Mueller Water Products Reports 2025 Third Quarter Results
Mueller Water Products (NYSE:MWA) reported strong fiscal 2025 third quarter results, with net sales increasing 6.6% to $380.3 million. The company achieved net income of $52.5 million, or $0.33 per diluted share, up from $47.3 million in the prior year quarter.
Key highlights include a gross margin of 38.3%, representing a 150 basis point improvement, and adjusted EBITDA growth of 1.4% to $86.4 million. The Water Flow Solutions segment saw net sales increase 4.1% to $216.6 million, while Water Management Solutions grew 10.2% to $163.7 million.
Based on strong performance, Mueller has raised its fiscal 2025 guidance, now expecting consolidated net sales between $1,405-$1,415 million (6.9-7.6% growth) and adjusted EBITDA of $318-322 million (11.7-13.1% increase).
Mueller Water Products (NYSE:MWA) ha riportato solidi risultati nel terzo trimestre fiscale 2025, con un aumento delle vendite nette del 6,6% a 380,3 milioni di dollari. La società ha registrato un utile netto di 52,5 milioni di dollari, pari a 0,33 dollari per azione diluita, in crescita rispetto ai 47,3 milioni dello stesso trimestre dell'anno precedente.
I punti salienti includono un margine lordo del 38,3%, con un miglioramento di 150 punti base, e una crescita dell'EBITDA rettificato dell'1,4% a 86,4 milioni di dollari. Il segmento Water Flow Solutions ha visto un aumento delle vendite nette del 4,1% a 216,6 milioni di dollari, mentre Water Management Solutions è cresciuto del 10,2% a 163,7 milioni di dollari.
Grazie alle solide performance, Mueller ha rivisto al rialzo le previsioni per il 2025, prevedendo ora vendite nette consolidate tra 1.405 e 1.415 milioni di dollari (crescita del 6,9-7,6%) e un EBITDA rettificato tra 318 e 322 milioni di dollari (incremento dell'11,7-13,1%).
Mueller Water Products (NYSE:MWA) reportó sólidos resultados en el tercer trimestre fiscal de 2025, con un aumento de las ventas netas del 6,6% hasta 380,3 millones de dólares. La compañía registró un ingreso neto de 52,5 millones de dólares, o 0,33 dólares por acción diluida, frente a los 47,3 millones del mismo trimestre del año anterior.
Los aspectos destacados incluyen un margen bruto del 38,3%, que representa una mejora de 150 puntos básicos, y un crecimiento del EBITDA ajustado del 1,4% hasta 86,4 millones de dólares. El segmento Water Flow Solutions aumentó sus ventas netas un 4,1% hasta 216,6 millones de dólares, mientras que Water Management Solutions creció un 10,2% hasta 163,7 millones de dólares.
Basándose en este sólido desempeño, Mueller ha elevado sus previsiones para el año fiscal 2025, esperando ahora ventas netas consolidadas entre 1.405 y 1.415 millones de dólares (crecimiento del 6,9-7,6%) y un EBITDA ajustado de 318 a 322 millones de dólares (incremento del 11,7-13,1%).
Mueller Water Products (NYSE:MWA)� 2025 회계연도 3분기 강력� 실적� 보고했으�, 순매출이 6.6% 증가� 3� 8,030� 달러� 기록했습니다. 회사� 순이� 5,250� 달러, 희석 주당순이� 0.33달러� 달성했으�, 이는 전년 동기 4,730� 달러에서 증가� 수치입니�.
주요 내용으로� 150 베이시스 포인� 개선� 38.3%� 총이익률�, 1.4% 증가� 8,640� 달러� 조정 EBITDA가 포함됩니�. Water Flow Solutions 부문은 순매출이 4.1% 증가� 2� 1,660� 달러� 기록했고, Water Management Solutions� 10.2% 증가� 1� 6,370� 달러� 기록했습니다.
강력� 실적� 바탕으로 Mueller� 2025 회계연도 가이던스를 상향 조정했으�, 통합 순매출을 14� 500� 달러에서 14� 1,500� 달러(6.9-7.6% 성장) 사이, 조정 EBITDA� 3� 1,800� 달러에서 3� 2,200� 달러(11.7-13.1% 증가)� 예상하고 있습니다.
Mueller Water Products (NYSE:MWA) a annoncé de solides résultats pour le troisième trimestre fiscal 2025, avec une augmentation des ventes nettes de 6,6 % à 380,3 millions de dollars. La société a réalisé un bénéfice net de 52,5 millions de dollars, soit 0,33 dollar par action diluée, en hausse par rapport à 47,3 millions de dollars au trimestre précédent.
Les points clés incluent une marge brute de 38,3 %, soit une amélioration de 150 points de base, et une croissance de l'EBITDA ajusté de 1,4 % à 86,4 millions de dollars. Le segment Water Flow Solutions a vu ses ventes nettes augmenter de 4,1 % à 216,6 millions de dollars, tandis que Water Management Solutions a progressé de 10,2 % à 163,7 millions de dollars.
En raison de cette solide performance, Mueller a relevé ses prévisions pour l'exercice 2025, s'attendant désormais à des ventes nettes consolidées comprises entre 1 405 et 1 415 millions de dollars (croissance de 6,9 à 7,6 %) et un EBITDA ajusté de 318 à 322 millions de dollars (augmentation de 11,7 à 13,1 %).
Mueller Water Products (NYSE:MWA) meldete starke Ergebnisse für das dritte Quartal des Geschäftsjahres 2025, mit einem Anstieg des Nettoumsatzes um 6,6 % auf 380,3 Millionen US-Dollar. Das Unternehmen erzielte einen Nettoertrag von 52,5 Millionen US-Dollar bzw. 0,33 US-Dollar je verwässerter Aktie, gegenüber 47,3 Millionen US-Dollar im Vorjahresquartal.
Zu den wichtigsten Highlights gehören eine Bruttomarge von 38,3 %, was eine Verbesserung um 150 Basispunkte darstellt, sowie ein Wachstum des bereinigten EBITDA um 1,4 % auf 86,4 Millionen US-Dollar. Der Geschäftsbereich Water Flow Solutions verzeichnete einen Nettoumsatzanstieg von 4,1 % auf 216,6 Millionen US-Dollar, während Water Management Solutions um 10,2 % auf 163,7 Millionen US-Dollar wuchs.
Aufgrund der starken Leistung hat Mueller seine Prognose für das Geschäftsjahr 2025 angehoben und erwartet nun einen konsolidierten Nettoumsatz zwischen 1.405 und 1.415 Millionen US-Dollar (Wachstum von 6,9-7,6 %) sowie ein bereinigtes EBITDA von 318 bis 322 Millionen US-Dollar (Steigerung von 11,7-13,1 %).
- Net sales increased 6.6% to $380.3 million year-over-year
- Gross margin improved 150 basis points to 38.3%
- Net income grew 11% to $52.5 million
- Strong balance sheet with $372 million cash and low debt leverage ratio of 1.5x
- Raised annual guidance for fiscal 2025 net sales and adjusted EBITDA
- Manufacturing efficiencies and higher volumes drove margin improvements
- Free cash flow declined to $103.0 million from $121.5 million in prior year period
- Adjusted EBITDA margin decreased to 22.7% from 23.9% year-over-year
- Unfavorable foreign currency impact of $7.7 million during the quarter
- Higher tariffs negatively impacted results
- SG&A expenses increased 15.4% to $71.0 million
Insights
MWA delivered record Q3 results with 6.6% sales growth and impressive margin expansion despite tariff headwinds.
Mueller Water Products has delivered exceptional Q3 results, setting new records across multiple financial metrics. Net sales increased
The company's profitability metrics show remarkable strength. Adjusted EBITDA grew
Both operating segments contributed to the strong performance. Water Flow Solutions, which represents about
Management's decision to raise full-year guidance signals confidence in continued momentum. The revised outlook now projects annual net sales of
The company's strategic initiatives, including manufacturing efficiencies and the closure of its legacy brass foundry, are clearly delivering results. With strong free cash flow generation (
Increased Net Sales
Reported Net Income per Diluted Share of
Delivered Adjusted Net Income per Diluted Share of
Raises Annual Guidance for Fiscal 2025 Net Sales and Adjusted EBITDA
ATLANTA, Aug. 04, 2025 (GLOBE NEWSWIRE) -- Mueller Water Products, Inc. (NYSE: MWA), a leading manufacturer and marketer of products and solutions used in the transmission, distribution and measurement of water in North America, announced financial results for its fiscal 2025 third quarter ended June30, 2025.
In the third quarter of 2025, the Company:
- Increased net sales
6.6% to$380.3 million as compared with$356.7 million in the prior year quarter - Reported operating income of
$73.7 million as compared with$67.0 million in the prior year quarter and increased adjusted operating income6.9% to$74.7 million as compared with$69.9 million in the prior year quarter - Reported operating margin of
19.4% as compared with18.8% in the prior year quarter and maintained adjusted operating margin of19.6% as compared with the prior year quarter - Reported net income of
$52.5 million as compared with$47.3 million in the prior year quarter, with net income margin of13.8% as compared with13.3% in the prior year quarter, and increased adjusted net income7.5% to$53.2 million as compared with$49.5 million in the prior year quarter - Reported net income per diluted share of
$0.33 as compared with$0.30 in the prior year quarter and increased adjusted net income per diluted share6.3% to$0.34 as compared with$0.32 in the prior year quarter - Increased adjusted EBITDA
1.4% to$86.4 million as compared with$85.2 million in the prior year quarter and achieved adjusted EBITDA margin of22.7% as compared with23.9% in the prior year quarter - Reported net cash provided by operating activities for the nine-month period of
$135.8 million as compared with$149.5 million in the prior year period - Delivered free cash flow for the nine-month period of
$103.0 million as compared with$121.5 million in the prior year period - Repurchased
$10.0 million of common stock during the third quarter
“We achieved an impressive third quarter, setting new records for consolidated net sales, gross margin and adjusted EBITDA, even amidst heightened macroeconomic and geopolitical uncertainty. Our gross margin exceeded
“We recently published our annual ESG Report sharing our ongoing progress to becoming a more sustainable, innovative and impactful organization. Throughout our history, we have been working to support and enhance our sustainability efforts, while creating innovative solutions that help solve real-world problems for our customers, communities and industries. I am thankful for our dedicated employees, who serve our stakeholders with tireless energy and passion.�
“We are on track for record annual results for the second consecutive year and are pleased to be raising our annual guidance for 2025 net sales and adjusted EBITDA. Our teams are skillfully navigating the challenging external operating environment while maintaining an unwavering commitment to exceptional customer service. Their successful execution of commercial, supply chain and operational initiatives is effectively mitigating the impact of the enacted tariffs and enhancing our manufacturing efficiencies. Despite the dynamic external landscape, I have complete confidence in our teams and their ability to deliver results, reflecting the significant progress we’ve made in executing the key strategies of our transformation. We are excited about building upon our momentum beyond this year as we leverage our leading market positions and strategic investments to drive future sales and margin growth,� Ms. Zakas concluded.
Consolidated Results
Net sales for the 2025 third quarter increased
Gross profit for the third quarter increased
Selling, general and administrative expenses for the third quarter increased
Operating income for the third quarter increased
During the quarter, the Company incurred
Adjusted operating income increased
Net income increased
Adjusted EBITDA of
Segment Results
Water Flow Solutions
Net sales for the 2025 third quarter increased
Operating income and adjusted operating income were both
Adjusted EBITDA of
Water Management Solutions
Net sales for the 2025 third quarter increased
Operating income and adjusted operating income were
Adjusted EBITDA of
Interest Expense, Net
Interest expense, net, for the 2025 third quarter decreased to
Income Taxes
For the 2025 third quarter, income tax expense was
Cash Flow and Balance Sheet
Net cash provided by operating activities for the nine-month period ended June30, 2025 was
Through the first nine months of fiscal 2025, the Company invested
Free cash flow (defined as net cash provided by operating activities less capital expenditures) through the first nine months of fiscal 2025 was
As of June30, 2025, the Company had
Fiscal 2025 Outlook
The Company is increasing its guidance for fiscal 2025 consolidated net sales to between
The Company’s expectations for certain additional financial metrics for fiscal 2025 are as follows:
- Total SG&A expenses between
$245 million and$247 million (1) - Net interest expense between
$7.5 million and$8.0 million - Effective income tax rate between
25% and26% - Depreciation and amortization between
$45 million and$46 million (1) - Capital expenditures between
$50 million and$52 million - Pension benefit other than service of approximately
$0.2 million
(1) Total SG&A expenses assume no impact from foreign currency fluctuations in Q4FY25. In 2025, annual amortization expense will decrease by approximately
Conference Call Webcast
Mueller Water Products� quarterly earnings conference call will take place Tuesday, August 5, 2025, at 10:00 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 () at least 15 minutes prior to the start of the call to register, download and install any necessary software. A replay of the call will be available for 30 days and can be accessed by dialing 1-866-470-4775. 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.
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.
Net debt and net debt leverage are non-GAAP measures that the Company presents as liquidity measures because management uses them to evaluate its capital management and financial position, and the investment community commonly uses them as measures of indebtedness. 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 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, Board of Directors and committee composition plans, 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 and 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, logistical challenges and supply chain disruptions, geopolitical conditions, including the Israel-Hamas war, 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 in Decatur, Illinois, plant closures, and reorganization and related strategic realignment activities; an inability to attract or retain a skilled and diverse workforce, including executive officers, increased competition related to the workforce and labor markets; an inability to protect the Company’s information systems against further service interruption, risks resulting from possible future cybersecurity incidents, 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 higher interest rates; the impact of warranty charges and claims, and related accommodations; the strength of our brands and reputation; 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 acquisitions or divestitures; an inability to achieve some or all of our goals and commitments in environmental and sustainability programs; 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 United States Securities and Exchange Commission.
About Mueller Water Products, Inc.
Mueller Water Products, Inc. is a leading manufacturer and marketer of products and solutions used in the transmission, distribution and measurement of water in North America. Our broad portfolio includes engineered valves, fire hydrants, pipe connection and repair products, metering products, leak detection, pipe condition assessment, pressure management products, and software 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.
Investor Relations Contact: Whit Kincaid
770-206-4116
[email protected]
Media Contact: Jenny Barabas
470-806-5771
[email protected]
MUELLER WATER PRODUCTS,INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED) | |||||||
June 30, | September 30, | ||||||
2025 | 2024 | ||||||
(in millions, except share amounts) | |||||||
Assets: | |||||||
Cash and cash equivalents | $ | 372.0 | $ | 309.9 | |||
Receivables, net of allowance for credit losses of | 205.4 | 208.9 | |||||
Inventories, net | 316.6 | 301.7 | |||||
Other current assets | 43.8 | 37.9 | |||||
Total current assets | 937.8 | 858.4 | |||||
Property, plant and equipment, net | 327.8 | 318.8 | |||||
Intangible assets, net | 308.1 | 309.7 | |||||
Goodwill, net | 87.6 | 80.7 | |||||
Other noncurrent assets | 69.1 | 68.3 | |||||
Total assets | $ | 1,730.4 | $ | 1,635.9 | |||
Liabilities and stockholders� equity: | |||||||
Current portion of long-term debt | $ | 1.0 | $ | 0.8 | |||
Accounts payable | 118.6 | 109.9 | |||||
Other current liabilities | 123.2 | 147.3 | |||||
Total current liabilities | 242.8 | 258.0 | |||||
Long-term debt | 449.8 | 448.7 | |||||
Deferred income taxes | 49.9 | 55.4 | |||||
Other noncurrent liabilities | 58.9 | 63.7 | |||||
Total liabilities | 801.4 | 825.8 | |||||
Commitments and contingencies | |||||||
Preferred stock: par value | —� | —� | |||||
none outstanding at June30, 2025, and September30, 2024 | |||||||
Common stock: par value | 1.6 | 1.6 | |||||
156,272,099 and 156,227,170 shares outstanding at June30, 2025, | |||||||
and September30, 2024, respectively | |||||||
Additional paid-in capital | 1,166.1 | 1,205.2 | |||||
Accumulated deficit | (226.8 | ) | (365.9 | ) | |||
Accumulated other comprehensive loss | (11.9 | ) | (30.8 | ) | |||
Total stockholders' equity | 929.0 | 810.1 | |||||
Total liabilities and stockholders' equity | $ | 1,730.4 | $ | 1,635.9 | |||
MUELLER WATER PRODUCTS,INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) | |||||||||||||||
Three months ended | Nine months ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2025 | 2024 | 2025 | 2024 | ||||||||||||
(in millions, except per share amounts) | |||||||||||||||
Net sales | $ | 380.3 | $ | 356.7 | $ | 1,048.9 | $ | 966.5 | |||||||
Cost of sales (1) | 234.6 | 225.3 | 672.2 | 618.4 | |||||||||||
Gross profit | 145.7 | 131.4 | 376.7 | 348.1 | |||||||||||
Operating expenses: | |||||||||||||||
Selling, general and administrative | 71.0 | 61.5 | 180.6 | 182.1 | |||||||||||
Strategic reorganization and other charges (2) | 1.0 | 2.9 | 5.1 | 12.7 | |||||||||||
Total operating expenses | 72.0 | 64.4 | 185.7 | 194.8 | |||||||||||
Operating income | 73.7 | 67.0 | 191.0 | 153.3 | |||||||||||
Pension expense (benefit) other than service | � | 1.0 | (0.1 | ) | 3.0 | ||||||||||
Interest expense, net | 1.7 | 2.8 | 5.6 | 9.7 | |||||||||||
Other expense | � | � | � | 1.6 | |||||||||||
Income before income taxes | 72.0 | 63.2 | 185.5 | 139.0 | |||||||||||
Income tax expense | 19.5 | 15.9 | 46.4 | 33.1 | |||||||||||
Net income | $ | 52.5 | $ | 47.3 | $ | 139.1 | $ | 105.9 | |||||||
Net income per basic share | $ | 0.34 | $ | 0.30 | $ | 0.89 | $ | 0.68 | |||||||
Net income per diluted share | $ | 0.33 | $ | 0.30 | $ | 0.88 | $ | 0.68 | |||||||
Weighted average shares outstanding: | |||||||||||||||
Basic | 156.5 | 155.7 | 156.5 | 155.9 | |||||||||||
Diluted | 157.4 | 156.7 | 157.5 | 156.6 | |||||||||||
Dividends declared per share | $ | 0.067 | $ | 0.064 | $ | 0.201 | $ | 0.192 | |||||||
(1) For the nine-month period ended June 30, 2025, Cost of sales included | |||||||||||||||
(2) For the three-month period ended June 30, 2025, Strategic reorganization and other charges primarily relate to expenses associated with our leadership transition. For the nine-month period ended June 30, 2025, Strategic reorganization and other charges primarily relate to expenses associated with our leadership transition, non-cash asset impairment and certain transaction-related expenses. For the three-month period ended June 30, 2024, Strategic reorganization and other charges primarily relate to expenses associated with non-cash asset impairment, our leadership transition, severance and certain transaction-related expenses. For the nine-month period ended June 30, 2024, Strategic reorganization and other charges primarily relate to expenses associated with our leadership transition, certain transaction-related expenses, cybersecurity incidents expense, non-cash asset impairment and severance. |
MUELLER WATER PRODUCTS,INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) | |||||||
Nine months ended | |||||||
June 30, | |||||||
2025 | 2024 | ||||||
(in millions) | |||||||
Operating activities: | |||||||
Net income | $ | 139.1 | $ | 105.9 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation | 28.7 | 28.8 | |||||
Amortization | 5.4 | 20.4 | |||||
Non-cash asset impairment | 1.0 | 1.4 | |||||
(Gain) loss on sale of assets | (0.1 | ) | 0.4 | ||||
Stock-based compensation | 7.3 | 7.0 | |||||
Pension cost | 0.4 | 3.5 | |||||
Deferred income taxes | (6.8 | ) | (18.6 | ) | |||
Inventory reserve provision | 3.1 | 8.4 | |||||
Other, net | 0.9 | 0.3 | |||||
Changes in assets and liabilities: | |||||||
Receivables, net | 4.2 | 3.8 | |||||
Inventories | (16.5 | ) | (4.6 | ) | |||
Other assets | (3.5 | ) | (6.9 | ) | |||
Accounts payable | 3.9 | (17.2 | ) | ||||
Other current liabilities | (25.6 | ) | 10.7 | ||||
Other noncurrent liabilities | (5.7 | ) | 6.2 | ||||
Net cash provided by operating activities | 135.8 | 149.5 | |||||
Investing activities: | |||||||
Capital expenditures | (32.8 | ) | (28.0 | ) | |||
Proceeds from sale of assets | 0.1 | 0.1 | |||||
Net cash used in investing activities | (32.7 | ) | (27.9 | ) | |||
Financing activities: | |||||||
Dividends paid | (31.4 | ) | (29.9 | ) | |||
Common stock repurchased under buyback program | (15.0 | ) | (10.0 | ) | |||
Employee taxes related to stock-based compensation | (4.3 | ) | (1.7 | ) | |||
Common stock issued | 4.3 | 2.5 | |||||
Debt issuance costs | � | (0.9 | ) | ||||
Principal payments for finance lease obligations | (0.8 | ) | (0.7 | ) | |||
Net cash used in financing activities | (47.2 | ) | (40.7 | ) | |||
Effect of currency exchange rate changes on cash | 6.2 | 2.1 | |||||
Net change in cash and cash equivalents | 62.1 | 83.0 | |||||
Cash and cash equivalents at beginning of period | 309.9 | 160.3 | |||||
Cash and cash equivalents at end of period | $ | 372.0 | $ | 243.3 |
Nine months ended | |||||||
June 30, | |||||||
2025 | 2024 | ||||||
(in millions) | |||||||
Supplemental cash flow information: | |||||||
Cash paid for interest, net | $ | 9.1 | $ | 13.1 | |||
Cash paid for income taxes, net | $ | 49.8 | $ | 47.3 | |||
Non-cash investing and financing activities: | |||||||
Property, plant and equipment accrued and unpaid | $ | 5.1 | $ | � | |||
Property, plant and equipment acquired through finance leases | $ | 1.7 | $ | 1.7 |
MUELLER WATER PRODUCTS, INC. AND SUBSIDIARIES SEGMENT RESULTS AND RECONCILIATION OF NON-GAAP TO GAAP PERFORMANCE MEASURES (UNAUDITED) | |||||||||||||||
Three months ended June 30, 2025 | |||||||||||||||
Water Flow Solutions | Water Management Solutions | Corporate | Consolidated | ||||||||||||
(dollars in millions, except per share amounts) | |||||||||||||||
Net sales | $ | 216.6 | $ | 163.7 | $ | � | $ | 380.3 | |||||||
Gross profit | $ | 83.8 | $ | 61.9 | $ | � | $ | 145.7 | |||||||
Selling, general and administrative expenses | 23.3 | 31.6 | 16.1 | 71.0 | |||||||||||
Strategic reorganization and other charges (1) | � | 0.2 | 0.8 | 1.0 | |||||||||||
Operating income (loss) | $ | 60.5 | $ | 30.1 | $ | (16.9 | ) | $ | 73.7 | ||||||
Operating margin | 27.9 | % | 18.4 | % | 19.4 | % | |||||||||
Capital expenditures | $ | 5.3 | $ | 6.4 | $ | � | $ | 11.7 | |||||||
Net income | $ | 52.5 | |||||||||||||
Net income margin | 13.8 | % | |||||||||||||
Reconciliation of non-GAAP to GAAP performance measures: | |||||||||||||||
Net income | $ | 52.5 | |||||||||||||
Strategic reorganization and other charges (1) | 1.0 | ||||||||||||||
Income tax expense of adjusting items (2) | (0.3 | ) | |||||||||||||
Adjusted net income | $ | 53.2 | |||||||||||||
Weighted average diluted shares outstanding | 157.4 | ||||||||||||||
Net income per diluted share | $ | 0.33 | |||||||||||||
Strategic reorganization and other charges per diluted share (1) | 0.01 | ||||||||||||||
Income tax expense of adjusting items per diluted share (2) | � | ||||||||||||||
Adjusted net income per diluted share | $ | 0.34 | |||||||||||||
Net income | $ | 52.5 | |||||||||||||
Income tax expense (3) | 19.5 | ||||||||||||||
Interest expense, net (3) | 1.7 | ||||||||||||||
Operating income (loss) | $ | 60.5 | $ | 30.1 | $ | (16.9 | ) | 73.7 | |||||||
Strategic reorganization and other charges (1) | � | 0.2 | 0.8 | 1.0 | |||||||||||
Adjusted operating income (loss) | 60.5 | 30.3 | (16.1 | ) | 74.7 | ||||||||||
Depreciation and amortization | 6.6 | 5.0 | 0.1 | 11.7 | |||||||||||
Adjusted EBITDA | $ | 67.1 | $ | 35.3 | $ | (16.0 | ) | $ | 86.4 | ||||||
Adjusted operating margin | 27.9 | % | 18.5 | % | 19.6 | % | |||||||||
Adjusted EBITDA margin | 31.0 | % | 21.6 | % | 22.7 | % | |||||||||
Adjusted EBITDA | $ | 67.1 | $ | 35.3 | $ | (16.0 | ) | $ | 86.4 | ||||||
Three prior quarters' adjusted EBITDA | 158.6 | 105.7 | (43.8 | ) | 220.5 | ||||||||||
Trailing twelve months' adjusted EBITDA | $ | 225.7 | $ | 141.0 | $ | (59.8 | ) | $ | 306.9 | ||||||
Reconciliation of net debt to total debt (end of period): | |||||||||||||||
Current portion of long-term debt | $ | 1.0 | |||||||||||||
Long-term debt | 449.8 | ||||||||||||||
Total debt | 450.8 | ||||||||||||||
Less cash and cash equivalents | 372.0 | ||||||||||||||
Net debt | $ | 78.8 | |||||||||||||
Debt leverage (debt divided by trailing twelve months' adjusted EBITDA) | 1.5 | x | |||||||||||||
Net debt leverage (net debt divided by trailing twelve months' adjusted EBITDA) | 0.3 | x | |||||||||||||
Reconciliation of free cash flow to net cash provided by operating activities: | |||||||||||||||
Net cash provided by operating activities | $ | 67.4 | |||||||||||||
Less capital expenditures | 11.7 | ||||||||||||||
Free cash flow | $ | 55.7 | |||||||||||||
(1) Strategic reorganization and other charges primarily relate to expenses associated with our leadership transition and certain transaction-related expenses. | |||||||||||||||
(2) The income tax expense of adjusting items reflects an effective tax rate of | |||||||||||||||
(3) The Company does not allocate interest or income taxes to its segments. | |||||||||||||||
MUELLER WATER PRODUCTS, INC. AND SUBSIDIARIES SEGMENT RESULTS AND RECONCILIATION OF NON-GAAP TO GAAP PERFORMANCE MEASURES (UNAUDITED) | |||||||||||||||
Three months ended June 30, 2024 | |||||||||||||||
Water Flow Solutions | Water Management Solutions | Corporate | Consolidated | ||||||||||||
(dollars in millions, except per share amounts) | |||||||||||||||
Net sales | $ | 208.1 | $ | 148.6 | $ | � | $ | 356.7 | |||||||
Gross profit | $ | 81.9 | $ | 49.5 | $ | � | $ | 131.4 | |||||||
Selling, general and administrative expenses | 24.1 | 22.6 | 14.8 | 61.5 | |||||||||||
Strategic reorganization and other charges (1) | � | 1.4 | 1.5 | 2.9 | |||||||||||
Operating income (loss) | $ | 57.8 | $ | 25.5 | $ | (16.3 | ) | $ | 67.0 | ||||||
Operating margin | 27.8 | % | 17.2 | % | 18.8 | % | |||||||||
Capital expenditures | $ | 6.2 | $ | 6.0 | $ | � | $ | 12.2 | |||||||
Net income | $ | 47.3 | |||||||||||||
Net income margin | 13.3 | % | |||||||||||||
Reconciliation of non-GAAP to GAAP performance measures: | |||||||||||||||
Net income | $ | 47.3 | |||||||||||||
Strategic reorganization and other charges (1) | 2.9 | ||||||||||||||
Income tax expense of adjusting items (2) | (0.7 | ) | |||||||||||||
Adjusted net income | $ | 49.5 | |||||||||||||
Weighted average diluted shares outstanding | 156.7 | ||||||||||||||
Net income per diluted share | $ | 0.30 | |||||||||||||
Strategic reorganization and other charges per diluted share (1) | 0.02 | ||||||||||||||
Income tax expense of adjusting items per diluted share (2) | � | ||||||||||||||
Adjusted net income per diluted share | $ | 0.32 | |||||||||||||
Net income | $ | 47.3 | |||||||||||||
Income tax expense (3) | 15.9 | ||||||||||||||
Interest expense, net (3) | 2.8 | ||||||||||||||
Pension expense other than service (3) | 1.0 | ||||||||||||||
Operating income (loss) | $ | 57.8 | $ | 25.5 | $ | (16.3 | ) | 67.0 | |||||||
Strategic reorganization and other charges (1) | � | 1.4 | 1.5 | 2.9 | |||||||||||
Adjusted operating income (loss) | 57.8 | 26.9 | (14.8 | ) | 69.9 | ||||||||||
Pension expense other than service (3) | � | � | (1.0 | ) | (1.0 | ) | |||||||||
Depreciation and amortization | 9.1 | 7.1 | 0.1 | 16.3 | |||||||||||
Adjusted EBITDA | $ | 66.9 | $ | 34.0 | $ | (15.7 | ) | $ | 85.2 | ||||||
Adjusted operating margin | 27.8 | % | 18.1 | % | 19.6 | % | |||||||||
Adjusted EBITDA margin | 32.1 | % | 22.9 | % | 23.9 | % | |||||||||
Adjusted EBITDA | $ | 66.9 | $ | 34.0 | $ | (15.7 | ) | $ | 85.2 | ||||||
Three prior quarters' adjusted EBITDA | 135.7 | 86.9 | (40.2 | ) | 182.4 | ||||||||||
Trailing twelve months' adjusted EBITDA | $ | 202.6 | $ | 120.9 | $ | (55.9 | ) | $ | 267.6 | ||||||
Reconciliation of net debt to total debt (end of period): | |||||||||||||||
Current portion of long-term debt | $ | 0.7 | |||||||||||||
Long-term debt | 448.2 | ||||||||||||||
Total debt | 448.9 | ||||||||||||||
Less cash and cash equivalents | 243.3 | ||||||||||||||
Net debt | $ | 205.6 | |||||||||||||
Debt leverage (debt divided by trailing twelve months' adjusted EBITDA) | 1.7 | x | |||||||||||||
Net debt leverage (net debt divided by trailing twelve months' adjusted EBITDA) | 0.8 | x | |||||||||||||
Reconciliation of free cash flow to net cash provided by operating activities: | |||||||||||||||
Net cash provided by operating activities | $ | 87.3 | |||||||||||||
Less capital expenditures | 12.2 | ||||||||||||||
Free cash flow | $ | 75.1 | |||||||||||||
(1) Strategic reorganization and other charges primarily relate to non-cash asset impairment, expenses associated with our leadership transition, severance and certain transaction-related expenses. | |||||||||||||||
(2) The income tax expense of adjusting items reflects an effective tax rate of | |||||||||||||||
(3) The Company does not allocate interest, income taxes or pension amounts other than service to its segments. | |||||||||||||||
MUELLER WATER PRODUCTS, INC. AND SUBSIDIARIES SEGMENT RESULTS AND RECONCILIATION OF NON-GAAP TO GAAP PERFORMANCE MEASURES (UNAUDITED) | |||||||||||||||
Nine months ended June 30, 2025 | |||||||||||||||
Water Flow Solutions | Water Management Solutions | Corporate | Consolidated | ||||||||||||
(dollars in millions, except per share amounts) | |||||||||||||||
Net sales | $ | 607.4 | $ | 441.5 | $ | � | $ | 1,048.9 | |||||||
Gross profit (1) | $ | 215.9 | $ | 160.8 | $ | � | $ | 376.7 | |||||||
Selling, general and administrative expenses | 65.0 | 71.5 | 44.1 | 180.6 | |||||||||||
Strategic reorganization and other charges (2) | 1.0 | 0.6 | 3.5 | 5.1 | |||||||||||
Operating income (loss) | $ | 149.9 | $ | 88.7 | $ | (47.6 | ) | $ | 191.0 | ||||||
Operating margin | 24.7 | % | 20.1 | % | 18.2 | % | |||||||||
Capital expenditures | $ | 15.8 | $ | 17.0 | $ | � | $ | 32.8 | |||||||
Net income | $ | 139.1 | |||||||||||||
Net income margin | 13.3 | % | |||||||||||||
Reconciliation of non-GAAP to GAAP performance measures: | |||||||||||||||
Net income | $ | 139.1 | |||||||||||||
Strategic reorganization and other charges (2) | 5.1 | ||||||||||||||
Inventory and other asset restructuring write-down | 4.1 | ||||||||||||||
Income tax expense of adjusting items (3) | (2.3 | ) | |||||||||||||
Adjusted net income | $ | 146.0 | |||||||||||||
Weighted average diluted shares outstanding | 157.5 | ||||||||||||||
Net income per diluted share | $ | 0.88 | |||||||||||||
Strategic reorganization and other charges per diluted share (2) | 0.03 | ||||||||||||||
Inventory and other asset restructuring write-down per diluted share | 0.03 | ||||||||||||||
Income tax expense of adjusting items per diluted share (3) | (0.01 | ) | |||||||||||||
Adjusted net income per diluted share | $ | 0.93 | |||||||||||||
Net income | $ | 139.1 | |||||||||||||
Income tax expense (4) | 46.4 | ||||||||||||||
Interest expense, net (4) | 5.6 | ||||||||||||||
Pension benefit other than service (4) | (0.1 | ) | |||||||||||||
Operating income (loss) | $ | 149.9 | $ | 88.7 | $ | (47.6 | ) | 191.0 | |||||||
Strategic reorganization and other charges (2) | 1.0 | 0.6 | 3.5 | 5.1 | |||||||||||
Inventory and other asset restructuring write-down | 4.1 | � | � | 4.1 | |||||||||||
Adjusted operating income (loss) | 155.0 | 89.3 | (44.1 | ) | 200.2 | ||||||||||
Pension benefit other than service (4) | � | � | 0.1 | 0.1 | |||||||||||
Depreciation and amortization | 19.0 | 15.0 | 0.1 | 34.1 | |||||||||||
Adjusted EBITDA | $ | 174.0 | $ | 104.3 | $ | (43.9 | ) | $ | 234.4 | ||||||
Adjusted operating margin | 25.5 | % | 20.2 | % | 19.1 | % | |||||||||
Adjusted EBITDA margin | 28.6 | % | 23.6 | % | 22.3 | % | |||||||||
Reconciliation of free cash flow to net cash provided by operating activities: | |||||||||||||||
Net cash provided by operating activities | $ | 135.8 | |||||||||||||
Less capital expenditures | 32.8 | ||||||||||||||
Free cash flow | $ | 103.0 | |||||||||||||
(1) Gross profit includes | |||||||||||||||
(2) Strategic reorganization and other charges primarily relate to expenses associated with our leadership transition, non-cash asset impairment and certain transaction-related expenses. | |||||||||||||||
(3) The income tax expense of adjusting items reflects an effective tax rate of | |||||||||||||||
(4) The Company does not allocate interest, income taxes or pension amounts other than service to its segments. | |||||||||||||||
MUELLER WATER PRODUCTS, INC. AND SUBSIDIARIES SEGMENT RESULTS AND RECONCILIATION OF NON-GAAP TO GAAP PERFORMANCE MEASURES (UNAUDITED) | |||||||||||||||
Nine months ended June 30, 2024 | |||||||||||||||
Water Flow Solutions | Water Management Solutions | Corporate | Consolidated | ||||||||||||
(dollars in millions, except per share amounts) | |||||||||||||||
Net sales | $ | 555.2 | $ | 411.3 | $ | � | $ | 966.5 | |||||||
Gross profit | $ | 205.7 | $ | 142.4 | $ | � | $ | 348.1 | |||||||
Selling, general and administrative expenses | 67.9 | 71.4 | 42.8 | 182.1 | |||||||||||
Strategic reorganization and other charges (1) | 0.2 | 1.4 | 11.1 | 12.7 | |||||||||||
Operating income (loss) | $ | 137.6 | $ | 69.6 | $ | (53.9 | ) | $ | 153.3 | ||||||
Operating margin | 24.8 | % | 16.9 | % | 15.9 | % | |||||||||
Capital expenditures | $ | 16.1 | $ | 11.9 | $ | � | $ | 28.0 | |||||||
Net income | $ | 105.9 | |||||||||||||
Net income margin | 11.0 | % | |||||||||||||
Reconciliation of non-GAAP to GAAP performance measures: | |||||||||||||||
Net income | $ | 105.9 | |||||||||||||
Strategic reorganization and other charges (1) | 12.7 | ||||||||||||||
Income tax expense of adjusting items (2) | (3.0 | ) | |||||||||||||
Adjusted net income | $ | 115.6 | |||||||||||||
Weighted average diluted shares outstanding | 156.6 | ||||||||||||||
Net income per diluted share | $ | 0.68 | |||||||||||||
Strategic reorganization and other charges per diluted share (1) | 0.08 | ||||||||||||||
Income tax expense of adjusting items per diluted share (2) | (0.02 | ) | |||||||||||||
Adjusted net income per diluted share | $ | 0.74 | |||||||||||||
Net income | $ | 105.9 | |||||||||||||
Income tax expense (3) | 33.1 | ||||||||||||||
Other expense | 1.6 | ||||||||||||||
Interest expense, net (3) | 9.7 | ||||||||||||||
Pension expense other than service (3) | 3.0 | ||||||||||||||
Operating income (loss) | $ | 137.6 | $ | 69.6 | $ | (53.9 | ) | 153.3 | |||||||
Strategic reorganization and other charges (1) | 0.2 | 1.4 | 11.1 | 12.7 | |||||||||||
Adjusted operating income (loss) | 137.8 | 71.0 | (42.8 | ) | 166.0 | ||||||||||
Pension expense other than service (3) | � | � | (3.0 | ) | (3.0 | ) | |||||||||
Depreciation and amortization | 28.2 | 20.8 | 0.2 | 49.2 | |||||||||||
Adjusted EBITDA | $ | 166.0 | $ | 91.8 | $ | (45.6 | ) | $ | 212.2 | ||||||
Adjusted operating margin | 24.8 | % | 17.3 | % | 17.2 | % | |||||||||
Adjusted EBITDA margin | 29.9 | % | 22.3 | % | 22.0 | % | |||||||||
Reconciliation of free cash flow to net cash provided by operating activities: | |||||||||||||||
Net cash provided by operating activities | $ | 149.5 | |||||||||||||
Less capital expenditures | 28.0 | ||||||||||||||
Free cash flow | $ | 121.5 | |||||||||||||
(1) Strategic reorganization and other charges primarily relate to expenses associated with our leadership transition, certain transaction-related expenses, cybersecurity incidents expense, non-cash asset impairment and severance. | |||||||||||||||
(2) The income tax expense of adjusting items reflects an effective tax rate of | |||||||||||||||
(3) The Company does not allocate interest, income taxes or pension amounts other than service to its segments. |
