Fiscal 2027 First Quarter Highlights (comparisons to fiscal 2026 first quarter)
- Total revenue increased 33% to a record of $351 million, driven by acquisitions as well as organic growth
- Contractor Solutions Segment delivered organic revenue growth of 6%
- Earnings per diluted share ("EPS") of
$3.04 increased 25% compared to$2.43 , driven primarily by increased revenue - Adjusted EPS, which excludes the amortization of acquisition-related intangible assets and nonrecurring expenses, was a record
$3.84 and increased 35% compared to$2.85 - Net income attributable to CSW of $50 million increased 22% compared to $41 million
- Adjusted EBITDA increased 48% to a record $102 million, capitalizing on increased revenue
- Cash flows from operations were a record
$76 million , increasing 25% - Net debt of $815 million at the end of the quarter, resulting in a net leverage ratio (net Debt to EBITDA), in accordance with our credit facility, of 2.37x, within our stated target range of 1-3x, and decreasing from our fiscal year-end
Comments from the Chairman, President, and Chief Executive Officer
Armes continued, "We remain confident in our ability to deliver continued growth in organic revenue, EBITDA, and operating cash flows through the remainder of fiscal 2027. This confidence is supported by our disciplined focus on serving our customers well, executing effectively, controlling costs, and opportunistically investing in attractive growth opportunities."
Fiscal 2027 First Quarter Consolidated Results
Fiscal first quarter revenue was
Gross margin improved 110 bps to 44.9%, or 130 bps to 45.1% as adjusted, compared to 43.8% in the prior year period. The adjusted gross margin increase was primarily a result of pricing actions, partially offset by increased material and freight costs. Gross profit in the fiscal first quarter was
Operating expenses were
Operating income in the current period was
Interest expense, net of interest income, was
In the current period, reported net income attributable to CSW improved 21.6% to
Fiscal 2027 first quarter adjusted EBITDA increased 47.8% to a record
The Company’s effective tax rate for the fiscal first quarter was 25.6%, as compared to 24.3% in the prior year period.
The quarterly cash flows from operations were
Following quarter-end, the Company announced a regular quarterly cash dividend in the amount of
Fiscal 2027 First Quarter Segment Results
Contractor Solutions segment revenue was
Specialized Reliability Solutions segment revenue was
Engineered
Excluding the Greco businesses, Engineered
All percentages are calculated based upon the attached financial statements. Share counts used in determining the diluted EPS are based on a weighted average of outstanding shares throughout the reporting period.
Conference Call Information
The Company will host a conference call today at
A telephonic replay will be available shortly after the conclusion of the call and until
Safe Harbor Statement
This press release includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, which are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, as amended. Words or phrases such as "may," "should," "expects," "could," "intends," "plans," "anticipates," "estimates," "believes," "forecasts," "predicts" or other similar expressions are intended to identify forward-looking statements, which include, without limitation, earnings forecasts, effective tax rate, statements relating to our business strategy and statements of expectations, beliefs, future plans and strategies and anticipated developments concerning our industry, business, operations, and financial performance and condition.
The forward-looking statements included in this press release are based on our current expectations, projections, estimates, and assumptions. These statements are only predictions, not guarantees. Such forward-looking statements are subject to numerous risks and uncertainties that are difficult to predict. These risks and uncertainties may cause actual results to differ materially from what is forecast in such forward-looking statements, and include, without limitation, the risk factors described from time to time in our filings with the Securities and Exchange Commission, including our Annual Report on Form 10-K.
All forward-looking statements included in this press release are based on information currently available to us, and we assume no obligation to update any forward-looking statement except as may be required by law.
Non-GAAP Financial Measures
This press release includes an analysis of adjusted diluted earnings per share attributable to CSW, adjusted net income attributable to CSW, adjusted effective tax rate, adjusted gross profit, adjusted operating expenses, adjusted operating income, free cash flows, adjusted EBS excluding Greco, adjusted CSW excluding Greco and Net Debt to Adjusted EBITDA Ratio per Revolving Credit Facility ("RCF"), which are non-GAAP financial measures of performance. Attributable to CSW is defined to exclude the income attributable to the non-controlling interest in the Whitmore JV.
CSW utilizes adjusted EBITDA (earnings before interest, tax, depreciation and amortization) as an additional consolidated, non-GAAP financial measure, which consists of consolidated net income including income attributable to the non-controlling interest in the Whitmore JV, adjusted to remove the impact of income taxes, interest expense, depreciation, amortization and impairment, and significant nonrecurring items.
For a reconciliation of these measures to the most directly comparable GAAP measures and for a discussion of why we consider these non-GAAP measures useful, see the “Reconciliation of Non-GAAP Measures” section of this release.
About
Investor Relations
Vice President, Investor Relations and Treasurer
214-489-7113
alexa.huerta@csw.com
CONSOLIDATED STATEMENTS OF INCOME (unaudited) | ||||||||
| Three Months Ended | ||||||||
| (Amounts in thousands, except per share amounts) | 2026 | 2025 | ||||||
| Revenues, net | $ | 350,650 | $ | 263,646 | ||||
| Cost of revenues | (193,289 | ) | (148,204 | ) | ||||
| Gross profit | 157,361 | 115,442 | ||||||
| Selling, general and administrative expenses | (77,507 | ) | (60,566 | ) | ||||
| Operating income | 79,854 | 54,876 | ||||||
| Interest expense, net | (12,731 | ) | (1,022 | ) | ||||
| Other income (loss), net | (220 | ) | 528 | |||||
| Income before income taxes | 66,903 | 54,382 | ||||||
| Provision for income taxes | (17,123 | ) | (13,211 | ) | ||||
| Net income | 49,780 | 41,171 | ||||||
| Less: Income attributable to redeemable noncontrolling interest | (21 | ) | (246 | ) | ||||
| Net income attributable to CSW | $ | 49,759 | $ | 40,925 | ||||
| Net income per share attributable to CSW | ||||||||
| Basic | $ | 3.05 | $ | 2.43 | ||||
| Diluted | $ | 3.04 | $ | 2.43 | ||||
| Weighted average number of shares outstanding: | ||||||||
| Basic | 16,330 | 16,808 | ||||||
| Diluted | 16,365 | 16,863 | ||||||
CONSOLIDATED BALANCE SHEETS | ||||||||
| (Amounts in thousands, except for per share amounts) | ||||||||
| ASSETS | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ | 47,495 | $ | 33,799 | ||||
| Accounts receivable, net of allowance for expected credit losses of | 233,311 | 210,264 | ||||||
| Inventories, net | 305,202 | 309,707 | ||||||
| Prepaid expenses and other current assets | 20,005 | 26,555 | ||||||
| Assets held for sale | 9,948 | 8,742 | ||||||
| Total current assets | 615,961 | 589,067 | ||||||
| Property, plant and equipment, net of accumulated depreciation of | 107,332 | 107,536 | ||||||
| 640,273 | 632,631 | |||||||
| Intangible assets, net | 884,841 | 900,051 | ||||||
| Other assets | 85,212 | 87,399 | ||||||
| Total assets | $ | 2,333,619 | $ | 2,316,684 | ||||
| LIABILITIES AND EQUITY | ||||||||
| Current liabilities: | ||||||||
| Accounts payable | $ | 82,834 | $ | 76,930 | ||||
| Accrued and other current liabilities | 112,003 | 116,055 | ||||||
| Current portion of long-term debt | 29,458 | 29,458 | ||||||
| Liabilities held for sale | 3,831 | 4,478 | ||||||
| Total current liabilities | 228,126 | 226,921 | ||||||
| Long-term debt | 825,993 | 839,836 | ||||||
| Retirement benefits payable | 1,029 | 1,040 | ||||||
| Other long-term liabilities | 185,849 | 179,489 | ||||||
| Total liabilities | 1,240,997 | 1,247,286 | ||||||
| Commitments and contingencies | ||||||||
| Redeemable noncontrolling interest | 19,010 | 18,989 | ||||||
| Equity: | ||||||||
| Common shares | 179 | 178 | ||||||
| Additional paid-in capital | 528,168 | 520,076 | ||||||
| (288,927 | ) | (257,704 | ) | |||||
| Retained earnings | 843,785 | 798,956 | ||||||
| Accumulated other comprehensive loss | (9,593 | ) | (11,097 | ) | ||||
| Total equity | 1,073,612 | 1,050,409 | ||||||
| Total liabilities, redeemable noncontrolling interest and equity | $ | 2,333,619 | $ | 2,316,684 | ||||
CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited) | ||||||||
| Three Months Ended | ||||||||
| (Amounts in thousands) | 2026 | 2025 | ||||||
| Cash flows from operating activities: | ||||||||
| Net income | $ | 49,780 | $ | 41,171 | ||||
| Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
| Depreciation | 4,626 | 3,929 | ||||||
| Amortization of acquisition-related intangible assets & inventory step-up | 15,633 | 9,411 | ||||||
| Amortization of deferred financing fees | 307 | 322 | ||||||
| Provision for inventory reserves | 1,751 | 242 | ||||||
| Provision for credit losses | 188 | 72 | ||||||
| Share-based compensation | 4,091 | 4,037 | ||||||
| Net loss on disposals of property, plant and equipment | 357 | — | ||||||
| Net pension benefit | 20 | 17 | ||||||
| Net deferred taxes | 852 | 790 | ||||||
| Changes in operating assets and liabilities: | ||||||||
| Accounts receivable | (24,625 | ) | (7,788 | ) | ||||
| Inventories | 2,170 | 7,641 | ||||||
| Prepaid expenses and other current assets | 7,462 | 656 | ||||||
| Other assets | 8 | 43 | ||||||
| Accounts payable and other current liabilities | 12,521 | 6 | ||||||
| Retirement benefits payable and other liabilities | 479 | 92 | ||||||
| Net cash provided by operating activities | 75,620 | 60,641 | ||||||
| Cash flows from investing activities: | ||||||||
| Capital expenditures | (6,004 | ) | (2,904 | ) | ||||
| Proceeds from sale of assets | 12 | — | ||||||
| Cash paid for acquisitions, net of cash received | — | (323,814 | ) | |||||
| Net cash used in investing activities | (5,992 | ) | (326,718 | ) | ||||
| Cash flows from financing activities: | ||||||||
| Borrowings on line of credit | 59,859 | 135,000 | ||||||
| Repayments of line of credit | (66,337 | ) | (40,000 | ) | ||||
| Repayments on Term Loan A | (7,500 | ) | — | |||||
| Payments of deferred loan costs | — | (2,835 | ) | |||||
| Payments of contingent consideration | (113 | ) | (113 | ) | ||||
| Purchase of treasury shares | (36,341 | ) | (9,091 | ) | ||||
| Dividends | (4,909 | ) | (4,537 | ) | ||||
| Net cash (used in) provided by financing activities | (55,341 | ) | 78,424 | |||||
| Effect of exchange rate changes on cash and equivalents | (591 | ) | (202 | ) | ||||
| Net change in cash and cash equivalents | 13,696 | (187,855 | ) | |||||
| Cash and cash equivalents, beginning of period | 33,799 | 225,845 | ||||||
| Cash and cash equivalents, end of period | $ | 47,495 | $ | 37,990 | ||||
Reconciliation of Non-GAAP Measures
We use adjusted earnings per share attributable to CSW, adjusted net income attributable to CSW, adjusted gross profit, adjusted operating expenses, adjusted operating income, adjusted effective tax rate, adjusted EBITDA, free cash flows, adjusted EBS excluding Greco, adjusted CSW excluding Greco and Net Debt to Adjusted EBITDA Ratio per Revolving Credit Facility ("RCF"), together with financial measures prepared in accordance with GAAP, such as revenue, cost of revenue, operating expense, operating income, net income attributable to CSW and operating cash flows, to assess our historical and prospective operating performance and to enhance our understanding of our core operating performance. Free cash flows is a non-GAAP financial measure and is defined as cash flows from operations less capital expenditures. We believe these measures are useful for investors to assess the operating performance of our business without the effect of non-recurring items. In the following tables, there could be immaterial differences in amounts presented due to rounding.
| Reconciliation of Net Income Attributable to CSW to Adjusted Net Income Attributable to CSW | ||||||||
| (unaudited) | ||||||||
| (Amounts in thousands, except per share data) | Three Months Ended | |||||||
| 2026 | 2025 | |||||||
| Net income attributable to CSW | $ | 49,759 | $ | 40,925 | ||||
| Adjusting items: | ||||||||
| Amortization of acquisition-related intangible assets and inventory step-up | 15,633 | 9,412 | ||||||
| Amortization tax effect | (3,871 | ) | (2,325 | ) | ||||
| Acquisition-related integration expenses, net of tax effect | 1,022 | — | ||||||
| Greco exit related expenses, net of tax effect | 226 | — | ||||||
| Adjusted net income attributable to CSW | $ | 62,769 | $ | 48,012 | ||||
| Net Income Attributable to CSW per diluted common share | $ | 3.04 | $ | 2.43 | ||||
| Adjusting Items, per dilutive common share: | ||||||||
| Amortization of acquisition-related intangible assets and inventory step-up | 0.96 | 0.56 | ||||||
| Amortization tax effect | (0.24 | ) | (0.14 | ) | ||||
| Acquisition-related integration expenses, net of tax effect | 0.06 | — | ||||||
| Greco exit related expenses, net of tax effect | 0.01 | — | ||||||
| Adjusted net income attributable to CSW per dilutive common share | $ | 3.84 | $ | 2.85 | ||||
| Reconciliation of Effective Tax Rate to Adjusted Effective Tax Rate | ||||||||
| (unaudited) | ||||||||
| (Amounts in thousands) | Three Months Ended | |||||||
| 2026 | 2025 | |||||||
| GAAP income before tax | $ | 66,903 | $ | 54,382 | ||||
| Adjusting items: | ||||||||
| Acquisition-related integration expenses | 1,389 | — | ||||||
| Greco Exit related expenses | 307 | — | ||||||
| Adjusted income before tax | $ | 68,598 | $ | 54,382 | ||||
| GAAP provision for income tax | $ | 17,122 | $ | 13,212 | ||||
| Adjusting items: | ||||||||
| Tax effect of acquisition-related integration expenses | 367 | — | ||||||
| Tax effect of Greco Exit related expenses | 81 | — | ||||||
| Adjusted provision for income tax | $ | 17,570 | $ | 13,212 | ||||
| GAAP effective tax rate | 25.6 | % | 24.3 | % | ||||
| Adjusted effective tax rate | 25.6 | % | 24.3 | % | ||||
| Reconciliation of Net Income Attributable to CSW to Adjusted EBITDA | ||||||||
| (unaudited) | ||||||||
| (Amounts in thousands) | Three Months Ended | |||||||
| 2026 | 2025 | |||||||
| Net Income attributable to CSW | $ | 49,759 | $ | 40,925 | ||||
| Plus: Income attributable to redeemable noncontrolling interest | 21 | 246 | ||||||
| Net Income | $ | 49,780 | $ | 41,171 | ||||
| Adjusting Items: | ||||||||
| Interest expense, net | 12,731 | 1,022 | ||||||
| Income tax expense | 17,122 | 13,212 | ||||||
| Depreciation & amortization | 20,259 | 13,338 | ||||||
| EBITDA | $ | 99,892 | $ | 68,742 | ||||
| EBITDA Adjustments: | ||||||||
| Acquisition-related integration expenses | 1,389 | — | ||||||
| Greco exit related expenses | 307 | — | ||||||
| Adjusted EBITDA | $ | 101,587 | $ | 68,742 | ||||
| Adjusted EBITDA % Revenue | 29.0 | % | 26.1 | % | ||||
| Reconciliation of Gross Profit to Adjusted Gross Profit | ||||||||
| (unaudited) | ||||||||
| (Amounts in thousands) | Three Months Ended | |||||||
| 2026 | 2025 | |||||||
| Gross Profit | $ | 157,361 | $ | 115,442 | ||||
| Gross Profit % Revenue | 44.9 | % | 43.8 | % | ||||
| Adjusting Items: | ||||||||
| Acquisition-related integration expenses | 352 | — | ||||||
| Greco exit related expenses | 279 | — | ||||||
| Adjusted Gross Profit | $ | 157,992 | $ | 115,442 | ||||
| Adjusted Gross Profit % Revenue | 45.1 | % | 43.8 | % | ||||
| Reconciliation of Operating Expenses to Adjusted Operating Expenses | ||||||||
| (unaudited) | ||||||||
| (Amounts in thousands) | Three Months Ended | |||||||
| 2026 | 2025 | |||||||
| Operating expenses (a) | $ | 77,507 | $ | 60,566 | ||||
| Operating expenses % Revenue | 22.1 | % | 23.0 | % | ||||
| Adjusting Items: | ||||||||
| Acquisition-related integration expenses | (1,037 | ) | — | |||||
| Greco exit related expenses | (28 | ) | — | |||||
| Adjusted Operating expenses | $ | 76,442 | $ | 60,566 | ||||
| Adjusted Operating expenses % Revenue | 21.8 | % | 23.0 | % | ||||
| (a) Operating expenses include selling, general, and administrative expense and impairment expense. | ||||||||
| Reconciliation of Segment Operating Income to Segment Adjusted EBITDA | ||||||||||||||||||||
| (unaudited) | ||||||||||||||||||||
| (Amounts in thousands) | Three Months Ended | |||||||||||||||||||
| Contractor Solutions | Specialized Reliability Solutions | Engineered | Corporate and Other | Consolidated | ||||||||||||||||
| Revenue, net | $ | 276,007 | $ | 48,194 | $ | 28,937 | $ | (2,489 | ) | $ | 350,650 | |||||||||
| Operating Income | $ | 75,016 | $ | 8,054 | $ | 4,573 | $ | (7,789 | ) | $ | 79,854 | |||||||||
| % Revenue | 27.2 | % | 16.7 | % | 15.8 | % | 22.8 | % | ||||||||||||
| Adjusting Items: | ||||||||||||||||||||
| Acquisition-related integration expenses | 911 | 478 | — | — | 1,389 | |||||||||||||||
| Greco exit related expenses | — | — | 307 | — | 307 | |||||||||||||||
| Adjusted Operating Income | $ | 75,927 | $ | 8,533 | $ | 4,880 | $ | (7,789 | ) | $ | 81,550 | |||||||||
| % Revenue | 27.5 | % | 17.7 | % | 16.9 | % | 23.3 | % | ||||||||||||
| Adjusting Items: | ||||||||||||||||||||
| Other income (expense), net | (190 | ) | — | 35 | (67 | ) | (221 | ) | ||||||||||||
| Depreciation & amortization | 18,612 | 1,504 | 117 | 25 | 20,259 | |||||||||||||||
| Adjusted EBITDA | $ | 94,349 | $ | 10,037 | $ | 5,032 | $ | (7,831 | ) | $ | 101,587 | |||||||||
| % Revenue | 34.2 | % | 20.8 | % | 17.4 | % | 29.0 | % | ||||||||||||
| (Amounts in thousands) | Three Months Ended | |||||||||||||||||||
| Contractor Solutions | Specialized Reliability Solutions | Engineered | Corporate and Other | Consolidated | ||||||||||||||||
| Revenue, net | $ | 196,740 | $ | 36,806 | $ | 31,896 | $ | (1,796 | ) | $ | 263,646 | |||||||||
| Operating Income | $ | 52,759 | $ | 5,241 | $ | 3,999 | $ | (7,123 | ) | $ | 54,876 | |||||||||
| % Revenue | 26.8 | % | 14.2 | % | 12.5 | % | 20.8 | % | ||||||||||||
| Adjusting Items: | ||||||||||||||||||||
| Other income (expense), net | 698 | (76 | ) | 8 | (102 | ) | 528 | |||||||||||||
| Depreciation and amortization | 11,540 | 1,337 | 416 | 45 | 13,338 | |||||||||||||||
| Adjusted EBITDA | $ | 64,996 | $ | 6,503 | $ | 4,423 | $ | (7,180 | ) | $ | 68,742 | |||||||||
| % Revenue | 33.0 | % | 17.7 | % | 13.9 | % | 26.1 | % | ||||||||||||
| Reconciliation of Operating Cash Flows to Free Cash Flows | ||||||||
| (unaudited) | ||||||||
| (Amounts in thousands) | Three Months Ended | |||||||
| 2026 | 2025 | |||||||
| Net cash provided by operating activities | $ | 75,620 | $ | 60,641 | ||||
| Less: Capital expenditures | (6,004 | ) | (2,904 | ) | ||||
| Free cash flows | $ | 69,616 | $ | 57,737 | ||||
| Adjusted EBITDA | $ | 101,587 | $ | 68,742 | ||||
| Free cash flows % Adj. EBITDA | 68.5 | % | 84.0 | % | ||||
| Reconciliation of Adjusted CSW to Adjusted CSW excluding Greco | ||||||||||||||||||||||||
| (unaudited) | ||||||||||||||||||||||||
| (Amounts in thousands) | Three Months Ended | |||||||||||||||||||||||
| 2026 | 2025 | |||||||||||||||||||||||
| CSW Consolidated | Greco Consolidated | CSW Consolidated excluding Greco | CSW Consolidated | Greco Consolidated | CSW Consolidated excluding Greco | |||||||||||||||||||
| Revenues, net | $ | 350,650 | $ | 5,508 | $ | 345,142 | $ | 263,646 | $ | 10,004 | $ | 253,642 | ||||||||||||
| Adjusted EBITDA | 101,587 | (1,117 | ) | 102,704 | 68,742 | 597 | 68,146 | |||||||||||||||||
| Adjusted EBITDA Margin | 29.0 | % | (20.3 | )% | 29.8 | % | 26.1 | % | 6.0 | % | 26.9 | % | ||||||||||||
| Amortization Adjusted EPS | $ | 3.84 | $ | (0.05 | ) | $ | 3.89 | $ | 2.85 | $ | 0.02 | $ | 2.83 | |||||||||||
| Reconciliation of Adjusted EBS to Adjusted EBS excluding Greco | ||||||||||||||||||||||||
| (unaudited) | ||||||||||||||||||||||||
| (Amounts in thousands) | Three Months Ended | |||||||||||||||||||||||
| 2026 | 2025 | |||||||||||||||||||||||
| EBS | Greco Consolidated | EBS, excluding Greco | EBS | Greco Consolidated | EBS, excluding Greco | |||||||||||||||||||
| Revenues, net | $ | 28,937 | $ | 5,508 | $ | 23,429 | $ | 31,896 | $ | 10,004 | $ | 21,892 | ||||||||||||
| Adjusted EBITDA | 5,032 | (1,117 | ) | 6,150 | 4,423 | 597 | 3,826 | |||||||||||||||||
| Adjusted EBITDA Margin | 17.4 | % | (20.3 | )% | 26.2 | % | 13.9 | % | 6.0 | % | 17.5 | % | ||||||||||||
| Net Debt to Adjusted EBITDA Ratio per Revolving Credit Facility ("RCF") | ||||
| (Unaudited) | ||||
| (in thousands, except net debt to adjusted EBITDA ratio) | Trailing Twelve Months Period Ended | |||
| GAAP debt | $ | 857,522 | ||
| Minus: GAAP cash | (47,495 | ) | ||
| Add: Restricted cash per RCF | 4,495 | |||
| Add: Capital lease liabilities | 314 | |||
| Net debt per RCF | $ | 814,836 | ||
| GAAP Net Income | 121,456 | |||
| Interest expense, net | 33,954 | |||
| Income tax expense | 36,617 | |||
| Depreciation & amortization | 73,992 | |||
| Greco impairment expense | 15,627 | |||
| Proforma EBITDA for acquisitions | 23,600 | |||
| Stock compensation expenses | 14,984 | |||
| Acquisition transaction and integration expenses | 13,774 | |||
| Prior year ESOP contribution | 5,235 | |||
| Greco Exit related expenses | 2,438 | |||
| Non-cash tax indemnification expense | 1,497 | |||
| Nonrecurring restructuring expenses | 542 | |||
| Other misc. adjustments per RCF | 41 | |||
| Adjusted EBITDA per RCF | $ | 343,757 | ||
| Net debt to adjusted EBITDA ratio per RCF | 2.37 | x | ||
Source: