Balchem Corporation Reports Third Quarter 2025 Financial Results
Balchem (NASDAQ: BCPC) reported third quarter fiscal 2025 results for the period ended September 30, 2025: net sales $267.6M (up 11.5% vs. prior year), net earnings $40.3M (up 19.1%), adjusted EBITDA $71.4M (up 11.0%), and free cash flow $50.7M. Cash from operations was $65.6M. Net debt was reduced to $88.9M with a leverage ratio of 0.3x. The Human Nutrition and Health segment reported record sales of $174.1M (up 14.3%).
Recent milestones include approvals to build a new microencapsulation facility in Orange County, NY, and five new sponsored research studies published in the quarter, including a choline biomarker study.
Balchem (NASDAQ: BCPC) ha riportato i risultati del terzo trimestre fiscale 2025 per il periodo terminato il 30 settembre 2025: venti nette 267,6 milioni di dollari (in rialzo dell'11,5% rispetto all'anno precedente), utile netto 40,3 milioni (in aumento del 19,1%), EBITDA rettificato 71,4 milioni (in aumento dell'11,0%), e flusso di cassa libero 50,7 milioni. Il flusso di cassa operativo è stato di 65,6 milioni. Il debito netto è stato ridotto a 88,9 milioni con un rapporto di leva finanziaria di 0,3x. Il segmento Nutrizione Umana e Salute ha registrato vendite record di 174,1 milioni (in aumento del 14,3%).
I traguardi recenti includono l'approvazione per la costruzione di una nuova struttura di microencapsulazione nella contea di Orange, NY, e cinque nuovi studi sponsorizzati pubblicati nel trimestre, tra cui uno studio sui biomarcatori di colina.
Balchem (NASDAQ: BCPC) reportó los resultados del tercer trimestre fiscal 2025 para el periodo terminado el 30 de septiembre de 2025: ventas netas de 267,6 millones de dólares (un 11,5% más que el año anterior), beneficio neto de 40,3 millones (un 19,1% más), EBITDA ajustado de 71,4 millones (un 11,0% más), y flujo de caja libre de 50,7 millones. El flujo de efectivo de operaciones fue de 65,6 millones. La deuda neta se redujo a 88,9 millones con una relación de apalancamiento de 0,3x. El segmento de Nutrición Humana y Salud reportó ventas récord de 174,1 millones (un 14,3% más).
Los hitos recientes incluyen aprobaciones para construir una nueva instalación de microencapsulación en Orange County, NY, y cinco nuevos estudios de investigación patrocinados publicados en el trimestre, incluyendo un estudio de biomarcadores de colina.
Balchem(NASDAQ: BCPC)은 2025년 9월 30일로 종료되는 기간의 2025 회계연도 3분기 실적을 발표했습니다: 순매출 267.6백만 달러 (전년 대비 11.5% 증가), 순이익 40.3백만 달러 (전년 대비 19.1% 증가), 조정된 EBITDA 71.4백만 달러 (전년 대비 11.0% 증가), 및 자유현금흐름 50.7백만 달러. 영업현금흐름은 65.6백만 달러였습니다. 순부채는 88.9백만 달러로 감소했고 레버리지 비율은 0.3x였습니다. 인간 영양 및 건강 부문은 174.1백만 달러의 사상 최대 매출을 기록했습니다 (전년 대비 14.3%).
최근 이정표로는 뉴욕주 오렌지 카운티에 새로운 미세캡슐화 시설 건설 승인을 받았으며, 분기 내에 발표된 다섯 건의 신규 연구가 포함되어 있으며, 그 중 하나는 콜린 바이오마커 연구입니다.
Balchem (NASDAQ: BCPC) a publié les résultats du troisième trimestre fiscal 2025 pour la période se terminant le 30 septembre 2025 : ventes nettes 267,6 M$ (en hausse de 11,5 % par rapport à l'exercice précédent), bénéfice net 40,3 M$ (en hausse de 19,1 %), EBITDA ajusté 71,4 M$ (en hausse de 11,0 %), et flux de trésorerie disponible 50,7 M$. Le flux de trésorerie opérationnel s'élevait à 65,6 M$. La dette nette a été réduite à 88,9 M$ avec un ratio de levier de 0,3x. Le segment Nutrition humaine et Santé a enregistré des ventes record de 174,1 M$ (en hausse de 14,3 %).
Les jalons récents incluent des autorisations pour construire une nouvelle installation d'encapsulation dans le comté d'Orange, NY, et cinq nouvelles études de recherche sponsorisées publiées au cours du trimestre, y compris une étude sur un biomarqueur de la choline.
Balchem (NYSE: BCPC) berichtete über die Ergebnisse des dritten Quartals des Geschäftsjahres 2025 für den Zeitraum bis zum 30. September 2025: Nettoverkäufe 267,6 Mio. USD (gegenüber dem Vorjahr +11,5%), Nettoergebnis 40,3 Mio. USD (plus 19,1%), bereinigtes EBITDA 71,4 Mio. USD (plus 11,0%), und freier Cashflow 50,7 Mio. USD. Der operative Cashflow betrug 65,6 Mio. USD. Die Nettoverschuldung wurde auf 88,9 Mio. USD reduziert mit einer Verschuldungsquote von 0,3x. Der Bereich Human Nutrition and Health meldete Rekordumsätze von 174,1 Mio. USD (plus 14,3%).
Zu den jüngsten Meilensteinen gehören Genehmigungen zum Bau einer neuen Mikrokapselungsanlage im Orange County, NY, und fünf neue von Sponsoren finanzierte Studien, die im Quartal veröffentlicht wurden, darunter eine Studie zu einem Cholin-Biomarker.
بالتشيم (بورصة ناسداك: BCPC) أصدرت نتائج الربع الثالث من السنة المالية 2025 للفترة المنتهية في 30 سبتمبر 2025: المبيعات الصافية 267.6 مليون دولار (ارتفاع 11.5% عن السنة السابقة)، الأرباح الصافية 40.3 مليون دولار (ارتفاع 19.1%)، EBITDA المعدل 71.4 مليون دولار (ارتفاع 11.0%)، والتدفق النقدي الحر 50.7 مليون دولار. كان التدفق النقدي من العمليات 65.6 مليون دولار. خفض الدين الصافي إلى 88.9 مليون دولار مع نسبة رافعة مالية قدرها 0.3x. قسم التغذية البشرية والصحة سجل مبيعات قياسية بلغت 174.1 مليون دولار (ارتفاع 14.3%).
من بين المعالم الأخيرة موافقات لبناء مرفق جديد للميكروإكسا Capsule في مقاطعة أورانج، نيويورك، وخمسة دراسات بحثية جديدة منشورة خلال الربع، بما فيها دراسة لمؤشر بيرم للجولين ( biomarker الكولين ).
Balchem(NASDAQ: BCPC)公布了2025财年第三季度的业绩,期间至2025年9月30日结束:净销售额2.676亿美元(较上年同期增长11.5%),净利润4030万美元(增长19.1%),调整后EBITDA 7140万美元(增长11.0%),以及自由现金流5070万美元。经营现金流为6560万美元。净负债降至8890万美元,杠杆比为0.3x。人类营养与健康板块创下纪录的销售额为174.1百万美元(增长14.3%)。
近期里程碑包括获批在纽约州奥兰治县建设新微囊化设施,以及本季度公布的五项新赞助研究,其中包括一项胆碱生物标志物研究。
- Net sales $267.6M, +11.5% year-over-year
- Net earnings $40.3M, +19.1% year-over-year
- Adjusted EBITDA $71.4M, +11.0% year-over-year
- Free cash flow $50.7M in Q3 2025
- Human Nutrition and Health sales $174.1M, +14.3% year-over-year
- Approvals to build microencapsulation facility that will more than double capacity
- Operating expenses increased by $3.5M in Q3 2025 versus prior year quarter
- Higher manufacturing input costs noted across segments in Q3 2025
- Revolving loan balance $154.0M as of September 30, 2025
- Share repurchases of $15.4M and capital expenditures of $14.9M reduced cash resources in Q3 2025
Insights
Balchem delivered record Q3 sales, earnings, and cash flow while cutting net debt; expansion project approved in Orange County, NY.
Balchem reported record net sales of
The company also received approvals to proceed with a new microencapsulation manufacturing facility in Orange County, NY, which it states will more than double capacity for that technology. Key metrics that support the positive read include record adjusted EPS of
MONTVALE, N.J., Oct. 21, 2025 (GLOBE NEWSWIRE) -- Balchem Corporation (NASDAQ: BCPC) reported today financial results for its 2025 fiscal third quarter ended September 30, 2025. For the quarter, the Company reported net sales of
Ted Harris, Chairman, President and CEO of Balchem said, “In the third quarter, our company continued to deliver strong growth, fueled by the ongoing market penetration of our unique portfolio of specialty nutrients and delivery systems, and the favorable ‘better for you’ trends within the food and nutrition markets that are well aligned with our food ingredient formulation systems and capabilities.”
Third Quarter 2025 Financial Highlights:
- Record net sales of
$267.6 million , an increase of$27.6 million , or11.5% , compared to the prior year quarter. - GAAP net earnings were
$40.3 million , an increase of19.1% , from the prior year quarter. - Record adjusted EBITDA was
$71.4 million , an increase of11.0% , from the prior year quarter. - GAAP earnings per share of
$1.24 compared to$1.03 in the prior year quarter and record adjusted earnings per share(a) of$1.35 compared to$1.13 in the prior year quarter. - Cash flows from operations were
$65.6 million , with free cash flow(a) of$50.7 million . - Sales and earnings from operations growth in all three of our reporting segments.
Recent Highlights:
- Balchem has received the necessary approvals to move forward with the project to build its new state-of-the-art food ingredient and nutraceutical microencapsulation manufacturing facility in Orange County, NY, which will more than double capacity for its fast-growing microencapsulation technologies.
- We have seen good results year to date from our sponsored research efforts with five new studies being published in the third quarter, one of which being the long awaited choline "biomarker" study, a double-blind randomized control feeding study at the University of North Carolina that successfully identified that choline and betaine concentrations in plasma, when measured together, do indeed predict dietary choline intake in healthy humans.
- Strong cash flows in the third quarter enabled us to make net repayments on our revolving debt of
$36.0 million , bringing our net debt (b) to$88.9 million , with an overall leverage ratio (c) on a net debt basis of 0.3 times.
Mr. Harris said, “The third quarter was another excellent quarter for Balchem. We delivered record financial results, with strong growth in all three of our reporting segments, while continuing to make good progress on our strategic growth initiatives.”
Results for Period EndedSeptember 30, 2025 (unaudited) (Dollars in thousands, except per share data) | ||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||
2025 | 2024 | 2025 | 2024 | |||||||||
Net sales | $ | 267,558 | $ | 239,940 | $ | 773,544 | $ | 713,680 | ||||
Gross margin | 95,453 | 85,361 | 276,734 | 249,869 | ||||||||
Operating expenses | 40,874 | 37,369 | 119,698 | 114,404 | ||||||||
Earnings from operations | 54,579 | 47,992 | 157,036 | 135,465 | ||||||||
Interest and other expenses | 2,535 | 4,099 | 8,041 | 13,496 | ||||||||
Earnings before income tax expense | 52,044 | 43,893 | 148,995 | 121,969 | ||||||||
Income tax expense | 11,755 | 10,056 | 33,375 | 27,077 | ||||||||
Net earnings | $ | 40,289 | $ | 33,837 | $ | 115,620 | $ | 94,892 | ||||
Diluted net earnings per common share | $ | 1.24 | $ | 1.03 | $ | 3.54 | $ | 2.90 | ||||
Adjusted EBITDA(a) | $ | 71,447 | $ | 64,379 | $ | 206,961 | $ | 187,515 | ||||
Adjusted net earnings(a) | $ | 43,982 | $ | 36,928 | $ | 125,560 | $ | 106,089 | ||||
Adjusted net earnings per common share(a) | $ | 1.35 | $ | 1.13 | $ | 3.84 | $ | 3.25 | ||||
Shares used in the calculations of diluted and adjusted net earnings per common share | 32,595 | 32,783 | 32,702 | 32,686 |
(a) | See “Non-GAAP Financial Information” for a reconciliation of GAAP and non-GAAP financial measures. |
(b) | Net debt is defined as the outstanding balance on our revolving loan less cash and cash equivalents. |
(c) | Leverage ratio is defined as net debt divided by trailing twelve months adjusted EBITDA. |
Financial Results for the Third Quarter of 2025:
The Human Nutrition and Health segment generated record sales of
The Animal Nutrition and Health segment generated quarterly sales of
The Specialty Products segment generated quarterly sales of
Consolidated quarterly gross margin of
Net interest expense was
Third quarter cash flows provided by operating activities were
Ted Harris said, “Once again, I would like to take this opportunity to thank the entire Balchem team for their contributions to the excellent performance of the company, and for continuing to advance our strategic priorities.”
Quarterly Conference Call
A quarterly conference call will be held on Tuesday, October 21, 2025, at 11:00 AM Eastern Time (ET) to review third quarter 2025 results. Ted Harris, Chairman, President and CEO and Martin Bengtsson, CFO will host the call. Institutional investors and analysts are invited to join the live call by dialing 800-715-9871 (toll free USA/Canada), +1-646-307-1963 (USA/International) or 647-932-3411 (Canada/Toronto), five minutes prior to the scheduled start time of the conference call. All others are invited to listen to the live webcast at https://events.q4inc.com/attendee/857727932. The conference call will be available for replay shortly after the conclusion of the call at https://events.q4inc.com/attendee/857727932 for one year.
Segment Information
Balchem Corporation reports three business segments: Human Nutrition and Health, Animal Nutrition and Health, and Specialty Products. The Human Nutrition and Health segment delivers customized food and beverage ingredient systems, as well as key nutrients into a variety of applications across the food, supplement and pharmaceutical industries. The Animal Nutrition and Health segment manufactures and supplies products to numerous animal health markets. Through Specialty Products, Balchem provides specialty-packaged performance gases for use in healthcare and other industries, and also provides chelated minerals to the micronutrient agricultural market. Sales and production of products outside of our reportable segments and other minor business activities are included in "Other and Unallocated".
Forward-Looking Statements
This release contains forward-looking statements, within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, as amended, which reflect our expectation or belief concerning future events that involve risks and uncertainties. These forward-looking statements generally are identified by the words "believe," "project," "expect," "anticipate," "estimate," "forecast," "outlook," "intend," "strategy," "future," "opportunity," "plan," "may," "should," "will," "would," "will be," "will continue," "will likely result," or the negative thereof or variations thereon or similar expressions generally intended to identify forward-looking statements. Forward-looking statements may relate to such matters as projections of revenue, margins, expenses, tax provisions, earnings, cash flows, benefit obligations, dividends, share repurchases or other financial items; any statements of the plans, strategies and objectives of management for future operations, including those relating to any statements concerning expected development, performance or market share relating to our products and services; any statements regarding future economic conditions or our performance; any statements regarding pending investigations, claims or disputes; any statements of expectation or belief; and any statements of assumptions underlying any of the foregoing. These statements are based on the Company's currently available information and our current assumptions, expectations and projections about future events. They are subject to future events, risks and uncertainties - many of which are beyond the Company’s control - as well as potentially inaccurate assumptions, that could cause actual results to differ materially from those in the forward-looking statements. Important factors and other risks that may affect the Company's business or that could cause actual results to differ materially are included in filings the Company makes with the U.S. Securities and Exchange Commission from time to time, including its Annual Report on Form 10-K, its Quarterly Reports on Form 10-Q, its Current Reports on Form 8-K, and in its other SEC filings. Reference should be made to such factors and all forward-looking statements are qualified in their entirety by the above cautionary statements. 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.
Contact: Jacqueline Yarmolowicz, Balchem Corporation (Telephone: 845-326-5600)
Selected Financial Data (unaudited)
($ in 000’s)
Business Segment Net Sales: | Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2025 | 2024 | 2025 | 2024 | |||||||||||||
Human Nutrition and Health | $ | 174,088 | $ | 152,283 | $ | 493,318 | $ | 452,955 | ||||||||
Animal Nutrition and Health | 56,376 | 52,906 | 169,681 | 156,384 | ||||||||||||
Specialty Products | 35,683 | 33,191 | 106,143 | 99,898 | ||||||||||||
Other(d) | 1,411 | 1,560 | 4,402 | 4,443 | ||||||||||||
Total | $ | 267,558 | $ | 239,940 | $ | 773,544 | $ | 713,680 | ||||||||
(d) Other consists of a few minor businesses which individually do not meet the quantitative thresholds for separate presentation. |
Business Segment Earnings Before Income Taxes: | Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2025 | 2024 | 2025 | 2024 | |||||||||||||
Human Nutrition and Health | $ | 40,831 | $ | 35,578 | $ | 117,147 | $ | 102,202 | ||||||||
Animal Nutrition and Health | 3,713 | 3,529 | 12,463 | 8,282 | ||||||||||||
Specialty Products | 11,534 | 10,516 | 32,388 | 29,943 | ||||||||||||
Other and Unallocated(e) | (1,499 | ) | (1,631 | ) | (4,962 | ) | (4,962 | ) | ||||||||
Interest and other expenses | (2,535 | ) | (4,099 | ) | (8,041 | ) | (13,496 | ) | ||||||||
Total | $ | 52,044 | $ | 43,893 | $ | 148,995 | $ | 121,969 | ||||||||
(e) Other and Unallocated consists of a few minor businesses which individually do not meet the quantitative thresholds for separate presentation and corporate expenses that have not been allocated to a segment. Unallocated corporate expenses consist of transaction and integration costs of |
Selected Balance Sheet Items | ||||||||
(Dollars in thousands) | September 30, 2025 | December 31, 2024 | ||||||
(unaudited) | ||||||||
Cash and cash equivalents | $ | 65,093 | $ | 49,515 | ||||
Accounts receivable, net | 131,542 | 119,662 | ||||||
Inventories | 132,435 | 130,802 | ||||||
Other current assets | 14,645 | 13,791 | ||||||
Total current assets | 343,715 | 313,770 | ||||||
Property, plant and equipment, net | 297,842 | 282,154 | ||||||
Goodwill | 816,494 | 780,030 | ||||||
Intangible assets with finite lives, net | 167,459 | 165,050 | ||||||
Right of use assets | 17,489 | 17,050 | ||||||
Other assets | 18,032 | 17,317 | ||||||
Total non-current assets | 1,317,316 | 1,261,601 | ||||||
Total assets | $ | 1,661,031 | $ | 1,575,371 | ||||
Current liabilities | $ | 126,369 | $ | 157,685 | ||||
Revolving loan | 154,000 | 190,000 | ||||||
Deferred income taxes | 47,602 | 43,722 | ||||||
Other long-term obligations | 35,196 | 34,051 | ||||||
Total liabilities | 363,167 | 425,458 | ||||||
Stockholders' equity | 1,297,864 | 1,149,913 | ||||||
Total liabilities and stockholders' equity | $ | 1,661,031 | $ | 1,575,371 |
Balchem Corporation Condensed Consolidated Statements of Cash Flows (Dollars in thousands) | ||||||||
(unaudited) | ||||||||
Nine Months Ended September 30, | ||||||||
2025 | 2024 | |||||||
Cash flows from operating activities: | ||||||||
Net earnings | $ | 115,620 | $ | 94,892 | ||||
Adjustments to reconcile net earnings to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 33,969 | 37,077 | ||||||
Stock compensation expense | 14,298 | 12,787 | ||||||
Other adjustments | (1,692 | ) | (1,022 | ) | ||||
Changes in assets and liabilities | (12,914 | ) | (14,052 | ) | ||||
Net cash provided by operating activities | 149,281 | 129,682 | ||||||
Cash flows from investing activities: | ||||||||
Capital expenditures and intangible assets acquired | (27,275 | ) | (22,936 | ) | ||||
Cash paid for acquisitions, net of cash acquired | (323 | ) | — | |||||
Proceeds from the sale of assets | 267 | 272 | ||||||
Investment in affiliates | (144 | ) | (113 | ) | ||||
Net cash used in investing activities | (27,475 | ) | (22,777 | ) | ||||
Cash flows from financing activities: | ||||||||
Proceeds from revolving loan | 70,000 | 26,000 | ||||||
Principal payments on revolving loan | (106,000 | ) | (108,569 | ) | ||||
Principal payments on finance leases | (145 | ) | (169 | ) | ||||
Proceeds from stock options exercised | 6,867 | 15,084 | ||||||
Dividends paid | (28,276 | ) | (25,572 | ) | ||||
Repurchases of common stock | (54,008 | ) | (5,376 | ) | ||||
Net cash used in financing activities | (111,562 | ) | (98,602 | ) | ||||
Effect of exchange rate changes on cash | 5,334 | 944 | ||||||
Increase in cash and cash equivalents | 15,578 | 9,247 | ||||||
Cash and cash equivalents, beginning of period | 49,515 | 64,447 | ||||||
Cash and cash equivalents, end of period | $ | 65,093 | $ | 73,694 |
Non-GAAP Financial Information
In addition to disclosing financial results in accordance with United States (U.S.) generally accepted accounting principles (GAAP), this earnings release contains non-GAAP financial measures that we believe are helpful in understanding and comparing our past financial performance and our future results. The non-GAAP financial measures in this press release include adjusted gross margin, adjusted earnings from operations, adjusted net earnings and the related adjusted per diluted share amounts, EBITDA, adjusted EBITDA, adjusted income tax expense, free cash flow, and net debt. The non-GAAP financial measures disclosed by the company exclude certain business combination accounting adjustments and certain other items related to acquisitions, certain equity compensation, nonqualified deferred compensation plan expense (income), and certain one-time or unusual transactions. Detailed non-GAAP adjustments are described in the reconciliation tables below and also explained in the related footnotes. These non-GAAP financial measures should not be considered a substitute for, or superior to, financial measures calculated in accordance with GAAP, and the financial results calculated in accordance with GAAP and reconciliations from these results should be carefully evaluated. Investors should not consider non-GAAP measures as alternatives to the related GAAP measures.
Set forth below are reconciliations of the non-GAAP financial measures to the most directly comparable GAAP financial measures.
Table 1
(unaudited)
Reconciliation of Non-GAAP Measures to GAAP (Dollars in thousands, except per share data) | ||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2025 | 2024 | 2025 | 2024 | |||||||||||||
Reconciliation of adjusted gross margin | ||||||||||||||||
GAAP gross margin | $ | 95,453 | $ | 85,361 | $ | 276,734 | $ | 249,869 | ||||||||
Amortization of intangible assets and finance leases(1) | 739 | 693 | 2,156 | 2,104 | ||||||||||||
Adjusted gross margin | $ | 96,192 | $ | 86,054 | $ | 278,890 | $ | 251,973 | ||||||||
Reconciliation of adjusted earnings from operations | ||||||||||||||||
GAAP earnings from operations | $ | 54,579 | $ | 47,992 | $ | 157,036 | $ | 135,465 | ||||||||
Amortization of intangible assets and finance leases(1) | 4,394 | 3,854 | 12,819 | 15,559 | ||||||||||||
Transaction and integration costs(2) | 333 | 223 | 1,227 | 704 | ||||||||||||
Restructuring costs(3) | — | 521 | (192 | ) | 521 | |||||||||||
Impairment charge(4) | — | 255 | — | 255 | ||||||||||||
Nonqualified deferred compensation plan expense(5) | 404 | 406 | 839 | 922 | ||||||||||||
Adjusted earnings from operations | $ | 59,710 | $ | 53,251 | $ | 171,729 | $ | 153,426 | ||||||||
Reconciliation of adjusted net earnings | ||||||||||||||||
GAAP net earnings | $ | 40,289 | $ | 33,837 | $ | 115,620 | $ | 94,892 | ||||||||
Amortization of intangible assets and finance leases(1) | 4,467 | 3,926 | 13,035 | 15,775 | ||||||||||||
Transaction and integration costs(2) | 333 | 223 | 1,227 | 704 | ||||||||||||
Restructuring costs(3) | — | 521 | (192 | ) | 521 | |||||||||||
Impairment charge(4) | — | 255 | — | 255 | ||||||||||||
Income tax adjustment(6) | (1,107 | ) | (1,834 | ) | (4,130 | ) | (6,058 | ) | ||||||||
Adjusted net earnings | $ | 43,982 | $ | 36,928 | $ | 125,560 | $ | 106,089 | ||||||||
Adjusted net earnings per common share - diluted | $ | 1.35 | $ | 1.13 | $ | 3.84 | $ | 3.25 |
Table 2
(unaudited)
Reconciliation of GAAP Net Earnings to EBITDA and to Adjusted EBITDA (Dollars in thousands) | ||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2025 | 2024 | 2025 | 2024 | |||||||||||||
Net earnings - as reported | $ | 40,289 | $ | 33,837 | $ | 115,620 | $ | 94,892 | ||||||||
Add back: | ||||||||||||||||
Provision for income taxes | 11,755 | 10,056 | 33,375 | 27,077 | ||||||||||||
Interest and other expenses | 2,535 | 4,099 | 8,041 | 13,496 | ||||||||||||
Depreciation and amortization | 11,481 | 10,831 | 33,753 | 36,861 | ||||||||||||
EBITDA | 66,060 | 58,823 | 190,789 | 172,326 | ||||||||||||
Add back: | ||||||||||||||||
Non-cash compensation expense related to equity awards | 4,650 | 4,151 | 14,298 | 12,787 | ||||||||||||
Transaction and integration costs(2) | 333 | 223 | 1,227 | 704 | ||||||||||||
Restructuring costs(3) | — | 521 | (192 | ) | 521 | |||||||||||
Impairment charge(4) | — | 255 | — | 255 | ||||||||||||
Nonqualified deferred compensation plan expense(5) | 404 | 406 | 839 | 922 | ||||||||||||
Adjusted EBITDA | $ | 71,447 | $ | 64,379 | $ | 206,961 | $ | 187,515 |
Table 3
(unaudited)
Reconciliation of GAAP Effective Income Tax Rate to Non-GAAP Effective Income Tax Rate (Dollars in thousands) | ||||||||||||
Three Months Ended September 30, | ||||||||||||
2025 | Effective Tax Rate | 2024 | Effective Tax Rate | |||||||||
GAAP Income Tax Expense | $ | 11,755 | 22.6 | % | $ | 10,056 | 22.9 | % | ||||
Impact of ASU 2016-09(7) | 21 | 625 | ||||||||||
Adjusted Income Tax Expense | $ | 11,776 | 22.6 | % | $ | 10,681 | 24.3 | % |
Nine Months Ended September 30, | ||||||||||||
2025 | Effective Tax Rate | 2024 | Effective Tax Rate | |||||||||
GAAP Income Tax Expense | $ | 33,375 | 22.4 | % | $ | 27,077 | 22.2 | % | ||||
Impact of ASU 2016-09(7) | 894 | 1,952 | ||||||||||
Adjusted Income Tax Expense | $ | 34,269 | 23.0 | % | $ | 29,029 | 23.8 | % |
Table 4
(unaudited)
Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow (Dollars in thousands) | ||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2025 | 2024 | 2025 | 2024 | |||||||||||||
Net cash provided by operating activities | $ | 65,572 | $ | 51,302 | $ | 149,281 | $ | 129,682 | ||||||||
Capital expenditures and proceeds from the sale of assets | (14,891 | ) | (9,065 | ) | (26,866 | ) | (22,240 | ) | ||||||||
Free cash flow | $ | 50,681 | $ | 42,237 | $ | 122,415 | $ | 107,442 |
(1) Amortization of intangible assets and finance leases: Amortization of intangible assets and finance leases consists of amortization of customer relationships, trademarks and trade names, developed technology, regulatory registration costs, patents and trade secrets, capitalized loan issuance costs, other intangibles acquired primarily in connection with business combinations, and finance leases. We record expense relating to the amortization of these intangibles and finance leases in our GAAP financial statements. Amortization expenses for our intangible assets and finance leases are inconsistent in amount and are significantly impacted by the timing and valuation of acquisitions. Consequently, our non-GAAP adjustments exclude these expenses to facilitate an evaluation of our current operating performance and comparisons to our past operating performance. |
(2) Transaction and integration costs: Transaction and integration costs related to acquisitions and divestitures are expensed in our GAAP financial statements. Management excludes these items for the purposes of calculating adjusted EBITDA and other non-GAAP financial measures. We believe that excluding these items from our non-GAAP financial measures is useful to investors because these are items associated with transactions that are inconsistent in amount and frequency causing comparison of current and historical financial results to be difficult. |
(3) Restructuring costs: Restructuring costs related to a reorganization of the business are recorded in our GAAP financial statements. Management excludes these items for the purposes of calculating adjusted EBITDA and other non-GAAP financial measures. We believe that excluding these items from our non-GAAP financial measures is useful to investors because these are items associated with transactions that are inconsistent in amount and frequency causing comparison of current and historical financial results to be difficult. |
(4) Impairment charge: An asset impairment charge in 2024 was related to the write off of an equity method investment. The impairment charge is included in our GAAP financial statements. Management excludes this item for the purposes of calculating Adjusted EBITDA and other non-GAAP financial measures. We believe that excluding this item from our non-GAAP financial measures is useful to investors because it is inconsistent in amount of frequency causing comparison of current and historical financial results to be difficult. |
(5) Nonqualified deferred compensation plan (income) expense: Gains and losses on rabbi trust assets related to our nonqualified deferred compensation plan are recorded in other (income) expense while the offsetting increases or decreases to the deferred compensation liability are recorded within earnings from operations. The increases and decreases in the deferred compensation liability are driven by market volatility and are not a true reflection of company performance. We believe excluding these amounts from our non-GAAP financial measures is useful to investors because these items are inconsistent in amount based on market conditions causing comparison of current and historical financial results to be difficult. |
(6) Income tax adjustment: For purposes of calculating adjusted net earnings and adjusted diluted earnings per share, we adjust the provision for (benefit from) income taxes to tax effect the taxable and deductible non-GAAP adjustments described above as they have a significant impact on our income tax (benefit) provision. Additionally, the income tax adjustment is adjusted for the impact of adopting ASU 2016-09, “Improvements to Employee Share-Based Payment Accounting” and uses our non-GAAP effective rate applied to both our GAAP earnings before income tax expense and non-GAAP adjustments described above. See Table 3 for the calculation of our non-GAAP effective tax rate. |
(7) Impact of ASU 2016-09: The primary impact of ASU No. 2016-09, "Improvements to Employee Share-Based Payment Accounting" ("ASU 2016-09"), was the recognition during the three and nine months ended September 30, 2025 and 2024, of excess tax benefits as a reduction to the provision for income taxes and the classification of these excess tax benefits in operating activities in the consolidated statement of cash flows instead of financing activities. Management excludes this item for the purpose of calculating adjusted Income Tax Expense. We believe that excluding the item in our non-GAAP financial measures is useful to investors because it is inconsistent in amount and frequency causing comparison of current and historical financial results to be difficult. |
