Advanced Drainage Systems, Inc. (WMS) quarterly balance sheet — complete assets, liabilities & equity history
| Metric | Q4'26 | Q3'26 | Q2'26 | Q1'26 | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 | Q1'24 | Q4'23 | Q3'23 | Q2'23 | Q1'23 | Q4'22 | Q3'22 | Q2'22 | Q1'22 |
|---|
| Total Current Assets | 1.23B | 1.71B | 1.67B | 1.52B | 1.32B | 1.25B | 1.49B | 1.42B | 1.3B | 1.24B | 1.23B | 1.17B | 1.02B | 1.16B | 1.35B | 1.4B | 871.9M | 807.02M | 817.57M | 795.6M |
| Cash & Short-Term Investments | 223.01M | 1.01B | 812.86M | 638.27M | 463.32M | 488.86M | 613.02M | 541.64M | 490.16M | 560.74M | 470.41M | 366.1M | 217.13M | 426.69M | 457.36M | 463.7M | 20.13M | 22.17M | 14.01M | 142.83M |
| Cash Only | 223.01M | 1.01B | 812.86M | 638.27M | 463.32M | 488.86M | 613.02M | 541.64M | 490.16M | 560.74M | 470.41M | 366.1M | 217.13M | 426.69M | 457.36M | 463.7M | 20.13M | 22.17M | 14.01M | 142.83M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 390.54M | 237.59M | 400.46M | 379.79M | 333.22M | 247.94M | 357.64M | 369.26M | 323.58M | 240.81M | 352.56M | 342.34M | 306.94M | 242.49M | 387.95M | 427.62M | 341.75M | 303.14M | 361.47M | 303.74M |
| Days Sales Outstanding | 41.77 | 42.33 | 42.21 | 39.09 | 42.47 | 40.34 | 42.73 | 38.66 | 39.27 | 41.21 | 40.97 | 37.97 | 40.04 | 44.26 | 42.43 | 38.29 | 42.79 | 42.74 | 43.31 | 36.7 |
| Inventory | 543.38M | 431.25M | 423.78M | 453.69M | 488.27M | 476.37M | 487.23M | 487.83M | 464.2M | 405.41M | 385.09M | 434.63M | 463.99M | 459.03M | 479.17M | 489.49M | 494.32M | 465.52M | 425.24M | 330.71M |
| Days Inventory Outstanding | 95.81 | 87.85 | 79.11 | 85.81 | 111.44 | 98.73 | 91.79 | 89.71 | 98.46 | 90.34 | 78.96 | 91.56 | 105.12 | 100.07 | 78.97 | 79.64 | 92.14 | 80.92 | 68.67 | 61.39 |
| Other Current Assets | 73.9M | 28.07M | 35.81M | 45.28M | 39.97M | 31.93M | 34.03M | 25.57M | 22.03M | 31.46M | 23.86M | 25.45M | 29.42M | 29.16M | 23.4M | 20.53M | 15.7M | 16.19M | 16.86M | 18.31M |
| Total Non-Current Assets | 3.27B | 2.44B | 2.41B | 2.39B | 2.37B | 2.36B | 2.04B | 2.02B | 1.97B | 1.92B | 1.91B | 1.88B | 1.88B | 1.85B | 1.83B | 1.82B | 1.78B | 1.75B | 1.69B | 1.68B |
| Property, Plant & Equipment | 1.22B | 1.15B | 1.11B | 1.08B | 1.05B | 1.02B | 955.43M | 927.67M | 876.35M | 810.89M | 773.99M | 747.31M | 733.06M | 685.5M | 653.43M | 636.04M | 619.38M | 590.95M | 544.19M | 518.23M |
| Fixed Asset Turnover | 0.57x | 0.61x | 0.78x | 0.78x | 0.60x | 0.70x | 0.83x | 0.90x | 0.78x | 0.84x | 1.03x | 1.05x | 0.87x | 0.98x | 1.37x | 1.46x | 1.12x | 1.26x | 1.33x | 1.31x |
| Goodwill | 1.04B | 725.2M | 725.28M | 725.7M | 720.22M | 720.54M | 617.15M | 617.05M | 617.18M | 617.4M | 620.16M | 620.43M | 620.19M | 619.27M | 619.49M | 619.63M | 610.29M | 611.58M | 598.98M | 599.25M |
| Intangible Assets | 848.53M | 410.29M | 423.79M | 437.33M | 448.06M | 462.49M | 328.92M | 340.75M | 352.65M | 365.63M | 382.05M | 394.84M | 407.63M | 421.45M | 435.28M | 449.12M | 431.38M | 447.41M | 450.93M | 466.38M |
| Long-Term Investments | 0 | 0 | 0 | 0 | 2K | 5.89M | 5.83M | 5.73M | 134K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 166.39M | 150.18M | 146.43M | 151.17M | 146.25M | 150.68M | 136.5M | 132.04M | 122.63M | 129.62M | 129.85M | 117.57M | 122.76M | 122.07M | 121.52M | 119.24M | 116.8M | 98.8M | 94.96M | 95.15M |
| Total Assets | 4.51B | 4.14B | 4.08B | 3.91B | 3.69B | 3.6B | 3.54B | 3.45B | 3.27B | 3.16B | 3.14B | 3.05B | 2.9B | 3.01B | 3.18B | 3.23B | 2.65B | 2.56B | 2.51B | 2.47B |
| Asset Turnover | 0.16x | 0.17x | 0.21x | 0.22x | 0.17x | 0.19x | 0.22x | 0.24x | 0.20x | 0.21x | 0.25x | 0.26x | 0.21x | 0.21x | 0.28x | 0.31x | 0.26x | 0.28x | 0.28x | 0.27x |
| Asset Growth % | 22.09% | 15.05% | 15.37% | 13.41% | 12.89% | 13.92% | 12.68% | 13.08% | 12.68% | 5.2% | -1.25% | -5.48% | 9.49% | 17.6% | 26.77% | 30.34% | 9.77% | 9.11% | 5.61% | 2.47% |
| Total Current Liabilities | 509.47M | 413.38M | 480.86M | 471.6M | 398.4M | 388.09M | 467.34M | 492.93M | 439.62M | 409.13M | 427.87M | 419.59M | 378.8M | 370.28M | 439.3M | 504.76M | 391.24M | 364.08M | 413.84M | 407.45M |
| Accounts Payable | 237.71M | 168.88M | 225.95M | 227.08M | 218.02M | 183.91M | 273.29M | 264.83M | 254.4M | 207.9M | 223.54M | 205.59M | 210.11M | 174.11M | 236.6M | 274.61M | 224.99M | 195.47M | 257.58M | 229.3M |
| Days Payables Outstanding | 39.97 | 40.57 | 40.84 | 40.55 | 46.44 | 46.85 | 50.66 | 48.92 | 52.34 | 49.3 | 41.34 | 42.35 | 43.76 | 43.81 | 41.68 | 40.44 | 40.36 | 41.16 | 44.23 | 38.91 |
| Short-Term Debt | 44M | 6.46M | 8.66M | 9.31M | 9.93M | 10.62M | 11.13M | 11.49M | 11.87M | 12.28M | 12.95M | 13.81M | 14.69M | 15.6M | 16.77M | 18.11M | 19.45M | 20.76M | 7M | 7M |
| Deferred Revenue (Current) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 227.76M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 52.82M | 0 | 0 | 0 |
| Current Ratio | 2.42x | 4.12x | 3.48x | 3.22x | 3.33x | 3.21x | 3.19x | 2.89x | 2.96x | 3.03x | 2.88x | 2.78x | 2.69x | 3.13x | 3.07x | 2.78x | 2.23x | 2.22x | 1.98x | 1.95x |
| Quick Ratio | 1.35x | 3.08x | 2.60x | 2.25x | 2.10x | 1.98x | 2.15x | 1.90x | 1.90x | 2.04x | 1.98x | 1.75x | 1.46x | 1.89x | 1.98x | 1.81x | 0.97x | 0.94x | 0.95x | 1.14x |
| Cash Conversion Cycle | 97.61 | 89.61 | 80.47 | 84.36 | 107.48 | 92.23 | 83.86 | 79.44 | 85.39 | 82.24 | 78.59 | 87.17 | 101.4 | 100.53 | 79.72 | 77.49 | 94.57 | 82.5 | 67.75 | 59.18 |
| Total Non-Current Liabilities | 2.04B | 1.7B | 1.67B | 1.66B | 1.66B | 1.65B | 1.58B | 1.57B | 1.55B | 1.53B | 1.53B | 1.52B | 1.53B | 1.52B | 1.52B | 1.52B | 1.15B | 1.17B | 1.16B | 1.04B |
| Long-Term Debt | 1.61B | 1.28B | 1.25B | 1.25B | 1.25B | 1.25B | 1.26B | 1.26B | 1.26B | 1.26B | 1.26B | 1.27B | 1.27B | 1.27B | 1.28B | 1.28B | 908.71M | 931.76M | 901.51M | 780.57M |
| Capital Lease Obligations | 121.94M | 126.85M | 133.02M | 135.67M | 131M | 114.93M | 90.27M | 79.52M | 61.66M | 37.95M | 31.73M | 28.8M | 32.27M | 14.57M | 13.89M | 11.43M | 11.39M | 13.35M | 35.15M | 35.24M |
| Deferred Tax Liabilities | 220.99M | 216.79M | 206.93M | 186.78M | 190.42M | 193.28M | 154.57M | 155.76M | 156.71M | 159.3M | 159.06M | 158.94M | 159.06M | 163.26M | 164.94M | 166.74M | 168.44M | 172.14M | 163.24M | 162.99M |
| Other Non-Current Liabilities | 91.3M | 82.58M | 80.86M | 87.56M | 83.17M | 88.44M | 76.18M | 77.19M | 70.7M | 71.98M | 72.94M | 62.68M | 66.74M | 69.77M | 68.58M | 66.47M | 64.94M | 53.9M | 61.37M | 62.48M |
| Total Liabilities | 2.55B | 2.12B | 2.15B | 2.13B | 2.05B | 2.04B | 2.04B | 2.06B | 1.99B | 1.94B | 1.96B | 1.94B | 1.91B | 1.89B | 1.96B | 2.03B | 1.54B | 1.54B | 1.58B | 1.45B |
| Total Debt | 1.77B | 1.45B | 1.43B | 1.43B | 1.45B | 1.41B | 1.38B | 1.37B | 1.37B | 1.32B | 1.32B | 1.32B | 1.34B | 1.31B | 1.31B | 1.31B | 958.84M | 971.05M | 961.13M | 841.74M |
| Net Debt | 1.55B | 437.48M | 618.14M | 791.98M | 981.8M | 920.76M | 769.73M | 829.33M | 876.62M | 764.06M | 850.16M | 953.74M | 1.12B | 882.08M | 853.87M | 850.25M | 938.72M | 948.88M | 947.12M | 698.91M |
| Debt / Equity | 0.91x | 0.71x | 0.74x | 0.80x | 0.88x | 0.90x | 0.93x | 0.99x | 1.07x | 1.08x | 1.12x | 1.19x | 1.35x | 1.17x | 1.08x | 1.10x | 0.87x | 0.95x | 1.03x | 0.82x |
| Debt / EBITDA | 9.38x | 7.67x | 5.18x | 5.59x | 9.74x | 8.07x | 5.96x | 5.13x | 8.45x | 6.92x | 5.63x | 4.67x | 9.11x | 8.16x | 5.17x | 4.58x | 9.36x | 6.69x | 6.59x | 5.85x |
| Net Debt / EBITDA | 8.20x | 2.32x | 2.24x | 3.09x | 6.62x | 5.27x | 3.32x | 3.10x | 5.42x | 3.99x | 3.62x | 3.37x | 7.63x | 5.50x | 3.37x | 2.96x | 9.16x | 6.54x | 6.50x | 4.86x |
| Interest Coverage | 5.14x | 6.44x | 10.04x | 9.23x | 5.25x | 5.70x | 8.39x | 10.22x | 6.02x | 7.08x | 9.37x | 11.47x | 6.32x | 6.21x | 11.91x | 22.75x | 13.57x | 12.99x | 13.12x | 13.82x |
| Total Equity | 1.96B | 2.03B | 1.93B | 1.78B | 1.64B | 1.56B | 1.49B | 1.38B | 1.28B | 1.22B | 1.18B | 1.11B | 994.86M | 1.12B | 1.22B | 1.2B | 1.11B | 1.02B | 931.52M | 1.03B |
| Equity Growth % | 19.57% | 29.7% | 29.27% | 28.41% | 27.73% | 28.03% | 26.23% | 24.55% | 28.73% | 9.51% | -2.75% | -7.1% | -9.97% | 9.33% | 30.5% | 16.66% | 3.91% | -0.62% | -2.52% | 18.67% |
| Book Value per Share | 24.92 | 25.90 | 24.63 | 22.76 | 20.92 | 20.03 | 19.10 | 17.69 | 16.32 | 15.55 | 14.91 | 13.96 | 12.23 | 13.44 | 14.39 | 14.18 | 15.05 | 14.02 | 12.95 | 14.03 |
| Total Shareholders' Equity | 1.93B | 2.01B | 1.91B | 1.76B | 1.62B | 1.55B | 1.47B | 1.37B | 1.26B | 1.2B | 1.16B | 1.09B | 977.37M | 1.1B | 1.2B | 1.18B | 1.09B | 1.01B | 916.74M | 1.01B |
| Common Stock | 11.71M | 11.71M | 94.28M | 99.69M | 104.35M | 106.94M | 109.92M | 115.45M | 120.26M | 133.36M | 145.01M | 160.05M | 164.87M | 11.64M | 11.64M | 11.62M | 11.61M | 11.6M | 11.59M | 11.59M |
| Retained Earnings | 1.86B | 1.84B | 1.76B | 1.62B | 1.49B | 1.43B | 1.36B | 1.24B | 1.09B | 1.01B | 913.55M | 788.78M | 626.22M | 550.01M | 477.79M | 335.82M | 158.88M | 121.92M | 57.39M | -8.67M |
| Treasury Stock | -1.33B | -1.23B | -1.23B | -1.23B | -1.22B | -1.22B | -1.22B | -1.2B | -1.14B | -1.11B | -1.04B | -977.81M | -921M | -719.7M | -536.7M | -408.86M | -318.69M | -316.05M | -315.94M | -139.31M |
| Accumulated OCI | -32.29M | -30.2M | -33.25M | -31.6M | -37.18M | -38.38M | -30.69M | -31.79M | -29.83M | -26.6M | -29.66M | -25.4M | -27.58M | -29.87M | -33.77M | -28.29M | -24.39M | -26.68M | -26.02M | -22.79M |
| Minority Interest | 23.58M | 22.44M | 20.21M | 19.2M | 17.7M | 18.1M | 17.58M | 17.93M | 18.8M | 21.62M | 19.42M | 18.8M | 17.49M | 17.61M | 17.33M | 17.96M | 16.62M | 15.37M | 14.78M | 14.53M |