Attached files

file filename
8-K - 8-K - HEADWATERS INCa16-20842_18k.htm

Exhibit 99.1

 

N E W S  B U L L E T I N

RE:

Headwaters Incorporated

FROM:

 

10701 S. River Front Parkway,
Suite 300

 

 

South Jordan, UT 84095

 

 

Phone: (801) 984-9400

 

 

NYSE: HW

 

 

 

FOR FURTHER INFORMATION

 

 

 

AT THE COMPANY:

ANALYST CONTACT:

Sharon Madden

Tricia Ross

Vice President of Investor Relations

Financial Profiles

(801) 984-9400

(310) 622-8226

 

FOR IMMEDIATE RELEASE

 

HEADWATERS INCORPORATED ANNOUNCES

FOURTH QUARTER AND FISCAL 2016 RESULTS

 

·                  FY 2016 Revenue Increased 9% to $975 Million

·                  FY 2016 Income From Continuing Operations Before Income Taxes Increased 92% to $72 Million

·                  FY 2016 Adjusted EBITDA Increased 14% to $190 Million

 

SOUTH JORDAN, UTAH, NOVEMBER 1, 2016 (NYSE: HW) HEADWATERS INCORPORATED, a building products company dedicated to improving lives through innovative advancements in construction materials, today announced results for its fourth quarter and fiscal year ended September 30, 2016.

 

Fourth Quarter 2016 Highlights

 

·                  Revenue increased 7% to $291.6 million

·                  Income from continuing operations before income taxes of $25.2 million and Adjusted EBITDA of $66.3 million

·                  Building products Adjusted EBITDA margin of 21.5%

·                  Construction materials Adjusted EBITDA margin of 28.5%

·                  Completed the acquisition of Krestmark Industries, LP, a leading manufacturer of vinyl windows in South Central U.S.

·                  Redeemed the remaining balance of our unsecured 7¼% senior debt

 



 

CEO Commentary

 

“We are pleased with our fiscal year performance, increasing Adjusted EBITDA by over 14%, and finishing well into our guidance range,” said Kirk A. Benson, Chairman and Chief Executive Officer of Headwaters. “In addition, our fiscal year Adjusted EBITDA margin expanded by 100 basis points to 19.5%, exceeding our 2006 peak by 160 basis points.  Anticipating both top line growth and further margin expansion in 2017, we expect Adjusted EBITDA growth to be between 24% and 32%, resulting in 2017 guidance in the range of $235 million to $250 million.

 

“The newly acquired Krestmark windows product group represents approximately half of our total projected growth in 2017 and requires only a modest expansion of its existing operations to reach its 2017 objectives.  Accordingly, the full year effect of the revenue and Adjusted EBITDA contribution from Krestmark significantly reduces the risk related to Headwaters’ projected 2017 growth.  In addition, we believe the incremental windows Adjusted EBITDA should lead to overall consolidated margin expansion.

 

“We anticipate a range of mid-single to double digit top-line growth in our legacy product groups, primarily through sales of increased volumes of fly ash and building products.  Combined with our continuous improvement efficiency gains, our top-line growth should drive overall Adjusted EBITDA margin expansion in 2017.”

 

Fourth Quarter Summary

 

Headwaters’ fourth quarter 2016 consolidated revenue increased by 7% to $291.6 million from $272.7 million for the fourth quarter of 2015. Gross profit was $85.5 million, including $7.2 million in non-routine costs, compared to $90.3 million in 2015, and operating income was $37.6 million, including $9.4 million in non-routine costs, compared to $41.4 million in 2015. The non-routine costs included in gross profit and operating income were due primarily to acquisition-related costs, including the consolidation of acquired businesses, and business line adjustments.  The integration of our 2016 acquisitions is nearly complete, and in 2017 we do not anticipate further material acquisition or integration related costs. Adjusted EBITDA increased by $7.4 million to $66.3 million, or 13% over 2015.

 

Income from continuing operations was $16.6 million, or $0.21 per diluted share, for the fourth quarter of 2016, compared to $126.9 million, or $1.68 per diluted share, for the fourth quarter of 2015, with the decrease primarily due to a normalized income tax expense in 2016 and the release of deferred tax asset valuation allowances in the fourth quarter of fiscal 2015. Fourth quarter adjusted income from continuing operations was $28.7 million, or $0.38 per diluted share in 2016, compared to $24.6 million, or $0.33 per diluted share in 2015, representing increases of approximately 15% year-over-year. Discontinued operations were immaterial in both 2015 and 2016.

 

2



 

Year Ended September 30, 2016

 

Our total revenue for the year ended September 30, 2016 was $974.8 million, up 9% from $895.3 million for 2015. Gross profit increased 7%, from $269.9 million in 2015 to $288.2 million in 2016. Operating income of $102.1 million in 2015 improved by 8%, to $110.7 million in 2016. Income from continuing operations was $49.6 million, or $0.64 per diluted share, for 2016, compared to $132.1 million, or $1.74 per diluted share, for 2015, with the decrease primarily due to a normalized income tax expense in 2016 compared to a significant income tax benefit in 2015 due to the release of deferred tax asset valuation allowances.

 

Net interest expense decreased from $64.2 million in 2015 to $42.4 million in 2016. Net interest expense included approximately $24.8 million of incremental interest expense related to early debt repayments in 2015, and approximately $10.1 million of non-routine expense related to early debt repayments and other debt transactions in 2016. Other income in 2016 includes gains on certain assets acquired in 2016 transactions. Discontinued operations were immaterial in both 2015 and 2016.

 

Adjusted EBITDA increased by $24.0 million or 14%, from $165.6 million to $189.6 million for the year ended September 30, 2016 as compared to 2015, and Adjusted EPS increased by 38%, from $0.72 in 2015 to $0.99 in 2016.

 

Year End Business Segment Highlights

 

Business
Segment

 

2016
Revenue

 

2016
Adjusted
EBITDA

 

2016 Adjusted
EBITDA
Margin

 

2015 Adjusted
EBITDA
Margin

 

Building Products

 

$

594.3 million

 

$

119.4 million

 

20.1

%

19.5

%

Construction Materials

 

$

370.4 million

 

$

92.4 million

 

24.9

%

22.8

%

 

Business
Segment

 

2016
Operating
Income

 

2015
Operating
Income

 

2016
Operating
Income
Margin

 

2015
Operating
Income
Margin

 

Building Products

 

$

65.4 million

 

$

64.4 million

 

11.0

%

12.3

%

Construction Materials

 

$

76.1 million

 

$

65.0 million

 

20.5

%

18.5

%

 

Building Products Segment

 

Headwaters’ building products segment is a national brand leader in innovative building products through superior design, manufacturing, and channel distribution. The segment markets a wide variety of niche building products, including siding accessories, manufactured architectural stone, concrete block, specialty roofing products, and windows.

 

Building products revenue increased 12%, from $151.9 million in the fourth quarter of 2015 to $170.6 million in the fourth quarter of 2016. Gross profit was $44.4 million, including $7.2 million in non-routine costs, compared to $49.2 million in 2015, and operating income was $14.9

 

3



 

million, including $8.9 million in non-routine costs, compared to $25.0 million in 2015. Adjusted EBITDA in the fourth quarter of 2016 increased 4% from $35.1 million in 2015 to $36.6 million.

 

In August 2016, we acquired the assets of Krestmark Industries, headquartered in Dallas, Texas. We believe Krestmark fits well into Headwaters’ strategy of increasing sales to core customers, having a strong focus on customer service, and niche positioning that results in high margins relative to peers. Krestmark has established a track record of robust growth through existing and new customers.  Its organic compounded annual growth rate for revenue over the past eight years was greater than 15%.  We anticipate strong revenue growth for Krestmark in 2017, meeting or exceeding $125 million in revenue.  It is anticipated that Krestmark’s margins will be accretive to Headwaters’ 19.5% Adjusted EBITDA margins.

 

Our siding accessories product group experienced nearly 20% Adjusted EBITDA growth in 2016, realizing market gains and end product strength in repair and remodel.  Roofing was impacted by the consolidation of three stone coated metal manufacturing sites into one, and resulting integration inefficiencies.  As we near completion of the integration project, we anticipate greater than 30% improvement in efficiency and capacity, which we believe may result in more than 500 basis point operating margin expansion in 2017.  We also continue to move forward with our composite and concrete tile roofing product integrations. Beginning in the December 2016 quarter we will combine the block group with our construction materials segment, reducing 2017 building products segment revenue by approximately $125 million, but the reduction will be offset by the increase in building products segment revenue from Krestmark.

 

Construction Materials Segment

 

Headwaters is the largest domestic manager and marketer of coal combustion products (CCPs), including fly ash. Utilization of these materials improves performance of concrete and concrete construction products while creating significant environmental benefits.

 

Fourth quarter 2016 revenue increased by 3% to $114.9 million, compared to $111.5 million in 2015. The increase in revenue is primarily attributable to the acquisition of SynMat and a continued favorable pricing environment. Including services provided by SynMat, service revenue represented approximately 21% of total segment revenue for the fourth quarter of 2016 compared to 18% for the same period in fiscal 2015. Service revenue was 21% for all of fiscal 2015 and 22% for all of fiscal 2016.

 

Commencing in the December 2016 quarter, our construction materials segment will include our block product group, to reflect a change in management and operations.  We have begun to integrate certain operations of our fly ash and block product group, which should result in up to $1 million in annual cost savings.  The primary overlap between the two product groups is in transportation related activities and the cost savings will be generated from repair and maintenance, back hauling product, etc. In addition, we are initiating fly ash storage at our block production sites to facilitate substitution of fly ash for portland cement and other raw material substitutions.

 

4



 

In 2017, we forecast between 200,000 and 300,000 tons of net new fly ash sources from new contracts.  We have executed one of the two new contracts that we had identified, and continue to believe that this range is reasonable.

 

We forecast 150,000 to 250,000 tons of new fly ash from storage and reclamation.  Construction on our first storage project for 2017 has commenced and should be completed during the winter season to provide 2017 storage.  A second storage site has been identified.  Our first fly ash reclamation site is in the detailed engineering phase, and we should commence installation of reclamation equipment during the winter. Located on as many as 1,000 sites, the American Coal Ash Association has estimated that there is a billion tons of disposed CCPs nationwide. Of course, not all of the disposed CCPs can be recovered and used productively.  We are looking at sites that may have in total more than 20 million tons of potentially usable ash. The long term impact of fly ash reclamation should be to reduce our dependence upon currently produced fly ash, and provide a reliable source of future supply.

 

We forecast between 100,000 and 200,000 tons of additional supply resulting from enhanced utilization.  As the value of fly ash increases, it is economically feasible to use  technology to enhance quality and increase utilization.  We have identified eight sites for 2017 that will benefit from the application of our RestoreAir® technology.  Further, we are investigating high value applications of bottom ash and other ash products throughout the United States.

 

Based on the progress we made in the fourth quarter of 2016, and the beginning of 2017, we reaffirm our forecast of fly ash volumes in the range of 6.1 to 6.5 million tons for 2017, a 14% to 22% increase over 2016.

 

Gross profit increased by 3% to $37.5 million in 2016, compared to $36.5 million in 2015, and gross margin for both periods was approximately 32.7%. Operating income increased $4.1 million, or 16%, from $24.9 million in 2015 to $29.0 million in 2016, with a 290 basis point increase in operating margin. Adjusted EBITDA increased $3.8 million from $28.9 million in 2015 to $32.7 million in 2016, or 13% and the Adjusted EBITDA margin was 28.5% in 2016, up from 25.9% in 2015.

 

Outlook

 

“Projected 2017 Adjusted EBITDA growth of between 24% to 32% provides us with an opportunity to increase free cash flow,” said Don P. Newman, Headwaters’ Chief Financial Officer. “We expect strong conversion of Adjusted EBITDA to free cash flow in 2017, as we effectively manage capital investments and working capital levels, and benefit from low cash taxes. We anticipate generating free cash flow of between $130 and $145 million at the midpoint of our fiscal 2017 Adjusted EBITDA guidance range, representing a cash conversion rate of between 54% and 60%.

 

“We closed fiscal 2016 with a net debt to Adjusted EBITDA ratio of 3.1 times on a pro forma basis, and we expect our net debt ratio to be in the range of 2.5 times by the end of fiscal 2017.  We plan to reduce our gross debt by approximately $100 million in 2017.”

 

5



 

Financial Supplement Attached

 

Headwaters’ condensed consolidated statements of income for the quarters and years ended September 30, 2015 and 2016 and balance sheets as of September 30, 2015 and 2016, all presented in accordance with generally accepted accounting principles (GAAP), are attached to this press release in the financial supplement. In addition, Headwaters currently uses two non-GAAP financial measures: Adjusted EBITDA and Adjusted EPS. Headwaters’ calculations of Adjusted EBITDA, trailing twelve months (TTM) Adjusted EBITDA and Adjusted EPS are also included in the financial supplement, following the condensed GAAP financial statements.

 

Headwaters defines Adjusted EBITDA as income from continuing operations plus net interest expense, income taxes, depreciation and amortization, equity-based compensation, cash-based compensation tied to stock price, goodwill and other impairments, and other non-routine adjustments that arise from time to time, all as presented in the table in the financial supplement. Headwaters currently defines Adjusted EPS as diluted EPS from continuing operations plus the effect of amortization expense related to acquired intangible assets and other non-routine adjustments that arise from time to time, as presented in the table in the financial supplement.

 

Adjusted EBITDA and Adjusted EPS are used by management, investors and analysts to measure operating performance, as a supplement to our consolidated financial statements presented in accordance with GAAP. Adjusted EBITDA is also used by management, investors and analysts as one measure of a company’s ability to service its debt and meet its other cash needs. Our presentations of Adjusted EBITDA and Adjusted EPS have limitations as analytical tools, and should not be considered in isolation, or as substitutes for analysis of our results as reported under GAAP. Accordingly, they are not presented as alternative measures of liquidity. Because the definitions of Adjusted EBITDA and Adjusted EPS vary among companies and industries, our definitions of these non-GAAP financial measures may not be comparable to similarly-titled measures used by other companies.

 

Conference Call

 

Management will host a conference call with a simultaneous web cast today at 11:00 a.m. Eastern Time, 9:00 a.m. Mountain Time to discuss the Company’s financial results and business outlook. The call will be available live via the Internet by accessing Headwaters’ web site at www.headwaters.com and clicking on the Investor Relations section. To listen to the live broadcast, please go to the web site at least fifteen minutes early to register, download, and install any necessary audio software. There will also be corresponding slides with the webcast.  For those who cannot listen to the live broadcast, an online replay will be available for 90 days on www.headwaters.com, or a phone replay will be available through November 8, 2016, by dialing 877-344-7529 or 412-317-0088 and entering the passcode 10095629.

 

About Headwaters Incorporated

 

Headwaters Incorporated is improving lives through innovative advancements in construction materials through application, design, and purpose. Headwaters is a diversified growth company providing products, technologies and services to the construction materials and building products markets.  Through its

 

6



 

construction materials and building products businesses, the Company has been able to improve sustainability by transforming underutilized resources into valuable products.  www.headwaters.com

 

CAUTIONARY STATEMENTS RELEVANT TO FORWARD-LOOKING INFORMATION FOR THE PURPOSE OF “SAFE HARBOR” PROVISIONS OF THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995

 

This press release contains forward-looking statements relating to Headwaters’ operations that are based on management’s current expectations, estimates and projections about the industries in which Headwaters operates. Words such as “may,” “should,” “anticipates,” “expects,” “intends,” “plans,” “targets,” “forecasts,” “projects,” “believes,” “seeks,” “schedules,” “estimates,” “budgets,” “goals,” “outlook” and similar expressions are intended to help identify such forward-looking statements. Forward-looking statements include Headwaters’ expectations as to the managing and marketing of coal combustion products, and other construction materials, the production and marketing of building products, the sales to oil refineries of residue hydrocracking catalysts, the development, commercialization, and financing of new products and other strategic business opportunities and acquisitions, and other information about Headwaters which are not purely historical by nature, including those statements regarding Headwaters’ future business plans, the operation of facilities, the availability of feedstocks, and the marketability of  coal combustion products, construction materials,  building products and catalysts. These statements are not guarantees of future performance and are subject to certain risks, uncertainties and other factors, many of which are beyond the Company’s control and are difficult to predict. Therefore, actual outcomes and results may differ materially from what is expressed or forecasted in such forward-looking statements. The reader should not place undue reliance on these forward-looking statements, which speak only as of the date of this press release. Unless legally required, Headwaters undertakes no obligation to update publicly any forward-looking statements, whether as a result of new information, future events or otherwise. Among the important factors that could cause actual results to differ materially from those in the forward-looking statements are: changing feedstock and energy prices; actions of competitors or regulators; technological developments; potential disruption of the Company’s production facilities, transportation networks and information technology systems due to war, terrorism, malicious attack, civil accidents, political events, civil unrest or severe weather; potential environmental liability or product liability under existing or future laws and litigation; potential liability resulting from other pending or future litigation; changed accounting rules under generally accepted accounting principles promulgated by rule-setting bodies; and the factors set forth under the heading “Risk Factors” in the Company’s  Annual Report on Form 10-K, quarterly reports on Form 10-Q and other periodic reports. In addition, such results could be affected by general domestic and international economic and political conditions and other unpredictable or unknown factors not discussed in this press release which could have material adverse effects on forward-looking statements.

 

7



 

HEADWATERS INCORPORATED

CONDENSED CONSOLIDATED STATEMENTS OF INCOME (Unaudited)

(in thousands, except per-share amounts)

 

 

 

Quarter Ended September 30,

 

Year Ended September 30,

 

 

 

2015

 

2016

 

2015

 

2016

 

Revenue:

 

 

 

 

 

 

 

 

 

Building products

 

$

151,873

 

$

170,599

 

$

523,643

 

$

594,281

 

Construction materials

 

111,461

 

114,945

 

352,263

 

370,439

 

Energy technology

 

9,383

 

6,047

 

19,427

 

10,087

 

Total revenue

 

272,717

 

291,591

 

895,333

 

974,807

 

Cost of revenue:

 

 

 

 

 

 

 

 

 

Building products

 

102,689

 

126,168

 

367,163

 

423,910

 

Construction materials

 

74,978

 

77,419

 

249,077

 

258,478

 

Energy technology

 

4,749

 

2,482

 

9,202

 

4,218

 

Total cost of revenue

 

182,416

 

206,069

 

625,442

 

686,606

 

Gross profit

 

90,301

 

85,522

 

269,891

 

288,201

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Selling, general and administrative

 

44,337

 

41,726

 

149,623

 

156,898

 

Amortization

 

4,558

 

6,183

 

18,161

 

20,593

 

Total operating expenses

 

48,895

 

47,909

 

167,784

 

177,491

 

Operating income

 

41,406

 

37,613

 

102,107

 

110,710

 

Net interest expense

 

(8,219

)

(16,881

)

(64,219

)

(42,424

)

Other income (expense), net

 

(38

)

4,437

 

(218

)

4,149

 

Income from continuing operations before income taxes

 

33,149

 

25,169

 

37,670

 

72,435

 

Income tax benefit (provision)

 

93,698

 

(8,566

)

94,458

 

(22,756

)

Income from continuing operations

 

126,847

 

16,603

 

132,128

 

49,679

 

Income (loss) from discontinued operations, net of income taxes

 

(73

)

270

 

(460

)

84

 

Net income

 

126,774

 

16,873

 

131,668

 

49,763

 

Net income attributable to non-controlling interest

 

(174

)

(819

)

(869

)

(1,667

)

Net income attributable to Headwaters Incorporated

 

$

126,600

 

$

16,054

 

$

130,799

 

$

48,096

 

 

 

 

 

 

 

 

 

 

 

Basic income (loss) per share attributable to Headwaters Incorporated:

 

 

 

 

 

 

 

 

 

From continuing operations

 

$

1.72

 

$

0.21

 

$

1.79

 

$

0.65

 

From discontinued operations

 

0.00

 

0.00

 

(0.01

)

0.00

 

 

 

$

1.72

 

$

0.21

 

$

1.78

 

$

0.65

 

Diluted income (loss) per share attributable to Headwaters Incorporated:

 

 

 

 

 

 

 

 

 

From continuing operations

 

$

1.68

 

$

0.21

 

$

1.74

 

$

0.64

 

From discontinued operations

 

0.00

 

0.00

 

(0.01

)

0.00

 

 

 

$

1.68

 

$

0.21

 

$

1.73

 

$

0.64

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

73,618

 

73,911

 

73,570

 

73,842

 

Diluted

 

75,310

 

75,498

 

75,602

 

75,415

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss) by segment:

 

 

 

 

 

 

 

 

 

Building products

 

$

24,953

 

$

14,857

 

$

64,418

 

$

65,365

 

Construction materials

 

24,894

 

28,986

 

64,984

 

76,099

 

Energy technology

 

1,862

 

1,476

 

731

 

(2,514

)

Corporate

 

(10,303

)

(7,706

)

(28,026

)

(28,240

)

Total

 

$

41,406

 

$

37,613

 

$

102,107

 

$

110,710

 

 



 

HEADWATERS INCORPORATED

CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)

(in thousands)

 

 

 

September 30,

 

 

 

2015

 

2016

 

Assets:

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

142,597

 

$

65,298

 

Trade receivables, net

 

134,384

 

152,084

 

Inventories

 

55,074

 

72,668

 

Other

 

12,156

 

14,704

 

Total current assets

 

344,211

 

304,754

 

Property, plant and equipment, net

 

185,718

 

206,792

 

Goodwill

 

178,199

 

290,503

 

Intangible assets, net

 

143,718

 

319,162

 

Deferred income taxes

 

92,852

 

68,059

 

Other assets

 

34,321

 

49,173

 

Total assets

 

$

979,019

 

$

1,238,443

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity:

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

25,306

 

$

30,211

 

Accrued liabilities

 

104,325

 

109,151

 

Current portion of long-term debt

 

4,250

 

7,785

 

Total current liabilities

 

133,881

 

147,147

 

Long-term debt, net

 

558,080

 

746,716

 

Other long-term liabilities

 

36,776

 

41,230

 

Total liabilities

 

728,737

 

935,093

 

Redeemable non-controlling interest in consolidated subsidiary

 

12,431

 

13,363

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

Common stock - par value

 

74

 

74

 

Capital in excess of par value

 

728,667

 

733,117

 

Retained earnings (accumulated deficit)

 

(489,889

)

(441,793

)

Treasury stock

 

(1,001

)

(1,411

)

Total stockholders’ equity

 

237,851

 

289,987

 

Total liabilities and stockholders’ equity

 

$

979,019

 

$

1,238,443

 

 



 

HEADWATERS INCORPORATED

Reconciliations of Non-GAAP Financial Measures (Unaudited)

(in millions, except per-share amounts)

 

Reconciliation of Income from Continuing Operations to

 

Quarter Ended September 30,

 

Year Ended September 30,

 

Adjusted EDITDA

 

2015

 

2016

 

2015

 

2016

 

Income from continuing operations (GAAP)

 

$

126.9

 

$

16.6

 

$

132.1

 

$

49.6

 

Non-controlling interest of subsidiary

 

(0.2

)

(0.8

)

(0.9

)

(1.7

)

Net interest expense

 

8.2

 

16.9

 

64.2

 

42.5

 

Income taxes

 

(93.7

)

8.6

 

(94.5

)

22.8

 

Depreciation, amortization, and equity-based compensation

 

14.8

 

20.1

 

56.2

 

65.1

 

Non-routine customer and business acquisition-related costs and adjustments

 

0.6

 

(0.6

)

1.8

 

1.3

 

Consolidation of acquired businesses

 

 

3.3

 

 

7.8

 

Asset impairments, write-offs and other non-routine items

 

 

2.2

 

0.6

 

2.2

 

Cash-based compensation tied to stock price

 

2.3

 

 

6.1

 

 

Adjusted EBITDA

 

$

58.9

 

$

66.3

 

$

165.6

 

$

189.6

 

 

 

 

 

 

 

 

 

 

 

Segment Adjusted EBITDA

 

 

 

 

 

 

 

 

 

Building Products

 

$

35.1

 

$

36.6

 

$

101.9

 

$

119.4

 

Construction materials

 

28.9

 

32.7

 

80.5

 

92.4

 

Energy technology

 

2.2

 

1.8

 

2.2

 

(1.1

)

Corporate

 

(9.6

)

(4.8

)

(25.1

)

(21.1

)

Cash-based compensation tied to stock price

 

2.3

 

 

6.1

 

 

Adjusted EBITDA

 

$

58.9

 

$

66.3

 

$

165.6

 

$

189.6

 

 

 

 

Twelve Months Ended

 

TTM Adjusted EBITDA Reconciliation

 

9/30/2014

 

9/30/2015

 

9/30/2016

 

Income from continuing operations (GAAP)

 

$

16.5

 

$

132.1

 

$

49.6

 

Non-controlling interest of subsidiary

 

(0.8

)

(0.9

)

(1.7

)

Net interest expense

 

46.3

 

64.2

 

42.5

 

Income taxes

 

3.6

 

(94.5

)

22.8

 

Depreciation, amortization, and equity-based compensation

 

56.9

 

56.2

 

65.1

 

Non-routine customer and business acquisition-related costs and adjustments

 

6.1

 

1.8

 

1.3

 

Consolidation of acquired businesses

 

 

 

7.8

 

Asset impairments, write-offs and other non-routine items

 

3.1

 

0.6

 

2.2

 

Cash-based compensation tied to stock price

 

6.1

 

6.1

 

 

TTM Adjusted EBITDA

 

$

137.8

 

$

165.6

 

$

189.6

 

 

 

 

 

 

 

 

 

Segment TTM Adjusted EBITDA

 

 

 

 

 

 

 

Building Products

 

$

88.1

 

$

101.9

 

$

119.4

 

Construction materials

 

66.8

 

80.5

 

92.4

 

Energy technology

 

(2.0

)

2.2

 

(1.1

)

Corporate

 

(21.2

)

(25.1

)

(21.1

)

Cash-based compensation tied to stock price

 

6.1

 

6.1

 

 

TTM Adjusted EBITDA

 

$

137.8

 

$

165.6

 

$

189.6

 

 



 

Reconciliation of Diluted EPS from Continuing Operations to

 

Quarter Ended September 30,

 

Year Ended September 30,

 

Adjusted EPS

 

2015

 

2016

 

2015

 

2016

 

Reported numerator for diluted earnings per share from continuing operations in accordance with GAAP - income from continuing operations attributable to Headwaters Incorporated

 

$

126.7

 

$

15.8

 

$

131.2

 

$

47.9

 

Adjustments to numerator:

 

 

 

 

 

 

 

 

 

To reflect income taxes in the 2015 periods at a normalized rate (see Note to table below)

 

(106.6

)

 

(107.9

)

 

Amortization expense related to acquired intangible assets

 

4.5

 

6.1

 

17.9

 

20.3

 

Non-routine customer and business acquisition-related costs and adjustments

 

0.6

 

(0.6

)

1.8

 

1.3

 

Consolidation of acquired businesses

 

 

3.3

 

 

7.8

 

Asset impairments, write-offs and other non-routine items, including accelerated depreciation

 

 

3.7

 

0.6

 

3.7

 

Non-routine interest expense related to early debt repayments, repricings, new debt issuances

 

 

8.7

 

24.8

 

10.1

 

Cash-based compensation tied to stock price

 

2.3

 

 

6.1

 

 

Income tax effect of above pretax adjustments

 

(2.9

)

(8.3

)

(19.9

)

(16.8

)

Total adjustments to income from continuing operations, net of income tax effect

 

(102.1

)

12.9

 

(76.6

)

26.4

 

Numerator for adjusted diluted earnings per share from continuing operations

 

$

24.6

 

$

28.7

 

$

54.6

 

$

74.3

 

 

 

 

 

 

 

 

 

 

 

Reported denominator for diluted earnings per share in accordance with GAAP and for adjusted earnings per share

 

75.3

 

75.5

 

75.6

 

75.4

 

 

 

 

 

 

 

 

 

 

 

Reported diluted income per share from continuing operations (GAAP)

 

$

1.68

 

$

0.21

 

$

1.74

 

$

0.64

 

Effect of adjustments on diluted income per share calculation

 

(1.35

)

0.17

 

(1.02

)

0.35

 

Adjusted diluted income per share from continuing operations (Adjusted EPS)

 

$

0.33

 

$

0.38

 

$

0.72

 

$

0.99

 

 

Note to table:  In the September 2015 quarter, we reversed most of the valuation allowance on our deferred tax assets, while in 2016 our income taxes reflect a normalized rate. Accordingly, in order for the 2015 Adjusted EPS to be comparable to 2016, we have included an adjustment to reflect income taxes at a normalized rate of 39%, for both the 2015 period GAAP earnings and the income tax effect of the adjustments shown in the table. This is consistent with the calculation of income taxes for the 2016 periods.