Gates Industrial Reports Third-Quarter 2025 Results
Gates Industrial (NYSE: GTES) reported third-quarter 2025 results for the period ended September 27, 2025. Net sales were $855.7 million, up 3.0% year-over-year with core sales +1.7%. Net income attributable to shareholders was $81.6 million, or $0.31 per diluted share; adjusted net income per diluted share was $0.39. Adjusted EBITDA was $195.8 million, margin 22.9% (+90 bps). The company paid down $100 million of gross debt, raised 2025 adjusted EPS guidance toward the high end of the prior range, and announced a $300 million share repurchase authorization valid through December 2026.
Updated 2025 targets include core sales growth +0.5% to +1.5%, Adjusted EBITDA $770M–$790M, Adjusted EPS $1.48–$1.52, CapEx ≈$120M, and Free Cash Flow conversion 80%–90%.
Gates Industrial (NYSE: GTES) ha riportato i risultati del terzo trimestre 2025 per il periodo terminato il 27 settembre 2025. Net sales sono stati 855,7 milioni di dollari, in aumento del 3,0% anno su anno con core sales +1,7%. Net income attributable to shareholders è stato di 81,6 milioni di dollari, oppure 0,31 dollari per azione diluita; adjusted net income per diluted share è stato di 0,39. Adjusted EBITDA è stato di 195,8 milioni, margine 22,9% (+90 bps). L’azienda ha rimborsato 100 milioni di dollari di debito lordo, alzato la previsione di EPS rettificato per il 2025 verso la parte alta dell’intervallo precedente e ha annunciato un’autorizzazione di riacquisto azioni di 300 milioni di dollari valida fino a dicembre 2026.
Aggiornati obiettivi per il 2025 includono core sales growth +0,5% a +1,5%, Adjusted EBITDA 770M–790M, Adjusted EPS 1,48–1,52, CapEx ≈$120M, e Free Cash Flow conversion 80%–90%.
Gates Industrial (NYSE: GTES) reportó los resultados del tercer trimestre de 2025 para el periodo terminado el 27 de septiembre de 2025. Net sales fueron 855,7 millones de dólares, con un aumento de 3,0% año a año con core sales +1,7%. Net income attributable to shareholders fue de 81,6 millones de dólares, o 0,31 por acción diluida; adjusted net income per diluted share fue de 0,39. Adjusted EBITDA fue de 195,8 millones, margen 22,9% (+90 pbs). La empresa pagó 100 millones de dólares de deuda bruta, elevó la guía de EPS ajustado 2025 hacia el extremo superior del rango anterior y anunció una autorización de recompra de acciones por 300 millones de dólares válida hasta diciembre de 2026.
Los objetivos actualizados para 2025 incluyen core sales growth +0,5% a +1,5%, Adjusted EBITDA 770M–790M, Adjusted EPS 1,48–1,52, CapEx ≈$120M y Free Cash Flow conversion 80%–90%.
Gates Industrial (NYSE: GTES)는 2025년 9월 27일에 마감된 기간의 2025년 3분기 실적을 발표했다. Net sales는 8억 5,57천만 달러로 전년 대비 3.0% 증가했으며 core sales는 +1.7%였다. Net income attributable to shareholders는 8160만 달러, 희석 주당 0.31달러; adjusted net income per diluted share는 0.39달러였다. Adjusted EBITDA는 195.8백만 달러로 마진은 22.9% (기준점 90p 상승). 회사는 총부채의 1억 달러를 상환했고, 2025년 수정된 EPS 가이던스를 이전 범위의 high로 올렸으며 2026년 12월까지 유효한 주식 매입 승인을 3억 달러로 발표했다.
2025년 업데이트 목표에는 core sales growth +0.5% ~ +1.5%, Adjusted EBITDA 770M–790M, Adjusted EPS 1.48–1.52, CapEx ≈$120M 및 Free Cash Flow conversion 80%–90%가 포함된다.
Gates Industrial (NYSE: GTES) a publié les résultats du troisième trimestre 2025 pour la période se terminant le 27 septembre 2025. Les ventes nettes s’élèvent à 855,7 millions de dollars, en hausse de 3,0% d’une année sur l’autre avec des ventes core en hausse de +1,7%. Le résultat net attribuable aux actionnaires s’élevait à 81,6 millions de dollars, soit 0,31 dollar par action diluée; le résultat net ajusté par action diluée était de 0,39. L’EBITDA ajusté était de 195,8 millions de dollars, la marge étant 22,9% (+90 points de base). L’entreprise a remboursé 100 millions de dollars de dette brute, relevé les prévisions de BPA ajusté 2025 vers le haut de l’éventail précédent et a annoncé une autorisation de rachat d’actions de 300 millions de dollars valable jusqu’en décembre 2026.
Les objectifs actualisés pour 2025 incluent core sales growth +0,5% à +1,5%, Adjusted EBITDA 770M–790M, Adjusted EPS 1,48–1,52, CapEx ≈$120M et Free Cash Flow conversion 80%–90%.
Gates Industrial (NYSE: GTES) hat die Ergebnisse des dritten Quartals 2025 für den Zeitraum zum 27. September 2025 gemeldet. Net sales beliefen sich auf 855,7 Mio. $, mit einem Anstieg von 3,0% gegenüber dem Vorjahr, core sales +1,7%. Net income attributable to shareholders betrug 81,6 Mio. $, bzw. 0,31 $ pro verwässerter Aktie; adjusted net income per diluted share betrug 0,39 $. Adjusted EBITDA lag bei 195,8 Mio. $, Marge 22,9% (+90 Basispunkte). Das Unternehmen hat 100 Millionen Dollar der Brutto-Verbindlichkeiten zurückgezahlt, die Guidance für das bereinigte EPS 2025 nach oben angepasst und eine Aktienrückkauf-Berechtigung in Höhe von 300 Millionen Dollar bis Dezember 2026 angekündigt.
Aktualisierte Ziele für 2025 umfassen core sales growth +0,5% bis +1,5%, Adjusted EBITDA 770M–790M, Adjusted EPS 1,48–1,52, CapEx ≈$120M und Free Cash Flow conversion 80%–90%.
Gates Industrial (NYSE: GTES) أعلنت عن نتائج الربع الثالث من عام 2025 للفترة المنتهية في 27 سبتمبر 2025. Net sales بلغت 855.7 مليون دولار، بارتفاع 3.0% سنوي مع core sales +1.7%. Net income attributable to shareholders كان 81.6 مليون دولار، أو 0.31 دولار للسهم المخفف؛ adjusted net income per diluted share كان 0.39 دولار. Adjusted EBITDA بلغ 195.8 مليون دولار، الهامش 22.9% (+90 نقطة أساس). قامت الشركة بسداد 100 مليون دولار من الدين الإجمالي، ورفعت توجيهات EPS المعدلة لعام 2025 نحو الحد الأعلى من النطاق السابق، وأعلنت عن تفويض إعادة شراء أسهم بقيمة 300 مليون دولار صالح حتى ديسمبر 2026.
الأهداف المُحدّثة لعام 2025 تشمل core sales growth من +0.5% إلى +1.5%، Adjusted EBITDA 770M–790M، Adjusted EPS 1.48–1.52، CapEx حوالي $120M، و Free Cash Flow conversion 80%–90%.
Gates Industrial (NYSE: GTES) 报告了2025年第三季度的业绩,期间为2025年9月27日止。净销售额为85.57亿美元,同比增长3.0%,核心销售额增长为+1.7%。归属于股东的净利润为8160万美元,或每股摊薄后0.31美元;经调整的摊薄后每股净利润为0.39美元。调整后EBITDA为1.958亿美元,利润率为22.9%(提高90个基点)。公司偿付了1亿美元的毛债务,将2025年的经调整EPS指引提升到上端区间,并宣布一项3亿美元的股票回购授权,有效期至2026年12月。
更新后的2025年目标包括核心销售增长0.5%到1.5%,调整后EBITDA7.70亿美元–7.90亿美元,调整后EPS1.48–1.52美元,CapEx约为1.20亿美元,以及自由现金流转换率80%–90%。
- Net sales +3.0% to $855.7 million
- Adjusted EBITDA $195.8 million; margin 22.9% (+90 bps)
- Adjusted EPS guidance raised toward prior range high end
- Board authorized $300 million share repurchase through Dec 2026
- Paid down $100 million of gross debt in the quarter
- Fluid Power nine-month net sales down 1.4% versus prior year
- Fluid Power nine-month adjusted EBITDA decreased 1.7%
Insights
Solid quarter: modest revenue growth, margin expansion, guidance nudged higher and a meaningful $300 million buyback.
Gates delivered improving operating leverage with third-quarter net sales of
Key dependencies and risks remain clearly stated: the company raised full-year adjusted EPS guidance toward the high end of its prior range and announced a new
Watch for quarterly cadence on core sales and margin conversion over the next
Third-Quarter 2025 Financial Summary
- Third-quarter net sales of
, up$855.7 million 3.0% compared to the prior-year period, including core sales growth of1.7% . - Net income attributable to shareholders of
, or$81.6 million per diluted share.$0.31 - Adjusted Net Income per diluted share of
.$0.39 - Net income from continuing operations of
, or a margin of$88.7 million 10.4% , an increase of 370 basis points. - Adjusted EBITDA of
, or a margin of$195.8 million 22.9% , an increase of 90 basis points. - Raising 2025 adjusted EPS guidance at the midpoint.
- New
share repurchase authorization announced.$300 million
Ivo Jurek, Gates Industrial's Chief Executive Officer, commented, "Our team helped deliver improved sales and core growth in the third quarter supported by solid growth in Automotive Replacement and strong growth in Personal Mobility. Replacement channel revenues expanded low-single digits. We delivered double-digit EPS growth year-over-year and our adjusted EBITDA margin increased 90 basis points. Our balance sheet continued to improve as we paid down
Jurek continued, "We have raised our adjusted EPS guidance towards the high-end of the prior range. We are executing our footprint optimization initiatives and anticipate to reduce our structural cost position over the first half of next year. We are seeing solid revenue generation opportunities with our secular growth initiatives and are optimistic about our business prospects in the mid-term."
Power Transmission Segment Results
|
|
Three months ended |
|
|
|
|
||
|
(USD in millions) |
September 27, 2025 |
|
September 28, 2024 |
|
% Change |
|
% Core Change |
|
Net sales |
|
|
|
|
3.9 % |
|
2.3 % |
|
Adjusted EBITDA |
|
|
|
|
8.1 % |
|
|
|
Adjusted EBITDA margin |
22.9 % |
|
22.0 % |
|
90 bps |
|
|
|
|
Nine months ended |
|
|
|
|
||
|
(USD in millions) |
September 27, 2025 |
|
September 28, 2024 |
|
% Change |
|
% Core Change |
|
Net sales |
|
|
|
|
1.4 % |
|
1.6 % |
|
Adjusted EBITDA |
|
|
|
|
1.6 % |
|
|
|
Adjusted EBITDA margin |
22.5 % |
|
22.4 % |
|
10 bps |
|
|
Fluid Power Segment Results
|
|
Three months ended |
|
|
|
|
||
|
(USD in millions) |
September 27, 2025 |
|
September 28, 2024 |
|
% Change |
|
% Core Change |
|
Net sales |
|
|
|
|
1.6 % |
|
0.7 % |
|
Adjusted EBITDA |
|
|
|
|
6.0 % |
|
|
|
Adjusted EBITDA margin |
22.9 % |
|
21.9 % |
|
100 bps |
|
|
|
|
Nine months ended |
|
|
|
|
||
|
(USD in millions) |
September 27, 2025 |
|
September 28, 2024 |
|
% Change |
|
% Core Change |
|
Net sales |
|
|
|
|
(1.4 %) |
|
(0.6 %) |
|
Adjusted EBITDA |
|
|
|
|
(1.7 %) |
|
|
|
Adjusted EBITDA margin |
22.6 % |
|
22.7 % |
|
(10 bps) |
|
|
Share Repurchase Authorization Announced
The Company also announced that its Board of Directors has authorized a share repurchase program of up to
The repurchase program does not obligate the Company to acquire any specific dollar amount or number of ordinary shares, and the repurchase program may be suspended or discontinued at any time at the Company's discretion.
2025 Guidance
The Company is adjusting its full year guidance for 2025. Specifically, the company anticipates the following:
- Core sales growth in the range of +
0.5% to +1.5% year-over-year - Adjusted EBITDA of
to$770 million $790 million - Adjusted Earnings Per Share of
to$1.48 $1.52 - Capital Expenditures of approximately
$120 million - Free Cash Flow conversion of 80
-90%
Share-based metrics in the Company's guidance do not include the effect of any potential share repurchases.
Because GAAP financial measures on a forward-looking basis are not accessible, and reconciling information is not available without unreasonable effort, we have not provided reconciliations for forward-looking non-GAAP measures, including expected Core Sales Growth, Adjusted EBITDA, Adjusted Earnings per Share and Free Cash Flow conversion for 2025. For the same reasons, we are unable to address the probable significance of the unavailable information, which could be material to future results.
Conference Call and Webcast
Gates Industrial Corporation plc will host a conference call today at 11:30 a.m. Eastern Time to discuss the Company's financial results. The live webcast of the conference call and accompanying presentation materials can be accessed through Gates Industrial's website at investors.gates.com. For those unable to access the webcast, the conference call can be accessed by dialing (888) 414-4601 (domestic) or +1 (646) 960-0313 (international) and requesting the Gates Industrial Corporation Third-Quarter 2025 Earnings Conference Call or providing the Conference ID of 5772067. An audio replay of the conference call can be accessed by dialing (800) 770-2030 (domestic) or +1 (647) 362-9199 (international), and providing the passcode 5772067, or by accessing Gates Industrial's website at investors.gates.com.
About Gates Industrial Corporation plc
Gates is a global manufacturer of innovative, highly engineered power transmission and fluid power solutions. Gates offers a broad portfolio of products to diverse replacement channel customers, and to original equipment manufacturers ("OEM") as specified components. Gates participates in many sectors of the industrial and consumer markets. Our products play essential roles in a diverse range of applications across a wide variety of end markets ranging from harsh and hazardous industries such as agriculture, construction, manufacturing and energy, to everyday consumer applications such as printers, power washers, automatic doors and vacuum cleaners and virtually every form of transportation. Our products are sold in more than 130 countries across our four commercial regions: the
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. In some cases, you can identify these forward-looking statements by the use of words such as "outlook," "believes," "expects," "potential," "continues," "may," "will," "should," "could," "seeks," "predicts," "intends," "trends," "plans," "estimates," "anticipates" or the negative version of these words or other comparable words. These statements include, but are not limited to, statements related to expectations regarding the performance of the Company's business (including our ability to reduce our structural cost position) and financial results, statements regarding our revenue generation opportunities, statements regarding our growth initiatives, statements regarding our share repurchase authorization, and statements regarding our outlook for 2025. Such forward-looking statements are subject to various risks and uncertainties, including, among others,
|
Gates Industrial Corporation plc Condensed Consolidated Statements of Operations (Unaudited) |
|||||||
|
|
Three months ended |
|
Nine months ended |
||||
|
(USD in millions, except per share amounts) |
September 27, 2025 |
|
September 28, 2024 |
|
September 27, 2025 |
|
September 28, 2024 |
|
Net sales |
$ 855.7 |
|
$ 830.7 |
|
$ 2,587.0 |
|
$ 2,578.8 |
|
Cost of sales |
514.1 |
|
494.9 |
|
1,540.6 |
|
1,555.6 |
|
Gross profit |
341.6 |
|
335.8 |
|
1,046.4 |
|
1,023.2 |
|
Selling, general and administrative expenses |
219.2 |
|
217.2 |
|
666.6 |
|
653.5 |
|
Transaction-related expenses |
0.1 |
|
0.5 |
|
0.5 |
|
2.1 |
|
Asset impairments |
0.4 |
|
— |
|
1.2 |
|
— |
|
Restructuring expenses |
6.5 |
|
2.2 |
|
21.1 |
|
5.0 |
|
Other operating expenses |
— |
|
— |
|
— |
|
0.1 |
|
Operating income from continuing operations |
115.4 |
|
115.9 |
|
357.0 |
|
362.5 |
|
Interest expense |
34.9 |
|
35.1 |
|
93.3 |
|
121.7 |
|
Loss on deconsolidation of Russian subsidiary |
— |
|
12.8 |
|
— |
|
12.8 |
|
Other income |
(14.3) |
|
(1.2) |
|
(5.1) |
|
(12.1) |
|
Income from continuing operations before taxes |
94.8 |
|
69.2 |
|
268.8 |
|
240.1 |
|
Income tax expense |
6.1 |
|
14.0 |
|
48.1 |
|
60.8 |
|
Net income from continuing operations |
88.7 |
|
55.2 |
|
220.7 |
|
179.3 |
|
Loss on disposal of discontinued operations |
0.1 |
|
0.1 |
|
0.7 |
|
0.5 |
|
Net income |
88.6 |
|
55.1 |
|
220.0 |
|
178.8 |
|
Less: non-controlling interests |
7.0 |
|
7.5 |
|
19.9 |
|
20.5 |
|
Net income attributable to shareholders |
$ 81.6 |
|
$ 47.6 |
|
$ 200.1 |
|
$ 158.3 |
|
|
|
|
|
|
|
|
|
|
Earnings per share |
|
|
|
|
|
|
|
|
Basic |
|
|
|
|
|
|
|
|
Earnings per share from continuing operations |
$ 0.32 |
|
$ 0.18 |
|
$ 0.78 |
|
$ 0.61 |
|
Earnings per share from discontinued operations |
— |
|
— |
|
— |
|
— |
|
Earnings per share |
$ 0.32 |
|
$ 0.18 |
|
$ 0.78 |
|
$ 0.61 |
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
|
|
|
|
|
|
Earnings per share from continuing operations |
$ 0.31 |
|
$ 0.18 |
|
$ 0.77 |
|
$ 0.60 |
|
Earnings per share from discontinued operations |
— |
|
— |
|
— |
|
— |
|
Earnings per share |
$ 0.31 |
|
$ 0.18 |
|
$ 0.77 |
|
$ 0.60 |
|
Gates Industrial Corporation plc Condensed Consolidated Balance Sheets (Unaudited)
|
|||
|
(USD in millions, except share numbers and per share amounts) |
As of September 27, 2025 |
|
As of December 28, 2024 |
|
Assets |
|
|
|
|
Current assets |
|
|
|
|
Cash and cash equivalents |
$ 689.4 |
|
$ 682.0 |
|
Trade accounts receivable, net |
833.3 |
|
722.7 |
|
Inventories |
718.1 |
|
676.0 |
|
Taxes receivable |
46.4 |
|
28.6 |
|
Prepaid expenses and other assets |
197.8 |
|
196.7 |
|
Total current assets |
2,485.0 |
|
2,306.0 |
|
Non-current assets |
|
|
|
|
Property, plant and equipment, net |
609.3 |
|
579.5 |
|
Goodwill |
2,019.8 |
|
1,908.9 |
|
Pension surplus |
5.6 |
|
5.7 |
|
Intangible assets, net |
1,207.0 |
|
1,248.6 |
|
Right-of-use assets |
142.0 |
|
139.4 |
|
Taxes receivable |
16.5 |
|
20.7 |
|
Deferred income taxes |
627.1 |
|
553.5 |
|
Other non-current assets |
37.4 |
|
24.0 |
|
Total assets |
$ 7,149.7 |
|
$ 6,786.3 |
|
Liabilities and equity |
|
|
|
|
Current liabilities |
|
|
|
|
Debt, current portion |
$ 30.5 |
|
$ 39.1 |
|
Trade accounts payable |
385.3 |
|
408.2 |
|
Taxes payable |
26.5 |
|
22.9 |
|
Accrued expenses and other current liabilities |
263.1 |
|
251.3 |
|
Total current liabilities |
705.4 |
|
721.5 |
|
Non-current liabilities |
|
|
|
|
Debt, less current portion |
2,204.3 |
|
2,311.5 |
|
Post-retirement benefit obligations |
68.0 |
|
78.0 |
|
Lease liabilities |
126.3 |
|
127.3 |
|
Taxes payable |
60.0 |
|
82.2 |
|
Deferred income taxes |
58.1 |
|
56.8 |
|
Other non-current liabilities |
212.5 |
|
68.7 |
|
Total liabilities |
3,434.6 |
|
3,446.0 |
|
Shareholders' equity |
|
|
|
|
—Shares, par value of |
2.6 |
|
2.6 |
|
—Additional paid-in capital |
2,628.7 |
|
2,618.6 |
|
—Accumulated other comprehensive loss |
(928.3) |
|
(1,077.2) |
|
—Retained earnings |
1,667.0 |
|
1,479.6 |
|
Total shareholders' equity |
3,370.0 |
|
3,023.6 |
|
Non-controlling interests |
345.1 |
|
316.7 |
|
Total equity |
3,715.1 |
|
3,340.3 |
|
Total liabilities and equity |
$ 7,149.7 |
|
$ 6,786.3 |
|
Gates Industrial Corporation plc Condensed Consolidated Statements of Cash Flows (Unaudited) |
|||
|
|
Nine months ended |
||
|
(USD in millions) |
September 27, |
|
September 28, |
|
Net income |
220.0 |
|
178.8 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
Depreciation and amortization |
159.1 |
|
162.8 |
|
Foreign exchange and other non-cash financing income |
(20.3) |
|
(26.2) |
|
Share-based compensation expense |
22.4 |
|
20.2 |
|
Decrease in post-employment benefit obligations, net |
(13.1) |
|
(6.6) |
|
Deferred income taxes |
(6.3) |
|
(25.1) |
|
Asset impairments |
1.2 |
|
— |
|
Loss on deconsolidation of Russian Entity |
— |
|
12.8 |
|
Gain on disposal of property, plant and equipment |
0.2 |
|
(7.2) |
|
Other operating activities |
4.7 |
|
(1.5) |
|
Changes in operating assets and liabilities: |
|
|
|
|
—Accounts receivable |
(71.4) |
|
(46.1) |
|
—Inventories |
(6.7) |
|
(84.0) |
|
—Accounts payable |
(40.9) |
|
(25.0) |
|
—Prepaid expenses and other assets |
0.9 |
|
18.2 |
|
—Taxes payable |
(30.7) |
|
(2.6) |
|
—Other liabilities |
(10.8) |
|
20.2 |
|
Net cash provided by operating activities |
208.3 |
|
188.7 |
|
Cash flows from investing activities |
|
|
|
|
Purchases of property, plant and equipment |
(54.4) |
|
(59.8) |
|
Purchases of intangible assets |
(26.0) |
|
(13.5) |
|
Purchases of investments |
— |
|
(11.3) |
|
Cash paid under company-owned life insurance policies |
(10.4) |
|
(5.4) |
|
Cash received under company-owned life insurance policies |
2.4 |
|
11.2 |
|
Proceeds from the sale of property, plant and equipment |
2.2 |
|
11.0 |
|
Cash deconsolidated from previously controlled subsidiary |
— |
|
(12.5) |
|
Other investing activities |
(0.7) |
|
— |
|
Net cash used in investing activities |
(86.9) |
|
(80.3) |
|
Cash flows from financing activities |
|
|
|
|
Issuance of shares |
9.8 |
|
10.0 |
|
Repurchase of shares |
(13.0) |
|
(176.1) |
|
Proceeds from long-term debt |
— |
|
1,840.0 |
|
Payments of long-term debt |
(114.1) |
|
(1,917.0) |
|
Debt issuance costs paid |
— |
|
(20.5) |
|
Employee taxes paid from shares withheld |
(20.1) |
|
(4.7) |
|
Dividends paid to non-controlling interests |
(6.5) |
|
(1.7) |
|
Other financing activities |
9.0 |
|
16.5 |
|
Net cash used in financing activities |
(134.9) |
|
(253.5) |
|
Effect of exchange rate changes on cash and cash equivalents and restricted cash |
21.0 |
|
(1.4) |
|
Net increase (decrease) in cash and cash equivalents and restricted cash |
7.5 |
|
(146.5) |
|
Cash and cash equivalents and restricted cash at the beginning of the period |
684.8 |
|
724.0 |
|
Cash and cash equivalents and restricted cash at the end of the period |
$ 692.3 |
|
$ 577.5 |
|
Supplemental schedule of cash flow information |
|
|
|
|
Interest paid |
$ 95.9 |
|
$ 104.7 |
|
Income taxes paid |
$ 84.4 |
|
$ 88.5 |
|
Accrued capital expenditures |
$ 2.2 |
|
$ 1.0 |
Non-GAAP Financial Measures
This press release includes certain non-GAAP financial measures, which management believes are useful to investors, securities analysts and other interested parties. Management uses Adjusted EBITDA as its key profitability measure. This is a non-GAAP measure that represents EBITDA before certain items that impact comparison of the performance of our business either period-over-period or with other businesses. We use Adjusted EBITDA as our measure of segment profitability to assess the performance of our businesses, and it is used for total Gates as well because we believe it is important to consider our total profitability on a basis that is consistent with that of our operating segments. Adjusted EBITDA Margin is Adjusted EBITDA for a particular period expressed as a percentage of net sales for that period.
Management uses Adjusted Net Income as an additional measure of profitability. Adjusted Net Income is a non-GAAP measure that represents net income attributable to shareholders before certain items that impact comparison of the performance of our business, either period-over-period or with other businesses. Beginning with the three months ended June 29, 2024, we revised our definition of Adjusted Net Income to adjust for discrete tax items, which are significant, unusual or infrequently occurring tax items. We have revised the prior period amounts to conform to our current period presentation.
Core sales is a non-GAAP measure that represents net sales for the period excluding the impacts of movements in average currency exchange rates and the first-year impacts of acquisitions and disposals, when applicable. Core sales growth is the change in core sales expressed as a percentage of prior period net sales. We present core sales growth because it allows for a meaningful comparison of year-over-year performance without the volatility caused by foreign currency gains or losses, or the incomparability that would be caused by the impact of an acquisition or disposal.
Management uses Free Cash Flow to measure cash generation. Free Cash Flow is a non-GAAP measure that represents net cash provided by operations less capital expenditures. Free Cash Flow Conversion is a measure of Free Cash Flow expressed as a percentage of Adjusted Net Income. We use this metric as a measure of the success of our business in converting Adjusted Net Income into cash.
These non-GAAP financial measures should be considered only as supplemental to, and not as superior to, financial measures prepared in accordance with GAAP. Please see below for a reconciliation of historical non-GAAP financial measures to the most directly comparable financial measures prepared in accordance with GAAP.
|
Gates Industrial Corporation plc Reconciliation of Net Income from Continuing Operations to Adjusted EBITDA (Unaudited) |
|||||||
|
|
Three months ended |
|
Nine months ended |
||||
|
(USD in millions) |
September 27, |
|
September 28, |
|
September 27, |
|
September 28, |
|
Net income from continuing operations |
$ 88.7 |
|
$ 55.2 |
|
$ 220.7 |
|
$ 179.3 |
|
Adjusted for: |
|
|
|
|
|
|
|
|
Income tax expense |
6.1 |
|
14.0 |
|
48.1 |
|
60.8 |
|
Interest expense |
34.9 |
|
35.1 |
|
93.3 |
|
121.7 |
|
Loss on deconsolidation of Russian Subsidiary |
— |
|
12.8 |
|
— |
|
12.8 |
|
Depreciation and amortization |
53.6 |
|
53.7 |
|
159.1 |
|
162.8 |
|
Transaction-related expenses (1) |
0.1 |
|
0.5 |
|
0.5 |
|
2.1 |
|
Asset impairments |
0.4 |
|
— |
|
1.2 |
|
— |
|
Restructuring expenses (2) |
6.5 |
|
2.2 |
|
21.1 |
|
5.0 |
|
Share-based compensation expense |
6.7 |
|
6.4 |
|
22.4 |
|
20.2 |
|
Inventory write-offs and adjustments (3) (included in cost |
2.6 |
|
4.4 |
|
5.6 |
|
21.7 |
|
Restructuring-related expenses (included in cost of sales) |
2.1 |
|
0.9 |
|
4.5 |
|
0.9 |
|
Restructuring-related expenses (included in SG&A) |
3.7 |
|
1.4 |
|
8.3 |
|
1.5 |
|
Credit gain related to customer bankruptcy (Included in |
— |
|
(0.2) |
|
— |
|
(0.1) |
|
Other (income) expenses, excluding foreign currency |
(4.4) |
|
(3.9) |
|
2.7 |
|
(8.5) |
|
Cybersecurity incident insurance recovery (5) |
(5.2) |
|
— |
|
(5.2) |
|
— |
|
Other items not directly related to current operations |
— |
|
— |
|
— |
|
0.1 |
|
Adjusted EBITDA |
$ 195.8 |
|
$ 182.5 |
|
$ 582.3 |
|
$ 580.3 |
|
|
|
|
|
|
|
|
|
|
Net Sales |
$ 855.7 |
|
$ 830.7 |
|
$ 2,587.0 |
|
$ 2,578.8 |
|
Net income from continuing operations margin |
10.4 % |
|
6.6 % |
|
8.5 % |
|
7.0 % |
|
Adjusted EBITDA Margin |
22.9 % |
|
22.0 % |
|
22.5 % |
|
22.5 % |
|
(1) |
Transaction-related expenses relate primarily to advisory fees and other costs recognized in respect of major corporate transactions, including the acquisition of businesses, and equity and debt transactions. |
|
(2) |
Restructuring expenses represent items qualifying for recognition as such under |
|
(3) |
Inventory write-offs and adjustments include the reversal of the adjustment to remeasure certain inventories on a Last-in-First-out ("LIFO") basis. |
|
(4) |
Other (income) expenses excludes foreign currency transaction losses and insurance recoveries of |
|
(5) |
In July 2025, we received insurance recoveries related to a previously disclosed cybersecurity incident that occurred in February 2023 for which we previously excluded |
|
Gates Industrial Corporation plc Reconciliation of Net Income Attributable to Shareholders to Adjusted Net Income (Unaudited) |
|||||||
|
|
Three months ended |
|
Nine months ended |
||||
|
(USD in millions, except share numbers and per share amounts) |
September 27, 2025 |
|
September 28, 2024 |
|
September 27, 2025 |
|
September 28, 2024 |
|
Net income attributable to shareholders |
$ 81.6 |
|
$ 47.6 |
|
$ 200.1 |
|
$ 158.3 |
|
Adjusted for: |
|
|
|
|
|
|
|
|
Loss on disposal of discontinued operations |
0.1 |
|
0.1 |
|
0.7 |
|
0.5 |
|
Loss on deconsolidation of Russian Subsidiary |
— |
|
12.8 |
|
— |
|
12.8 |
|
Amortization of intangible assets arising from the 2014 |
29.2 |
|
28.8 |
|
86.5 |
|
86.8 |
|
Transaction-related expenses (1) |
0.1 |
|
0.5 |
|
0.5 |
|
2.1 |
|
Asset impairments |
0.4 |
|
— |
|
1.2 |
|
— |
|
Restructuring expenses (2) |
6.5 |
|
2.2 |
|
21.1 |
|
5.0 |
|
Restructuring-related expenses (included in cost of sales) |
2.1 |
|
0.9 |
|
4.5 |
|
0.9 |
|
Restructuring-related expenses (included in SG&A) |
3.7 |
|
1.4 |
|
8.3 |
|
1.5 |
|
Share-based compensation expense |
6.7 |
|
6.4 |
|
22.4 |
|
20.2 |
|
Inventory write-offs and adjustments (3) (included in cost of |
2.6 |
|
4.4 |
|
5.6 |
|
21.7 |
|
Adjustments relating to post-retirement benefits |
0.4 |
|
(0.6) |
|
1.3 |
|
(1.9) |
|
Financing and other FX related losses |
(2.7) |
|
0.6 |
|
8.3 |
|
(0.9) |
|
Loss on extinguishment of debt (4) |
— |
|
— |
|
— |
|
14.8 |
|
Credit gain related to customer bankruptcy (included in SG&A) |
— |
|
(0.2) |
|
— |
|
(0.1) |
|
Cybersecurity incident insurance recovery (5) |
(5.2) |
|
— |
|
(5.2) |
|
— |
|
Discrete tax items (6) |
(13.5) |
|
(7.8) |
|
(20.6) |
|
(8.3) |
|
Other adjustments |
(1.8) |
|
(1.2) |
|
(4.6) |
|
(4.7) |
|
Estimated tax effect of the above adjustments |
(9.5) |
|
(9.0) |
|
(34.4) |
|
(34.5) |
|
Adjusted Net Income |
$ 100.7 |
|
$ 86.9 |
|
$ 295.7 |
|
$ 274.2 |
|
|
|
|
|
|
|
|
|
|
Diluted weighted-average number of shares outstanding |
261,555,255 |
|
263,441,572 |
|
261,084,177 |
|
265,855,068 |
|
GAAP Net Income per diluted share |
$ 0.31 |
|
$ 0.18 |
|
$ 0.77 |
|
$ 0.60 |
|
Adjusted Net Income per diluted share |
$ 0.39 |
|
$ 0.33 |
|
$ 1.13 |
|
$ 1.03 |
|
(1) |
Transaction-related expenses related primarily to advisory fees and other costs recognized in respect of major corporate transactions, including the acquisition of businesses, and equity and debt transactions. |
|
(2) |
Restructuring expenses represent items qualifying for recognition as such under |
|
(3) |
Inventory write-offs and adjustments include the reversal of the adjustment to remeasure certain inventories on a Last-in-First-out ("LIFO") basis. |
|
(4) |
On June 4, 2024, Gates extinguished the 2021 Dollar Term Loans and the asset-backed credit facility in connection with our debt refinancing. As a result, we accelerated |
|
(5) |
In July 2025, we received insurance recoveries related to a previously disclosed cybersecurity incident that occurred in February 2023 for which we previously excluded |
|
(6) |
Discrete tax items include changes in uncertain tax positions relating to prior years, changes in tax laws or rates, changes in valuation allowances, excess tax benefits on stock option exercises, and prior year adjustments in various foreign jurisdictions in which returns were filed. |
|
Gates Industrial Corporation plc Reconciliation of Net Sales to Core Sales Growth (Unaudited) |
|||||
|
|
Three months ended September 27, 2025 |
||||
|
(USD in millions) |
Power Transmission |
|
Fluid Power |
|
Total |
|
Net sales for the three months ended September 27, 2025 (1) |
$ 533.3 |
|
$ 322.4 |
|
$ 855.7 |
|
Impact on net sales of movements in currency rates |
(8.3) |
|
(2.9) |
|
(11.2) |
|
Core sales for the three months ended September 27, 2025 |
$ 525.0 |
|
$ 319.5 |
|
$ 844.5 |
|
|
|
|
|
|
|
|
Net sales for the three months ended September 28, 2024 |
513.4 |
|
317.3 |
|
830.7 |
|
Increase in net sales |
19.9 |
|
5.1 |
|
25.0 |
|
Increase in net sales on a core basis (core sales) |
$ 11.6 |
|
$ 2.2 |
|
$ 13.8 |
|
|
|
|
|
|
|
|
Net sales growth |
3.9 % |
|
1.6 % |
|
3.0 % |
|
Core sales growth |
2.3 % |
|
0.7 % |
|
1.7 % |
|
|
Nine months ended September 27, 2025 |
||||
|
(USD in millions) |
Power Transmission |
|
Fluid Power |
|
Total |
|
Net sales for the nine months ended September 27, 2025 |
$ 1,610.6 |
|
$ 976.4 |
|
$ 2,587.0 |
|
Impact on net sales of movements in currency rates |
3.4 |
|
8.3 |
|
11.7 |
|
Core sales for the nine months ended September 27, 2025 |
$ 1,614.0 |
|
$ 984.7 |
|
$ 2,598.7 |
|
|
|
|
|
|
|
|
Net sales for the nine months ended September 28, 2024 |
1,588.1 |
|
990.7 |
|
2,578.8 |
|
Increase (decrease) in net sales |
22.5 |
|
(14.3) |
|
8.2 |
|
Increase (decrease) in net sales on a core basis (core sales) |
$ 25.9 |
|
$ (6.0) |
|
$ 19.9 |
|
|
|
|
|
|
|
|
Net sales growth (decline) |
1.4 % |
|
(1.4 %) |
|
0.3 % |
|
Core sales growth (decline) |
1.6 % |
|
(0.6 %) |
|
0.8 % |
|
(1) |
Throughout this document the terms "net sales" and "revenue" are used interchangeably in reference to the GAAP measure "net sales." |
View original content to download multimedia:https://www.prnewswire.com/news-releases/gates-industrial-reports-third-quarter-2025-results-302597752.html
SOURCE Gates Industrial Corporation plc