EPS from Continuing Operations of $0.05
Net Sales Increase of 12.6 Percent
ATLANTA--(BUSINESS WIRE)--
Mueller Water Products, Inc. (NYSE: MWA) today reported net sales of
$283.1 million and net income of $6.2 million for the fiscal 2013 second
quarter ended March 31, 2013. The following compares 2013 second quarter
results from continuing operations to the prior year period. In the
second quarter, the Company:
-
Increased net sales to $283.1 million from $251.5 million, a $31.6
million increase.
-
More than doubled adjusted operating income to $24.7 million from
$11.5 million.
-
Improved adjusted net income per diluted share to $0.05 from an
adjusted net loss of $0.01.
-
Increased adjusted EBITDA 48.7 percent to $39.7 million from $26.7
million.
-
Redeemed $22.5 million principal amount of 8.75% Senior Unsecured
Notes and reduced net debt leverage to 4.0x.
"We are pleased with our strong second-quarter results, having achieved
net sales growth of 12.6 percent while our adjusted operating income
more than doubled from a year ago. This quarter was our best overall
second quarter performance since 2008," said Gregory E. Hyland,
president, chairman and chief executive officer of Mueller Water
Products.
"The quarter's results demonstrate the operating leverage of our Mueller
Co. business. Mueller Co. achieved 21.7 percent net sales growth in the
quarter and improved adjusted operating margin by 670 basis points to
12.5 percent. In addition, Mueller Co. converted 43 percent of the
incremental net sales to adjusted operating income due to higher volume
and a favorable product mix.
"Mueller Co. continued to see shipment volumes of its valves, hydrants
and brass products increase. Additionally, net sales of Mueller Co.'s
newer technology products and services more than doubled in the quarter
on a year-over-year basis demonstrating the traction we believe these
products and services continue to gain in the marketplace.
"Anvil's results came in as expected, and we believe we could see some
improvement in the second half of the year as conditions in its end
markets improve.
"As our second-quarter results demonstrate, we should see attractive
incremental margins in future periods as our end markets recover and we
increase production, particularly at Mueller Co."
Second Quarter Consolidated Results
Net sales for the 2013 second quarter increased $31.6 million, or 12.6
percent, to $283.1 million, from 2012 second quarter net sales of $251.5
million, due primarily to higher shipment volumes.
Adjusted operating income for the 2013 second quarter increased 115
percent to $24.7 million from adjusted operating income of $11.5 million
for the 2012 second quarter. This increase was driven primarily by
higher shipment volumes and higher sales prices, partially offset by
higher selling, general and administrative expenses.
Selling, general and administrative expenses decreased as a percent of
net sales to 18.6 percent for the 2013 second quarter from 20.1 percent
for the 2012 second quarter.
Second Quarter Segment Results
Mueller Co.
Net sales for the 2013 second quarter increased 21.7 percent to $188.1
million from net sales of $154.5 million for the 2012 second quarter.
This increase was due to higher shipment volumes of all of Mueller Co.'s
key products, especially metering systems, valves, hydrants and brass
products.
Adjusted operating income for the 2013 second quarter improved 161
percent to $23.5 million as compared with $9.0 million for the 2012
second quarter. Adjusted operating margin for the 2013 second quarter
improved 670 basis points to 12.5 percent as compared with 5.8 percent
for the 2012 second quarter.
Anvil
Net sales for the 2013 second quarter decreased 2.1 percent to $95.0
million as compared with $97.0 million for the 2012 second quarter. The
decrease resulted primarily from lower shipment volumes.
Adjusted operating income for the 2013 second quarter was $9.2 million
as compared with adjusted operating income for the 2012 second quarter
of $10.0 million. Anvil's adjusted operating margin was 9.7 percent as
compared with 10.3 percent for the 2012 second quarter.
Interest Expense, Net
Interest expense, net for the 2013 second quarter declined $1.2 million
to $12.8 million from $14.0 million for the 2012 second quarter,
excluding $1.6 million of non-cash costs for terminated interest rate
swap contracts for the 2012 second quarter. This decrease was due to
lower levels of total debt outstanding.
Loss on Early Extinguishment of Debt
The Company redeemed $22.5 million principal amount of its 8.75% Senior
Unsecured Notes in February 2013 for $23.2 million, plus accrued and
unpaid interest. The resulting loss on early extinguishment of debt of
$1.4 million includes the premium paid, and deferred financing costs and
original issue discount that were written off.
Income Taxes
During the 2013 second quarter, income tax expense was $2.5 million on
pre-tax income of $10.1 million, or an effective income tax rate of 24.8
percent. The 2013 second quarter expense was reduced by $1.3 million
related to a deferred tax asset valuation allowance adjustment.
Excluding this adjustment, the effective tax rate for the 2013 second
quarter was 37.6 percent. Net operating loss carryforwards remain
available to offset future taxable earnings.
Use of Non-GAAP Measures
The Company reports its financial results under accounting principles
generally accepted in the United States ("GAAP"), as well as through the
use of non-GAAP measures. The Company presents adjusted operating income
(loss), adjusted operating margin, adjusted EBITDA, adjusted EBITDA
margin, adjusted net income (loss), adjusted net income (loss) per
diluted share, free cash flow, net debt and net debt leverage as
non-GAAP measures. Adjusted operating income (loss) represents operating
income (loss) excluding restructuring. This amount divided by net sales
is adjusted operating margin. Adjusted EBITDA represents operating
income (loss) excluding restructuring, depreciation and amortization.
This amount divided by net sales is adjusted EBITDA margin. The Company
presents adjusted operating income (loss), adjusted operating margin,
adjusted EBITDA and adjusted EBITDA margin because these are measures
management believes are frequently used by securities analysts,
investors and other interested parties in the evaluation of financial
performance. Adjusted net income (loss) and adjusted net income (loss)
per diluted share exclude, on an after-tax basis, discontinued
operations, restructuring, certain costs from settled interest rate swap
contracts, certain tax adjustments and expenses related to the early
extinguishment of debt. These items are excluded because they are not
considered indicative of recurring operations. Free cash flow represents
cash flows from operating activities less capital expenditures from
continuing operations. It is presented as a measurement of cash flows
because management believes it is commonly used by the investment
community. Net debt represents total debt less cash and cash
equivalents. Net debt leverage represents net debt divided by trailing
12 months adjusted EBITDA. Net debt and net debt leverage are commonly
used by the investment community as measures of indebtedness. 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.
A reconciliation of non-GAAP to GAAP results is included as an
attachment to this press release and has been posted online at www.muellerwaterproducts.com.
Conference Call Webcast
Mueller Water Products' quarterly earnings conference call will take
place Wednesday, May 1, 2013 at 9:00 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 (www.muellerwaterproducts.com)
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 after the call. To access the replay, please dial
1-866-470-7045. The replay will also be available as a webcast on the
Investor Relations section of the Company's website.
Forward-Looking Statements
This press release contains certain statements that may be deemed
"forward-looking statements" within the meaning of the Private
Securities Litigation Reform Act of 1995. All statements that address
activities, events or developments that we intend, expect, plan,
project, believe or anticipate will or may occur in the future are
forward-looking statements. Examples of forward-looking statements
include, but are not limited to, statements we make regarding recovery
in our end markets, the traction we believe Mueller Co.'s newer
technology products and services are gaining in the marketplace and the
incremental margins we may see in future periods. Forward-looking
statements are based on certain assumptions and assessments made by us
in light of our 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
regional, national or global political, economic, business, competitive,
market and regulatory conditions and the other factors that are
described in the section entitled "RISK FACTORS" in Item 1A of our most
recently filed Annual Report on Form 10-K. Undue reliance should not be
placed on any forward-looking statements. We do not have any intention
or obligation to update forward-looking statements, except as required
by law.
About Mueller Water Products, Inc.
Mueller Water Products, Inc. (NYSE: MWA) is a leading manufacturer and
marketer of products and services used in the transmission, distribution
and measurement of water. Our broad product and service portfolio
includes engineered valves, fire hydrants, metering products and
systems, leak detection and pipe condition assessment. We help
municipalities increase operational efficiencies, improve customer
service and prioritize capital spending, demonstrating why Mueller Water
Products is Where Intelligence Meets Infrastructure™. The piping
component systems produced by Anvil help build connections that last in
commercial, industrial and oil & gas applications. Visit us at www.muellerwaterproducts.com.
|
|
MUELLER WATER PRODUCTS, INC. AND SUBSIDIARIES
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
(UNAUDITED)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2013
|
|
|
September 30, 2012
|
|
|
(in millions)
|
|
Assets:
|
|
|
|
|
|
Cash and cash equivalents
|
$
|
|
|
|
|
37.9
|
|
|
|
$
|
83.0
|
|
|
Receivables, net
|
|
|
|
|
|
176.5
|
|
|
|
|
166.1
|
|
|
Inventories
|
|
|
|
|
|
200.2
|
|
|
|
|
183.2
|
|
|
Deferred income taxes
|
|
|
|
|
|
34.9
|
|
|
|
|
19.6
|
|
|
Other current assets
|
|
|
|
|
|
46.9
|
|
|
|
|
38.0
|
|
|
Total current assets
|
|
|
|
|
|
496.4
|
|
|
|
|
489.9
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net
|
|
|
|
|
|
143.8
|
|
|
|
|
144.7
|
|
|
Identifiable intangible assets
|
|
|
|
|
|
559.7
|
|
|
|
|
573.7
|
|
|
Other noncurrent assets
|
|
|
|
|
|
18.9
|
|
|
|
|
32.6
|
|
|
|
|
|
|
|
|
Total assets
|
$
|
|
|
|
|
1,218.8
|
|
|
|
$
|
1,240.9
|
|
|
|
|
|
|
|
|
Liabilities and stockholders' equity:
|
|
|
|
|
|
Current portion of long-term debt
|
$
|
|
|
|
|
1.3
|
|
|
|
$
|
1.1
|
|
|
Accounts payable
|
|
|
|
|
|
79.2
|
|
|
|
|
84.5
|
|
|
Other current liabilities
|
|
|
|
|
|
67.5
|
|
|
|
|
82.8
|
|
|
Total current liabilities
|
|
|
|
|
|
148.0
|
|
|
|
|
168.4
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
|
|
|
|
599.6
|
|
|
|
|
621.7
|
|
|
Deferred income taxes
|
|
|
|
|
|
142.8
|
|
|
|
|
132.8
|
|
|
Other noncurrent liabilities
|
|
|
|
|
|
82.2
|
|
|
|
|
86.8
|
|
|
Total liabilities
|
|
|
|
|
|
972.6
|
|
|
|
|
1,009.7
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
Common stock: 600,000,000 shares authorized;
|
|
|
|
|
|
157,810,884 shares and 156,840,648 shares outstanding at March
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31, 2013 and September 30, 2012, respectively
|
|
|
|
|
|
1.6
|
|
|
|
|
1.6
|
|
|
Additional paid-in capital
|
|
|
|
|
|
1,585.3
|
|
|
|
|
1,587.3
|
|
|
Accumulated deficit
|
|
|
|
|
|
(1,256.8
|
)
|
|
|
|
(1,270.0
|
)
|
|
Accumulated other comprehensive loss
|
|
|
|
|
|
(83.9
|
)
|
|
|
|
(87.7
|
)
|
|
Total stockholders' equity
|
|
|
|
|
|
246.2
|
|
|
|
|
231.2
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
$
|
|
|
|
|
1,218.8
|
|
|
|
$
|
1,240.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MUELLER WATER PRODUCTS, INC. AND SUBSIDIARIES
|
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
(UNAUDITED)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
|
Six months ended
|
|
|
|
|
March 31,
|
|
|
|
March 31,
|
|
|
|
|
|
2013
|
|
|
|
|
|
2012
|
|
|
|
|
|
2013
|
|
|
|
|
|
2012
|
|
|
|
|
|
(in millions)
|
|
|
|
(in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
283.1
|
|
|
|
|
$
|
251.5
|
|
|
|
|
$
|
528.2
|
|
|
|
|
$
|
466.9
|
|
|
Cost of sales
|
|
|
205.8
|
|
|
|
|
|
189.4
|
|
|
|
|
|
393.8
|
|
|
|
|
|
352.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
77.3
|
|
|
|
|
|
62.1
|
|
|
|
|
|
134.4
|
|
|
|
|
|
114.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
|
52.6
|
|
|
|
|
|
50.6
|
|
|
|
|
|
102.1
|
|
|
|
|
|
97.1
|
|
|
Restructuring
|
|
|
0.4
|
|
|
|
|
|
0.9
|
|
|
|
|
|
1.1
|
|
|
|
|
|
1.3
|
|
|
Total operating expenses
|
|
|
53.0
|
|
|
|
|
|
51.5
|
|
|
|
|
|
103.2
|
|
|
|
|
|
98.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
24.3
|
|
|
|
|
|
10.6
|
|
|
|
|
|
31.2
|
|
|
|
|
|
16.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
12.8
|
|
|
|
|
|
15.6
|
|
|
|
|
|
26.3
|
|
|
|
|
|
31.2
|
|
|
Loss on early extinguishment of debt
|
|
|
1.4
|
|
|
|
|
|
-
|
|
|
|
|
|
1.4
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes
|
|
|
10.1
|
|
|
|
|
|
(5.0
|
)
|
|
|
|
|
3.5
|
|
|
|
|
|
(14.7
|
)
|
|
Income tax expense
|
|
|
2.5
|
|
|
|
|
|
3.9
|
|
|
|
|
|
0.9
|
|
|
|
|
|
0.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations
|
|
|
7.6
|
|
|
|
|
|
(8.9
|
)
|
|
|
|
|
2.6
|
|
|
|
|
|
(15.4
|
)
|
|
Income (loss) from discontinued operations, net of tax
|
|
|
(1.4
|
)
|
|
|
|
|
(100.9
|
)
|
|
|
|
|
10.6
|
|
|
|
|
|
(106.3
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
6.2
|
|
|
|
|
$
|
(109.8
|
)
|
|
|
|
$
|
13.2
|
|
|
|
|
$
|
(121.7
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per basic share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
$
|
0.05
|
|
|
|
|
$
|
(0.06
|
)
|
|
|
|
$
|
0.01
|
|
|
|
|
$
|
(0.10
|
)
|
|
Discontinued operations
|
|
|
(0.01
|
)
|
|
|
|
|
(0.64
|
)
|
|
|
|
|
0.07
|
|
|
|
|
|
(0.68
|
)
|
|
Net income (loss)
|
|
$
|
0.04
|
|
|
|
|
$
|
(0.70
|
)
|
|
|
|
$
|
0.08
|
|
|
|
|
$
|
(0.78
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per diluted share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
$
|
0.05
|
|
|
|
|
$
|
(0.06
|
)
|
|
|
|
$
|
0.01
|
|
|
|
|
$
|
(0.10
|
)
|
|
Discontinued operations
|
|
|
(0.01
|
)
|
|
|
|
|
(0.64
|
)
|
|
|
|
|
0.07
|
|
|
|
|
|
(0.68
|
)
|
|
Net income (loss)
|
|
$
|
0.04
|
|
|
|
|
$
|
(0.70
|
)
|
|
|
|
$
|
0.08
|
|
|
|
|
$
|
(0.78
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
157.7
|
|
|
|
|
|
156.5
|
|
|
|
|
|
157.4
|
|
|
|
|
|
156.2
|
|
|
Diluted
|
|
|
160.0
|
|
|
|
|
|
156.5
|
|
|
|
|
|
159.6
|
|
|
|
|
|
156.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared per share
|
|
$
|
0.0175
|
|
|
|
|
$
|
0.0175
|
|
|
|
|
$
|
0.0350
|
|
|
|
|
$
|
0.0350
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MUELLER WATER PRODUCTS, INC. AND SUBSIDIARIES
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(UNAUDITED)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended
|
|
|
|
|
March 31,
|
|
|
|
|
|
|
2013
|
|
|
|
|
|
2012
|
|
|
|
|
|
(in millions)
|
Operating activities:
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
|
$
|
|
13.2
|
|
|
|
|
$
|
(121.7
|
)
|
Adjustments to reconcile net income (loss) to net cash
|
|
|
|
|
|
|
|
provided by (used in) operating activities:
|
|
|
|
|
|
|
|
|
(Income) loss from discontinued operations
|
|
|
|
|
|
(10.6
|
)
|
|
|
|
|
106.3
|
|
Income (loss) from continuing operations
|
|
|
|
|
|
2.6
|
|
|
|
|
|
(15.4
|
)
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
|
|
|
15.0
|
|
|
|
|
|
15.5
|
|
Amortization
|
|
|
|
|
|
14.8
|
|
|
|
|
|
14.7
|
|
Stock-based compensation
|
|
|
|
|
|
3.9
|
|
|
|
|
|
2.6
|
|
Deferred income taxes
|
|
|
|
|
|
1.3
|
|
|
|
|
|
11.4
|
|
Early extinguishment of debt
|
|
|
|
|
|
1.4
|
|
|
|
|
|
-
|
|
Retirement plans
|
|
|
|
|
|
2.1
|
|
|
|
|
|
1.8
|
|
Interest rate swap contracts
|
|
|
|
|
|
-
|
|
|
|
|
|
3.0
|
|
Other, net
|
|
|
|
|
|
1.3
|
|
|
|
|
|
1.5
|
|
Changes in assets and liabilities:
|
|
|
|
|
|
|
|
|
Receivables
|
|
|
|
|
|
(10.8
|
)
|
|
|
|
|
(3.3
|
)
|
Inventories
|
|
|
|
|
|
(17.5
|
)
|
|
|
|
|
(14.5
|
)
|
Other assets
|
|
|
|
|
|
0.8
|
|
|
|
|
|
1.7
|
|
Liabilities
|
|
|
|
|
|
(18.5
|
)
|
|
|
|
|
1.5
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) operating activities
|
|
|
|
|
|
|
|
from continuing operations
|
|
|
|
|
|
(3.6
|
)
|
|
|
|
|
20.5
|
|
|
|
|
|
|
|
|
|
|
Investing activities:
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
|
|
|
|
(14.3
|
)
|
|
|
|
|
(12.1
|
)
|
Acquisition of technology
|
|
|
|
|
|
(0.8
|
)
|
|
|
|
|
0.5
|
|
Proceeds from the sale of assets
|
|
|
|
|
|
0.1
|
|
|
|
|
|
3.1
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities
|
|
|
|
|
|
|
|
|
from continuing operations
|
|
|
|
|
|
(15.0
|
)
|
|
|
|
|
(8.5
|
)
|
|
|
|
|
|
|
|
|
|
Financing activities:
|
|
|
|
|
|
|
|
|
Early retirement of debt
|
|
|
|
|
|
(23.2
|
)
|
|
|
|
|
-
|
|
Proceeds from debt
|
|
|
|
|
|
-
|
|
|
|
|
|
14.0
|
|
Dividends paid
|
|
|
|
|
|
(5.5
|
)
|
|
|
|
|
(5.5
|
)
|
Shares retained for employee taxes
|
|
|
|
|
|
(1.5
|
)
|
|
|
|
|
(0.3
|
)
|
Stock issued under compensation plans
|
|
|
|
|
|
1.1
|
|
|
|
|
|
0.4
|
|
Payment of deferred financing fees
|
|
|
|
|
|
(0.7
|
)
|
|
|
|
|
-
|
|
Other
|
|
|
|
|
|
2.0
|
|
|
|
|
|
(0.4
|
)
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities
|
|
|
|
|
|
|
|
|
from continuing operations
|
|
|
|
|
|
(27.8
|
)
|
|
|
|
|
8.2
|
|
|
|
|
|
|
|
|
|
|
Net cash flows from discontinued operations:
|
|
|
|
|
|
|
|
|
Operating activities
|
|
|
|
|
|
(2.2
|
)
|
|
|
|
|
(44.8
|
)
|
Investing activities
|
|
|
|
|
|
4.5
|
|
|
|
|
|
(3.1
|
)
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) discontinued operations
|
|
|
|
|
|
2.3
|
|
|
|
|
|
(47.9
|
)
|
|
|
|
|
|
|
|
|
|
Effect of currency exchange rate changes on cash
|
|
|
|
|
|
(1.0
|
)
|
|
|
|
|
1.0
|
|
|
|
|
|
|
|
|
|
|
Net change in cash and cash equivalents
|
|
|
|
|
|
(45.1
|
)
|
|
|
|
|
(26.7
|
)
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of period
|
|
|
|
|
|
83.0
|
|
|
|
|
|
61.0
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
|
|
|
$
|
|
37.9
|
|
|
|
|
$
|
34.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MUELLER WATER PRODUCTS, INC. AND SUBSIDIARIES
|
|
SEGMENT RESULTS AND RECONCILIATION OF GAAP TO NON-GAAP
PERFORMANCE MEASURES
|
|
(UNAUDITED)
|
|
(dollars in millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended March 31, 2013
|
|
|
|
|
|
|
Mueller Co.
|
|
|
|
Anvil
|
|
|
|
Corporate
|
|
|
|
Total
|
|
GAAP results:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
188.1
|
|
|
|
|
$
|
|
|
95.0
|
|
|
|
|
$
|
|
|
-
|
|
|
|
|
$
|
|
|
283.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
$
|
50.5
|
|
|
|
|
$
|
|
|
26.8
|
|
|
|
|
$
|
|
|
-
|
|
|
|
|
$
|
|
|
77.3
|
|
|
|
Selling, general and administrative expenses
|
|
|
27.0
|
|
|
|
|
|
|
|
17.6
|
|
|
|
|
|
|
|
8.0
|
|
|
|
|
|
|
|
52.6
|
|
|
|
Restructuring expenses
|
|
|
0.3
|
|
|
|
|
|
|
|
0.1
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
0.4
|
|
|
|
|
Operating income (loss)
|
|
$
|
23.2
|
|
|
|
|
$
|
|
|
9.1
|
|
|
|
|
$
|
|
|
(8.0
|
)
|
|
|
|
|
|
|
24.3
|
|
|
|
Interest expense, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12.8
|
|
|
|
Loss on early extinguishment of debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.4
|
|
|
|
Income tax expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.5
|
|
|
|
|
Income from continuing operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.6
|
|
|
|
|
Loss from discontinued operations, net of tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1.4
|
)
|
|
|
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
6.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per diluted share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
0.05
|
|
|
|
|
Discontinued operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.01
|
)
|
|
|
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
0.04
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
$
|
4.9
|
|
|
|
|
$
|
|
|
3.2
|
|
|
|
|
$
|
|
|
-
|
|
|
|
|
$
|
|
|
8.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP results:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating income (loss) and EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
$
|
23.2
|
|
|
|
|
$
|
|
|
9.1
|
|
|
|
|
$
|
|
|
(8.0
|
)
|
|
|
|
$
|
|
|
24.3
|
|
|
|
|
Restructuring
|
|
|
0.3
|
|
|
|
|
|
|
|
0.1
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
0.4
|
|
|
|
|
|
Adjusted operating income (loss)
|
|
|
23.5
|
|
|
|
|
|
|
|
9.2
|
|
|
|
|
|
|
|
(8.0
|
)
|
|
|
|
|
|
|
24.7
|
|
|
|
|
Depreciation and amortization
|
|
|
11.4
|
|
|
|
|
|
|
|
3.5
|
|
|
|
|
|
|
|
0.1
|
|
|
|
|
|
|
|
15.0
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
34.9
|
|
|
|
|
$
|
|
|
12.7
|
|
|
|
|
$
|
|
|
(7.9
|
)
|
|
|
|
$
|
|
|
39.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating margin
|
|
|
12.5
|
%
|
|
|
|
|
|
|
9.7
|
%
|
|
|
|
|
|
|
|
|
|
|
8.7
|
%
|
|
|
|
Adjusted EBITDA margin
|
|
|
18.6
|
%
|
|
|
|
|
|
|
13.4
|
%
|
|
|
|
|
|
|
|
|
|
|
14.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
6.2
|
|
|
|
|
Discontinued operations, net of tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.4
|
|
|
|
|
Restructuring, net of tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.2
|
|
|
|
|
Loss on early extinguishment of debt, net of tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.8
|
|
|
|
|
Deferred tax asset valuation allowance adjustment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1.3
|
)
|
|
|
|
|
Adjusted net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
7.3
|
|
|
|
|
|
Adjusted net income per diluted share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
0.05
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
(4.2
|
)
|
|
|
|
Less capital expenditures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(8.1
|
)
|
|
|
|
|
Free cash flow
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
(12.3
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net debt (end of period):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current portion of long-term debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
1.3
|
|
|
|
|
Long-term debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
599.6
|
|
|
|
|
|
Total debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
600.9
|
|
|
|
|
Less cash and cash equivalents
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(37.9
|
)
|
|
|
|
|
Net debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
563.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current quarter
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
39.7
|
|
|
|
|
Three prior quarters
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
101.9
|
|
|
|
|
|
Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
141.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net debt leverage (net debt divided by adjusted EBITDA)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MUELLER WATER PRODUCTS, INC. AND SUBSIDIARIES
|
|
SEGMENT RESULTS AND RECONCILIATION OF GAAP TO NON-GAAP
PERFORMANCE MEASURES
|
|
(UNAUDITED)
|
|
(dollars in millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended March 31, 2012
|
|
|
|
|
|
|
Mueller Co.
|
|
|
|
Anvil
|
|
|
|
Corporate
|
|
|
|
Total
|
|
GAAP results:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
154.5
|
|
|
|
|
$
|
|
|
97.0
|
|
|
|
|
$
|
|
|
-
|
|
|
|
|
$
|
|
|
251.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
$
|
33.6
|
|
|
|
|
$
|
|
|
28.5
|
|
|
|
|
$
|
|
|
-
|
|
|
|
|
$
|
|
|
62.1
|
|
|
|
Selling, general and administrative expenses
|
|
|
24.6
|
|
|
|
|
|
|
|
18.5
|
|
|
|
|
|
|
|
7.5
|
|
|
|
|
|
|
|
50.6
|
|
|
|
Restructuring expenses
|
|
|
0.8
|
|
|
|
|
|
|
|
0.1
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
0.9
|
|
|
|
|
Operating income (loss)
|
|
$
|
8.2
|
|
|
|
|
$
|
|
|
9.9
|
|
|
|
|
$
|
|
|
(7.5
|
)
|
|
|
|
|
|
|
10.6
|
|
|
|
Interest expense, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15.6
|
|
|
|
Income tax expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.9
|
|
|
|
|
Loss from continuing operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(8.9
|
)
|
|
|
|
Loss from discontinued operations, net of tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(100.9
|
)
|
|
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
(109.8
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per diluted share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
(0.06
|
)
|
|
|
|
Discontinued operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.64
|
)
|
|
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
(0.70
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
$
|
3.8
|
|
|
|
|
$
|
|
|
3.0
|
|
|
|
|
$
|
|
|
-
|
|
|
|
|
$
|
|
|
6.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP results:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating income (loss) and EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
$
|
8.2
|
|
|
|
|
$
|
|
|
9.9
|
|
|
|
|
$
|
|
|
(7.5
|
)
|
|
|
|
$
|
|
|
10.6
|
|
|
|
|
Restructuring
|
|
|
0.8
|
|
|
|
|
|
|
|
0.1
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
0.9
|
|
|
|
|
|
Adjusted operating income (loss)
|
|
|
9.0
|
|
|
|
|
|
|
|
10.0
|
|
|
|
|
|
|
|
(7.5
|
)
|
|
|
|
|
|
|
11.5
|
|
|
|
|
Depreciation and amortization
|
|
|
11.6
|
|
|
|
|
|
|
|
3.5
|
|
|
|
|
|
|
|
0.1
|
|
|
|
|
|
|
|
15.2
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
20.6
|
|
|
|
|
$
|
|
|
13.5
|
|
|
|
|
$
|
|
|
(7.4
|
)
|
|
|
|
$
|
|
|
26.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating margin
|
|
|
5.8
|
%
|
|
|
|
|
|
|
10.3
|
%
|
|
|
|
|
|
|
|
|
|
|
4.6
|
%
|
|
|
|
Adjusted EBITDA margin
|
|
|
13.3
|
%
|
|
|
|
|
|
|
13.9
|
%
|
|
|
|
|
|
|
|
|
|
|
10.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net loss:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
(109.8
|
)
|
|
|
|
Discontinued operations, net of tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
100.9
|
|
|
|
|
Interest rate swap settlement costs, net of tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.0
|
|
|
|
|
Restructuring, net of tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.6
|
|
|
|
|
Valuation allowance against beginning of the year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
deferred taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
5.9
|
|
|
|
|
|
Adjusted net loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
(1.4
|
)
|
|
|
|
|
Adjusted net loss per diluted share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
(0.01
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
8.6
|
|
|
|
|
Less capital expenditures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6.8
|
)
|
|
|
|
|
Free cash flow
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
1.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MUELLER WATER PRODUCTS, INC. AND SUBSIDIARIES
|
|
SEGMENT RESULTS AND RECONCILIATION OF GAAP TO NON-GAAP
PERFORMANCE MEASURES
|
|
(UNAUDITED)
|
|
(dollars in millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended March 31, 2013
|
|
|
|
|
|
|
Mueller Co.
|
|
|
|
Anvil
|
|
|
|
Corporate
|
|
|
|
Total
|
|
GAAP results:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
339.2
|
|
|
|
|
$
|
|
|
189.0
|
|
|
|
|
$
|
|
|
-
|
|
|
|
|
$
|
|
|
528.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
$
|
83.4
|
|
|
|
|
$
|
|
|
51.0
|
|
|
|
|
$
|
|
|
-
|
|
|
|
|
$
|
|
|
134.4
|
|
|
|
Selling, general and administrative expenses
|
|
|
51.1
|
|
|
|
|
|
|
|
35.9
|
|
|
|
|
|
|
|
15.1
|
|
|
|
|
|
|
|
102.1
|
|
|
|
Restructuring expenses
|
|
|
1.0
|
|
|
|
|
|
|
|
0.1
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
1.1
|
|
|
|
|
Operating income (loss)
|
|
$
|
31.3
|
|
|
|
|
$
|
|
|
15.0
|
|
|
|
|
$
|
|
|
(15.1
|
)
|
|
|
|
|
|
|
31.2
|
|
|
|
Interest expense, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26.3
|
|
|
|
Loss on early extinguishment of debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.4
|
|
|
|
Income tax benefit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.9
|
|
|
|
|
Income from continuing operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.6
|
|
|
|
|
Income from discontinued operations, net of tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.6
|
|
|
|
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
13.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per diluted share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
0.01
|
|
|
|
|
Discontinued operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.07
|
|
|
|
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
0.08
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
$
|
8.3
|
|
|
|
|
$
|
|
|
6.0
|
|
|
|
|
$
|
|
|
-
|
|
|
|
|
$
|
|
|
14.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP results:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating income (loss) and EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
$
|
31.3
|
|
|
|
|
$
|
|
|
15.0
|
|
|
|
|
$
|
|
|
(15.1
|
)
|
|
|
|
$
|
|
|
31.2
|
|
|
|
|
Restructuring
|
|
|
1.0
|
|
|
|
|
|
|
|
0.1
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
1.1
|
|
|
|
|
|
Adjusted operating income (loss)
|
|
|
32.3
|
|
|
|
|
|
|
|
15.1
|
|
|
|
|
|
|
|
(15.1
|
)
|
|
|
|
|
|
|
32.3
|
|
|
|
|
Depreciation and amortization
|
|
|
22.6
|
|
|
|
|
|
|
|
7.0
|
|
|
|
|
|
|
|
0.2
|
|
|
|
|
|
|
|
29.8
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
54.9
|
|
|
|
|
$
|
|
|
22.1
|
|
|
|
|
$
|
|
|
(14.9
|
)
|
|
|
|
$
|
|
|
62.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating margin
|
|
|
9.5
|
%
|
|
|
|
|
|
|
8.0
|
%
|
|
|
|
|
|
|
|
|
|
|
6.1
|
%
|
|
|
|
Adjusted EBITDA margin
|
|
|
16.2
|
%
|
|
|
|
|
|
|
11.7
|
%
|
|
|
|
|
|
|
|
|
|
|
11.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
13.2
|
|
|
|
|
Discontinued operations, net of tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(10.6
|
)
|
|
|
|
Restructuring, net of tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.6
|
|
|
|
|
Loss on early extinguishment of debt, net of tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.8
|
|
|
|
|
Deferred tax asset valuation allowance adjustment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.5
|
)
|
|
|
|
|
Adjusted net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
3.5
|
|
|
|
|
|
Adjusted net income per diluted share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
0.02
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
(3.6
|
)
|
|
|
|
Less capital expenditures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(14.3
|
)
|
|
|
|
|
Free cash flow
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
(17.9
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net debt (end of period):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current portion of long-term debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
1.3
|
|
|
|
|
Long-term debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
599.6
|
|
|
|
|
|
Total debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
600.9
|
|
|
|
|
Less cash and cash equivalents
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(37.9
|
)
|
|
|
|
|
Net debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
563.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current quarter
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
39.7
|
|
|
|
|
Three prior quarters
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
101.9
|
|
|
|
|
|
Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
141.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net debt leverage (net debt divided by adjusted EBITDA)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MUELLER WATER PRODUCTS, INC. AND SUBSIDIARIES
|
|
SEGMENT RESULTS AND RECONCILIATION OF GAAP TO NON-GAAP
PERFORMANCE MEASURES
|
|
(UNAUDITED)
|
|
(dollars in millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
Six months ended March 31, 2012
|
|
|
|
|
|
|
Mueller Co.
|
|
|
|
Anvil
|
|
|
|
Corporate
|
|
|
|
Total
|
|
GAAP results:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
282.6
|
|
|
|
|
$
|
|
|
184.3
|
|
|
|
|
$
|
|
|
-
|
|
|
|
|
$
|
|
|
466.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
$
|
62.1
|
|
|
|
|
$
|
|
|
52.8
|
|
|
|
|
$
|
|
|
-
|
|
|
|
|
$
|
|
|
114.9
|
|
|
|
Selling, general and administrative expenses
|
|
|
48.0
|
|
|
|
|
|
|
|
35.0
|
|
|
|
|
|
|
|
14.1
|
|
|
|
|
|
|
|
97.1
|
|
|
|
Restructuring expenses
|
|
|
1.2
|
|
|
|
|
|
|
|
0.2
|
|
|
|
|
|
|
|
(0.1
|
)
|
|
|
|
|
|
|
1.3
|
|
|
|
|
Operating income (loss)
|
|
$
|
12.9
|
|
|
|
|
$
|
|
|
17.6
|
|
|
|
|
$
|
|
|
(14.0
|
)
|
|
|
|
|
|
|
16.5
|
|
|
|
Interest expense, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31.2
|
|
|
|
Income tax benefit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.7
|
|
|
|
|
Loss from continuing operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(15.4
|
)
|
|
|
|
Loss from discontinued operations, net of tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(106.3
|
)
|
|
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
(121.7
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per diluted share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
(0.10
|
)
|
|
|
|
Discontinued operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.68
|
)
|
|
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
(0.78
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
$
|
7.2
|
|
|
|
|
$
|
|
|
4.9
|
|
|
|
|
$
|
|
|
-
|
|
|
|
|
$
|
|
|
12.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP results:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating income (loss) and EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
$
|
12.9
|
|
|
|
|
$
|
|
|
17.6
|
|
|
|
|
$
|
|
|
(14.0
|
)
|
|
|
|
$
|
|
|
16.5
|
|
|
|
|
Restructuring
|
|
|
1.2
|
|
|
|
|
|
|
|
0.2
|
|
|
|
|
|
|
|
(0.1
|
)
|
|
|
|
|
|
|
1.3
|
|
|
|
|
|
Adjusted operating income (loss)
|
|
|
14.1
|
|
|
|
|
|
|
|
17.8
|
|
|
|
|
|
|
|
(14.1
|
)
|
|
|
|
|
|
|
17.8
|
|
|
|
|
Depreciation and amortization
|
|
|
22.8
|
|
|
|
|
|
|
|
7.1
|
|
|
|
|
|
|
|
0.3
|
|
|
|
|
|
|
|
30.2
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
36.9
|
|
|
|
|
$
|
|
|
24.9
|
|
|
|
|
$
|
|
|
(13.8
|
)
|
|
|
|
$
|
|
|
48.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating margin
|
|
|
5.0
|
%
|
|
|
|
|
|
|
9.7
|
%
|
|
|
|
|
|
|
|
|
|
|
3.8
|
%
|
|
|
|
Adjusted EBITDA margin
|
|
|
13.1
|
%
|
|
|
|
|
|
|
13.5
|
%
|
|
|
|
|
|
|
|
|
|
|
10.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net loss:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
(121.7
|
)
|
|
|
|
Discontinued operations, net of tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
106.3
|
|
|
|
|
Interest rate swap settlement costs, net of tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.8
|
|
|
|
|
Restructuring, net of tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.8
|
|
|
|
|
Valuation allowance against beginning of the year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
deferred taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
5.9
|
|
|
|
|
|
Adjusted net loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
(6.9
|
)
|
|
|
|
|
Adjusted net loss per diluted share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
(0.04
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
20.5
|
|
|
|
|
Less capital expenditures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(12.1
|
)
|
|
|
|
|
Free cash flow
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
8.4
|
|
|
Mueller Water Products, Inc.
Investor Contact:
Martie
Edmunds Zakas, 770-206-4237
Sr. Vice President — Strategy,
Corporate Development & Communications
[email protected]
or
Media
Contact:
John Pensec, 770-206-4240
Sr. Director -
Corporate Communications & Public Affairs
[email protected]
Source: Mueller Water Products, Inc.
News Provided by Acquire Media