Watts Water Technologies Reports Record Fourth Quarter and Full Year 2025 Results
Fourth Quarter 2025 Highlights
-
S
ales of
$625 million , up 16% on a reported basis and 8% organically - Operating margin of 18.2%, up 170 bps; adjusted operating margin of 19.0%, up 220 bps
-
Diluted EPS of
$2.50 , up 24%; adjusted diluted EPS of$2.62 , up 28% -
Acquired
Haws Corporation onNovember 4 , Superior Boiler onNovember 14 andIndustrial Company for Castings and Sanitary Fittings (“Saudi Cast”) onNovember 29
Full Year 2025 Highlights
-
Sales of
$2.44 billion , up 8% on a reported basis and 5% organically - Operating margin of 18.4%, up 110 bps; adjusted operating margin of 19.6%, up 190 bps
-
Diluted EPS of
$10.17 , up 17%; adjusted diluted EPS of$10.58 , up 19% -
Operating cash flow of
$402 million and free cash flow of$356 million , an 11% and 7% increase, respectively
Note changes in performance are relative to fourth quarter and year ended
Chief Executive Officer
“We are proud of the work done to complete the acquisitions of
A summary of fourth quarter and full year financial results is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fourth Quarter and Full Year Earnings Summary |
|
|||||||||||||||
|
|
|
Fourth quarter ended |
|
|
Year ended |
|
||||||||||||
|
(In millions, except per share information) |
|
2025 |
|
2024 |
|
% Change |
|
|
2025 |
|
2024 |
|
% Change |
|
||||
|
Net sales |
|
$ |
625.1 |
|
$ |
540.4 |
|
16 |
% |
|
$ |
2,438.5 |
|
$ |
2,252.2 |
|
8 |
% |
|
Organic sales growth % (1) |
|
|
|
|
|
|
|
8 |
% |
|
|
|
|
|
|
|
5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
$ |
113.7 |
|
$ |
89.0 |
|
28 |
% |
|
$ |
448.1 |
|
$ |
390.4 |
|
15 |
% |
|
Operating margin % |
|
|
18.2 |
% |
|
16.5 |
% |
170 |
bps |
|
|
18.4 |
% |
|
17.3 |
% |
110 |
bps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating income (1) |
|
$ |
118.7 |
|
$ |
90.9 |
|
31 |
% |
|
$ |
477.2 |
|
$ |
399.6 |
|
19 |
% |
|
Adjusted operating margin % (1) |
|
|
19.0 |
% |
|
16.8 |
% |
220 |
bps |
|
|
19.6 |
% |
|
17.7 |
% |
190 |
bps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share |
|
$ |
2.50 |
|
$ |
2.02 |
|
24 |
% |
|
$ |
10.17 |
|
$ |
8.69 |
|
17 |
% |
|
Special items (1) |
|
|
0.12 |
|
|
0.03 |
|
|
|
|
|
0.41 |
|
|
0.17 |
|
|
|
|
Adjusted diluted earnings per share (1) |
|
$ |
2.62 |
|
$ |
2.05 |
|
28 |
% |
|
$ |
10.58 |
|
$ |
8.86 |
|
19 |
% |
| ____________________________ | ||
|
(1) |
Organic sales growth, adjusted operating income, adjusted operating margin, free cash flow, special items and adjusted diluted earnings per share represent non-GAAP financial measures. For a reconciliation of GAAP to non-GAAP items, please see the tables attached to this press release. | |
Fourth Quarter Financial Highlights
Fourth quarter 2025 performance relative to fourth quarter 2024
Sales of
Operating margin increased 170 basis points on a reported basis and 220 basis points on an adjusted basis. Operating and adjusted operating margin increased primarily due to favorable price and productivity which more than offset inflation, investments and tariffs. Operating margin was unfavorably impacted by an increase in acquisition-related charges and restructuring charges.
Regional Performance
Sales of
Segment margin increased 150 basis points as benefits from price realization and productivity more than offset inflation, tariffs, and acquisition dilution.
Sales of
Segment margin increased 490 basis points as price, productivity, and restructuring actions more than offset inflation.
APMEA
Sales of
Segment margin decreased 20 basis points as inflation and affiliate volume deleverage more than offset benefits from productivity and acquisition accretion.
Cash Flow and Capital Allocation
For full year 2025, operating cash flow was
For the fourth quarter of 2025, the Company repurchased approximately 15,000 shares of Class A common stock at a cost of
Full Year 2026 Outlook
The Company anticipates full year 2026 sales growth to range from up 8% to up 12% on a reported basis and up 2% to up 6% on an organic basis. Full year operating margin is expected to be between 18.8% and 19.4%, or up 40 basis points to up 100 basis points, and adjusted operating margin is expected to be between 19.1% and 19.7%, or down 50 basis points to up 10 basis points.
Further 2026 planning assumptions are included in the fourth quarter earnings materials posted in the Investor Relations section of our website at www.watts.com.
For a reconciliation of GAAP to non-GAAP items and a statement regarding the usefulness of these measures to investors and management in evaluating our operating performance, please see the tables attached to this press release.
This press release includes “forward-looking statements” as defined in the Private Securities Litigation Reform Act of 1995, including statements relating to expected full year 2026 financial results, including sales and organic sales growth, operating margin and adjusted operating margin, our strategy, investments, the impact of tariffs, the benefits from and integration of recent acquisitions, our ability to manage uncertainty and current market conditions, including the fluid trade environment, our portfolio offerings, long-term growth and shareholder value creation and return of capital to stockholders. These forward-looking statements reflect our current views about future events. You should not rely on forward-looking statements because our actual results may differ materially from those predicted as a result of a number of potential risks and uncertainties. These potential risks and uncertainties include, but are not limited to: the imposition of or changes to tariff rates and related impacts to our business and the broader market; the effectiveness, timing and expected savings associated with our cost-cutting actions, restructuring and initiatives; integration of acquired businesses in a timely and cost-effective manner, retention of supplier and customer relationships and key employees, and the ability to achieve synergies and cost savings in the amounts and within the time frames currently anticipated; current economic and financial conditions, which can affect the housing and construction markets where our products are sold, manufactured and marketed; shortages in and pricing of raw materials and supplies; our ability to compete effectively; changes in variable interest rates on our borrowings; inflation; failure to expand our markets through acquisitions; failure to successfully develop and introduce new product offerings or enhancements to existing products; failure to manufacture products that meet required performance and safety standards; foreign exchange rate fluctuations; cyclicality of industries where we market our products, such as plumbing and heating wholesalers and home improvement retailers; environmental compliance costs; product liability risks and costs; changes in the status of current litigation; the war in
|
CONSOLIDATED STATEMENTS OF OPERATIONS (Amounts in millions, except per share information) (Unaudited) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
Fourth Quarter Ended |
|
|
Year Ended |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
2025 |
|
2024 |
|
2025 |
|
|
2024 |
|||||||
|
Net sales |
|
$ |
625.1 |
|
|
$ |
540.4 |
|
|
$ |
2,438.5 |
|
|
$ |
2,252.2 |
|
|
Cost of goods sold |
|
|
315.9 |
|
|
|
287.7 |
|
|
|
1,232.5 |
|
|
|
1,190.2 |
|
|
GROSS PROFIT |
|
|
309.2 |
|
|
|
252.7 |
|
|
|
1,206.0 |
|
|
|
1,062.0 |
|
|
Selling, general and administrative expenses |
|
|
194.4 |
|
|
|
162.9 |
|
|
|
734.2 |
|
|
|
664.4 |
|
|
Restructuring |
|
|
1.1 |
|
|
|
0.8 |
|
|
|
23.7 |
|
|
|
7.2 |
|
|
OPERATING INCOME |
|
|
113.7 |
|
|
|
89.0 |
|
|
|
448.1 |
|
|
|
390.4 |
|
|
Other (income) expense: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Interest income |
|
|
(2.7 |
) |
|
|
(2.8 |
) |
|
|
(9.8 |
) |
|
|
(8.9 |
) |
|
Interest expense |
|
|
2.7 |
|
|
|
2.8 |
|
|
|
10.8 |
|
|
|
14.7 |
|
|
Other expense (income), net |
|
|
0.5 |
|
|
|
— |
|
|
|
1.3 |
|
|
|
(1.4 |
) |
|
Total other expense |
|
|
0.5 |
|
|
|
— |
|
|
|
2.3 |
|
|
|
4.4 |
|
|
INCOME BEFORE INCOME TAXES |
|
|
113.2 |
|
|
|
89.0 |
|
|
|
445.8 |
|
|
|
386.0 |
|
|
Provision for income taxes |
|
|
29.5 |
|
|
|
21.5 |
|
|
|
105.0 |
|
|
|
94.8 |
|
|
NET INCOME |
|
$ |
83.7 |
|
|
$ |
67.5 |
|
|
$ |
340.8 |
|
|
$ |
291.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
BASIC EPS |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
NET INCOME PER SHARE |
|
$ |
2.50 |
|
|
$ |
2.02 |
|
|
$ |
10.17 |
|
|
$ |
8.70 |
|
|
Weighted average number of shares |
|
|
33.4 |
|
|
|
33.4 |
|
|
|
33.5 |
|
|
|
33.5 |
|
|
DILUTED EPS |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
NET INCOME PER SHARE |
|
$ |
2.50 |
|
|
$ |
2.02 |
|
|
$ |
10.17 |
|
|
$ |
8.69 |
|
|
Weighted average number of shares |
|
|
33.5 |
|
|
|
33.5 |
|
|
|
33.5 |
|
|
|
33.5 |
|
|
Dividends declared per share |
|
$ |
0.52 |
|
|
$ |
0.43 |
|
|
$ |
1.99 |
|
|
$ |
1.65 |
|
|
CONSOLIDATED BALANCE SHEETS (Amounts in millions, except share information) (Unaudited) |
||||||||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||||
|
|
|
2025 |
|
|
2024 |
|
||
|
ASSETS |
|
|
|
|
|
|
||
|
CURRENT ASSETS: |
|
|
|
|
|
|
||
|
Cash and cash equivalents |
|
$ |
405.5 |
|
|
$ |
386.9 |
|
|
Trade accounts receivable, less reserve allowances of |
|
|
294.0 |
|
|
|
253.2 |
|
|
Inventories, net: |
|
|
|
|
|
|
||
|
Raw materials |
|
|
190.8 |
|
|
|
141.9 |
|
|
Work in process |
|
|
28.5 |
|
|
|
16.9 |
|
|
Finished goods |
|
|
305.0 |
|
|
|
233.3 |
|
|
Total Inventories |
|
|
524.3 |
|
|
|
392.1 |
|
|
Prepaid expenses and other current assets |
|
|
62.3 |
|
|
|
51.3 |
|
|
Total Current Assets |
|
|
1,286.1 |
|
|
|
1,083.5 |
|
|
PROPERTY, PLANT AND EQUIPMENT: |
|
|
|
|
|
|
||
|
Property, plant and equipment, at cost |
|
|
777.1 |
|
|
|
691.6 |
|
|
Accumulated depreciation |
|
|
(480.0 |
) |
|
|
(436.8 |
) |
|
Property, plant and equipment, net |
|
|
297.1 |
|
|
|
254.8 |
|
|
OTHER ASSETS: |
|
|
|
|
|
|
||
|
|
|
|
859.0 |
|
|
|
715.0 |
|
|
Intangible assets, net |
|
|
294.6 |
|
|
|
235.0 |
|
|
Deferred income taxes |
|
|
17.9 |
|
|
|
36.4 |
|
|
Other, net |
|
|
126.5 |
|
|
|
72.3 |
|
|
TOTAL ASSETS |
|
$ |
2,881.2 |
|
|
$ |
2,397.0 |
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
||
|
CURRENT LIABILITIES: |
|
|
|
|
|
|
||
|
Accounts payable |
|
$ |
182.2 |
|
|
$ |
148.0 |
|
|
Accrued expenses and other liabilities |
|
|
234.7 |
|
|
|
190.8 |
|
|
Accrued compensation and benefits |
|
|
95.5 |
|
|
|
79.1 |
|
|
Total Current Liabilities |
|
|
512.4 |
|
|
|
417.9 |
|
|
LONG-TERM DEBT |
|
|
197.7 |
|
|
|
197.0 |
|
|
DEFERRED INCOME TAXES |
|
|
36.5 |
|
|
|
10.9 |
|
|
OTHER NONCURRENT LIABILITIES |
|
|
106.9 |
|
|
|
63.3 |
|
|
STOCKHOLDERS’ EQUITY: |
|
|
|
|
|
|
||
|
Preferred Stock, |
|
|
— |
|
|
|
— |
|
|
Class A common stock, |
|
|
2.7 |
|
|
|
2.7 |
|
|
Class B common stock, |
|
|
0.6 |
|
|
|
0.6 |
|
|
Additional paid-in capital |
|
|
720.6 |
|
|
|
696.2 |
|
|
Retained earnings |
|
|
1,431.3 |
|
|
|
1,184.8 |
|
|
Accumulated other comprehensive loss |
|
|
(127.5 |
) |
|
|
(176.4 |
) |
|
Total Stockholders’ Equity |
|
|
2,027.7 |
|
|
|
1,707.9 |
|
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
$ |
2,881.2 |
|
|
$ |
2,397.0 |
|
|
CONSOLIDATED STATEMENTS OF CASH FLOWS (Amounts in millions) (Unaudited) |
||||||||
|
|
|
|
|
|
|
|
||
|
|
|
Year Ended |
||||||
|
|
|
|
|
|
||||
|
|
|
2025 |
|
|
2024 |
|
||
|
OPERATING ACTIVITIES |
|
|
|
|
|
|
||
|
Net income |
|
$ |
340.8 |
|
|
$ |
291.2 |
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
||
|
Depreciation |
|
|
36.2 |
|
|
|
34.6 |
|
|
Amortization of intangibles |
|
|
20.6 |
|
|
|
19.8 |
|
|
Amortization of cloud computing arrangements |
|
|
1.6 |
|
|
|
— |
|
|
Loss on disposal, (gain) on sale of assets |
|
|
0.3 |
|
|
|
(5.2 |
) |
|
Stock-based compensation |
|
|
21.2 |
|
|
|
19.5 |
|
|
Deferred income tax |
|
|
38.5 |
|
|
|
(14.7 |
) |
|
Changes in operating assets and liabilities, net of effects from business acquisitions: |
|
|
|
|
|
|
||
|
Accounts receivable |
|
|
(9.5 |
) |
|
|
3.3 |
|
|
Inventories |
|
|
(75.4 |
) |
|
|
13.6 |
|
|
Prepaid expenses and other assets |
|
|
(18.1 |
) |
|
|
(9.0 |
) |
|
Accounts payable, accrued expenses and other liabilities |
|
|
45.8 |
|
|
|
8.0 |
|
|
Net cash provided by operating activities |
|
|
402.0 |
|
|
|
361.1 |
|
|
INVESTING ACTIVITIES |
|
|
|
|
|
|
||
|
Additions to property, plant and equipment |
|
|
(45.7 |
) |
|
|
(35.3 |
) |
|
Proceeds from the sale of property, plant and equipment |
|
|
— |
|
|
|
5.9 |
|
|
Business acquisitions, net of cash acquired |
|
|
(257.1 |
) |
|
|
(96.3 |
) |
|
Other investing activity |
|
|
— |
|
|
|
1.0 |
|
|
Net cash used in investing activities |
|
|
(302.8 |
) |
|
|
(124.7 |
) |
|
FINANCING ACTIVITIES |
|
|
|
|
|
|
||
|
Payments of long-term debt |
|
|
— |
|
|
|
(100.0 |
) |
|
Payments for withholding taxes on vested awards |
|
|
(11.4 |
) |
|
|
(13.0 |
) |
|
Payments for debt issuance costs |
|
|
— |
|
|
|
(2.3 |
) |
|
Payments for finance leases and other |
|
|
(2.6 |
) |
|
|
(2.7 |
) |
|
Payments to repurchase common stock |
|
|
(16.0 |
) |
|
|
(17.0 |
) |
|
Dividends |
|
|
(66.9 |
) |
|
|
(55.5 |
) |
|
Net cash used in financing activities |
|
|
(96.9 |
) |
|
|
(190.5 |
) |
|
Effect of exchange rate changes on cash and cash equivalents |
|
|
16.3 |
|
|
|
(9.1 |
) |
|
INCREASE IN CASH AND CASH EQUIVALENTS |
|
|
18.6 |
|
|
|
36.8 |
|
|
Cash and cash equivalents at beginning of year |
|
|
386.9 |
|
|
|
350.1 |
|
|
CASH AND CASH EQUIVALENTS AT END OF YEAR |
|
$ |
405.5 |
|
|
$ |
386.9 |
|
Segment Earnings and Non-GAAP Financial Measures
In this press release, segment earnings is our GAAP performance measure used by our chief operating decision-maker (“CODM”) to assess and evaluate segment results. Segment earnings exclude the impact of non-recurring and unusual items, such as restructuring costs, acquisition-related costs, gain or loss on sale of assets and pension settlements. The CODM uses segment earnings for insight into underlying trends comparing past financial performance with current performance by reporting segment on a consistent basis. Segment margin is defined as segment earnings divided by segment revenue.
We refer to non-GAAP financial measures (including adjusted operating income, adjusted operating margin, adjusted net income, adjusted diluted earnings per share, organic sales, organic sales growth, free cash flow, cash conversion rate of free cash flow to net income and net debt to capitalization ratio) and provide a reconciliation of those non-GAAP financial measures to the corresponding financial measures contained in our consolidated financial statements prepared in accordance with GAAP. We believe these financial measures enhance the overall understanding of our historical financial performance and give insight into our future prospects. Adjusted operating income, adjusted operating margin, adjusted net income and adjusted diluted earnings per share eliminate certain expenses incurred and benefits recognized in the periods presented that relate primarily to our global restructuring programs, acquisition-related costs, gain or loss on sale of assets, pension settlements, other investment gains and the related income tax impacts on these items and tax adjustment items (with respect to adjusted net income and adjusted diluted earnings per share only). Management then utilizes these adjusted financial measures to assess the run rate of the Company’s operations against those of comparable periods. Organic sales and organic sales growth are non-GAAP measures of net sales and net sales growth excluding the impacts of foreign exchange, acquisitions and divestitures from period-over-period comparisons. Management believes reporting organic sales and organic sales growth provides useful information to investors, potential investors and others, and allows for a more complete understanding of underlying sales trends by providing sales and sales growth on a consistent basis. Free cash flow, cash conversion rate of free cash flow to net income, and the net debt to capitalization ratio, which are adjusted to exclude certain cash inflows and outlays, and include only certain balance sheet accounts from the comparable GAAP measures, are an indication of our performance in cash flow generation and also provide an indication of the Company's relative balance sheet leverage to other industrial manufacturing companies. These non-GAAP financial measures are among the primary indicators management uses as a basis for evaluating our cash flow generation and our capitalization structure. In addition, free cash flow is used as a criterion to measure and pay certain compensation-based incentives. For these reasons, management believes these non-GAAP financial measures can be useful to investors, potential investors and others. The Company’s non-GAAP financial measures may not be comparable to similarly titled measures reported by other companies. The presentation of this additional information is not meant to be considered in isolation or as a substitute for financial measures prepared in accordance with GAAP.
|
TABLE 1 RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES EXCLUDING THE EFFECT OF ADJUSTMENTS FOR SPECIAL ITEMS (Amounts in millions, except per share information) (Unaudited) |
||||||||||||||||
|
CONSOLIDATED RESULTS |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
Fourth Quarter Ended |
|
Year Ended |
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
2025 |
|
2024 |
|
|
2025 |
|
|
2024 |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Net sales |
|
$ |
625.1 |
|
$ |
540.4 |
|
|
$ |
2,438.5 |
|
|
$ |
2,252.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Operating income |
|
$ |
113.7 |
|
$ |
89.0 |
|
|
$ |
448.1 |
|
|
$ |
390.4 |
|
|
|
Operating margin % |
|
|
18.2 |
% |
|
16.5 |
|
% |
|
18.4 |
|
% |
|
17.3 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Adjustments for special items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Restructuring |
|
$ |
1.1 |
|
$ |
0.8 |
|
|
$ |
23.7 |
|
|
$ |
7.2 |
|
|
|
Acquisition-related costs |
|
|
3.9 |
|
|
1.1 |
|
|
|
5.4 |
|
|
|
14.2 |
|
|
|
Gain on sale of assets |
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
(4.4 |
) |
|
|
Pension settlement |
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
(7.8 |
) |
|
|
Total adjustments for special items |
|
$ |
5.0 |
|
$ |
1.9 |
|
|
$ |
29.1 |
|
|
$ |
9.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Adjusted operating income |
|
$ |
118.7 |
|
$ |
90.9 |
|
|
$ |
477.2 |
|
|
$ |
399.6 |
|
|
|
Adjusted operating margin % |
|
|
19.0 |
% |
|
16.8 |
|
% |
|
19.6 |
|
% |
|
17.7 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Net income |
|
$ |
83.7 |
|
$ |
67.5 |
|
|
$ |
340.8 |
|
|
$ |
291.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Adjustments for special items - tax effected: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Restructuring |
|
$ |
0.8 |
|
$ |
0.6 |
|
|
$ |
17.8 |
|
|
$ |
5.4 |
|
|
|
Acquisition-related costs |
|
|
3.4 |
|
|
0.8 |
|
|
|
4.5 |
|
|
|
10.7 |
|
|
|
Gain on sale of assets |
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
(3.5 |
) |
|
|
Pension settlement |
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
(5.8 |
) |
|
|
Other investment gain |
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
(1.0 |
) |
|
|
Tax adjustment items |
|
|
— |
|
|
(0.4 |
) |
|
|
(8.3 |
) |
|
|
— |
|
|
|
Total adjustments for special items - tax effected |
|
$ |
4.2 |
|
$ |
1.0 |
|
|
$ |
14.0 |
|
|
$ |
5.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Adjusted net income |
|
$ |
87.9 |
|
$ |
68.5 |
|
|
$ |
354.8 |
|
|
$ |
297.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Diluted earnings per share |
|
$ |
2.50 |
|
$ |
2.02 |
|
|
$ |
10.17 |
|
|
$ |
8.69 |
|
|
|
Restructuring |
|
|
0.02 |
|
|
0.02 |
|
|
|
0.53 |
|
|
|
0.16 |
|
|
|
Acquisition-related costs |
|
|
0.10 |
|
|
0.02 |
|
|
|
0.13 |
|
|
|
0.32 |
|
|
|
Gain on sale of assets |
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
(0.11 |
) |
|
|
Pension settlement |
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
(0.17 |
) |
|
|
Other investment gain |
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
(0.03 |
) |
|
|
Tax adjustment items |
|
|
— |
|
|
(0.01 |
) |
|
|
(0.25 |
) |
|
|
— |
|
|
|
Adjusted diluted earnings per share |
|
$ |
2.62 |
|
$ |
2.05 |
|
|
$ |
10.58 |
|
|
$ |
8.86 |
|
|
|
TABLE 2 SEGMENT INFORMATION - RECONCILIATION OF SEGMENT EARNINGS TO CONSOLIDATED OPERATING INCOME - GAAP (Amounts in millions) (Unaudited) |
|||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Fourth Quarter Ended |
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
|
|
|
|
|
|
APMEA |
|
|
Total |
|
|
|
|
|
APMEA |
|
|
Total |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Total segment net sales |
|
$ |
468.6 |
|
|
128.1 |
|
|
55.4 |
|
|
$ |
652.1 |
|
|
$ |
400.2 |
|
|
113.6 |
|
|
54.8 |
|
|
$ |
568.6 |
|
|
|
Elimination of intersegment sales |
|
|
(2.0 |
) |
|
(8.4 |
) |
|
(16.6 |
) |
|
|
(27.0 |
) |
|
|
(2.2 |
) |
|
(5.0 |
) |
|
(21.0 |
) |
|
|
(28.2 |
) |
|
|
Net sales from external customers |
|
$ |
466.6 |
|
|
119.7 |
|
|
38.8 |
|
|
$ |
625.1 |
|
|
$ |
398.0 |
|
|
108.6 |
|
|
33.8 |
|
|
$ |
540.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Segment earnings |
|
$ |
108.7 |
|
|
18.0 |
|
|
6.7 |
|
|
$ |
133.4 |
|
|
$ |
86.9 |
|
|
11.0 |
|
|
5.9 |
|
|
$ |
103.8 |
|
|
|
Segment margin % |
|
23.3 |
|
% |
15.1 |
|
% |
17.3 |
|
% |
|
21.3 |
|
% |
|
21.8 |
|
% |
10.2 |
|
% |
17.5 |
|
% |
|
19.2 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Corporate operating loss - excluding special items |
|
|
|
|
|
|
|
|
$ |
(14.7 |
) |
|
|
|
|
|
|
|
|
$ |
(12.9 |
) |
|
||||||
|
Corporate special items |
|
|
|
|
|
|
|
|
|
(1.6 |
) |
|
|
|
|
|
|
|
|
|
(1.1 |
) |
|
||||||
|
Corporate operating loss |
|
|
|
|
|
|
|
|
$ |
(16.3 |
) |
|
|
|
|
|
|
|
|
$ |
(14.0 |
) |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Adjustments for segment special items: |
|
$ |
(1.8 |
) |
|
(1.2 |
) |
|
(0.4 |
) |
|
$ |
(3.4 |
) |
|
$ |
1.2 |
|
|
(1.9 |
) |
|
(0.1 |
) |
|
$ |
(0.8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating income |
|
|
|
|
|
|
|
|
$ |
113.7 |
|
|
|
|
|
|
|
|
|
$ |
89.0 |
|
|
||||||
|
Operating margin % |
|
|
|
|
|
|
|
|
|
18.2 |
|
% |
|
|
|
|
|
|
|
|
16.5 |
|
% |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Year Ended |
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
|
|
|
|
|
|
APMEA |
|
|
Total |
|
|
|
|
|
APMEA |
|
|
Total |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Total segment net sales |
|
$ |
1,855.8 |
|
|
484.3 |
|
|
235.3 |
|
|
$ |
2,575.4 |
|
|
$ |
1,673.8 |
|
|
476.3 |
|
|
218.7 |
|
|
$ |
2,368.8 |
|
|
|
Elimination of intersegment sales |
|
|
(8.4 |
) |
|
(33.6 |
) |
|
(94.9 |
) |
|
|
(136.9 |
) |
|
|
(8.9 |
) |
|
(23.0 |
) |
|
(84.7 |
) |
|
|
(116.6 |
) |
|
|
Net sales from external customers |
|
$ |
1,847.4 |
|
|
450.7 |
|
|
140.4 |
|
|
$ |
2,438.5 |
|
|
$ |
1,664.9 |
|
|
453.3 |
|
|
134.0 |
|
|
$ |
2,252.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Segment earnings |
|
$ |
452.2 |
|
|
59.8 |
|
|
25.7 |
|
|
$ |
537.7 |
|
|
$ |
376.0 |
|
|
53.2 |
|
|
24.5 |
|
|
$ |
453.7 |
|
|
|
Segment margin % |
|
|
24.5 |
|
% |
13.3 |
|
% |
18.3 |
|
% |
|
22.1 |
|
% |
|
22.6 |
|
% |
11.7 |
|
% |
18.3 |
|
% |
|
20.1 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Corporate operating loss - excluding special items |
|
|
|
|
|
|
|
|
$ |
(60.5 |
) |
|
|
|
|
|
|
|
|
$ |
(54.1 |
) |
|
||||||
|
Corporate special items |
|
|
|
|
|
|
|
|
|
(1.6 |
) |
|
|
|
|
|
|
|
|
|
(1.7 |
) |
|
||||||
|
Corporate operating loss |
|
|
|
|
|
|
|
|
$ |
(62.1 |
) |
|
|
|
|
|
|
|
|
$ |
(55.8 |
) |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Adjustments for segment special items: |
|
$ |
(3.3 |
) |
|
(23.7 |
) |
|
(0.5 |
) |
|
$ |
(27.5 |
) |
|
$ |
(3.5 |
) |
|
(3.4 |
) |
|
(0.6 |
) |
|
$ |
(7.5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating income |
|
|
|
|
|
|
|
|
$ |
448.1 |
|
|
|
|
|
|
|
|
|
$ |
390.4 |
|
|
||||||
|
Operating margin % |
|
|
|
|
|
|
|
|
|
18.4 |
|
% |
|
|
|
|
|
|
|
|
17.3 |
|
% |
||||||
|
TABLE 3 SEGMENT INFORMATION - RECONCILIATION OF NET SALES TO NON-GAAP ORGANIC SALES (Amounts in millions) (Unaudited) |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
Fourth Quarter Ended |
|
||||||||||||||
|
|
|
|
|
|
|
APMEA |
|
Total |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Net sales |
|
$ |
466.6 |
|
|
$ |
119.7 |
|
|
$ |
38.8 |
|
|
$ |
625.1 |
|
|
|
Net sales |
|
|
398.0 |
|
|
|
108.6 |
|
|
|
33.8 |
|
|
|
540.4 |
|
|
|
Dollar change |
|
$ |
68.6 |
|
|
$ |
11.1 |
|
|
$ |
5.0 |
|
|
$ |
84.7 |
|
|
|
Net sales % increase |
|
|
17.2 |
|
% |
|
10.2 |
|
% |
|
14.8 |
|
% |
|
15.7 |
|
% |
|
Foreign exchange impact |
|
|
— |
|
% |
|
(8.8 |
) |
% |
|
(0.3 |
) |
% |
|
(1.9 |
) |
% |
|
Acquisition impact |
|
|
(6.8 |
) |
% |
|
— |
|
% |
|
(6.0 |
) |
% |
|
(5.4 |
) |
% |
|
Organic sales % increase |
|
|
10.4 |
|
% |
|
1.4 |
|
% |
|
8.5 |
|
% |
|
8.4 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
Year Ended |
|
||||||||||||||
|
|
|
|
|
|
|
APMEA |
|
Total |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Net sales |
|
$ |
1,847.4 |
|
|
$ |
450.7 |
|
|
$ |
140.4 |
|
|
$ |
2,438.5 |
|
|
|
Net sales |
|
|
1,664.9 |
|
|
|
453.3 |
|
|
|
134.0 |
|
|
|
2,252.2 |
|
|
|
Dollar change |
|
$ |
182.5 |
|
|
$ |
(2.6 |
) |
|
$ |
6.4 |
|
|
$ |
186.3 |
|
|
|
Net sales % increase (decrease) |
|
|
11.0 |
|
% |
|
(0.6 |
) |
% |
|
4.8 |
|
% |
|
8.3 |
|
% |
|
Foreign exchange impact |
|
|
— |
|
% |
|
(4.0 |
) |
% |
|
1.5 |
|
% |
|
(0.7 |
) |
% |
|
Acquisition impact |
|
|
(3.0 |
) |
% |
|
— |
|
% |
|
(1.5 |
) |
% |
|
(2.3 |
) |
% |
|
Organic sales % increase (decrease) |
|
|
8.0 |
|
% |
|
(4.6 |
) |
% |
|
4.8 |
|
% |
|
5.3 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
Fourth Quarter Ended |
|
||||||||||||||
|
|
|
|
|
|
|
APMEA |
|
Total |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Net sales |
|
$ |
398.0 |
|
|
$ |
108.6 |
|
|
$ |
33.8 |
|
|
$ |
540.4 |
|
|
|
Net sales |
|
|
387.0 |
|
|
|
128.0 |
|
|
|
32.5 |
|
|
|
547.5 |
|
|
|
Dollar change |
|
$ |
11.0 |
|
|
$ |
(19.4 |
) |
|
$ |
1.3 |
|
|
$ |
(7.1 |
) |
|
|
Net sales % increase (decrease) |
|
|
2.8 |
|
% |
|
(15.2 |
) |
% |
|
4.0 |
|
% |
|
(1.3 |
) |
% |
|
Foreign exchange impact |
|
|
0.2 |
|
% |
|
(0.1 |
) |
% |
|
(0.6 |
) |
% |
|
— |
|
% |
|
Acquisition impact |
|
|
(5.9 |
) |
% |
|
— |
|
% |
|
— |
|
% |
|
(4.1 |
) |
% |
|
Organic sales % (decrease) increase |
|
|
(2.9 |
) |
% |
|
(15.3 |
) |
% |
|
3.4 |
|
% |
|
(5.4 |
) |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
Year Ended |
|
||||||||||||||
|
|
|
|
|
|
|
APMEA |
|
Total |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Net sales |
|
$ |
1,664.9 |
|
|
$ |
453.3 |
|
|
$ |
134.0 |
|
|
$ |
2,252.2 |
|
|
|
Net sales |
|
|
1,428.1 |
|
|
|
512.1 |
|
|
|
116.1 |
|
|
|
2,056.3 |
|
|
|
Dollar change |
|
$ |
236.8 |
|
|
$ |
(58.8 |
) |
|
$ |
17.9 |
|
|
$ |
195.9 |
|
|
|
Net sales % increase (decrease) |
|
|
16.6 |
|
% |
|
(11.5 |
) |
% |
|
15.4 |
|
% |
|
9.5 |
|
% |
|
Foreign exchange impact |
|
|
0.1 |
|
% |
|
(0.3 |
) |
% |
|
0.8 |
|
% |
|
— |
|
% |
|
Acquisition impact |
|
|
(14.5 |
) |
% |
|
— |
|
% |
|
(7.0 |
) |
% |
|
(10.4 |
) |
% |
|
Organic sales % increase (decrease) |
|
|
2.2 |
|
% |
|
(11.8 |
) |
% |
|
9.2 |
|
% |
|
(0.9 |
) |
% |
|
TABLE 4 RECONCILIATION OF NET CASH PROVIDED BY OPERATING ACTIVITIES TO FREE CASH FLOW (Amounts in millions) (Unaudited) |
|||||||||
|
|
|
|
|
|
|
|
|
||
|
|
|
Year Ended |
|
||||||
|
|
|
|
|
|
|
||||
|
|
|
2025 |
|
|
2024 |
|
|
||
|
|
|
|
|
|
|
|
|
||
|
Net cash provided by operating activities |
|
$ |
402.0 |
|
|
$ |
361.1 |
|
|
|
Less: additions to property, plant, and equipment |
|
|
(45.7 |
) |
|
|
(35.3 |
) |
|
|
Plus: proceeds from the sale of property, plant, and equipment |
|
|
— |
|
|
|
5.9 |
|
|
|
Free cash flow |
|
$ |
356.3 |
|
|
$ |
331.7 |
|
|
|
|
|
|
|
|
|
|
|
||
|
Net income |
|
$ |
340.8 |
|
|
$ |
291.2 |
|
|
|
|
|
|
|
|
|
|
|
||
|
Cash conversion rate of free cash flow to net income |
|
|
104.5 |
|
% |
|
113.9 |
|
% |
|
TABLE 5 RECONCILIATION OF LONG-TERM DEBT (INCLUDING CURRENT PORTION) TO NET DEBT AND NET DEBT TO CAPITALIZATION RATIO (Amounts in millions) (Unaudited) |
|||||||||
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
||||
|
|
|
2025 |
|
|
2024 |
|
|
||
|
|
|
|
|
|
|
|
|
||
|
Current portion of long-term debt |
|
$ |
— |
|
|
$ |
— |
|
|
|
Plus: long-term debt, net of current portion |
|
|
197.7 |
|
|
|
197.0 |
|
|
|
Less: cash and cash equivalents |
|
|
(405.5 |
) |
|
|
(386.9 |
) |
|
|
Net debt |
|
$ |
(207.8 |
) |
|
$ |
(189.9 |
) |
|
|
|
|
|
|
|
|
|
|
||
|
Net debt |
|
$ |
(207.8 |
) |
|
$ |
(189.9 |
) |
|
|
Total stockholders’ equity |
|
|
2,027.7 |
|
|
|
1,707.9 |
|
|
|
Capitalization |
|
$ |
1,819.9 |
|
|
$ |
1,518.0 |
|
|
|
|
|
|
|
|
|
|
|
||
|
Net debt to capitalization ratio |
|
|
(11.4 |
) |
% |
|
(12.5 |
) |
% |
|
TABLE 6 2026 FULL YEAR OUTLOOK – RECONCILIATION OF NET SALES GROWTH TO ORGANIC SALES GROWTH AND OPERATING MARGIN TO ADJUSTED OPERATING MARGIN (Unaudited) |
||
|
|
|
|
|
|
|
Total Watts |
|
|
|
Full Year |
|
|
|
2026 Outlook |
|
|
|
Approximately |
|
|
|
|
|
Net sales growth |
|
8% to 12% |
|
Forecasted impact of acquisition / FX |
|
(6)% |
|
Organic sales growth |
|
2% to 6% |
|
|
|
|
|
Operating Margin |
|
|
|
Operating margin |
|
18.8% to 19.4% |
|
Forecasted restructuring / other costs |
|
0.3% |
|
Adjusted operating margin |
|
19.1% to 19.7% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20260211277819/en/
Chief Financial Officer
email: investorrelations@wattswater.com
Source: