HILLIARD, Ohio--(BUSINESS WIRE)--
Advanced Drainage Systems, Inc. (NYSE: WMS) (“ADS” or the “Company”), a
leading global manufacturer of water management products and solutions
for commercial, residential, infrastructure and agricultural
applications, today announced financial results for the fiscal second
quarter ended September 30, 2016.
Second Fiscal Quarter 2017 Highlights
- Net sales decreased 6% to $361 million
- Net income increased 52% to $24 million
- Adjusted EBITDA (Non-GAAP) increased 3% to $66 million
Year-to-Date 2017 Highlights
- Net sales decreased 2% to $718 million
- Net income increased 52% to $44 million
- Adjusted EBITDA (Non-GAAP) increased 18% to $137 million
- Cash flow from operating activities increased 169% to $46 million
- Free cash flow (Non-GAAP) improved to $22 million as compared to a
use of $5 million
Joe Chlapaty, Chairman and Chief Executive Officer of ADS commented, “We
are pleased with our success in managing our costs and operations amidst
soft market conditions. Second quarter net sales declined as expected
due to relatively flat core domestic construction growth and continued
weakness in Mexico and the agriculture market. Despite the market
conditions, we were still able to improve our gross margins, Adjusted
EBITDA and cash flow. Free cash flow generation should remain strong in
the second half of fiscal 2017, which will provide us additional avenues
to create shareholder value including investing in our business, making
selective acquisitions and returning cash to our shareholders.”
Chlapaty continued, “We anticipate that market headwinds will persist
for the remainder of fiscal year 2017. However, the long-term underlying
fundamentals of our business are strong and we remain confident that we
will capitalize on our conversion opportunities that will enable us to
continue outpacing market growth.”
Second Fiscal Quarter 2017 Results
Net sales decreased $22.5 million, or 5.9%, to $360.8 million for the
fiscal second quarter 2017, compared to $383.3 million in the prior
fiscal second quarter. The decrease in net sales was primarily due to a
weaker than anticipated domestic construction market and continued
softness in the domestic agriculture market and Mexico.
Gross profit increased $4.0 million, or 4.6%, to $90.5 million for the
fiscal second quarter 2017, compared to $86.5 million in the prior
fiscal second quarter. As a percentage of net sales, gross profit
improved to 25.1%, compared to 22.6%, in the prior fiscal second
quarter. The increase in gross profit was largely attributed to lower
raw material costs and good price management.
The Company reported Adjusted EBITDA (Non-GAAP) of $65.6 million in the
fiscal second quarter 2017 compared to Adjusted EBITDA of $63.7 million
in the prior fiscal second quarter, an increase of 2.9%. As a percentage
of net sales, Adjusted EBITDA improved to 18.2% for the fiscal second
quarter 2017 compared to 16.6% in the prior fiscal second quarter. The
increase in Adjusted EBITDA was largely attributed to the same factors
mentioned above.
Adjusted Earnings Per Fully Converted Share (Non-GAAP) for the fiscal
second quarter 2017 was $0.35 per share based on weighted average fully
converted shares of 73.4 million, improved from an Adjusted Earnings Per
Fully Converted Share of $0.21 per share for the prior fiscal second
quarter.
A reconciliation of GAAP to Non-GAAP financial measures for Adjusted
EBITDA, Free Cash Flow and Adjusted Earnings Per Fully Converted Share
has 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.”
For the fiscal first half 2017, the Company recorded net cash provided
by operating activities of $45.6 million compared to $16.9 million for
the same period last year. Net debt (total debt and capital lease
obligations net of cash) was $420.2 million as of September 30, 2016, a
decrease of $75.0 million from September 30, 2015.
Fiscal Year 2017 Outlook
Based on current visibility, backlog of existing orders and business
trends, the Company has revised its net sales and Adjusted EBITDA
targets for fiscal 2017. Net sales are now expected to be in the range
of $1.225 billion to $1.250 billion with Adjusted EBITDA between $190
and $210 million for fiscal year 2017. The revised guidance is
predicated on the belief that end market performance will be slightly
lower than previously expected for fiscal year 2017. The table below
illustrates the expected change in end market performance.
End Market |
| Previous Outlook |
| Current Outlook |
Domestic Construction
|
|
Up 0% to 4%
|
|
Up 0% to 2%
|
Agriculture
|
|
Down 15% to 25%
|
|
Down 20% to 25%
|
International
|
|
Down 5% to 15%
|
|
Down 10% to 15%
|
Scott Cottrill, Executive Vice President and Chief Financial Officer of
ADS, commented, “Our revised expectations reflect preliminary net sales
performance for the fiscal third quarter, as well as a more conservative
view on the fiscal fourth quarter due primarily to the uncertainty of
weather trends. Additionally, our revised forecast has been calibrated
to align with current end market performance including lower than
anticipated growth in our domestic construction markets and continued
weakness in our agriculture end market and Mexico. While the market
environment has been softer than expected, we continue to outpace market
growth in our core construction markets, our gross and Adjusted EBITDA
margins continue to expand and our profitability and cash flow remain
healthy.”
Webcast Information
The Company will host an investor conference call and webcast on
Thursday, January 12, 2017 at 10:00 a.m. Eastern Time. The live call can
be accessed by dialing 1-866-450-8367 (US toll-free) or 1-412-317-5465
(international) and asking to be connected to the Advanced Drainage
Systems, Inc. call. The live webcast will also be accessible via the
"Events Calendar” section of the Company’s Investor Relations website, www.investors.ads-pipe.com.
An archived version of the webcast will be available for 90 days
following the call.
About ADS
ADS is the leading manufacturer of high performance thermoplastic
corrugated pipe, providing a comprehensive suite of water management
products and superior drainage solutions for use in the construction and
infrastructure marketplace. Its innovative products are used across a
broad range of end markets and applications, including non-residential,
residential, agriculture and infrastructure applications. The Company
has established a leading position in many of these end markets by
leveraging its national sales and distribution platform, its overall
product breadth and scale and its manufacturing excellence. Founded in
1966, the Company operates a global network of 61 manufacturing plants
and 31 distribution centers. To learn more about the ADS, please visit
the Company’s website at www.ads-pipe.com.
Forward Looking Statements
Certain statements in this press release may be deemed to be
forward-looking statements within the meaning of Section 27A of the
Securities Act of 1933, as amended, and Section 21E of the Securities
Exchange Act of 1934, as amended. 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; volatility in general business and economic conditions in
the markets in which we operate, including, without limitation, factors
relating to availability of credit, interest rates, fluctuations in
capital and business and consumer confidence; 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, including competition from both
manufacturers of high performance thermoplastic corrugated pipe and
manufacturers of products using alternative materials; our ability to
continue to convert current demand for concrete, steel and PVC pipe
products into demand for our high performance thermoplastic corrugated
pipe and Allied Products; 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; our ability to achieve the acquisition component of our
growth strategy; the risk associated with manufacturing processes; our
ability to manage our assets; the risks associated with our product
warranties; our ability to manage our supply purchasing and customer
credit policies; the risks associated with our self-insured programs;
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 project product mix;
the risks associated with our current levels of indebtedness; our
ability to meet future capital requirements and fund our liquidity
needs; the risk that additional information may arise that would require
the Company to make additional adjustments or revisions or to restate
the financial statements and other financial data for certain prior
periods and any future periods, any further delay in the filing of any
filings with the SEC; the review of potential weaknesses or deficiencies
in the Company’s disclosure controls and procedures, and discovering
further weaknesses of which we are not currently aware or which have not
been detected and the other risks and uncertainties described in the
Company’s filings with the Securities and Exchange Commission. 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 |
| Six Months Ended |
| | September 30, | | September 30, |
(Amounts in thousands, except per share data) | | 2016 |
| 2015 | | 2016 |
| 2015 |
Net sales
| |
$
|
360,785
| | |
$
|
383,329
| | |
$
|
718,361
| | |
$
|
732,453
| |
Cost of goods sold
| |
|
270,273
|
| |
|
296,800
|
| |
|
531,243
|
| |
|
571,447
|
|
Gross profit
| | |
90,512
| | | |
86,529
| | | |
187,118
| | | |
161,006
| |
Operating expenses:
| | | | | | | | |
Selling
| | |
23,210
| | | |
22,594
| | | |
47,440
| | | |
43,821
| |
General and administrative
| | |
21,181
| | | |
25,673
| | | |
55,710
| | | |
44,358
| |
Loss on disposal of assets or businesses
| | |
737
| | | |
295
| | | |
939
| | | |
1,161
| |
Intangible amortization
| |
|
2,128
|
| |
|
2,341
|
| |
|
4,315
|
| |
|
4,867
|
|
Income from operations
| | |
43,256
| | | |
35,626
| | | |
78,714
| | | |
66,799
| |
Other expense:
| | | | | | | | |
Interest expense
| | |
4,546
| | | |
4,947
| | | |
9,330
| | | |
9,233
| |
Derivative (gains) losses and other (income) expense, net
| |
|
(1,734
|
)
| |
|
9,192
|
| |
|
(4,771
|
)
| |
|
15,772
|
|
Income before income taxes
| | |
40,444
| | | |
21,487
| | | |
74,155
| | | |
41,794
| |
Income tax expense
| | |
15,348
| | | |
5,187
| | | |
29,542
| | | |
13,066
| |
Equity in net loss of unconsolidated affiliates
| |
|
815
|
| |
|
372
|
| |
|
911
|
| |
|
18
|
|
Net income
| | |
24,281
| | | |
15,928
| | | |
43,702
| | | |
28,710
| |
Less net income attributable to noncontrolling interest
| |
|
547
|
| |
|
3,582
|
| |
|
1,695
|
| |
|
4,670
|
|
Net income attributable to ADS
| |
|
23,734
|
| |
|
12,346
|
| |
|
42,007
|
| |
|
24,040
|
|
Accretion of Redeemable noncontrolling interest
| | |
(380
|
)
| | |
(257
|
)
| | |
(742
|
)
| | |
(257
|
)
|
Dividends to Redeemable convertible preferred
stockholders
| | |
(415
|
)
| | |
(362
|
)
| | |
(840
|
)
| | |
(733
|
)
|
Dividends paid to unvested restricted stockholders
| |
|
(24
|
)
| |
|
(6
|
)
| |
|
(54
|
)
| |
|
(12
|
)
|
Net income available to common stockholders and participating
securities
| | |
22,915
| | | |
11,721
| | | |
40,371
| | | |
23,038
| |
Undistributed income allocated to participating securities
| |
|
(2,040
|
)
| |
|
(980
|
)
| |
|
(3,563
|
)
| |
|
(1,949
|
)
|
Net income available to common stockholders | | $ | 20,875 |
| | $ | 10,741 |
| | $ | 36,808 |
| | $ | 21,089 |
|
| | | | | | | |
|
Weighted average common shares outstanding: | | | | | | | | |
Basic
| | |
54,429
| | | |
53,882
| | | |
54,250
| | | |
53,753
| |
Diluted
| | |
55,276
| | | |
55,194
| | | |
55,115
| | | |
55,093
| |
Net income per share: | | | | | | | | |
Basic
| |
$
|
0.38
| | |
$
|
0.20
| | |
$
|
0.68
| | |
$
|
0.39
| |
Diluted
| |
$
|
0.38
| | |
$
|
0.19
| | |
$
|
0.67
| | |
$
|
0.38
| |
Cash dividends declared per share | |
$
|
0.06
| | |
$
|
0.05
| | |
$
|
0.12
| | |
$
|
0.10
| |
|
ADVANCED DRAINAGE SYSTEMS, INC. AND SUBSIDIARIES |
CONSOLIDATED BALANCE SHEETS |
(unaudited) |
|
|
| As of: |
(Amounts in thousands) | | September 30, 2016 |
| March 31, 2016 |
ASSETS | | | | |
Current assets: | | | | |
Cash
| |
$
|
8,804
| | |
$
|
6,555
| |
Receivables
| | |
215,294
| | | |
186,883
| |
Inventories
| | |
223,226
| | | |
230,466
| |
Deferred income taxes and other current assets
| |
|
7,573
|
| |
|
15,658
|
|
Total current assets
| | |
454,897
| | | |
439,562
| |
Property, plant and equipment, net
| | |
397,409
| | | |
391,744
| |
Other assets: | | | | |
Goodwill
| | |
100,696
| | | |
100,885
| |
Intangible assets, net
| | |
55,682
| | | |
59,869
| |
Other assets
| |
|
46,195
|
| |
|
45,256
|
|
Total assets | | $ | 1,054,879 |
| | $ | 1,037,316 |
|
| | | |
|
LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS’ EQUITY | | | | |
Current liabilities: | | | | |
Current maturities of debt obligations
| |
$
|
36,497
| | |
$
|
35,870
| |
Current maturities of capital lease obligations
| | |
20,640
| | | |
19,231
| |
Accounts payable
| | |
95,437
| | | |
119,606
| |
Current portion of liability-classified stock-based awards
| | |
14,344
| | | |
10,118
| |
Other accrued liabilities
| | |
59,582
| | | |
65,099
| |
Accrued income taxes
| |
|
10,726
|
| |
|
2,260
|
|
Total current liabilities
| | |
237,226
| | | |
252,184
| |
Long-term debt obligation
| | |
312,712
| | | |
312,214
| |
Long-term capital lease obligations
| | |
59,170
| | | |
56,809
| |
Deferred tax liabilities
| | |
54,602
| | | |
63,952
| |
Other liabilities
| |
|
34,547
|
| |
|
37,921
|
|
Total liabilities
| | |
698,257
| | | |
723,080
| |
Mezzanine equity: | | | | |
Redeemable convertible preferred stock
| | |
305,361
| | | |
310,240
| |
Deferred compensation — unearned ESOP shares
| | |
(202,008
|
)
| | |
(205,664
|
)
|
Redeemable noncontrolling interest in subsidiaries
| |
|
8,415
|
| |
|
7,171
|
|
Total mezzanine equity
| | |
111,768
| | | |
111,747
| |
Stockholders’ equity: | | | | |
Common stock
| | |
12,393
| | | |
12,393
| |
Paid-in capital
| | |
748,177
| | | |
739,097
| |
Common stock in treasury, at cost
| | |
(438,404
|
)
| | |
(440,995
|
)
|
Accumulated other comprehensive loss
| | |
(24,362
|
)
| | |
(21,261
|
)
|
Retained deficit
| |
|
(67,109
|
)
| |
|
(101,778
|
)
|
Total ADS stockholders’ equity
| | |
230,695
| | | |
187,456
| |
Noncontrolling interest in subsidiaries
| |
|
14,159
|
| |
|
15,033
|
|
Total stockholders’ equity
| |
|
244,854
|
| |
|
202,489
|
|
Total liabilities, mezzanine equity and stockholders’ equity | | $ | 1,054,879 |
| | $ | 1,037,316 |
|
|
ADVANCED DRAINAGE SYSTEMS, INC. AND SUBSIDIARIES |
CONSOLIDATED STATEMENTS OF CASH FLOWS |
(unaudited) |
|
| Six Months Ended September 30, |
(Amounts in thousands) | 2016 |
| 2015 |
Cash Flow from Operating Activities |
$
|
45,576
| | |
$
|
16,924
| |
| | | | |
|
Cash Flows from Investing Activities | | | | | |
Capital expenditures
| |
(23,796
|
)
| | |
(21,534
|
)
|
Cash paid for acquisitions, net of cash acquired
| |
-
| | | |
(3,188
|
)
|
Proceeds from note receivable to related party
| |
-
| | | |
3,854
| |
Issuance of note receivable to related party
| |
-
| | | |
(3,854
|
)
|
Other investing activities
|
|
(622
|
)
| |
|
(378
|
)
|
Net cash used in investing activities
| |
(24,418
|
)
| | |
(25,100
|
)
|
| | | | |
|
Cash Flows from Financing Activities | | | | | |
Proceeds from Revolving Credit Facility
| |
235,600
| | | |
252,800
| |
Payments on Revolving Credit Facility
| |
(207,900
|
)
| | |
(223,000
|
)
|
Payments on Term Loan
| |
(5,000
|
)
| | |
(3,750
|
)
|
Payments on Senior Notes
| |
(25,000
|
)
| | |
-
| |
Proceeds from notes, mortgages, and other debt
| |
-
| | | |
6,682
| |
Payments on notes, mortgages, and other debt
| |
(430
|
)
| | |
(7,092
|
)
|
Payments on capital lease obligation
| |
(10,810
|
)
| | |
(10,247
|
)
|
Cash dividends paid
| |
(7,338
|
)
| | |
(8,173
|
)
|
Proceeds from exercise of stock options
| |
2,687
| | | |
823
| |
Other financing activities
|
|
(620
|
)
| |
|
(369
|
)
|
Net cash (used in) provided by financing activities
| |
(18,811
|
)
| | |
7,674
| |
| | | | |
|
Effect of exchange rates changes on cash
|
|
(98
|
)
| |
|
360
|
|
Net change in cash
| |
2,249
| | | |
(142
|
)
|
Cash at beginning of period
|
|
6,555
|
| |
|
3,623
|
|
Cash at end of period | $ | 8,804 |
| | $ | 3,481 |
|
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 Fully Converted Share, all 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, Free Cash Flow, and
Adjusted Earnings per Fully Converted Share may be different from
non-GAAP financial measures used by other companies, even when similar
terms are used to identify such measures.
Adjusted EBITDA is a non-GAAP financial measure that comprises 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 Fully Converted Share is a non-GAAP measure that
is calculated by adjusting our Net income per share – Basic, the most
comparable GAAP measure. To effect this adjustment with respect to Net
income available to common stockholders, we have (1) removed the
accretion of Redeemable noncontrolling interest in subsidiaries, (2)
added back the dividends to Redeemable convertible preferred
stockholders and dividends paid to unvested restricted stockholders, (3)
made corresponding adjustments to the amount allocated to participating
securities under the two class earnings per share computation method,
and (4) added back ESOP deferred compensation attributable to the shares
of Redeemable convertible preferred stock allocated to employee ESOP
accounts during the applicable period, which is a non-cash charge to our
earnings. We have also made adjustments to the weighted average common
shares outstanding – Basic to assume (1) share conversion of the
Redeemable convertible preferred stock outstanding shares to common
stock and (2) add shares of outstanding unvested restricted stock.
Adjusted Earnings Per Fully Converted Share (non-GAAP) is a key metric
used by management and our board of directors to assess our financial
performance. This information is useful to investors as the preferred
shares held by the ESOP are required to be distributed to our employees
over time, which is done in the form of common stock after the
conversion of the preferred shares. As such, this measure is included
because it provides investors with information to understand the impact
on the financial statements once all preferred shares are converted and
distributed.
The following tables present a reconciliation of Adjusted EBITDA to Net
Income, Free Cash Flow to Cash Flow from Operating Activities, and
Adjusted Earnings Per Fully Converted Share to Net income per share –
Basic, the most comparable GAAP measures, for each of the periods
indicated:
|
Reconciliation of Adjusted EBITDA to Net Income |
|
|
| Three Months Ended |
| Six Months Ended |
| | September 30, | | September 30, |
(Amounts in thousands) | | 2016 |
| 2015 | | 2016 |
| 2015 |
Net income | |
$
|
24,281
| | |
$
|
15,928
| | |
$
|
43,702
| | |
$
|
28,710
|
Depreciation and amortization
| | |
18,010
| | | |
17,367
| | | |
36,036
| | | |
34,751
|
Interest expense
| | |
4,546
| | | |
4,947
| | | |
9,330
| | | |
9,233
|
Income tax expense
| |
|
15,348
|
| |
|
5,187
|
| |
|
29,542
|
| |
|
13,066
|
EBITDA
| | |
62,185
| | | |
43,429
| | | |
118,610
| | | |
85,760
|
Derivative fair value adjustments
| | |
(4,153
|
)
| | |
5,773
| | | |
(9,060
|
)
| | |
9,534
|
Foreign currency translation losses (gains)
| | |
685
| | | |
(151
|
)
| | |
(1,077
|
)
| | |
166
|
Loss on disposal of assets or business
| | |
737
| | | |
295
| | | |
939
| | | |
1,161
|
Unconsolidated affiliates interest, tax, depreciation and
amortization
| | |
802
| | | |
769
| | | |
1,580
| | | |
1,638
|
Contingent consideration remeasurement
| | |
33
| | | |
45
| | | |
57
| | | |
100
|
Stock-based compensation (benefit) expense
| | |
(2,908
|
)
| | |
1,170
| | | |
6,112
| | | |
2,212
|
ESOP deferred stock-based compensation
| | |
2,368
| | | |
3,125
| | | |
5,105
| | | |
6,250
|
Expense related to executive termination payments
| | |
79
| | | |
82
| | | |
158
| | | |
164
|
Restatement-related costs
| | |
5,773
| | | |
8,710
| | | |
14,985
| | | |
8,710
|
Loss related to BaySaver acquisition
| |
|
-
|
| |
|
490
|
| |
|
-
|
| |
|
490
|
Adjusted EBITDA | |
$
|
65,601
|
| |
$
|
63,737
|
| |
$
|
137,409
|
| |
$
|
116,185
|
|
Reconciliation of Segment Adjusted EBITDA to Net Income |
|
|
| Three Months Ended September 30, |
| | 2016 |
| 2015 |
(Amounts in thousands) | | Domestic |
| International | | Domestic |
| International |
Net income | |
$
|
21,049
| | |
$
|
3,232
| |
$
|
8,641
| |
$
|
7,287
| |
Depreciation and amortization
| | |
15,829
| | | |
2,181
| | |
15,243
| | |
2,124
| |
Interest expense
| | |
4,436
| | | |
110
| | |
4,901
| | |
46
| |
Income tax expense (benefit)
| |
|
13,824
|
| |
|
1,524
| |
|
6,703
| |
|
(1,516
|
)
|
EBITDA
| | |
55,138
| | | |
7,047
| | |
35,488
| | |
7,941
| |
Derivative fair value adjustments
| | |
(4,153
|
)
| | |
-
| | |
5,784
| | |
(11
|
)
|
Foreign currency translation losses (gains)
| | |
-
| | | |
685
| | |
-
| | |
(151
|
)
|
Loss on disposal of assets or business
| | |
512
| | | |
225
| | |
289
| | |
6
| |
Unconsolidated affiliates interest, tax,
depreciation and amortization
| | |
272
| | | |
530
| | |
260
| | |
509
| |
Contingent consideration remeasurement
| | |
33
| | | |
-
| | |
45
| | |
-
| |
Stock-based compensation (benefit) expense
| | |
(2,908
|
)
| | |
-
| | |
1,170
| | |
-
| |
ESOP deferred stock-based compensation
| | |
2,368
| | | |
-
| | |
3,125
| | |
-
| |
Expense related to executive termination payments
| | |
79
| | | |
-
| | |
82
| | |
-
| |
Restatement-related costs
| | |
5,773
| | | |
-
| | |
8,710
| | |
-
| |
Loss related to BaySaver acquisition
| |
|
-
|
| |
|
-
| |
|
490
| |
|
-
|
|
Adjusted EBITDA | |
$
|
57,114
|
| |
$
|
8,487
| |
$
|
55,443
| |
$
|
8,294
|
|
|
| |
| | Six Months Ended September 30, |
| | 2016 |
| 2015 |
(Amounts in thousands) | | Domestic |
| International | | Domestic |
| International |
Net income | |
$
|
36,471
| | |
$
|
7,231
| | |
$
|
14,221
| |
$
|
14,489
| |
Depreciation and amortization
| | |
31,507
| | | |
4,529
| | | |
30,405
| | |
4,346
| |
Interest expense
| | |
9,109
| | | |
221
| | | |
8,938
| | |
295
| |
Income tax expense (benefit)
| |
|
25,977
|
| |
|
3,565
|
| |
|
13,529
| |
|
(463
|
)
|
EBITDA
| | |
103,064
| | | |
15,546
| | | |
67,093
| | |
18,667
| |
Derivative fair value adjustments
| | |
(9,060
|
)
| | |
-
| | | |
9,506
| | |
28
| |
Foreign currency translation (gains) losses
| | |
-
| | | |
(1,077
|
)
| | |
-
| | |
166
| |
Loss on disposal of assets or business
| | |
782
| | | |
157
| | | |
1,341
| | |
(180
|
)
|
Unconsolidated affiliates interest, tax, depreciation and
amortization
| | |
551
| | | |
1,029
| | | |
546
| | |
1,092
| |
Contingent consideration remeasurement
| | |
57
| | | |
-
| | | |
100
| | |
-
| |
Stock-based compensation expense
| | |
6,112
| | | |
-
| | | |
2,212
| | |
-
| |
ESOP deferred stock-based compensation
| | |
5,105
| | | |
-
| | | |
6,250
| | |
-
| |
Expense related to executive termination payments
| | |
158
| | | |
-
| | | |
164
| | |
-
| |
Restatement-related costs
| | |
14,985
| | | |
-
| | | |
8,710
| | |
-
| |
Loss related to BaySaver acquisition
| |
|
-
|
| |
|
-
|
| |
|
490
| |
|
-
|
|
Adjusted EBITDA | |
$
|
121,754
|
| |
$
|
15,655
|
| |
$
|
96,412
| |
$
|
19,773
|
|
|
Reconciliation of Free Cash Flow to Cash flow from Operating
Activities |
|
|
| Six Months Ended |
| | September 30, |
(Amounts in thousands) | | 2016 |
| 2015 |
Cash flow from operating activities | |
$
|
45,576
| | |
$
|
16,924
| |
Capital expenditures
| |
|
(23,796
|
)
| |
|
(21,534
|
)
|
Free cash flow | |
$
|
21,780
|
| |
$
|
(4,610
|
)
|
|
Reconciliation of Adjusted Earnings Per Fully Converted Share
(non-GAAP) to Net Income per Share - Basic |
|
|
| Three Months Ended |
| Six Months Ended |
| | September 30, | | September 30, |
(Amounts in thousands, except per share data) | | 2016 |
| 2015 | | 2016 |
| 2015 |
Net income available to common stockholders | | $ | 20,875 | | $ | 10,741 | | $ | 36,808 | | $ | 21,089 |
Weighted average common shares outstanding - Basic | | | 54,429 | | | 53,882 | | | 54,250 | | | 53,753 |
Net income per share – Basic | | | 0.38 | | | 0.20 | | | 0.68 | | | 0.39 |
Adjustments to net income available to common stockholders:
| | | | | | | | |
Accretion of Redeemable non-controlling interest in subsidiaries
| | |
380
| | |
257
| | |
742
| | |
257
|
Dividends to Redeemable convertible preferred stockholders
| | |
415
| | |
362
| | |
840
| | |
733
|
Dividends paid to unvested restricted stockholders
| | |
24
| | |
6
| | |
54
| | |
12
|
Undistributed income allocated to participating securities
| |
|
2,040
| |
|
980
| |
|
3,563
| |
|
1,949
|
Total adjustments to net income available to common stockholders
| |
|
2,859
| |
|
1,605
| |
|
5,199
| |
|
2,951
|
Net income attributable to ADS
| |
$
|
23,734
| |
$
|
12,346
| |
$
|
42,007
| |
$
|
24,040
|
Adjustments to net income attributable to ADS:
| | | | | | | | |
Fair value of ESOP compensation related to Redeemable convertible
preferred stock
| |
|
1,946
| |
|
3,125
| |
|
4,683
| |
|
6,250
|
Adjusted net income — (Non-GAAP) | | $ | 25,680 | | $ | 15,471 | | $ | 46,690 | | $ | 30,290 |
Weighted Average Common Shares Outstanding — Basic
| | |
54,429
| | |
53,882
| | |
54,250
| | |
53,753
|
Adjustments to weighted average common shares outstanding — Basic
| | | | | | | | |
Unvested restricted shares
| | |
56
| | |
117
| | |
67
| | |
132
|
Redeemable convertible preferred shares
| |
|
18,901
| |
|
19,504
| |
|
18,983
| |
|
19,598
|
Weighted Average Fully Converted Common Shares (Non-GAAP) | | | 73,386 | | | 73,503 | | | 73,300 | | | 73,483 |
Adjusted Earnings per Fully Converted Share (Non-GAAP) | | $ | 0.35 | | $ | 0.21 | | $ | 0.64 | | $ | 0.41 |
View source version on businesswire.com: http://www.businesswire.com/news/home/20170112005261/en/
Advanced Drainage Systems, Inc.
Michael Higgins, 614-658-0050
Mike.higgins@ads-pipe.com
Source: Advanced Drainage Systems, Inc.