Book Online or Call 1-855-SAUSALITO

Sign In  |  Register  |  About Sausalito  |  Contact Us

Sausalito, CA
September 01, 2020 1:41pm
7-Day Forecast | Traffic
  • Search Hotels in Sausalito

  • CHECK-IN:
  • CHECK-OUT:
  • ROOMS:

Advanced Drainage Systems Announces Fourth Quarter and Fiscal Year 2025 Results

Advanced Drainage Systems, Inc. (NYSE: WMS) (“ADS” or the “Company”), a leading provider of innovative water management solutions in the stormwater and onsite wastewater industries today announced financial results for the fourth quarter and fiscal year ended March 31, 2025.

Fourth Quarter Fiscal 2025 Results

  • Net sales decreased 5.8% to $615.8 million
  • Net income decreased 19.6% to $76.8 million
  • Diluted net income per share decreased 18.2% to $0.99
  • Adjusted EBITDA (Non-GAAP) decreased 7.6% to $176.7 million

Fiscal 2025 Results

  • Net sales increased 1.0% to $2,904.2 million
  • Net income decreased 11.8% to $452.6 million
  • Diluted net income per share decreased 10.7% to $5.76
  • Adjusted EBITDA (Non-GAAP) decreased 3.7% to $889.2 million
  • Cash provided by operating activities decreased $136.4 million to $581.5 million
  • Free cash flow (Non-GAAP) decreased $165.6 million to $368.5 million

Scott Barbour, President and Chief Executive Officer of ADS, commented, "In Fiscal 2025, domestic construction market sales increased 3% as we continued to drive above market performance through our material conversion strategy in the stormwater and onsite wastewater markets. Importantly, organic sales in our most profitable segments, Infiltrator and Allied Products, increased 4.6% and 2.5%, respectively, and the onsite wastewater and Allied products now represent a collective 44% of revenue. The resiliency demonstrated by this year's 30.6% Adjusted EBITDA margin is due in part to our strategy to grow these more profitable products to be a higher mix of the overall sales."

"In the fourth quarter, net sales decreased 6% overall as demand continues to be impacted by higher interest rates and economic uncertainty. In addition, the fourth quarter had unfavorable winter weather conditions this year against an already difficult comparison of very favorable weather in the prior year. Despite the demand environment, pricing/cost remained in line with expectations and sequentially consistent in the second through fourth quarters. Fourth quarter manufacturing, transportation and SG&A costs were all favorable to the prior year."

"Turning to Fiscal 2026, orders are positive year-over-year, though the end market outlook remains sluggish. The Company's diversified regional exposure across the United States, end market and product mix are unique in the industry. The material conversion strategy remains strong with significant market opportunity. Opportunities for growth with new products into the fast-growing segments of the construction market, such as data centers and infrastructure, give us confidence in our ability to grow and increase market share during this period of market uncertainty."

Barbour concluded, "Long-term, we will continue to drive profitable, above market growth in the highly attractive stormwater and onsite wastewater markets. By executing our very strong go-to-market model, while stacking on top of it investments in customer service, design tools, new products and capacity, we will be market leaders and drive growth well into the future."

Fourth Quarter Fiscal 2025 Results

Net sales decreased $38.1 million, or 5.8%, to $615.8 million, as compared to $653.8 million in the prior year quarter. Domestic pipe sales decreased $40.6 million, or 11.3%, to $318.1 million. Domestic allied products & other sales decreased $7.3 million, or 4.8%, to $145.4 million. Infiltrator sales increased $16.2 million, or 15.3%, to $122.3 million. Excluding the acquisition of Orenco Systems, Inc. ("Orenco"), Infiltrator organic revenue decreased 4.5%. The overall decrease in domestic net sales was primarily driven by weather-related demand weakness in the U.S. construction and agriculture end markets. International sales decreased $6.4 million, or 17.6%, to $30.0 million.

Gross profit decreased $25.7 million, or 10.2%, to $226.3 million as compared to $252.0 million in the prior year. The decrease in gross profit is primarily driven by unfavorable volume as well as price/mix and material costs. This was partially offset by an improvement in manufacturing and transportation costs due to better fixed cost absorption and increased productivity.

Selling, general and administrative expenses decreased $9.8 million, or 9.7% to $91.4 million, as compared to $101.2 million. As a percentage of sales, selling, general and administrative expense was 14.8% as compared to 15.5% in the prior year.

Net income per diluted share decreased $0.22, or 18.2%, to $0.99, as compared to $1.21 per share in the prior year quarter, primarily due to the factors mentioned above.

Adjusted EBITDA (Non-GAAP) decreased $14.5 million, or 7.6%, to $176.7 million, as compared to $191.2 million in the prior year, primarily due to the factors mentioned above. As a percentage of net sales, Adjusted EBITDA was 28.7% as compared to 29.2% in the prior year.

Segment sales results are based on Net sales to external customers. Reconciliations of GAAP to Non-GAAP financial measures for Adjusted EBITDA, Free Cash Flow and Adjusted Earnings per Share have been provided in the financial statement tables included in this press release. An explanation of these measures is also included below under the heading “Non-GAAP Financial Measures.”

Fiscal Year 2025 Results

Net sales increased $29.8 million, or 1.0%, to $2,904.2 million, as compared to $2,874.5 million in the prior year. Domestic pipe sales decreased $40.9 million, or 2.6%, to $1,503.4 million. Domestic allied products & other sales increased $16.6 million, or 2.5%, to $689.9 million. Infiltrator sales increased $67.3 million, or 15.0%, to $516.3 million. Excluding the acquisition of Orenco, Infiltrator organic revenue increased 4.6%. The increase in overall domestic net sales was driven the growth of the Infiltrator business and Allied products portfolio as well as material conversion in the U.S. construction end markets. International sales decreased $13.1 million, or 6.3%, to $194.6 million.

Gross profit decreased $51.7 million, or 4.5%, to $1,094.2 million as compared to $1,145.9 million in the prior year. The decrease in gross profit is primarily driven by unfavorable pricing and material cost, partially offset by favorable volume, sales mix and manufacturing costs.

Selling, general and administrative expenses increased $9.7 million, or 2.6% to $380.4 million, as compared to $370.7 million. As a percentage of sales, selling, general and administrative expense was 13.1% as compared to 12.9% in the prior year.

Net income per diluted share decreased $0.69, or 10.7%, to $5.76, as compared to $6.45 per share in the prior year. Results for fiscal 2025 include $9.3 million or $0.09 per share of transaction costs. Results for fiscal 2024 included a $14.9 million gain and $2.0 million loss on the sales of assets, which after considering the income tax impact of this net gain impacted net income per diluted share by $0.12. Excluding the impact of these items, Adjusted earnings per share decreased $0.50, or 7.8%, to $5.89, as compared to $6.39 in the prior year.

Adjusted EBITDA (Non-GAAP) decreased $33.7 million, or 3.7%, to $889.2 million, as compared to $922.9 million in the prior year, primarily due to the factors mentioned above. As a percentage of net sales, Adjusted EBITDA was 30.6% as compared to 32.1% in the prior year.

Balance Sheet and Liquidity

Net cash provided by operating activities was $581.5 million, as compared to $717.9 million in the prior year. Free cash flow (Non-GAAP) was $368.5 million, as compared to $534.1 million in the prior year. Capital expenditures increased $29.1 million over the prior year as we continue to invest in safety, capacity and productivity. Net debt (total debt and finance lease obligations net of cash) was $962.3 million as of March 31, 2025, an increase of $101.4 million from March 31, 2024.

On October 1, 2024, the Company completed the acquisition of Orenco, a leading manufacturer of decentralized wastewater management products serving residential and non-residential end markets. Orenco results are included in the Infiltrator segment.

ADS had total liquidity of $1.1 billion, comprised of cash of $463.3 million as of March 31, 2025 and $590.6 million of availability under committed credit facilities. As of March 31, 2025, the Company’s leverage ratio was 1.1 times.

In the twelve months ended March 31, 2025, the Company repurchased 0.4 million shares of its common stock for a total cost of $69.9 million. Between common stock repurchased and dividends paid, the Company returned $119.7 million to shareholders in the year ended March 31, 2025. As of March 31, 2025, the Company has $147.7 million remaining under its share repurchase authorization.

Fiscal Year 2026 Outlook

Based on current visibility, backlog of existing orders and business trends, the Company issued the following targets for fiscal 2026. Net sales are expected to be in the range of $2.825 billion to $2.975 billion. Adjusted EBITDA is expected to be in the range of $850 million to $910 million. Capital expenditures are expected to be approximately $275 million.

Conference Call Information

Webcast: Interested investors and other parties can listen to a webcast of the live conference call by logging in through the Investor Relations section of the Company's website at https://investors.ads-pipe.com/events-and-presentations. An online replay will be available on the same website following the call.

Teleconference: To participate in the live teleconference, participants may register at https://registrations.events/direct/Q4I45786449. After registering, participants will receive a confirmation through email, including dial in details and unique conference call codes for entry. Registration is open through the live call. To ensure participants are connected for the full call, please register at least 10 minutes before the start of the call.

About the Company

Advanced Drainage Systems is a leading manufacturer of innovative stormwater and onsite wastewater solutions that manage the world’s most precious resource: water. ADS and its subsidiary, Infiltrator Water Technologies, provide superior stormwater drainage and onsite wastewater products used in a wide variety of markets and applications including commercial, residential, infrastructure and agriculture, while delivering unparalleled customer service. ADS manages the industry’s largest company-owned fleet, an expansive sales team, and a vast manufacturing network of approximately 64 manufacturing plants and 35 distribution centers. The company is one of the largest plastic recycling companies in North America, ensuring over half a billion pounds of plastic is kept out of landfills every year. Founded in 1966, ADS’ water management solutions are designed to last for decades. To learn more, visit the Company’s website at www.adspipe.com.

Forward Looking Statements

Certain statements in this press release may be deemed to be forward-looking statements. These statements are not historical facts but rather are based on the Company’s current expectations, estimates and projections regarding the Company’s business, operations and other factors relating thereto. Words such as “may,” “will,” “could,” “would,” “should,” “anticipate,” “predict,” “potential,” “continue,” “expects,” “intends,” “plans,” “projects,” “believes,” “estimates,” “confident” and similar expressions are used to identify these forward-looking statements. Factors that could cause actual results to differ from those reflected in forward-looking statements relating to our operations and business include: fluctuations in the price and availability of resins and other raw materials and our ability to pass any increased costs of raw materials on to our customers in a timely manner; disruption or volatility in general business and economic conditions in the markets in which we operate; cyclicality and seasonality of the non-residential and residential construction markets and infrastructure spending; the risks of increasing competition in our existing and future markets; uncertainties surrounding the integration and realization of anticipated benefits of acquisitions; the effect of weather or seasonality; the loss of any of our significant customers; the risks of doing business internationally; the risks of conducting a portion of our operations through joint ventures; our ability to expand into new geographic or product markets; the risk associated with manufacturing processes; the effect of global climate change; our ability to protect against cybersecurity incidents and disruptions or failures of our IT systems; our ability to assess and monitor the effects of artificial intelligence, machine learning, and robotics on our business and operations; our ability to manage our supply purchasing and customer credit policies; our ability to control labor costs and to attract, train and retain highly qualified employees and key personnel; our ability to protect our intellectual property rights; changes in laws and regulations, including environmental laws and regulations; our ability to appropriately address any environmental, social or governance concerns that may arise from our activities; the risks associated with our current levels of indebtedness, including borrowings under our existing credit agreement and outstanding indebtedness under our existing senior notes; and other risks and uncertainties described in the Company’s filings with the SEC. New risks and uncertainties emerge from time to time and it is not possible for the Company to predict all risks and uncertainties that could have an impact on the forward-looking statements contained in this press release. In light of the significant uncertainties inherent in the forward-looking information included herein, the inclusion of such information should not be regarded as a representation by the Company or any other person that the Company’s expectations, objectives or plans will be achieved in the timeframe anticipated or at all. Investors are cautioned not to place undue reliance on the Company’s forward-looking statements and the Company undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

Financial Statements

ADVANCED DRAINAGE SYSTEMS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

(unaudited)

 

 

Three Months Ended March 31,

 

Fiscal Year Ended March 31,

(In thousands, except per share data)

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Net sales

$

615,761

 

 

$

653,840

 

 

$

2,904,245

 

 

$

2,874,473

 

Cost of goods sold

 

389,509

 

 

 

401,877

 

 

 

1,810,004

 

 

 

1,728,524

 

Gross profit

 

226,252

 

 

 

251,963

 

 

 

1,094,241

 

 

 

1,145,949

 

Operating expenses:

 

 

 

 

 

 

 

Selling, general and administrative

 

91,416

 

 

 

101,189

 

 

 

380,378

 

 

 

370,714

 

Loss (gain) on disposal of assets and costs from exit and disposal activities

 

3,426

 

 

 

2,304

 

 

 

3,858

 

 

 

(8,365

)

Intangible amortization

 

14,429

 

 

 

13,093

 

 

 

52,569

 

 

 

51,469

 

Income from operations

 

116,981

 

 

 

135,377

 

 

 

657,436

 

 

 

732,131

 

Other expense:

 

 

 

 

 

 

 

Interest expense

 

22,729

 

 

 

22,878

 

 

 

91,803

 

 

 

88,862

 

Interest income and other, net

 

(4,968

)

 

 

(7,657

)

 

 

(23,832

)

 

 

(23,484

)

Income before income taxes

 

99,220

 

 

 

120,156

 

 

 

589,465

 

 

 

666,753

 

Income tax expense

 

23,166

 

 

 

26,333

 

 

 

141,063

 

 

 

158,998

 

Equity in net income of unconsolidated affiliates

 

(734

)

 

 

(1,656

)

 

 

(4,171

)

 

 

(5,536

)

Net income

 

76,788

 

 

 

95,479

 

 

 

452,573

 

 

 

513,291

 

Less: net income attributable to noncontrolling interest

 

(369

)

 

 

657

 

 

 

2,401

 

 

 

3,376

 

Net income attributable to ADS

$

77,157

 

 

$

94,822

 

 

$

450,172

 

 

$

509,915

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

Basic

 

77,576

 

 

 

77,637

 

 

 

77,549

 

 

 

78,252

 

Diluted

 

78,109

 

 

 

78,491

 

 

 

78,188

 

 

 

79,017

 

Net income per share:

 

 

 

 

 

 

 

Basic

$

0.99

 

 

$

1.22

 

 

$

5.81

 

 

$

6.52

 

Diluted

$

0.99

 

 

$

1.21

 

 

$

5.76

 

 

$

6.45

 

Cash dividends declared per share

$

0.16

 

 

$

0.14

 

 

$

0.64

 

 

$

0.56

 

ADVANCED DRAINAGE SYSTEMS, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(unaudited)

 

 

As of

(Amounts in thousands)

March 31, 2024

 

March 31, 2023

ASSETS

 

 

 

Current assets:

 

 

 

Cash

$

463,319

 

 

$

490,163

 

Receivables, net

 

333,221

 

 

 

323,576

 

Inventories

 

488,269

 

 

 

464,200

 

Other current assets

 

39,974

 

 

 

22,028

 

Total current assets

 

1,324,783

 

 

 

1,299,967

 

Property, plant and equipment, net

 

1,051,040

 

 

 

876,351

 

Other assets:

 

 

 

Goodwill

 

720,223

 

 

 

617,183

 

Intangible assets, net

 

448,060

 

 

 

352,652

 

Other assets

 

146,254

 

 

 

122,760

 

Total assets

$

3,690,360

 

 

$

3,268,913

 

LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS’ EQUITY

 

 

 

Current liabilities:

 

 

 

Current maturities of debt obligations

$

9,934

 

 

$

11,870

 

Current maturities of finance lease obligations

 

33,143

 

 

 

18,015

 

Accounts payable

 

218,024

 

 

 

254,401

 

Other accrued liabilities

 

137,295

 

 

 

155,336

 

Total current liabilities

 

398,396

 

 

 

439,622

 

Long-term debt obligations, net

 

1,251,589

 

 

 

1,259,522

 

Long-term finance lease obligations

 

131,000

 

 

 

61,661

 

Deferred tax liabilities

 

190,416

 

 

 

156,705

 

Other liabilities

 

83,171

 

 

 

70,704

 

Total liabilities

 

2,054,572

 

 

 

1,988,214

 

Mezzanine equity:

 

 

 

Redeemable convertible preferred stock

 

92,652

 

 

 

108,584

 

Total mezzanine equity

 

92,652

 

 

 

108,584

 

 

 

 

 

Stockholders’ equity:

 

 

 

Common stock

 

11,694

 

 

 

11,679

 

Paid-in capital

 

1,277,694

 

 

 

1,219,834

 

Common stock in treasury, at cost

 

(1,219,408

)

 

 

(1,140,578

)

Accumulated other comprehensive loss

 

(37,178

)

 

 

(29,830

)

Retained earnings

 

1,492,634

 

 

 

1,092,208

 

Total ADS stockholders’ equity

 

1,525,436

 

 

 

1,153,313

 

Noncontrolling interest in subsidiaries

 

17,700

 

 

 

18,802

 

Total stockholders’ equity

 

1,543,136

 

 

 

1,172,115

 

Total liabilities, mezzanine equity and stockholders’ equity

$

3,690,360

 

 

$

3,268,913

 

ADVANCED DRAINAGE SYSTEMS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited)

 

Fiscal Year Ended March 31,

(Amounts in thousands)

 

2025

 

 

 

2024

 

Cash Flow from Operating Activities

 

 

 

Net income

$

452,573

 

 

$

513,291

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

Depreciation and amortization

 

183,281

 

 

 

154,903

 

Deferred income taxes

 

(423

)

 

 

(2,280

)

Loss (gain) on disposal of assets and costs from exit and disposal activities

 

3,858

 

 

 

(8,365

)

Stock-based compensation

 

26,581

 

 

 

31,986

 

Amortization of deferred financing charges

 

2,044

 

 

 

2,044

 

Fair market value adjustments to derivatives

 

220

 

 

 

(972

)

Equity in net income of unconsolidated affiliates

 

(4,171

)

 

 

(5,536

)

Other operating activities

 

(298

)

 

 

6,697

 

Changes in working capital:

 

 

 

Receivables

 

1,414

 

 

 

(14,590

)

Inventories

 

(15,749

)

 

 

594

 

Prepaid expenses and other current assets

 

(3,983

)

 

 

(275

)

Accounts payable, accrued expenses and other liabilities

 

(63,856

)

 

 

40,431

 

Net cash provided by operating activities

 

581,491

 

 

 

717,928

 

Cash Flows from Investing Activities

 

 

 

Capital expenditures

 

(212,944

)

 

 

(183,812

)

Proceeds from disposition of assets or businesses

 

 

 

 

27,498

 

Acquisition, net of cash acquired

 

(237,310

)

 

 

 

Other investing activities

 

2,388

 

 

 

650

 

Net cash used in investing activities

 

(447,866

)

 

 

(155,664

)

Cash Flows from Financing Activities

 

 

 

Payments on syndicated Term Loan Facility

 

(7,000

)

 

 

(7,000

)

Payments on Equipment Financing

 

(4,897

)

 

 

(7,738

)

Payments on finance lease obligations

 

(25,487

)

 

 

(12,145

)

Repurchase of common stock

 

(69,922

)

 

 

(207,308

)

Cash dividends paid

 

(49,737

)

 

 

(43,995

)

Dividends paid to noncontrolling interest holder

 

 

 

 

(3,747

)

Proceeds from option exercises

 

9,971

 

 

 

6,454

 

Payment of withholding taxes on vesting of restricted stock units

 

(10,657

)

 

 

(8,864

)

Other financing activities

 

2

 

 

 

 

Net cash used in financing activities

 

(157,727

)

 

 

(284,343

)

Effect of exchange rate changes on cash

 

(2,475

)

 

 

799

 

Net change in cash

 

(26,577

)

 

 

278,720

 

Cash at beginning of year

 

495,848

 

 

 

217,128

 

Cash and restricted cash at end of year

$

469,271

 

 

$

495,848

 

 

 

 

 

RECONCILIATION TO BALANCE SHEET

 

 

 

Cash

$

463,319

 

 

$

490,163

 

Restricted cash

 

5,952

 

 

 

5,685

 

Total cash and restricted cash

$

469,271

 

 

$

495,848

 

Selected Financial Data

The following tables set forth net sales by reportable segment for each of the periods indicated.

 

Three Months Ended

 

March 31, 2025

 

March 31, 2024

(In thousands)

Net Sales

 

Intersegment Net Sales

 

Net Sales from External Customers

 

Net Sales

 

Intersegment Net Sales

 

Net Sales from External Customers

Pipe

$

329,959

 

 

$

(11,898

)

 

$

318,061

 

$

369,316

 

 

$

(10,656

)

 

$

358,660

Infiltrator Water Technologies

 

140,108

 

 

 

(17,823

)

 

 

122,285

 

 

124,875

 

��

 

(18,804

)

 

 

106,071

International

 

 

 

 

 

 

 

 

 

 

 

International - Pipe

 

20,419

 

 

 

(1,303

)

 

 

19,116

 

 

30,143

 

 

 

(4,862

)

 

 

25,281

International - Allied Products & Other

 

10,973

 

 

 

(80

)

 

 

10,893

 

 

11,283

 

 

 

(125

)

 

 

11,158

Total International

 

31,392

 

 

 

(1,383

)

 

 

30,009

 

 

41,426

 

 

 

(4,987

)

 

 

36,439

Allied Products & Other

 

150,356

 

 

 

(4,950

)

 

 

145,406

 

 

156,026

 

 

 

(3,356

)

 

 

152,670

Intersegment Eliminations

 

(36,054

)

 

 

36,054

 

 

 

 

 

(37,803

)

 

 

37,803

 

 

 

Total Consolidated

$

615,761

 

 

$

 

 

$

615,761

 

$

653,840

 

 

$

 

 

$

653,840

 

 

 

 

 

 

 

 

 

 

 

 

 

Fiscal Year Ended

 

March 31, 2025

 

March 31, 2024

(In thousands)

Net Sales

 

Intersegment Net Sales

 

Net Sales from External Customers

 

Net Sales

 

Intersegment Net Sales

 

Net Sales from External Customers

Pipe

$

1,557,247

 

 

$

(53,870

)

 

$

1,503,377

 

$

1,586,618

 

 

$

(42,328

)

 

$

1,544,290

Infiltrator Water Technologies

 

596,212

 

 

 

(79,916

)

 

 

516,296

 

 

531,236

 

 

 

(82,209

)

 

 

449,027

International

 

 

 

 

 

 

 

 

 

 

 

International - Pipe

 

145,700

 

 

 

(11,453

)

 

 

134,247

 

 

163,930

 

 

 

(14,081

)

 

 

149,849

International - Allied Products & Other

 

60,637

 

 

 

(254

)

 

 

60,383

 

 

58,072

 

 

 

(152

)

 

 

57,920

Total International

 

206,337

 

 

 

(11,707

)

 

 

194,630

 

 

222,002

 

 

 

(14,233

)

 

 

207,769

Allied Products & Other

 

707,276

 

 

 

(17,334

)

 

 

689,942

 

 

684,329

 

 

 

(10,942

)

 

 

673,387

Intersegment Eliminations

 

(162,827

)

 

 

162,827

 

 

 

 

 

(149,712

)

 

 

149,712

 

 

 

Total Consolidated

$

2,904,245

 

 

$

 

 

$

2,904,245

 

$

2,874,473

 

 

$

 

 

$

2,874,473

Non-GAAP Financial Measures

This press release contains financial information determined by methods other than in accordance with accounting principles generally accepted in the United States of America (“GAAP”). ADS management uses non-GAAP measures in its analysis of the Company’s performance. Investors are encouraged to review the reconciliation of non-GAAP financial measures to the comparable GAAP results available in the accompanying tables.

Reconciliation of Non-GAAP Financial Measures

This press release includes references to Adjusted EBITDA, Free Cash Flow and Adjusted Earnings per Share, non-GAAP financial measures. These non-GAAP financial measures are used in addition to and in conjunction with results presented in accordance with GAAP. These measures are not intended to be substitutes for those reported in accordance with GAAP. Adjusted EBITDA and Free Cash Flow may be different from non-GAAP financial measures used by other companies, even when similar terms are used to identify such measures.

EBITDA and Adjusted EBITDA are non-GAAP financial measures that comprise net income before interest, income taxes, depreciation and amortization, stock-based compensation, non-cash charges and certain other expenses. The Company’s definition of Adjusted EBITDA may differ from similar measures used by other companies, even when similar terms are used to identify such measures. Adjusted EBITDA is a key metric used by management and the Company’s board of directors to assess financial performance and evaluate the effectiveness of the Company’s business strategies. Accordingly, management believes that Adjusted EBITDA provides useful information to investors and others in understanding and evaluating our operating results in the same manner as the Company’s management and board of directors. In order to provide investors with a meaningful reconciliation, the Company has provided below reconciliations of Adjusted EBITDA to net income.

Free Cash Flow is a non-GAAP financial measure that comprises cash flow from operating activities less capital expenditures. Free Cash Flow is a measure used by management and the Company’s board of directors to assess the Company’s ability to generate cash. Accordingly, management believes that Free Cash Flow provides useful information to investors and others in understanding and evaluating our ability to generate cash flow from operations after capital expenditures. In order to provide investors with a meaningful reconciliation, the Company has provided below a reconciliation of cash flow from operating activities to Free Cash Flow.

Adjusted Earnings per Share excludes (gains) losses on disposals of assets or business, restructuring expenses, impairment charges and transaction costs. Adjusted Earnings per Share is a measure used by management and may be useful for investors to evaluate the Company's operational performance.

The following tables present a reconciliation of EBITDA and Adjusted EBITDA to Net Income, Free Cash Flow to Cash Flow from Operating Activities, and Adjusted Earnings per Share to Diluted Earnings per Share, the most comparable GAAP measures, for each of the periods indicated.

Reconciliation of Segment Adjusted Gross Profit to Gross Profit

 

 

Three Months Ended

March 31,

 

Fiscal Year Ended

March 31,

(Amounts in thousands)

 

2025

 

 

 

2024

 

 

 

2025

 

 

2024

 

Segment adjusted gross profit

 

 

 

 

 

 

 

Pipe

$

99,985

 

 

$

113,318

 

 

$

448,544

 

$

515,444

 

Infiltrator Water Technologies

 

68,807

 

 

 

65,358

 

 

 

319,642

 

 

281,677

 

International

 

7,385

 

 

 

11,198

 

 

 

56,564

 

 

62,578

 

Allied Products & Other

 

83,498

 

 

 

91,192

 

 

 

397,627

 

 

391,766

 

Intersegment Eliminations

 

(6

)

 

 

(126

)

 

 

174

 

 

(4,557

)

Total Segment Adjusted Gross Profit

 

259,669

 

 

 

280,940

 

 

 

1,222,551

 

 

1,246,908

 

Depreciation and amortization

 

32,316

 

 

 

27,742

 

 

 

120,818

 

 

96,251

 

Stock-based compensation expense

 

1,101

 

 

 

1,235

 

 

 

5,232

 

 

4,708

 

Inventory step-up related to Orenco acquisition

 

 

 

 

 

 

 

2,260

 

 

 

Total Gross Profit

$

226,252

 

 

$

251,963

 

 

$

1,094,241

 

$

1,145,949

 

Reconciliation of Adjusted EBITDA to Net Income

 

 

Three Months Ended

March 31,

 

Fiscal Year Ended

March 31,

(Amounts in thousands)

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Net income

$

76,788

 

 

$

95,479

 

 

$

452,573

 

 

$

513,291

 

Depreciation and amortization

 

49,610

 

 

 

42,889

 

 

 

183,281

 

 

 

154,903

 

Interest expense

 

22,729

 

 

 

22,878

 

 

 

91,803

 

 

 

88,862

 

Income tax expense

 

23,166

 

 

 

26,333

 

 

 

141,063

 

 

 

158,998

 

EBITDA

 

172,293

 

 

 

187,579

 

 

 

868,720

 

 

 

916,054

 

Loss (gain) on disposal of assets and costs from exit and disposal activities

 

3,426

 

 

 

2,304

 

 

 

3,858

 

 

 

(8,365

)

Stock-based compensation expense

 

4,823

 

 

 

8,350

 

 

 

26,581

 

 

 

31,986

 

Transaction costs (a)

 

672

 

 

 

390

 

 

 

9,291

 

 

 

3,444

 

Interest income

 

(5,007

)

 

 

(6,906

)

 

 

(23,485

)

 

 

(22,047

)

Other adjustments (b)

 

488

 

 

 

(539

)

 

 

4,263

 

 

 

1,875

 

Adjusted EBITDA

$

176,695

 

 

$

191,178

 

 

$

889,228

 

 

$

922,947

 

a.

Represents expenses recorded related to legal, accounting and other professional fees incurred in connection with business or asset acquisitions and dispositions.

b.

Includes derivative fair value adjustments, foreign currency transaction (gains) losses, legal settlements, inventory step-up costs, the proportionate share of interest, income taxes, depreciation and amortization related to the South American Joint Venture, which is accounted for under the equity method of accounting and executive retirement expense (benefit).

Reconciliation of Free Cash Flow to Cash flow from Operating Activities

 

 

Fiscal Year Ended March 31,

 

(Amounts in thousands)

 

2025

 

 

 

2024

 

 

Net cash flow from operating activities

$

581,491

 

 

$

717,928

 

 

Capital expenditures

 

(212,944

)

 

 

(183,812

)

 

Free cash flow

$

368,547

 

 

$

534,116

 

 

Reconciliation of Diluted Earnings per Share to Adjusted Earnings per Share

The following table diluted presents earnings per share on an adjusted basis to supplement the Company's discussion of its results of operations herein.

 

Three Months Ended

March 31,

 

Fiscal Year Ended

March 31,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Diluted Earnings Per Share

$

0.99

 

 

$

1.21

 

 

$

5.76

 

 

$

6.45

 

Loss (gain) on disposal of assets and costs from exit and disposal activities

 

0.04

 

 

 

0.03

 

 

 

0.05

 

 

 

(0.11

)

Transaction costs

 

0.01

 

 

 

0.00

 

 

 

0.12

 

 

 

0.04

 

Income tax impact of adjustments (a)

 

(0.01

)

 

 

(0.01

)

 

 

(0.04

)

 

 

0.01

 

Adjusted Earnings per Share

$

1.03

 

 

$

1.23

 

 

$

5.89

 

 

$

6.39

 

 

a.

The income tax impact of adjustments to each period is based on the statutory tax rate.

 

Contacts

For more information, please contact:

Michael Higgins

VP, Corporate Strategy & Investor Relations

(614) 658-0050

Michael.Higgins@adspipe.com

Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms Of Service.
 
 
Photos copyright by Jay Graham Photographer
Copyright © 2010-2020 Sausalito.com & California Media Partners, LLC. All rights reserved.