Advanced Drainage Systems Announces First Fiscal Quarter 2017 Results
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 first quarter ended June 30, 2016.
First Fiscal Quarter 2017 Highlights
- Quarterly net sales increased 2.4% to $358 million
- Net income increased 96% to $25 million
- Adjusted EBITDA (Non-GAAP) increased 34% to $72 million
- Cash flow from operating activities went from a use of $18 million to flat
- Free cash flow (Non-GAAP) improved from a use of $30 million to a use of $13 million
Joe Chlapaty, Chairman and Chief Executive Officer of ADS commented, “We are very pleased with our performance for the first
fiscal quarter, which reflected solid execution of our conversion strategy as well as strong growth in HP Pipe and Allied Products.
Our growth was particularly strong in our nonresidential end market, which grew 11% versus the prior year. This performance was
partially offset by a weaker-than-expected agriculture end market and continued softness in Mexico. In addition, Adjusted EBITDA
increased 34% over the prior year period to $72 million for the quarter.
Chlapaty continued, “The underlying fundamentals of our business remain strong as we continue to execute on our strategies. We
anticipate that for the remainder of fiscal year 2017, we will continue to face headwinds in our agriculture end market and in
Mexico. In addition, like many of our peers in the construction market, we are seeing domestic growth moderate slightly from
previous expectations. That said, we remain optimistic about our ability to continue generating above-market growth and healthy
profitability for fiscal year 2017 and beyond.”
First Fiscal Quarter 2017 Results
Gross profit increased $22.2 million, or 29.8%, to $96.7 million for the fiscal first quarter 2017, compared to $74.5 million in
the prior fiscal year. As a percentage of net sales, gross profit was 27.0%, compared to 21.3%, in the prior fiscal first quarter.
The increase in gross profit was largely attributed to lower raw material costs, increased sales of Allied Products and lower
diesel costs.
The Company reported Adjusted EBITDA (Non-GAAP) of $71.8 million in the fiscal first quarter 2017 compared to Adjusted EBITDA of
$53.7 million in the prior fiscal year, an increase of 33.7%. As a percentage of net sales, Adjusted EBITDA was 20.1% for the
fiscal first quarter 2017 compared to 15.4% in the prior fiscal year. 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 first quarter 2017 was $0.37 per share based on weighted
average fully converted shares of 73.7 million, improved from an Adjusted Earnings Per Fully Converted Share of $0.20 per share for
the prior fiscal first 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 quarter 2017, the Company recorded net cash provided by operating activities of $(0.1) million compared to
$(18.1) million for the same period last year. Net debt (total debt and capital lease obligations net of cash) was $445.9 million
as of June 30, 2016, a decrease of $61.2 million from June 30, 2015.
Fiscal Year 2017 Outlook
Based on current visibility, backlog of existing orders and business trends, the Company has revised its net sales target for
fiscal year 2017. Net sales for fiscal year 2017 are now forecast to be in the range of $1.270 billion to $1.310 billion. The
revised guidance is predicated on the belief that end market performance will be slightly lower than previously expected for the
remainder of fiscal year 2017. The table below illustrates the expected change in end market performance.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
End Market |
|
|
|
Previous Outlook |
|
|
|
Current Outlook |
|
|
|
|
Domestic Construction |
|
|
|
Up 4% to 7% |
|
|
|
Up 0% to 4% |
|
|
|
|
Agriculture |
|
|
|
Down 5% to 12% |
|
|
|
Down 15% to 25% |
|
|
|
|
International |
|
|
|
Down 1% to 6% |
|
|
|
Down 5% to 15% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With the revised net sales guidance, the Company is adjusting its Adjusted EBITDA (Non-GAAP) expectations to $200 million to
$225 million for the full fiscal year.
Scott Cottrill, Executive Vice President and Chief Financial Officer of ADS, commented, “Our revised expectations for end market
performance is based in part on the trends we saw during the first half of the fiscal year, in particular slower market growth in
our domestic construction markets and continued weakness in our agriculture and Mexican markets as we moved into the second fiscal
quarter. Although we cannot control the macro environment, we will continue to strive for performance above the market. In fact, we
believe we will generate growth of mid-single digits in our core domestic construction markets for the full fiscal year, which we
believe would outpace our revised market growth expectations. In addition, our adjusted EBITDA performance remains strong, as we
continue to operate in a favorable cost environment and effectively manage our operations. As such, we are only slightly lowering
our full year adjusted EBITDA guidance to $200 million to $225 million.”
Webcast Information
The Company will host an investor conference call and webcast on Thursday, October 6, 2016 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
Advanced Drainage Systems (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 June 30, |
(Amounts in thousands, except per share data) |
|
|
|
|
2016 |
|
|
2015 |
Net sales |
|
|
|
$ |
357,576 |
|
$ |
349,124 |
Cost of goods sold |
|
|
|
|
260,870 |
|
|
274,647 |
Gross profit |
|
|
|
|
96,706 |
|
|
74,477 |
Operating expenses: |
|
|
|
|
|
|
|
|
Selling |
|
|
|
|
23,930 |
|
|
21,227 |
General and administrative |
|
|
|
|
26,284 |
|
|
18,286 |
Loss on disposal of assets or businesses |
|
|
|
|
202 |
|
|
866 |
Intangible amortization |
|
|
|
|
2,187 |
|
|
2,526 |
Income from operations |
|
|
|
|
44,103 |
|
|
31,572 |
Other (income) expense: |
|
|
|
|
|
|
|
|
Interest expense |
|
|
|
|
4,784 |
|
|
4,286 |
Derivative (gains) losses and other (income) expense, net |
|
|
|
|
(3,037) |
|
|
6,580 |
Income before income taxes |
|
|
|
|
42,356 |
|
|
20,706 |
Income tax expense |
|
|
|
|
16,909 |
|
|
8,148 |
Equity in net loss (income) of unconsolidated affiliates |
|
|
|
|
96 |
|
|
(354) |
Net income |
|
|
|
|
25,351 |
|
|
12,912 |
Less net income attributable to noncontrolling interest |
|
|
|
|
1,148 |
|
|
1,088 |
Net income attributable to ADS |
|
|
|
|
24,203 |
|
|
11,824 |
Accretion of Redeemable noncontrolling interest |
|
|
|
|
(362) |
|
|
- |
Dividends to Redeemable convertible preferred stockholders |
|
|
|
|
(426) |
|
|
(371) |
Dividends paid to unvested restricted stockholders |
|
|
|
|
(3) |
|
|
(6) |
Net income available to common stockholders and participating securities |
|
|
|
|
23,412 |
|
|
11,447 |
Undistributed income allocated to participating securities |
|
|
|
|
(2,142) |
|
|
(982) |
Net income available to common stockholders |
|
|
|
$
|
21,270 |
|
$ |
10,465 |
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
Basic |
|
|
|
|
54,534 |
|
|
53,623 |
Diluted |
|
|
|
|
55,437 |
|
|
54,775 |
Net income per share: |
|
|
|
|
|
|
|
|
Basic |
|
|
|
$ |
0.39 |
|
$ |
0.20 |
Diluted |
|
|
|
$ |
0.38 |
|
$ |
0.19 |
Cash dividends declared per share |
|
|
|
$ |
0.06 |
|
$ |
0.05 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ADVANCED DRAINAGE SYSTEMS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
As of |
(Amounts in thousands) |
|
|
|
|
June 30,
2016
|
|
|
March 31,
2016
|
ASSETS |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash |
|
|
|
|
$ |
|
|
9,168 |
|
|
$ |
|
|
6,555 |
Receivables |
|
|
|
|
|
|
|
212,167 |
|
|
|
|
|
186,883 |
Inventories |
|
|
|
|
|
|
|
238,718 |
|
|
|
|
|
230,466 |
Other current assets |
|
|
|
|
|
|
|
8,460 |
|
|
|
|
|
12,859 |
Total current assets |
|
|
|
|
|
|
|
468,513 |
|
|
|
|
|
436,763 |
Property, plant and equipment, net |
|
|
|
|
|
|
|
401,822 |
|
|
|
|
|
391,744 |
Other assets: |
|
|
|
|
|
|
|
|
Goodwill |
|
|
|
|
|
|
|
100,857 |
|
|
|
|
|
100,885 |
Intangible assets, net |
|
|
|
|
|
|
|
57,822 |
|
|
|
|
|
59,869 |
Other assets |
|
|
|
|
|
|
|
45,614 |
|
|
|
|
|
45,256 |
Total assets |
|
|
|
|
$ |
|
|
1,074,628 |
|
|
$ |
|
|
1,034,517 |
LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Current maturities of debt obligations |
|
|
|
|
$ |
|
|
35,880 |
|
|
$ |
|
|
35,870 |
Current maturities of capital lease obligations |
|
|
|
|
|
|
|
20,872 |
|
|
|
|
|
19,231 |
Accounts payable |
|
|
|
|
|
|
|
112,646 |
|
|
|
|
|
119,606 |
Other accrued liabilities |
|
|
|
|
|
|
|
64,806 |
|
|
|
|
|
65,099 |
Accrued income taxes |
|
|
|
|
|
|
|
2,380 |
|
|
|
|
|
1,822 |
Total current liabilities |
|
|
|
|
|
|
|
236,584 |
|
|
|
|
|
241,628 |
Long-term debt obligation |
|
|
|
|
|
|
|
335,130 |
|
|
|
|
|
312,214 |
Long-term capital lease obligations |
|
|
|
|
|
|
|
63,231 |
|
|
|
|
|
56,809 |
Deferred tax liabilities |
|
|
|
|
|
|
|
55,075 |
|
|
|
|
|
63,683 |
Other liabilities |
|
|
|
|
|
|
|
30,684 |
|
|
|
|
|
30,803 |
Total liabilities |
|
|
|
|
|
|
|
720,704 |
|
|
|
|
|
705,137 |
Commitments and contingencies |
|
|
|
|
|
|
|
|
Mezzanine equity: |
|
|
|
|
|
|
|
|
Redeemable convertible preferred stock |
|
|
|
|
|
|
|
307,513 |
|
|
|
|
|
310,240 |
Deferred compensation — unearned ESOP shares |
|
|
|
|
|
|
|
(203,836) |
|
|
|
|
|
(205,664) |
Redeemable noncontrolling interest in subsidiaries |
|
|
|
|
|
|
|
7,794 |
|
|
|
|
|
7,171 |
Total mezzanine equity |
|
|
|
|
|
|
|
111,471 |
|
|
|
|
|
111,747 |
Stockholders’ equity: |
|
|
|
|
|
|
|
|
Common stock |
|
|
|
|
|
|
|
12,393 |
|
|
|
|
|
12,393 |
Paid-in capital |
|
|
|
|
|
|
|
720,389 |
|
|
|
|
|
715,859 |
Common stock in treasury, at cost |
|
|
|
|
|
|
|
(439,009) |
|
|
|
|
|
(440,995) |
Accumulated other comprehensive loss |
|
|
|
|
|
|
|
(22,881) |
|
|
|
|
|
(21,261) |
Retained deficit |
|
|
|
|
|
|
|
(42,858) |
|
|
|
|
|
(63,396)
|
Total ADS stockholders’ equity |
|
|
|
|
|
|
|
228,034 |
|
|
|
|
|
202,600 |
Noncontrolling interest in subsidiaries |
|
|
|
|
|
|
|
14,419 |
|
|
|
|
|
15,033 |
Total stockholders’ equity |
|
|
|
|
|
|
|
242,453 |
|
|
|
|
|
217,633 |
Total liabilities, mezzanine equity and stockholders’ equity |
|
|
|
|
$ |
|
|
1,074,628 |
|
|
$ |
|
|
1,034,517 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ADVANCED DRAINAGE SYSTEMS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
(Amounts in thousands) |
|
|
|
|
2016 |
|
|
2015 |
Cash Flow from Operating Activities |
|
|
|
|
$ |
|
|
(132) |
|
|
$ |
|
|
(18,142) |
Cash Flows from Investing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures |
|
|
|
|
|
|
|
(12,595) |
|
|
|
|
|
(11,535) |
Issuance of note receivable to related party |
|
|
|
|
|
|
|
- |
|
|
|
|
|
(3,854) |
Other investing activities |
|
|
|
|
|
|
|
(200) |
|
|
|
|
|
(172) |
Net cash used in investing activities |
|
|
|
|
|
|
|
(12,795) |
|
|
|
|
|
(15,561) |
Cash Flows from Financing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Revolving Credit Facility |
|
|
|
|
|
|
|
114,000 |
|
|
|
|
|
130,400 |
Payments from Revolving Credit Facility |
|
|
|
|
|
|
|
(88,700) |
|
|
|
|
|
(90,100) |
Payments on Term Loan |
|
|
|
|
|
|
|
(2,500) |
|
|
|
|
|
(1,875) |
Proceeds from notes, mortgages, and other debt |
|
|
|
|
|
|
|
- |
|
|
|
|
|
6,926 |
Payments from notes, mortgages, and other debt |
|
|
|
|
|
|
|
(215) |
|
|
|
|
|
(3,217) |
Payments on capital lease obligation |
|
|
|
|
|
|
|
(5,358) |
|
|
|
|
|
(4,192) |
Cash dividends paid |
|
|
|
|
|
|
|
(3,665) |
|
|
|
|
|
(3,784) |
Other financing activities |
|
|
|
|
|
|
|
2,640 |
|
|
|
|
|
587 |
Net cash provided by financing activities |
|
|
|
|
|
|
|
16,202 |
|
|
|
|
|
34,745 |
Effect of exchange rates changes on cash |
|
|
|
|
|
|
|
(662) |
|
|
|
|
|
182 |
Net change in cash |
|
|
|
|
|
|
|
2,613 |
|
|
|
|
|
1,224 |
Cash at beginning of period |
|
|
|
|
|
|
|
6,555 |
|
|
|
|
|
3,623 |
Cash at end of period |
|
|
|
|
$ |
|
|
9,168 |
|
|
$ |
|
|
4,847 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 June 30, |
(Amounts in thousands) |
|
|
|
2016 |
|
2015 |
Net income |
|
|
|
$ |
25,351 |
|
$ |
12,912 |
Depreciation and amortization |
|
|
|
|
18,026 |
|
|
18,639 |
Interest expense |
|
|
|
|
4,784 |
|
|
4,286 |
Income tax expense |
|
|
|
|
16,909 |
|
|
8,148 |
EBITDA |
|
|
|
|
65,070 |
|
|
43,985 |
Derivative fair value adjustments |
|
|
|
|
(4,907) |
|
|
3,761 |
Foreign currency transaction (gains) losses |
|
|
|
|
(1,762) |
|
|
317 |
Loss on disposal of assets or businesses |
|
|
|
|
202 |
|
|
866 |
Unconsolidated affiliates interest, tax, depreciation and amortization
|
|
|
|
|
778 |
|
|
870 |
Contingent consideration remeasurement |
|
|
|
|
24 |
|
|
55 |
Stock-based compensation |
|
|
|
|
454 |
|
|
725 |
ESOP deferred stock-based compensation |
|
|
|
|
2,738 |
|
|
3,125 |
Restatement-related costs |
|
|
|
|
9,212 |
|
|
- |
Adjusted EBITDA |
|
|
|
$ |
71,809 |
|
$ |
53,704 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Segment Adjusted EBITDA to Net Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
|
|
|
|
|
2016 |
|
|
|
|
2015 |
|
(Amounts in thousands) |
|
|
|
|
Domestic |
|
|
|
|
International |
|
|
|
|
Domestic |
|
|
|
|
International |
|
Net income |
|
|
|
|
$ |
|
|
23,634 |
|
|
|
|
$ |
|
|
1,717 |
|
|
|
|
$ |
|
|
5,571 |
|
|
|
|
$ |
|
|
7,341 |
|
Depreciation and amortization |
|
|
|
|
|
|
|
15,678 |
|
|
|
|
|
|
|
2,348 |
|
|
|
|
|
|
|
16,417 |
|
|
|
|
|
|
|
2,222 |
|
Interest expense |
|
|
|
|
|
|
|
4,673 |
|
|
|
|
|
|
|
111 |
|
|
|
|
|
|
|
4,037 |
|
|
|
|
|
|
|
249 |
|
Income tax expense |
|
|
|
|
|
|
|
14,868 |
|
|
|
|
|
|
|
2,041 |
|
|
|
|
|
|
|
7,094 |
|
|
|
|
|
|
|
1,054 |
|
EBITDA |
|
|
|
|
|
|
|
58,853 |
|
|
|
|
|
|
|
6,217 |
|
|
|
|
|
|
|
33,119 |
|
|
|
|
|
|
|
10,866 |
|
Derivative fair value adjustments |
|
|
|
|
|
|
|
(4,907) |
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
3,721 |
|
|
|
|
|
|
|
40 |
|
Foreign currency transaction (gains) losses
|
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
(1,762) |
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
317 |
|
Loss on disposal of assets or businesses
|
|
|
|
|
|
|
|
270 |
|
|
|
|
|
|
|
(68) |
|
|
|
|
|
|
|
1,052 |
|
|
|
|
|
|
|
(186) |
|
Unconsolidated affiliates interest, tax, depreciation and amortization
|
|
|
|
|
|
|
|
279 |
|
|
|
|
|
|
|
499 |
|
|
|
|
|
|
|
286 |
|
|
|
|
|
|
|
584 |
|
Contingent consideration remeasurement
|
|
|
|
|
|
|
|
24 |
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
55 |
|
|
|
|
|
|
|
- |
|
Stock-based compensation |
|
|
|
|
|
|
|
454 |
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
725 |
|
|
|
|
|
|
|
- |
|
ESOP deferred stock-based compensation
|
|
|
|
|
|
|
|
2,738 |
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
3,125 |
|
|
|
|
|
|
|
- |
|
Restatement- related costs |
|
|
|
|
|
|
|
9,212 |
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
- |
|
Adjusted EBITDA |
|
|
|
|
$ |
|
|
66,923 |
|
|
|
|
$ |
|
|
4,886 |
|
|
|
|
$ |
|
|
42,083 |
|
|
|
|
$ |
|
|
11,621 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Free Cash Flow to Cash flow from Operating Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
(Amounts in thousands) |
|
|
|
|
|
|
|
2016 |
|
|
|
|
|
2015 |
|
Cash flow from operating activities |
|
|
|
|
|
$ |
|
(132) |
|
|
|
$ |
|
(18,142) |
|
Capital expenditures |
|
|
|
|
|
|
|
(12,595) |
|
|
|
|
|
(11,535) |
|
Free cash flow |
|
|
|
|
|
$ |
|
(12,727) |
|
|
|
$ |
|
(29,677) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Adjusted Earnings Per Fully Converted Share (non-GAAP) to Net Income per Share
- Basic
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
(Amounts in thousands, except per share data) |
|
|
|
|
2016 |
|
|
|
|
2015 |
|
Net income available to common stockholders |
|
|
|
$ |
21,270 |
|
|
|
$ |
10,465 |
|
Weighted average common shares outstanding - Basic |
|
|
|
|
54,534 |
|
|
|
|
53,623 |
|
Net income per share – Basic |
|
|
|
|
0.39 |
|
|
|
|
0.20 |
|
Adjustments to net income available to common stockholders: |
|
|
|
|
|
|
|
|
|
|
|
Accretion of Redeemable non-controlling interest in subsidiaries |
|
|
|
|
362 |
|
|
|
|
- |
|
Dividends to Redeemable convertible preferred stockholders |
|
|
|
|
426 |
|
|
|
|
371 |
|
Dividends paid to unvested restricted stockholders |
|
|
|
|
3 |
|
|
|
|
6 |
|
Undistributed income allocated to participating securities |
|
|
|
|
2,142 |
|
|
|
|
982 |
|
Total adjustments to net income available to common stockholders
|
|
|
|
|
2,933 |
|
|
|
|
1,359 |
|
Net income attributable to ADS |
|
|
|
$ |
24,203 |
|
|
|
$ |
11,824 |
|
Adjustments to net income attributable to ADS: |
|
|
|
|
|
|
|
|
|
|
|
Fair value of ESOP compensation related to Redeemable convertible preferred stock
|
|
|
|
|
2,738 |
|
|
|
|
3,125 |
|
Adjusted net income — (Non-GAAP) |
|
|
|
$ |
26,941 |
|
|
|
$ |
14,949 |
|
Weighted Average Common Shares Outstanding — Basic |
|
|
|
|
54,534 |
|
|
|
|
53,623 |
|
Adjustments to weighted average common shares outstanding — Basic
|
|
|
|
|
|
|
|
|
|
|
|
Unvested restricted shares |
|
|
|
|
79 |
|
|
|
|
148 |
|
Redeemable convertible preferred shares |
|
|
|
|
19,065 |
|
|
|
|
19,693 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Fully Converted Common Shares (Non-GAAP) |
|
|
|
|
73,678 |
|
|
|
|
73,464 |
|
Adjusted Earnings per Fully Converted Share (Non-GAAP) |
|
|
|
$ |
0.37 |
|
|
|
$ |
0.20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Advanced Drainage Systems, Inc.
Michael Higgins, 614-658-0050
Mike.Higgins@ads-pipe.com
View source version on businesswire.com: http://www.businesswire.com/news/home/20161006005316/en/