted EBITDA |
|||
Ìý |
Salt |
Plant Nutrition |
Corporate1 |
Total |
Adj. EBITDA (in millions) |
|
|
( |
|
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
2025 Capital Expenditures |
|||
Ìý |
Ìý |
Ìý |
Ìý |
Total |
Capital expenditures (in millions) |
Ìý |
Ìý |
Ìý |
|
(1) |
Includes financial contribution from DeepStore and Fortress. |
Total planned capital expenditures are unchanged from the company's previously provided guidance.
Other Assumptions |
|
($ in millions) |
2025 Range |
Depreciation, depletion and amortization |
|
Interest expense, net |
|
Effective income tax rate (excl. valuation allowance) |
|
Guidance for the 2025 effective income tax rate reflects the income mix by country with income recognized in foreign jurisdictions offset by losses recognized in the
2025/2026 NORTH AMERICAN BID SEASON
Approximately
CONFERENCE CALL
Compass Minerals will discuss its results on a conference call tomorrow morning, Tuesday, Aug. 12, at 9:30 a.m. ET (8:30 a.m. CT). To access the conference call, please visit the company’s website at investors.compassminerals.com or dial 800-715-9871. Callers must provide the conference ID number 7896827. Outside of the
A supporting corporate presentation with 2025 third-quarter results is available at .
About Compass Minerals
Compass Minerals (NYSE: CMP) is a leading global provider of essential minerals focused on safely delivering where and when it matters to help solve nature’s challenges for customers and communities. The company’s salt products help keep roadways safe during winter weather and are used in numerous other consumer, industrial, chemical and agricultural applications. Its plant nutrition products help improve the quality and yield of crops while supporting sustainable agriculture. Compass Minerals operates 12 production and packaging facilities more than 1,800 employees throughout the
Forward-Looking Statements and Other Disclaimers
This press release may contain forward-looking statements, including, without limitation, statements about the outcome of the North American bid season, including pricing and commitment sizes, the execution of back-to-basics strategy, competitive advantages, tariffs, tax rates, and the company's outlook for 2025, including its expectations regarding sales volumes, revenue, Adjusted EBITDA, depreciation, depletion, and amortization, interest expense, tax rates, and capital expenditures. Forward-looking statements are those that predict or describe future events or trends and that do not relate solely to historical matters. The company uses words such as “may,� “would,� “could,� “should,� “will,� “likely,� “expect,� “anticipate,� “believe,� “intend,� “plan,� “forecast,� “outlook,� “project,� “estimate� and similar expressions suggesting future outcomes or events to identify forward-looking statements or forward-looking information. These statements are based on the company’s current expectations and involve risks and uncertainties that could cause the company’s actual results to differ materially. The differences could be caused by a number of factors, including without limitation (i) weather conditions, (ii) inflation, the cost and availability of transportation for the distribution of the company’s products and foreign exchange rates, (iii) pressure on prices and impact from competitive products, and (iv) any inability by the company to successfully implement its strategic priorities or its cost-saving or enterprise optimization initiatives. For further information on these and other risks and uncertainties that may affect the company’s business, see the “Risk Factors� and “Management’s Discussion and Analysis of Financial Condition and Results of Operations� sections of the company’s Amended Annual Report on Form 10-K for the period ended Sept. 30, 2024, and its Quarterly Reports on Form 10-Q for the quarters ended Dec. 31, 2024, March 31, 2025, and June 30, 2025 filed or to be filed with the SEC, as well as the company's other SEC filings. The company undertakes no obligation to update any forward-looking statements made in this press release to reflect future events or developments, except as required by law. Because it is not possible to predict or identify all such factors, this list cannot be considered a complete set of all potential risks or uncertainties.
Non-GAAP Measures
In addition to using
Management uses EBITDA, EBITDA adjusted for items which management believes are not indicative of the company’s ongoing operating performance (“Adjusted EBITDA�) and EBITDA margin to evaluate the operating performance of the company’s core business operations because its resource allocation, financing methods and cost of capital, and income tax positions are managed at a corporate level, apart from the activities of the operating segments, and the operating facilities are located in different taxing jurisdictions, which can cause considerable variation in net earnings. Management also uses adjusted operating earnings, adjusted operating margin, adjusted net earnings, and adjusted net earnings per diluted share, which eliminate the impact of certain items that management does not consider indicative of underlying operating performance. The presentation of these measures should not be construed as an inference that future results will be unaffected by unusual or non-recurring items. Management believes these non-GAAP financial measures provide management and investors with additional information that is helpful when evaluating underlying performance. EBITDA and Adjusted EBITDA exclude interest expense, income taxes and depreciation, depletion and amortization, each of which are an essential element of the company’s cost structure and cannot be eliminated. In addition, Adjusted EBITDA and Adjusted EBITDA margin exclude certain cash and non-cash items, including stock-based compensation, impairment charges and certain restructuring charges. Consequently, any measure that excludes these elements has material limitations. The non-GAAP financial measures used by management should not be considered in isolation or as a substitute for net earnings, operating earnings, cash flows or other financial data prepared in accordance with GAAP or as a measure of overall profitability or liquidity. These measures are not necessarily comparable to similarly titled measures of other companies due to potential inconsistencies in the method of calculation. The calculation of non-GAAP financial measures as used by management is set forth in the following tables. All margin numbers are defined as the relevant measure divided by sales. The company does not provide a reconciliation of forward-looking non-GAAP financial measures to the most directly comparable financial measures calculated and reported in accordance with GAAP, as the company is unable to estimate significant non-recurring, unusual items and/or distinct non-core initiatives without unreasonable effort. The amounts and timing of these items are uncertain and could be material to the company’s results.
Adjusted operating earnings, adjusted operating margin, adjusted net earnings (loss), and adjusted net earnings (loss) per diluted share are presented as supplemental measures of the company’s performance. Management believes these measures provide management and investors with additional information that is helpful when evaluating underlying performance and comparing results on a year-over-year normalized basis. These measures eliminate the impact of certain items that management does not consider indicative of underlying operating performance. These adjustments are itemized below. Adjusted net earnings (loss) per diluted share is adjusted net earnings (loss) divided by weighted average diluted shares outstanding. You are encouraged to evaluate the adjustments itemized above and the reasons management considers them appropriate for supplemental analysis. In evaluating these measures you should be aware that in the future the company may incur expenses that are the same as or similar to some of the adjustments presented below.
Special Items Impacting the Three Months Ended June 30, 2025 (unaudited, in millions, except per share data) |
||||||||||||||||
Item Description |
Ìý |
Segment |
Ìý |
Line Item |
Ìý |
Amount |
Ìý |
Tax
|
Ìý |
After Tax |
Ìý |
EPS Impact |
||||
Product recall costs |
Ìý |
Salt |
Ìý |
Product cost and Other operating expense |
Ìý |
$ |
0.2 |
Ìý |
$ |
� |
Ìý |
$ |
0.2 |
Ìý |
$ |
� |
Restructuring charges(2) |
Ìý |
Corporate and Other |
Ìý |
Other operating expense |
Ìý |
Ìý |
0.3 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
0.3 |
Ìý |
Ìý |
� |
Impairments |
Ìý |
Corporate and Other |
Ìý |
Loss on impairments, net |
Ìý |
Ìý |
0.7 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
0.7 |
Ìý |
Ìý |
0.02 |
Total |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
$ |
1.2 |
Ìý |
$ |
� |
Ìý |
$ |
1.2 |
Ìý |
$ |
0.02 |
Special Items Impacting the Three Months Ended June 30, 2024 (unaudited, in millions, except per share data) |
||||||||||||||||
Item Description |
Ìý |
Segment |
Ìý |
Line Item |
Ìý |
Amount |
Ìý |
Tax
|
Ìý |
After Tax |
Ìý |
EPS Impact |
||||
Restructuring charges(2) |
Ìý |
Corporate and Other |
Ìý |
Other operating income |
Ìý |
$ |
1.5 |
Ìý |
$ |
� |
Ìý |
$ |
1.5 |
Ìý |
$ |
0.04 |
Total |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
$ |
1.5 |
Ìý |
$ |
� |
Ìý |
$ |
1.5 |
Ìý |
$ |
0.04 |
Special Items Impacting the Nine Months Ended June 30, 2025 (unaudited, in millions, except per share data) |
|||||||||||||||||
Item Description |
Ìý |
Segment |
Ìý |
Line Item |
Ìý |
Amount |
Ìý |
Tax
|
Ìý |
After Tax |
Ìý |
EPS Impact |
|||||
Product recall costs |
Ìý |
Salt |
Ìý |
Product cost and Other operating income |
Ìý |
$ |
2.0 |
Ìý |
$ |
(0.4 |
) |
Ìý |
$ |
1.6 |
Ìý |
$ |
0.03 |
Restructuring charges(2) |
Ìý |
Salt |
Ìý |
Other operating income |
Ìý |
Ìý |
0.3 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
Ìý |
0.3 |
Ìý |
Ìý |
0.01 |
Restructuring charges(2) |
Ìý |
Corporate and Other |
Ìý |
Other operating income |
Ìý |
Ìý |
4.0 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
Ìý |
4.0 |
Ìý |
Ìý |
0.09 |
Impairments |
Ìý |
Corporate and Other |
Ìý |
Loss on impairments, net |
Ìý |
Ìý |
53.7 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
Ìý |
53.7 |
Ìý |
Ìý |
1.30 |
Total |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
$ |
60.0 |
Ìý |
$ |
(0.4 |
) |
Ìý |
$ |
59.6 |
Ìý |
$ |
1.43 |
Special Items Impacting the Nine Months Ended June 30, 2024 (unaudited, in millions, except per share data) |
||||||||||||||||
Item Description |
Ìý |
Segment |
Ìý |
Line Item |
Ìý |
Amount |
Ìý |
Tax
|
Ìý |
After Tax |
Ìý |
EPS Impact |
||||
Restructuring charges(2) |
Ìý |
Corporate and Other |
Ìý |
Other operating income |
Ìý |
$ |
15.1 |
Ìý |
$ |
� |
Ìý |
$ |
15.1 |
Ìý |
$ |
0.37 |
Restructuring charges(2) |
Ìý |
Salt |
Ìý |
Other operating income |
Ìý |
Ìý |
0.4 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
0.4 |
Ìý |
Ìý |
0.01 |
Restructuring charges(2) |
Ìý |
Plant Nutrition |
Ìý |
Other operating income |
Ìý |
Ìý |
1.7 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
1.7 |
Ìý |
Ìý |
0.03 |
Impairments |
Ìý |
Corporate and Other |
Ìý |
COGS and Loss on impairments, net |
Ìý |
Ìý |
124.8 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
124.8 |
Ìý |
Ìý |
3.02 |
Goodwill impairment |
Ìý |
Plant Nutrition |
Ìý |
Loss on impairments, net |
Ìý |
Ìý |
51.0 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
51.0 |
Ìý |
Ìý |
1.23 |
Total |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
$ |
193.0 |
Ìý |
$ |
� |
Ìý |
$ |
193.0 |
Ìý |
$ |
4.66 |
(1) |
There were no substantial income tax benefits related to these items given the |
|
(2) |
Restructuring charges do not include certain reductions in stock-based compensation associated with forfeitures stemming from the restructuring activities. |
Reconciliation for Adjusted Operating Earnings (unaudited, in millions) |
|||||||||||||||
Ìý |
Three Months Ended
|
Ìý |
Nine Months Ended
|
||||||||||||
Ìý |
2025 |
Ìý |
2024 |
Ìý |
2025 |
Ìý |
2024 |
||||||||
Operating income (loss) |
$ |
15.9 |
Ìý |
Ìý |
$ |
5.9 |
Ìý |
Ìý |
$ |
13.3 |
Ìý |
Ìý |
$ |
(87.0 |
) |
Product recall costs(1) |
Ìý |
0.2 |
Ìý |
Ìý |
Ìý |
� |
Ìý |
Ìý |
Ìý |
2.0 |
Ìý |
Ìý |
Ìý |
� |
Ìý |
Restructuring charges(2) |
Ìý |
0.3 |
Ìý |
Ìý |
Ìý |
1.5 |
Ìý |
Ìý |
Ìý |
4.3 |
Ìý |
Ìý |
Ìý |
17.2 |
Ìý |
Loss on impairments, net(3) |
Ìý |
0.7 |
Ìý |
Ìý |
Ìý |
� |
Ìý |
Ìý |
Ìý |
53.7 |
Ìý |
Ìý |
Ìý |
175.8 |
Ìý |
Adjusted operating earnings |
$ |
17.1 |
Ìý |
Ìý |
$ |
7.4 |
Ìý |
Ìý |
$ |
73.3 |
Ìý |
Ìý |
$ |
106.0 |
Ìý |
Sales |
Ìý |
214.6 |
Ìý |
Ìý |
Ìý |
202.9 |
Ìý |
Ìý |
Ìý |
1,016.4 |
Ìý |
Ìý |
Ìý |
908.6 |
Ìý |
Operating margin |
Ìý |
7.4 |
% |
Ìý |
Ìý |
2.9 |
% |
Ìý |
Ìý |
1.3 |
% |
Ìý |
Ìý |
(9.6 |
)% |
Adjusted operating margin |
Ìý |
8.0 |
% |
Ìý |
Ìý |
3.6 |
% |
Ìý |
Ìý |
7.2 |
% |
Ìý |
Ìý |
11.7 |
% |
(1) |
The company recognized costs related to a recall of food-grade salt produced at its Goderich plant. |
|
(2) |
The company incurred severance and related charges due to reductions in workforce, changes to executive leadership and additional restructuring costs related to the exit of the Fortress fire retardant business during the three and nine months ended June 30, 2025. The company also incurred severance and related charges for the three and nine months ended June 30, 2024, due to reductions in workforce and changes to executive leadership and additional restructuring costs for the termination of our lithium development project. |
|
(3) |
For the three and nine months ended June 30, 2025, the company recognized impairments of intangible assets related to the exit of the Fortress fire retardant business. For the nine months ended June 30, 2024, the company recognized impairments of long-lived assets related to the termination of the lithium development project; Fortress goodwill, intangible assets and inventory; and Plant Nutrition goodwill. |
Reconciliation for Adjusted Net Earnings (unaudited, in millions) |
|||||||||||||||
Ìý |
Three Months Ended
|
Ìý |
Nine Months Ended
|
||||||||||||
Ìý |
2025 |
Ìý |
2024 |
Ìý |
2025 |
Ìý |
2024 |
||||||||
Net loss |
$ |
(17.0 |
) |
Ìý |
$ |
(43.6 |
) |
Ìý |
$ |
(72.6 |
) |
Ìý |
$ |
(157.8 |
) |
Product recall costs(1) |
Ìý |
0.2 |
Ìý |
Ìý |
Ìý |
� |
Ìý |
Ìý |
Ìý |
2.0 |
Ìý |
Ìý |
Ìý |
� |
Ìý |
Restructuring charges(2) |
Ìý |
0.3 |
Ìý |
Ìý |
Ìý |
1.5 |
Ìý |
Ìý |
Ìý |
4.3 |
Ìý |
Ìý |
Ìý |
17.2 |
Ìý |
Loss on impairments, net(3) |
Ìý |
0.7 |
Ìý |
Ìý |
Ìý |
� |
Ìý |
Ìý |
Ìý |
53.7 |
Ìý |
Ìý |
Ìý |
173.4 |
Ìý |
Loss on inventory impairment(3) |
Ìý |
� |
Ìý |
Ìý |
Ìý |
� |
Ìý |
Ìý |
Ìý |
� |
Ìý |
Ìý |
Ìý |
2.4 |
Ìý |
Income tax effect |
Ìý |
� |
Ìý |
Ìý |
Ìý |
� |
Ìý |
Ìý |
$ |
(0.4 |
) |
Ìý |
Ìý |
� |
Ìý |
Adjusted net earnings |
$ |
(15.8 |
) |
Ìý |
$ |
(42.1 |
) |
Ìý |
$ |
(13.0 |
) |
Ìý |
$ |
35.2 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||||||
Net loss per diluted share |
$ |
(0.41 |
) |
Ìý |
$ |
(1.05 |
) |
Ìý |
$ |
(1.74 |
) |
Ìý |
$ |
(3.83 |
) |
Adjusted net earnings per diluted share |
$ |
(0.39 |
) |
Ìý |
$ |
(1.01 |
) |
Ìý |
$ |
(0.31 |
) |
Ìý |
$ |
0.83 |
Ìý |
Weighted-average common shares outstanding (in thousands): |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||||||
Diluted |
Ìý |
41,859 |
Ìý |
Ìý |
Ìý |
41,342 |
Ìý |
Ìý |
Ìý |
41,738 |
Ìý |
Ìý |
Ìý |
41,284 |
Ìý |
(1) |
The company recognized costs related to a recall of food-grade salt produced at its Goderich plant. Charges for the three and nine months ended June 30, 2025 were |
|
(2) |
The company incurred severance and related charges due to reductions in workforce, changes to executive leadership and additional restructuring costs related to the exit of the Fortress fire retardant business during the three and nine months ended June 30, 2025. The company also incurred severance and related charges for the three and nine months ended June 30, 2024, due to reductions in workforce and changes to executive leadership and additional restructuring costs for the termination of our lithium development project. |
|
(3) |
For the three and nine months ended June 30, 2025, the company recognized impairments of intangible assets related to the exit of the Fortress fire retardant business. For the nine months ended June 30, 2024, the company recognized impairments of long-lived assets related to the termination of the lithium development project; Fortress goodwill, intangible assets and inventory; and Plant Nutrition goodwill. |
Reconciliation for EBITDA and Adjusted EBITDA (unaudited, in millions) |
|||||||||||||||
Ìý |
Three Months Ended
|
Ìý |
Nine Months Ended
|
||||||||||||
Ìý |
2025 |
Ìý |
2024 |
Ìý |
2025 |
Ìý |
2024 |
||||||||
Net loss |
$ |
(17.0 |
) |
Ìý |
$ |
(43.6 |
) |
Ìý |
$ |
(72.6 |
) |
Ìý |
$ |
(157.8 |
) |
Interest expense |
Ìý |
16.3 |
Ìý |
Ìý |
Ìý |
17.2 |
Ìý |
Ìý |
Ìý |
51.2 |
Ìý |
Ìý |
Ìý |
50.4 |
Ìý |
Income tax expense |
Ìý |
3.4 |
Ìý |
Ìý |
Ìý |
32.7 |
Ìý |
Ìý |
Ìý |
22.9 |
Ìý |
Ìý |
Ìý |
20.4 |
Ìý |
Depreciation, depletion and amortization |
Ìý |
23.2 |
Ìý |
Ìý |
Ìý |
26.1 |
Ìý |
Ìý |
Ìý |
76.5 |
Ìý |
Ìý |
Ìý |
78.4 |
Ìý |
EBITDA |
Ìý |
25.9 |
Ìý |
Ìý |
Ìý |
32.4 |
Ìý |
Ìý |
Ìý |
78.0 |
Ìý |
Ìý |
Ìý |
(8.6 |
) |
Adjustments to EBITDA: |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||||||
Stock-based compensation - non-cash |
Ìý |
0.6 |
Ìý |
Ìý |
Ìý |
(0.7 |
) |
Ìý |
Ìý |
7.3 |
Ìý |
Ìý |
Ìý |
6.3 |
Ìý |
Interest income |
Ìý |
(0.3 |
) |
Ìý |
Ìý |
(0.2 |
) |
Ìý |
Ìý |
(0.9 |
) |
Ìý |
Ìý |
(0.8 |
) |
Loss (gain) on foreign exchange |
Ìý |
8.4 |
Ìý |
Ìý |
Ìý |
(0.5 |
) |
Ìý |
Ìý |
3.1 |
Ìý |
Ìý |
Ìý |
(1.1 |
) |
Loss on extinguishment of debt |
Ìý |
7.6 |
Ìý |
Ìý |
Ìý |
� |
Ìý |
Ìý |
Ìý |
7.6 |
Ìý |
Ìý |
Ìý |
� |
Ìý |
Product recall costs(1) |
Ìý |
0.3 |
Ìý |
Ìý |
Ìý |
� |
Ìý |
Ìý |
Ìý |
2.1 |
Ìý |
Ìý |
Ìý |
� |
Ìý |
Restructuring charges(2) |
Ìý |
0.3 |
Ìý |
Ìý |
Ìý |
1.5 |
Ìý |
Ìý |
Ìý |
4.3 |
Ìý |
Ìý |
Ìý |
17.2 |
Ìý |
Loss on impairments, net(3) |
Ìý |
0.7 |
Ìý |
Ìý |
Ìý |
� |
Ìý |
Ìý |
Ìý |
53.7 |
Ìý |
Ìý |
Ìý |
175.8 |
Ìý |
Other (income) expense, net |
Ìý |
(2.5 |
) |
Ìý |
Ìý |
0.3 |
Ìý |
Ìý |
Ìý |
2.0 |
Ìý |
Ìý |
Ìý |
1.9 |
Ìý |
Adjusted EBITDA |
$ |
41.0 |
Ìý |
Ìý |
$ |
32.8 |
Ìý |
Ìý |
$ |
157.2 |
Ìý |
Ìý |
$ |
190.7 |
Ìý |
(1) |
The company recognized costs related to a recall of food-grade salt produced at its Goderich plant. |
|
(2) |
The company incurred severance and related charges due to reductions in workforce, changes to executive leadership and additional restructuring costs related to the exit of the Fortress fire retardant business during the three and nine months ended June 30, 2025. The company also incurred severance and related charges for the three and nine months ended June 30, 2024, due to reductions in workforce and changes to executive leadership and additional restructuring costs for the termination of our lithium development project. |
|
(3) |
For the three and nine months ended June 30, 2025, the company recognized impairments of intangible assets related to the exit of the Fortress fire retardant business. For the nine months ended June 30, 2024, the company recognized impairments of long-lived assets related to the termination of the lithium development project; Fortress goodwill, intangible assets and inventory; and Plant Nutrition goodwill. |
Salt Segment Performance (unaudited, in millions, except for sales volumes and prices per short ton) |
|||||||||||||||
Ìý |
Three Months Ended
|
Ìý |
Nine Months Ended
|
||||||||||||
Ìý |
2025 |
Ìý |
2024 |
Ìý |
2025 |
Ìý |
2024 |
||||||||
Sales |
$ |
166.0 |
Ìý |
Ìý |
$ |
160.6 |
Ìý |
Ìý |
$ |
840.9 |
Ìý |
Ìý |
$ |
745.3 |
Ìý |
Operating earnings |
$ |
28.1 |
Ìý |
Ìý |
$ |
25.9 |
Ìý |
Ìý |
$ |
124.4 |
Ìý |
Ìý |
$ |
142.6 |
Ìý |
Operating margin |
Ìý |
16.9 |
% |
Ìý |
Ìý |
16.1 |
% |
Ìý |
Ìý |
14.8 |
% |
Ìý |
Ìý |
19.1 |
% |
Adjusted operating earnings(1) |
$ |
28.3 |
Ìý |
Ìý |
$ |
25.9 |
Ìý |
Ìý |
$ |
126.7 |
Ìý |
Ìý |
$ |
143.0 |
Ìý |
Adjusted operating margin(1) |
Ìý |
17.0 |
% |
Ìý |
Ìý |
16.1 |
% |
Ìý |
Ìý |
15.1 |
% |
Ìý |
Ìý |
19.2 |
% |
EBITDA(1) |
$ |
45.6 |
Ìý |
Ìý |
$ |
41.6 |
Ìý |
Ìý |
$ |
176.8 |
Ìý |
Ìý |
$ |
189.7 |
Ìý |
EBITDA(1) margin |
Ìý |
27.5 |
% |
Ìý |
Ìý |
25.9 |
% |
Ìý |
Ìý |
21.0 |
% |
Ìý |
Ìý |
25.5 |
% |
Adjusted EBITDA(1) |
$ |
45.8 |
Ìý |
Ìý |
$ |
41.6 |
Ìý |
Ìý |
$ |
179.1 |
Ìý |
Ìý |
$ |
190.1 |
Ìý |
Adjusted EBITDA(1) margin |
Ìý |
27.6 |
% |
Ìý |
Ìý |
25.9 |
% |
Ìý |
Ìý |
21.3 |
% |
Ìý |
Ìý |
25.5 |
% |
Sales volumes (in thousands of tons): |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||||||
Highway deicing |
Ìý |
1,144 |
Ìý |
Ìý |
Ìý |
1,090 |
Ìý |
Ìý |
Ìý |
7,714 |
Ìý |
Ìý |
Ìý |
6,401 |
Ìý |
Consumer and industrial |
Ìý |
400 |
Ìý |
Ìý |
Ìý |
393 |
Ìý |
Ìý |
Ìý |
1,428 |
Ìý |
Ìý |
Ìý |
1,403 |
Ìý |
Total Salt |
Ìý |
1,544 |
Ìý |
Ìý |
Ìý |
1,483 |
Ìý |
Ìý |
Ìý |
9,142 |
Ìý |
Ìý |
Ìý |
7,804 |
Ìý |
Average prices (per ton): |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||||||
Highway deicing |
$ |
77.63 |
Ìý |
Ìý |
$ |
77.20 |
Ìý |
Ìý |
$ |
71.52 |
Ìý |
Ìý |
$ |
73.60 |
Ìý |
Consumer and industrial |
$ |
193.26 |
Ìý |
Ìý |
$ |
194.35 |
Ìý |
Ìý |
$ |
202.60 |
Ìý |
Ìý |
$ |
195.37 |
Ìý |
Total Salt |
$ |
107.54 |
Ìý |
Ìý |
$ |
108.27 |
Ìý |
Ìý |
$ |
91.99 |
Ìý |
Ìý |
$ |
95.50 |
Ìý |
(1) |
Non-GAAP financial measure. Reconciliations follow in these tables. |
Reconciliation for Salt Segment Adjusted Operating Earnings (unaudited, in millions) |
|||||||||||||||
Ìý |
Three Months Ended
|
Ìý |
Nine Months Ended
|
||||||||||||
Ìý |
2025 |
Ìý |
2024 |
Ìý |
2025 |
Ìý |
2024 |
||||||||
Reported GAAP segment operating earnings |
$ |
28.1 |
Ìý |
Ìý |
$ |
25.9 |
Ìý |
Ìý |
$ |
124.4 |
Ìý |
Ìý |
$ |
142.6 |
Ìý |
Restructuring charges(1) |
Ìý |
� |
Ìý |
Ìý |
Ìý |
� |
Ìý |
Ìý |
Ìý |
0.3 |
Ìý |
Ìý |
Ìý |
0.4 |
Ìý |
Product recall costs(2) |
Ìý |
0.2 |
Ìý |
Ìý |
Ìý |
� |
Ìý |
Ìý |
Ìý |
2.0 |
Ìý |
Ìý |
Ìý |
� |
Ìý |
Segment adjusted operating earnings |
$ |
28.3 |
Ìý |
Ìý |
$ |
25.9 |
Ìý |
Ìý |
$ |
126.7 |
Ìý |
Ìý |
$ |
143.0 |
Ìý |
Segment sales |
Ìý |
166.0 |
Ìý |
Ìý |
Ìý |
160.6 |
Ìý |
Ìý |
Ìý |
840.9 |
Ìý |
Ìý |
Ìý |
745.3 |
Ìý |
Segment operating margin |
Ìý |
16.9 |
% |
Ìý |
Ìý |
16.1 |
% |
Ìý |
Ìý |
14.8 |
% |
Ìý |
Ìý |
19.1 |
% |
Segment adjusted operating margin |
Ìý |
17.0 |
% |
Ìý |
Ìý |
16.1 |
% |
Ìý |
Ìý |
15.1 |
% |
Ìý |
Ìý |
19.2 |
% |
(1) |
The company incurred severance and related charges due to a reduction of its workforce. |
|
(2) |
The company incurred costs related to a product recall of food-grade salt produced at its Goderich plant. |
Reconciliation for Salt Segment EBITDA and Adjusted EBITDA (unaudited, in millions) |
|||||||||||||||
Ìý |
Three Months Ended
|
Ìý |
Nine Months Ended
|
||||||||||||
Ìý |
2025 |
Ìý |
2024 |
Ìý |
2025 |
Ìý |
2024 |
||||||||
Reported GAAP segment operating earnings |
$ |
28.1 |
Ìý |
Ìý |
$ |
25.9 |
Ìý |
Ìý |
$ |
124.4 |
Ìý |
Ìý |
$ |
142.6 |
Ìý |
Depreciation, depletion and amortization |
Ìý |
17.5 |
Ìý |
Ìý |
Ìý |
15.7 |
Ìý |
Ìý |
Ìý |
52.4 |
Ìý |
Ìý |
Ìý |
47.1 |
Ìý |
Segment EBITDA |
$ |
45.6 |
Ìý |
Ìý |
$ |
41.6 |
Ìý |
Ìý |
$ |
176.8 |
Ìý |
Ìý |
$ |
189.7 |
Ìý |
Restructuring charges(1) |
Ìý |
� |
Ìý |
Ìý |
Ìý |
� |
Ìý |
Ìý |
Ìý |
0.3 |
Ìý |
Ìý |
Ìý |
0.4 |
Ìý |
Product recall costs(2) |
Ìý |
0.2 |
Ìý |
Ìý |
Ìý |
� |
Ìý |
Ìý |
Ìý |
2.0 |
Ìý |
Ìý |
Ìý |
� |
Ìý |
Segment adjusted EBITDA |
$ |
45.8 |
Ìý |
Ìý |
$ |
41.6 |
Ìý |
Ìý |
$ |
179.1 |
Ìý |
Ìý |
$ |
190.1 |
Ìý |
Segment sales |
Ìý |
166.0 |
Ìý |
Ìý |
Ìý |
160.6 |
Ìý |
Ìý |
Ìý |
840.9 |
Ìý |
Ìý |
Ìý |
745.3 |
Ìý |
Segment EBITDA margin |
Ìý |
27.5 |
% |
Ìý |
Ìý |
25.9 |
% |
Ìý |
Ìý |
21.0 |
% |
Ìý |
Ìý |
25.5 |
% |
Segment adjusted EBITDA margin |
Ìý |
27.6 |
% |
Ìý |
Ìý |
25.9 |
% |
Ìý |
Ìý |
21.3 |
% |
Ìý |
Ìý |
25.5 |
% |
(1) |
The company incurred severance and related charges due to a reduction of its workforce. |
|
(2) |
The company incurred costs related to a product recall of food-grade salt produced at its Goderich plant. |
Plant Nutrition Segment Performance (unaudited, dollars in millions, except for sales volumes and prices per short ton) |
|||||||||||||||
Ìý |
Three Months Ended
|
Ìý |
Nine Months Ended
|
||||||||||||
Ìý |
2025 |
Ìý |
2024 |
Ìý |
2025 |
Ìý |
2024 |
||||||||
Sales |
$ |
44.8 |
Ìý |
Ìý |
$ |
38.8 |
Ìý |
Ìý |
$ |
164.5 |
Ìý |
Ìý |
$ |
138.6 |
Ìý |
Operating earnings (loss) |
$ |
5.2 |
Ìý |
Ìý |
$ |
(1.4 |
) |
Ìý |
$ |
0.3 |
Ìý |
Ìý |
$ |
(56.7 |
) |
Operating margin |
Ìý |
11.6 |
% |
Ìý |
Ìý |
(3.6 |
)% |
Ìý |
Ìý |
0.2 |
% |
Ìý |
Ìý |
(40.9 |
)% |
Adjusted operating earnings (loss)(1) |
$ |
5.2 |
Ìý |
Ìý |
$ |
(1.4 |
) |
Ìý |
$ |
0.3 |
Ìý |
Ìý |
$ |
(4.0 |
) |
Adjusted operating margin(1) |
Ìý |
11.6 |
% |
Ìý |
Ìý |
(3.6 |
)% |
Ìý |
Ìý |
0.2 |
% |
Ìý |
Ìý |
(2.9 |
)% |
EBITDA(1) |
$ |
11.4 |
Ìý |
Ìý |
$ |
7.2 |
Ìý |
Ìý |
$ |
21.4 |
Ìý |
Ìý |
$ |
(31.0 |
) |
EBITDA(1) margin |
Ìý |
25.4 |
% |
Ìý |
Ìý |
18.6 |
% |
Ìý |
Ìý |
13.0 |
% |
Ìý |
Ìý |
(22.4 |
)% |
Adjusted EBITDA(1) |
$ |
11.4 |
Ìý |
Ìý |
$ |
7.2 |
Ìý |
Ìý |
$ |
21.4 |
Ìý |
Ìý |
$ |
21.7 |
Ìý |
Adjusted EBITDA(1) margin |
Ìý |
25.4 |
% |
Ìý |
Ìý |
18.6 |
% |
Ìý |
Ìý |
13.0 |
% |
Ìý |
Ìý |
15.7 |
% |
Sales volumes (in thousands of tons) |
Ìý |
68 |
Ìý |
Ìý |
Ìý |
56 |
Ìý |
Ìý |
Ìý |
263 |
Ìý |
Ìý |
Ìý |
205 |
Ìý |
Average price (per ton) |
$ |
658.79 |
Ìý |
Ìý |
$ |
691.27 |
Ìý |
Ìý |
$ |
625.28 |
Ìý |
Ìý |
$ |
676.11 |
Ìý |
(1) |
Non-GAAP financial measure. Reconciliations follow in these tables. |
Reconciliation for Plant Nutrition Segment Adjusted Operating Earnings (Loss) (unaudited, in millions) |
|||||||||||||||
Ìý |
Three Months Ended
|
Ìý |
Nine Months Ended
|
||||||||||||
Ìý |
2025 |
Ìý |
2024 |
Ìý |
2025 |
Ìý |
2024 |
||||||||
Reported GAAP segment operating earnings (loss) |
$ |
5.2 |
Ìý |
Ìý |
$ |
(1.4 |
) |
Ìý |
$ |
0.3 |
Ìý |
Ìý |
$ |
(56.7 |
) |
Restructuring charges(1) |
Ìý |
� |
Ìý |
Ìý |
Ìý |
� |
Ìý |
Ìý |
Ìý |
� |
Ìý |
Ìý |
Ìý |
1.7 |
Ìý |
Loss on goodwill impairment(2) |
Ìý |
� |
Ìý |
Ìý |
Ìý |
� |
Ìý |
Ìý |
Ìý |
� |
Ìý |
Ìý |
Ìý |
51.0 |
Ìý |
Segment adjusted operating earnings (loss) |
$ |
5.2 |
Ìý |
Ìý |
$ |
(1.4 |
) |
Ìý |
$ |
0.3 |
Ìý |
Ìý |
$ |
(4.0 |
) |
Segment sales |
Ìý |
44.8 |
Ìý |
Ìý |
Ìý |
38.8 |
Ìý |
Ìý |
Ìý |
164.5 |
Ìý |
Ìý |
Ìý |
138.6 |
Ìý |
Segment operating margin |
Ìý |
11.6 |
% |
Ìý |
Ìý |
(3.6 |
)% |
Ìý |
Ìý |
0.2 |
% |
Ìý |
Ìý |
(40.9 |
)% |
Segment adjusted operating margin |
Ìý |
11.6 |
% |
Ìý |
Ìý |
(3.6 |
)% |
Ìý |
Ìý |
0.2 |
% |
Ìý |
Ìý |
(2.9 |
)% |
(1) |
The company incurred severance and related charges due to a reduction of its workforce. |
|
(2) |
The company recognized a goodwill impairment during the nine months ended June 30, 2024. |
Reconciliation for Plant Nutrition Segment EBITDA and Adjusted EBITDA (unaudited, in millions) |
|||||||||||||||
Ìý |
Three Months Ended
|
Ìý |
Nine Months
June 30, |
||||||||||||
Ìý |
2025 |
Ìý |
2024 |
Ìý |
2025 |
Ìý |
2024 |
||||||||
Reported GAAP segment operating earnings (loss) |
$ |
5.2 |
Ìý |
Ìý |
$ |
(1.4 |
) |
Ìý |
$ |
0.3 |
Ìý |
Ìý |
$ |
(56.7 |
) |
Depreciation, depletion and amortization |
Ìý |
6.2 |
Ìý |
Ìý |
Ìý |
8.6 |
Ìý |
Ìý |
Ìý |
21.1 |
Ìý |
Ìý |
Ìý |
25.7 |
Ìý |
Segment EBITDA |
$ |
11.4 |
Ìý |
Ìý |
$ |
7.2 |
Ìý |
Ìý |
$ |
21.4 |
Ìý |
Ìý |
$ |
(31.0 |
) |
Restructuring charges(1) |
Ìý |
� |
Ìý |
Ìý |
Ìý |
� |
Ìý |
Ìý |
Ìý |
� |
Ìý |
Ìý |
Ìý |
1.7 |
Ìý |
Loss on goodwill impairment(2) |
Ìý |
� |
Ìý |
Ìý |
Ìý |
� |
Ìý |
Ìý |
Ìý |
� |
Ìý |
Ìý |
Ìý |
51.0 |
Ìý |
Segment adjusted EBITDA |
$ |
11.4 |
Ìý |
Ìý |
$ |
7.2 |
Ìý |
Ìý |
$ |
21.4 |
Ìý |
Ìý |
$ |
21.7 |
Ìý |
Segment sales |
Ìý |
44.8 |
Ìý |
Ìý |
Ìý |
38.8 |
Ìý |
Ìý |
Ìý |
164.5 |
Ìý |
Ìý |
Ìý |
138.6 |
Ìý |
Segment EBITDA margin |
Ìý |
25.4 |
% |
Ìý |
Ìý |
18.6 |
% |
Ìý |
Ìý |
13.0 |
% |
Ìý |
Ìý |
(22.4 |
)% |
Segment adjusted EBITDA margin |
Ìý |
25.4 |
% |
Ìý |
Ìý |
18.6 |
% |
Ìý |
Ìý |
13.0 |
% |
Ìý |
Ìý |
15.7 |
% |
(1) |
The company incurred severance and related charges due to a reduction of its workforce. |
|
(2) |
The company recognized a goodwill impairment during the nine months ended June 30, 2024. |
COMPASS MINERALS INTERNATIONAL, INC.
|
|||||||||||||||
Ìý | |||||||||||||||
Ìý |
Three Months Ended
|
Ìý |
Nine Months Ended
|
||||||||||||
Ìý |
2025 |
Ìý |
2024 |
Ìý |
2025 |
Ìý |
2024 |
||||||||
Sales |
$ |
214.6 |
Ìý |
Ìý |
$ |
202.9 |
Ìý |
Ìý |
$ |
1,016.4 |
Ìý |
Ìý |
$ |
908.6 |
Ìý |
Shipping and handling cost |
Ìý |
56.7 |
Ìý |
Ìý |
Ìý |
53.2 |
Ìý |
Ìý |
Ìý |
288.7 |
Ìý |
Ìý |
Ìý |
255.1 |
Ìý |
Product cost |
Ìý |
116.7 |
Ìý |
Ìý |
Ìý |
117.1 |
Ìý |
Ìý |
Ìý |
575.4 |
Ìý |
Ìý |
Ìý |
478.0 |
Ìý |
Gross profit |
Ìý |
41.2 |
Ìý |
Ìý |
Ìý |
32.6 |
Ìý |
Ìý |
Ìý |
152.3 |
Ìý |
Ìý |
Ìý |
175.5 |
Ìý |
Selling, general and administrative expenses |
Ìý |
24.0 |
Ìý |
Ìý |
Ìý |
27.5 |
Ìý |
Ìý |
Ìý |
86.9 |
Ìý |
Ìý |
Ìý |
106.5 |
Ìý |
Loss on impairments, net |
Ìý |
0.7 |
Ìý |
Ìý |
Ìý |
� |
Ìý |
Ìý |
Ìý |
53.7 |
Ìý |
Ìý |
Ìý |
173.4 |
Ìý |
Other operating expense (income) |
Ìý |
0.6 |
Ìý |
Ìý |
Ìý |
(0.8 |
) |
Ìý |
Ìý |
(1.6 |
) |
Ìý |
Ìý |
(17.4 |
) |
Operating income (loss) |
Ìý |
15.9 |
Ìý |
Ìý |
Ìý |
5.9 |
Ìý |
Ìý |
Ìý |
13.3 |
Ìý |
Ìý |
Ìý |
(87.0 |
) |
Other (income) expense: |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||||||
Interest income |
Ìý |
(0.3 |
) |
Ìý |
Ìý |
(0.2 |
) |
Ìý |
Ìý |
(0.9 |
) |
Ìý |
Ìý |
(0.8 |
) |
Interest expense |
Ìý |
16.3 |
Ìý |
Ìý |
Ìý |
17.2 |
Ìý |
Ìý |
Ìý |
51.2 |
Ìý |
Ìý |
Ìý |
50.4 |
Ìý |
Loss (gain) on foreign exchange |
Ìý |
8.4 |
Ìý |
Ìý |
Ìý |
(0.5 |
) |
Ìý |
Ìý |
3.1 |
Ìý |
Ìý |
Ìý |
(1.1 |
) |
Loss on extinguishment of debt |
Ìý |
7.6 |
Ìý |
Ìý |
Ìý |
� |
Ìý |
Ìý |
Ìý |
7.6 |
Ìý |
Ìý |
Ìý |
� |
Ìý |
Other (income) expense, net |
Ìý |
(2.5 |
) |
Ìý |
Ìý |
0.3 |
Ìý |
Ìý |
Ìý |
2.0 |
Ìý |
Ìý |
Ìý |
1.9 |
Ìý |
Loss before income taxes |
Ìý |
(13.6 |
) |
Ìý |
Ìý |
(10.9 |
) |
Ìý |
Ìý |
(49.7 |
) |
Ìý |
Ìý |
(137.4 |
) |
Income tax expense |
Ìý |
3.4 |
Ìý |
Ìý |
Ìý |
32.7 |
Ìý |
Ìý |
Ìý |
22.9 |
Ìý |
Ìý |
Ìý |
20.4 |
Ìý |
Net loss |
$ |
(17.0 |
) |
Ìý |
$ |
(43.6 |
) |
Ìý |
$ |
(72.6 |
) |
Ìý |
$ |
(157.8 |
) |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||||||
Basic net loss per common share |
$ |
(0.41 |
) |
Ìý |
$ |
(1.05 |
) |
Ìý |
$ |
(1.74 |
) |
Ìý |
$ |
(3.83 |
) |
Diluted net loss per common share |
$ |
(0.41 |
) |
Ìý |
$ |
(1.05 |
) |
Ìý |
$ |
(1.74 |
) |
Ìý |
$ |
(3.83 |
) |
Weighted-average common shares outstanding (in thousands): |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||||||
Basic |
Ìý |
41,859 |
Ìý |
Ìý |
Ìý |
41,342 |
Ìý |
Ìý |
Ìý |
41,738 |
Ìý |
Ìý |
Ìý |
41,284 |
Ìý |
Diluted |
Ìý |
41,859 |
Ìý |
Ìý |
Ìý |
41,342 |
Ìý |
Ìý |
Ìý |
41,738 |
Ìý |
Ìý |
Ìý |
41,284 |
Ìý |
COMPASS MINERALS INTERNATIONAL, INC.
|
|||||
Ìý | |||||
Ìý |
June 30, |
Ìý |
Sept. 30, |
||
Ìý |
2025 |
Ìý |
2024 |
||
ASSETS |
|||||
Cash and cash equivalents |
$ |
79.4 |
Ìý |
$ |
20.2 |
Receivables, net |
Ìý |
202.1 |
Ìý |
Ìý |
126.1 |
Inventories, net |
Ìý |
264.7 |
Ìý |
Ìý |
414.1 |
Other current assets |
Ìý |
24.4 |
Ìý |
Ìý |
26.9 |
Property, plant and equipment, net |
Ìý |
773.8 |
Ìý |
Ìý |
806.5 |
Intangible and other noncurrent assets |
Ìý |
193.0 |
Ìý |
Ìý |
246.3 |
Total assets |
$ |
1,537.4 |
Ìý |
$ |
1,640.1 |
Ìý |
Ìý |
Ìý |
Ìý |
||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|||||
Current portion of long-term debt |
$ |
� |
Ìý |
$ |
7.5 |
Current portion of finance lease liabilities |
Ìý |
7.2 |
Ìý |
Ìý |
5.2 |
Other current liabilities |
Ìý |
257.9 |
Ìý |
Ìý |
204.3 |
Long-term debt, net of current portion |
Ìý |
825.3 |
Ìý |
Ìý |
910.0 |
Finance lease liabilities, net of current portion |
Ìý |
8.1 |
Ìý |
Ìý |
11.2 |
Deferred income taxes and other noncurrent liabilities |
Ìý |
189.1 |
Ìý |
Ìý |
185.3 |
Total stockholders' equity |
Ìý |
249.8 |
Ìý |
Ìý |
316.6 |
Total liabilities and stockholders' equity |
$ |
1,537.4 |
Ìý |
$ Ìý |
1,640.1 Ìý |
COMPASS MINERALS INTERNATIONAL, INC. |
|||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||
(unaudited, in millions) |
|||||||
Ìý |
Nine Months Ended June 30, |
||||||
Ìý |
2025 |
Ìý |
2024 |
||||
Cash flows from operating activities: |
Ìý |
Ìý |
Ìý |
||||
Net loss |
$ |
(72.6 |
) |
Ìý |
$ |
(157.8 |
) |
Adjustments to reconcile net loss to net cash flows provided by operating activities: |
Ìý |
Ìý |
Ìý |
||||
Depreciation, depletion and amortization |
Ìý |
76.5 |
Ìý |
Ìý |
Ìý |
78.4 |
Ìý |
Amortization of deferred financing costs |
Ìý |
3.5 |
Ìý |
Ìý |
Ìý |
1.9 |
Ìý |
Non-cash portion of stock-based compensation |
Ìý |
7.3 |
Ìý |
Ìý |
Ìý |
6.3 |
Ìý |
Deferred income taxes |
Ìý |
(0.5 |
) |
Ìý |
Ìý |
1.2 |
Ìý |
Unrealized foreign exchange loss (gain) |
Ìý |
1.0 |
Ìý |
Ìý |
Ìý |
(0.5 |
) |
Loss on impairments, net |
Ìý |
53.7 |
Ìý |
Ìý |
Ìý |
173.4 |
Ìý |
Net gain from remeasurement of contingent consideration |
Ìý |
(7.9 |
) |
Ìý |
Ìý |
(23.1 |
) |
Loss on extinguishment of debt |
Ìý |
7.6 |
Ìý |
Ìý |
Ìý |
� |
Ìý |
Gain on sale of Fortress assets |
Ìý |
(2.4 |
) |
Ìý |
Ìý |
� |
Ìý |
Other, net |
Ìý |
1.3 |
Ìý |
Ìý |
Ìý |
2.6 |
Ìý |
Changes in operating assets and liabilities: |
Ìý |
Ìý |
Ìý |
||||
Receivables |
Ìý |
14.2 |
Ìý |
Ìý |
Ìý |
36.8 |
Ìý |
Inventories |
Ìý |
138.0 |
Ìý |
Ìý |
Ìý |
(9.9 |
) |
Other assets |
Ìý |
1.4 |
Ìý |
Ìý |
Ìý |
(2.0 |
) |
Accounts payable and accrued expenses and other current liabilities |
Ìý |
(27.4 |
) |
Ìý |
Ìý |
(69.4 |
) |
Other liabilities |
Ìý |
10.9 |
Ìý |
Ìý |
Ìý |
(10.8 |
) |
Net cash provided by operating activities |
Ìý |
204.6 |
Ìý |
Ìý |
Ìý |
27.1 |
Ìý |
Cash flows from investing activities: |
Ìý |
Ìý |
Ìý |
||||
Capital expenditures |
Ìý |
(53.8 |
) |
Ìý |
Ìý |
(93.3 |
) |
Proceeds from sale of Fortress assets, net of transaction costs |
Ìý |
19.6 |
Ìý |
Ìý |
Ìý |
� |
Ìý |
Other, net |
Ìý |
(0.5 |
) |
Ìý |
Ìý |
(1.7 |
) |
Net cash used in investing activities |
Ìý |
(34.7 |
) |
Ìý |
Ìý |
(95.0 |
) |
Cash flows from financing activities: |
Ìý |
Ìý |
Ìý |
||||
Borrowings under revolving credit facility |
Ìý |
244.3 |
Ìý |
Ìý |
Ìý |
359.6 |
Ìý |
Repayments under revolving credit facility |
Ìý |
(434.4 |
) |
Ìý |
Ìý |
(289.2 |
) |
Proceeds from issuance of long-term debt |
Ìý |
62.1 |
Ìý |
Ìý |
Ìý |
69.4 |
Ìý |
Principal payments on long-term debt |
Ìý |
(63.8 |
) |
Ìý |
Ìý |
(70.3 |
) |
Principal payments to pay down term loan |
Ìý |
(191.3 |
) |
Ìý |
Ìý |
� |
Ìý |
Proceeds from 2030 Notes |
Ìý |
650.0 |
Ìý |
Ìý |
Ìý |
� |
Ìý |
Repurchase of 2027 Notes |
Ìý |
(350.0 |
) |
Ìý |
Ìý |
� |
Ìý |
Premium paid to extinguish 2027 Notes |
Ìý |
(3.9 |
) |
Ìý |
Ìý |
� |
Ìý |
Payments for contingent consideration |
Ìý |
� |
Ìý |
Ìý |
Ìý |
(9.1 |
) |
Dividends paid |
Ìý |
� |
Ìý |
Ìý |
Ìý |
(12.7 |
) |
Payment of deferred financing costs |
Ìý |
(15.5 |
) |
Ìý |
Ìý |
(2.1 |
) |
Shares withheld to satisfy employee tax obligations |
Ìý |
(1.3 |
) |
Ìý |
Ìý |
(2.0 |
) |
Other, net |
Ìý |
(7.7 |
) |
Ìý |
Ìý |
(1.4 |
) |
Net cash (used in) provided by financing activities |
Ìý |
(111.5 |
) |
Ìý |
Ìý |
42.2 |
Ìý |
Effect of exchange rate changes on cash and cash equivalents |
Ìý |
0.8 |
Ìý |
Ìý |
Ìý |
(0.2 |
) |
Net change in cash and cash equivalents |
Ìý |
59.2 |
Ìý |
Ìý |
Ìý |
(25.9 |
) |
Cash and cash equivalents, beginning of the year |
Ìý |
20.2 |
Ìý |
Ìý |
Ìý |
38.7 |
Ìý |
Cash and cash equivalents, end of period |
$ |
79.4 |
Ìý |
Ìý |
$ |
12.8 |
Ìý |
COMPASS MINERALS INTERNATIONAL, INC.
SEGMENT INFORMATION
(unaudited, in millions)
Three Months Ended June 30, 2025 |
Ìý |
Salt |
Ìý |
Plant Nutrition |
Ìý |
Corporate
|
Ìý |
Total |
|||||
Sales to external customers |
Ìý |
$ |
166.0 |
Ìý |
$ |
44.8 |
Ìý |
$ |
3.8 |
Ìý |
Ìý |
$ |
214.6 |
Intersegment sales |
Ìý |
Ìý |
� |
Ìý |
Ìý |
3.2 |
Ìý |
Ìý |
(3.2 |
) |
Ìý |
Ìý |
� |
Shipping and handling cost |
Ìý |
Ìý |
50.0 |
Ìý |
Ìý |
6.7 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
Ìý |
56.7 |
Operating earnings (loss)(2)(3)(4) |
Ìý |
Ìý |
28.1 |
Ìý |
Ìý |
5.2 |
Ìý |
Ìý |
(17.4 |
) |
Ìý |
Ìý |
15.9 |
Depreciation, depletion and amortization |
Ìý |
Ìý |
17.5 |
Ìý |
Ìý |
6.2 |
Ìý |
Ìý |
(0.5 |
) |
Ìý |
Ìý |
23.2 |
Total assets (as of end of period) |
Ìý |
Ìý |
1,032.1 |
Ìý |
Ìý |
354.0 |
Ìý |
Ìý |
151.3 |
Ìý |
Ìý |
Ìý |
1,537.4 |
Three Months Ended June 30, 2024 |
Ìý |
Salt |
Ìý |
Plant Nutrition |
Ìý |
Corporate
|
Ìý |
Total |
||||||
Sales to external customers |
Ìý |
$ |
160.6 |
Ìý |
$ |
38.8 |
Ìý |
Ìý |
$ |
3.5 |
Ìý |
Ìý |
$ |
202.9 |
Intersegment sales |
Ìý |
Ìý |
� |
Ìý |
Ìý |
2.8 |
Ìý |
Ìý |
Ìý |
(2.8 |
) |
Ìý |
Ìý |
� |
Shipping and handling cost |
Ìý |
Ìý |
48.2 |
Ìý |
Ìý |
5.0 |
Ìý |
Ìý |
Ìý |
� |
Ìý |
Ìý |
Ìý |
53.2 |
Operating earnings (loss)(2)(3)(4) |
Ìý |
Ìý |
25.9 |
Ìý |
Ìý |
(1.4 |
) |
Ìý |
Ìý |
(18.6 |
) |
Ìý |
Ìý |
5.9 |
Depreciation, depletion and amortization |
Ìý |
Ìý |
15.7 |
Ìý |
Ìý |
8.6 |
Ìý |
Ìý |
Ìý |
1.8 |
Ìý |
Ìý |
Ìý |
26.1 |
Total assets (as of end of period) |
Ìý |
Ìý |
1,013.3 |
Ìý |
Ìý |
408.1 |
Ìý |
Ìý |
Ìý |
173.8 |
Ìý |
Ìý |
Ìý |
1,595.2 |
Nine Months Ended June 30, 2025 |
Ìý |
Salt |
Ìý |
Plant Nutrition |
Ìý |
Corporate
|
Ìý |
Total |
|||||
Sales to external customers |
Ìý |
$ |
840.9 |
Ìý |
$ |
164.5 |
Ìý |
$ |
11.0 |
Ìý |
Ìý |
$ |
1,016.4 |
Intersegment sales |
Ìý |
Ìý |
� |
Ìý |
Ìý |
8.7 |
Ìý |
Ìý |
(8.7 |
) |
Ìý |
Ìý |
� |
Shipping and handling cost |
Ìý |
Ìý |
263.2 |
Ìý |
Ìý |
25.5 |
Ìý |
Ìý |
� |
Ìý |
Ìý |
Ìý |
288.7 |
Operating earnings (loss)(2)(3)(4) |
Ìý |
Ìý |
124.4 |
Ìý |
Ìý |
0.3 |
Ìý |
Ìý |
(111.4 |
) |
Ìý |
Ìý |
13.3 |
Depreciation, depletion and amortization |
Ìý |
Ìý |
52.4 |
Ìý |
Ìý |
21.1 |
Ìý |
Ìý |
3.0 |
Ìý |
Ìý |
Ìý |
76.5 |
Nine Months Ended June 30, 2024 |
Ìý |
Salt |
Ìý |
Plant Nutrition |
Ìý |
Corporate
|
Ìý |
Total |
|||||||
Sales to external customers |
Ìý |
$ |
745.3 |
Ìý |
$ |
138.6 |
Ìý |
Ìý |
$ |
24.7 |
Ìý |
Ìý |
$ |
908.6 |
Ìý |
Intersegment sales |
Ìý |
Ìý |
� |
Ìý |
Ìý |
6.6 |
Ìý |
Ìý |
Ìý |
(6.6 |
) |
Ìý |
Ìý |
� |
Ìý |
Shipping and handling cost |
Ìý |
Ìý |
235.9 |
Ìý |
Ìý |
18.6 |
Ìý |
Ìý |
Ìý |
0.6 |
Ìý |
Ìý |
Ìý |
255.1 |
Ìý |
Operating earnings (loss)(2)(3)(4) |
Ìý |
Ìý |
142.6 |
Ìý |
Ìý |
(56.7 |
) |
Ìý |
Ìý |
(172.9 |
) |
Ìý |
Ìý |
(87.0 |
) |
Depreciation, depletion and amortization |
Ìý |
Ìý |
47.1 |
Ìý |
Ìý |
25.7 |
Ìý |
Ìý |
Ìý |
5.6 |
Ìý |
Ìý |
Ìý |
78.4 |
Ìý |
(1)Ìý |
Ìý | Corporate and other includes corporate entities, records management operations, the Fortress fire retardant business, equity method investments and other incidental operations and eliminations.ÌýOperating earnings (loss) for corporate and other includes indirect corporate overhead, including costs for general corporate governance and oversight, as well as costs for the human resources, information technology, legal and finance functions. |
(2)Ìý |
Ìý |
Corporate operating results were impacted by costs related to a product recall of |
(3)Ìý |
Ìý |
The company recognized impairment of |
(4)Ìý |
Ìý |
The company continued to take steps to align its cost structure to its current business needs. These initiatives impacted Corporate operating results and resulted in net severance and related charges, excluding stock-based compensation forfeitures, for reductions in workforce and changes to executive leadership and additional restructuring costs related to the exit of the Fortress fire retardant business of |
Ìý
View source version on businesswire.com:
Investor Contact
Brent Collins
Vice President, Treasurer & Investor Relations
+1.913.344.9111
[email protected]
Source: Compass Minerals