Badger Meter Reports Third Quarter 2025 Financial Results
Third Quarter 2025 Highlights
-
Total sales of
$235.7 million , 13% higher than the prior year's$208.4 million . Base1 sales of$224.5 million increased 8% year-over-year. -
Operating earnings increased 13% year-over-year to
$46.1 million , with operating profit margins of 19.6% versus 19.5% in the prior year quarter. Base operating earnings of$46.6 million increased 15% year-over-year, with Base operating profit margins of 20.7%. -
Diluted earnings per share (EPS) increased 10% to
$1.19 compared to$1.08 in the prior year quarter. -
Robust cash provided by operations of
$51.3 million . -
Increased annual dividend rate by 18% to
$1.60 per share, representing the 33rd consecutive year of dividend growth.
“We demonstrated solid operating leverage in the third quarter on strength in both sales and profitability as we continued to successfully integrate the SmartCover acquisition and build on record growth in our core business in recent periods," said
| _______________________________ | ||
|
1 All adjusted metrics ("Base") referenced in this news release are non-GAAP measures that exclude the contribution of SmartCover, acquired in |
Third Quarter Operating Results
Utility water sales increased 14% year-over-year, or 8% excluding SmartCover. Ongoing customer adoption of digital smart water solutions, including increased sales of ultrasonic meters, BEACON® SaaS, and water quality solutions, were the primary drivers of growth compared to the prior year quarter.
Sales of flow instrumentation products increased 4% year-over-year as strength in water-related markets offset lower demand in de-emphasized non-water related applications.
Operating earnings increased 13% year-over-year to
Total Selling, Engineering and Administration (SEA) expenses increased by
The tax rate for the third quarter of 2025 was 26.1%, as compared to the prior year’s 25.3%. The modestly higher tax rate combined with lower interest income due to acquisition capital deployed resulted in EPS of
Outlook
Bockhorst continued, "The visibility we currently have into our opportunity pipeline, from planning, to bidding, to awards, to deployment and order activity, validates our conviction in an average top-line growth rate of high-single digits over our forward five-year strategic planning horizon. As is typical in our business, there can be variability in customer activity. As a timely example, and consistent with prior years, the fourth quarter generally has fewer operating days due to holiday-shortened activity levels at our customers.
"We expect that strategic pricing actions, coupled with the structural mix benefit of customer technology adoption, will continue to offset the impacts of already-implemented tariffs. As such, we are raising our normalized gross margin range from our historical 38-40% to a new range of 39-42%. We continue to monitor global tariff and supply chain dynamics to remain nimble in this unpredictable trade environment."
Bockhorst concluded, “With another quarter of strong free cash flow generation, we remain well-positioned to invest in innovation and fund strategic, disciplined and value-added acquisitions. As an example, we remain on-track to deliver the anticipated sales and cost synergies associated with the SmartCover acquisition. We are encouraged by the reception received from current and prospective customers who believe in the value of this latest addition to our BlueEdge portfolio."
Conference Call and Webcast Information
Safe Harbor Statement
Certain statements contained in this news release, as well as other information provided from time to time by
Non-GAAP Measures
In addition to the financial measures prepared in accordance with generally accepted accounting principles (GAAP), this news release also contains non-GAAP ("Base") measures. Reconciliations of these measures to the most comparable GAAP measures can be found in the supplemental reconciliation schedule attached.
Each of the non-GAAP ("Base") measures referenced in this news release and associated reconciliation tables should be considered in addition to, and not as a replacement for or superior to, the comparable GAAP measure. Management believes that these Base measures provide useful information to investors and other stakeholders by facilitating year-over-year comparisons of
About
With more than a century of water technology innovation,
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS |
||||||||||||||||
|
(in thousands, except share and earnings per share data) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||||||
|
|
|
(Unaudited) |
|
(Unaudited) |
|
(Unaudited) |
|
(Unaudited) |
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net sales |
|
$ |
235,651 |
|
|
$ |
208,438 |
|
|
$ |
695,957 |
|
|
$ |
621,376 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Cost of sales |
|
|
139,815 |
|
|
|
124,560 |
|
|
|
406,874 |
|
|
|
374,952 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Gross margin |
|
|
95,836 |
|
|
|
83,878 |
|
|
|
289,083 |
|
|
|
246,424 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Selling, engineering and administration |
|
|
49,752 |
|
|
|
43,255 |
|
|
|
148,711 |
|
|
|
127,711 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating earnings |
|
|
46,084 |
|
|
|
40,623 |
|
|
|
140,372 |
|
|
|
118,713 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Interest income, net |
|
|
(1,330 |
) |
|
|
(2,301 |
) |
|
|
(3,559 |
) |
|
|
(5,689 |
) |
|
Other pension and postretirement (income) costs |
|
|
(28 |
) |
|
|
13 |
|
|
|
(84 |
) |
|
|
37 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings before income taxes |
|
|
47,442 |
|
|
|
42,911 |
|
|
|
144,015 |
|
|
|
124,365 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Provision for income taxes |
|
|
12,365 |
|
|
|
10,873 |
|
|
|
35,956 |
|
|
|
30,140 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net earnings |
|
$ |
35,077 |
|
|
$ |
32,038 |
|
|
$ |
108,059 |
|
|
$ |
94,225 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per share: |
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Basic |
|
$ |
1.19 |
|
|
$ |
1.09 |
|
|
$ |
3.67 |
|
|
$ |
3.21 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted |
|
$ |
1.19 |
|
|
$ |
1.08 |
|
|
$ |
3.65 |
|
|
$ |
3.19 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Shares used in computation of earnings per share: |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Basic |
|
|
29,424,004 |
|
|
|
29,369,923 |
|
|
|
29,405,429 |
|
|
|
29,351,688 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted |
|
|
29,583,384 |
|
|
|
29,547,928 |
|
|
|
29,577,619 |
|
|
|
29,524,993 |
|
|
|
|
||||||
|
|
|
|
|
|
|
||
|
CONSOLIDATED CONDENSED BALANCE SHEETS |
|
||||||
|
(in thousands) |
|
||||||
|
|
|
|
|
|
|
||
|
Assets |
|
|
|
||||
|
|
2025 |
|
2024 |
||||
|
|
(Unaudited) |
|
|
|
|||
|
|
|
|
|
|
|
||
|
Cash and cash equivalents |
$ |
201,693 |
|
|
$ |
295,305 |
|
|
Receivables |
|
115,056 |
|
|
|
84,325 |
|
|
Inventories |
|
152,627 |
|
|
|
143,408 |
|
|
Other current assets |
|
25,210 |
|
|
|
17,078 |
|
|
Total current assets |
|
494,586 |
|
|
|
540,116 |
|
|
|
|
|
|
|
|
||
|
Net property, plant and equipment |
|
78,362 |
|
|
|
74,260 |
|
|
Intangible assets, at cost less accumulated amortization |
|
122,060 |
|
|
|
45,066 |
|
|
Other long-term assets |
|
46,608 |
|
|
|
45,201 |
|
|
|
|
236,654 |
|
|
|
111,770 |
|
|
Total assets |
$ |
978,270 |
|
|
$ |
816,413 |
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
||
|
Liabilities and Shareholders' Equity |
|
|
|
|
|
||
|
|
|
|
|
|
|
||
|
Payables |
$ |
69,786 |
|
|
$ |
55,659 |
|
|
Accrued compensation and employee benefits |
|
33,524 |
|
|
|
34,912 |
|
|
Other current liabilities |
|
50,112 |
|
|
|
27,634 |
|
|
Total current liabilities |
|
153,422 |
|
|
|
118,205 |
|
|
|
|
|
|
|
|
||
|
Deferred income taxes |
|
24,065 |
|
|
|
3,652 |
|
|
Long-term deferred revenue, employee benefits and other |
|
98,273 |
|
|
|
88,324 |
|
|
Shareholders' equity |
|
702,510 |
|
|
|
606,232 |
|
|
Total liabilities and shareholders' equity |
$ |
978,270 |
|
|
$ |
816,413 |
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS |
|||||||||||||||
|
(in thousands) |
|||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||||||
|
|
(Unaudited) |
|
(Unaudited) |
|
(Unaudited) |
|
(Unaudited) |
||||||||
|
Operating activities: |
|
|
|
|
|
|
|
||||||||
|
Net earnings |
$ |
35,077 |
|
|
$ |
32,038 |
|
|
$ |
108,059 |
|
|
$ |
94,225 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Adjustments to reconcile net earnings to net cash provided by operations: |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Depreciation |
|
2,607 |
|
|
|
2,589 |
|
|
|
8,326 |
|
|
|
8,330 |
|
|
Amortization |
|
6,100 |
|
|
|
5,427 |
|
|
|
17,458 |
|
|
|
15,787 |
|
|
Noncurrent employee benefits |
|
40 |
|
|
|
9 |
|
|
|
45 |
|
|
|
(12 |
) |
|
Stock-based compensation expense |
|
2,041 |
|
|
|
1,314 |
|
|
|
6,445 |
|
|
|
4,595 |
|
|
Changes in: |
|
|
|
|
|
|
|
||||||||
|
Receivables |
|
2,503 |
|
|
|
13,403 |
|
|
|
(22,803 |
) |
|
|
(9,814 |
) |
|
Inventories |
|
(5,759 |
) |
|
|
3,889 |
|
|
|
(1,740 |
) |
|
|
(3,367 |
) |
|
Payables |
|
(4,285 |
) |
|
|
(18,581 |
) |
|
|
11,937 |
|
|
|
(5,242 |
) |
|
Prepaid expenses and other assets |
|
(188 |
) |
|
|
717 |
|
|
|
(3,276 |
) |
|
|
(7,772 |
) |
|
Other liabilities |
|
13,148 |
|
|
|
4,283 |
|
|
|
4,446 |
|
|
|
6,237 |
|
|
Total adjustments |
|
16,207 |
|
|
|
13,050 |
|
|
|
20,838 |
|
|
|
8,742 |
|
|
Net cash provided by operations |
|
51,284 |
|
|
|
45,088 |
|
|
|
128,897 |
|
|
|
102,967 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Investing activities: |
|
|
|
|
|
|
|
||||||||
|
Property, plant and equipment expenditures |
|
(3,089 |
) |
|
|
(3,132 |
) |
|
|
(9,993 |
) |
|
|
(8,149 |
) |
|
Acquisitions, net of cash acquired |
|
- |
|
|
|
- |
|
|
|
(184,024 |
) |
|
|
(3,000 |
) |
|
Net cash used for investing activities |
|
(3,089 |
) |
|
|
(3,132 |
) |
|
|
(194,017 |
) |
|
|
(11,149 |
) |
|
|
|
|
|
|
|
|
|
||||||||
|
Financing activities: |
|
|
|
|
|
|
|
||||||||
|
Dividends paid |
|
(11,770 |
) |
|
|
(9,986 |
) |
|
|
(31,791 |
) |
|
|
(25,862 |
) |
|
Proceeds from exercise of stock options |
|
- |
|
|
|
- |
|
|
|
554 |
|
|
|
751 |
|
|
Net cash used for financing activities |
|
(11,770 |
) |
|
|
(9,986 |
) |
|
|
(31,237 |
) |
|
|
(25,111 |
) |
|
Effect of foreign exchange rates on cash |
|
60 |
|
|
|
773 |
|
|
|
2,745 |
|
|
|
466 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Increase (decrease) in cash and cash equivalents |
|
36,485 |
|
|
|
32,743 |
|
|
|
(93,612 |
) |
|
|
67,173 |
|
|
Cash and cash equivalents - beginning of period |
|
165,208 |
|
|
|
226,212 |
|
|
|
295,305 |
|
|
|
191,782 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Cash and cash equivalents - end of period |
$ |
201,693 |
|
|
$ |
258,955 |
|
|
$ |
201,693 |
|
|
$ |
258,955 |
|
|
APPENDIX |
|||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
RECONCILIATION OF NON-GAAP PERFORMANCE MEASURES TO GAAP PERFORMANCE MEASURES |
|
||||||||||||||||||||||||||
|
(in thousands, except share and earnings per share data) |
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
Three Months Ended |
|
Nine Months Ended |
|||||||||||||||||||||||
|
|
|
2025 |
|
SmartCover |
|
Base |
|
2025 |
|
SmartCover |
|
|
|
Base |
|||||||||||||
|
|
|
(Unaudited) |
|
(Unaudited) |
|
(Unaudited) |
|
(Unaudited) |
|
(Unaudited) |
|
|
|
(Unaudited) |
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Net sales |
|
$ |
235,651 |
|
|
$ |
11,110 |
|
|
$ |
224,541 |
|
|
$ |
695,957 |
|
|
$ |
27,844 |
|
|
$ |
668,113 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Selling, engineering and administration |
|
|
49,752 |
|
|
|
5,266 |
|
|
|
44,486 |
|
|
|
148,711 |
|
|
|
14,292 |
|
|
|
134,419 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Operating earnings (loss) |
|
|
46,084 |
|
|
|
(499 |
) |
|
|
46,583 |
|
|
|
140,372 |
|
|
|
(2,037 |
) |
|
|
142,409 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
* SmartCover results are included from the date of acquisition of |
|
||||||||||||||||||||||||||
|
** SmartCover amortization was |
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20251021084365/en/
(414) 371-8144
bnoverini@badgermeter.com
Source: