Attached files
| file | filename |
|---|---|
| 8-K - 8-K - GMS Inc. | a17-28112_18k.htm |
| EX-99.2 - EX-99.2 - GMS Inc. | a17-28112_1ex99d2.htm |
GMS REPORTS RECORD SALES AND ADJUSTED EBITDA FOR SECOND QUARTER 2018
- Second Quarter Net Sales Increased 9.5% to $648.0 Million -
- Second Quarter Net Income Improved by 4.6% to $18.0 Million -
- Second Quarter Adjusted EBITDA Increased 9.5% to $54.2 Million -
Tucker, Georgia, December 7, 2017. GMS Inc. (NYSE:GMS), a leading North American distributor of wallboard and suspended ceilings systems, today reported financial results for the second quarter of fiscal 2018 ended October 31, 2017.
Second Quarter 2018 Highlights Compared to Second Quarter 2017
· Net sales increased 9.5% to a record $648.0 million; base business net sales increased 5.1%
· Wallboard unit volume grew 4.3% to a record 929 million square feet
· Net income increased to $18.0 million, or $0.43 per diluted share, compared to $17.2 million, or $0.42 per diluted share
· Adjusted EBITDA grew 9.5% to a record $54.2 million
· Gross margin expanded 20 basis points to 32.8%
· Acquired ASI Building Products, LLC in Michigan and Washington Builders Supply, Inc. in Pennsylvania during the second quarter
Mike Callahan, President and CEO of GMS, stated, “We are pleased to report a solid quarter highlighted by record Adjusted EBITDA of $54.2 million and net sales of $648.0 million, despite the negative impact of hurricanes Harvey and Irma. Our results reflect broad-based growth across all of our product categories, driven by strong commercial activity highlighted by 19.0% increase in our ceilings business, as well as 10.2% increase in our other product sales. As expected, gross margin rebounded from the first quarter to 32.8%, and we remain confident in our previously issued outlook of full-year gross margin of 32.5% for fiscal 2018.”
Mr. Callahan continued, “Our third quarter is off to a good start as underlying demand remains solid, pricing is up across all of our product categories and we continue to execute well against our growth strategy, all of which should drive above market net sales growth in the second half of the fiscal year. This coupled with improving gross margins and modest SG&A leverage expected in the second half of the fiscal year will help us deliver another record year of Adjusted EBITDA.”
Second Quarter 2018 Results
Net sales for the second quarter of fiscal 2018 ended October 31, 2017 were $648.0 million, compared to $591.8 million for the second quarter of fiscal 2017 ended October 31, 2016.
· Wallboard sales of $288.5 million increased 6.9%, compared to the second quarter of fiscal 2017 driven by wallboard unit volume growth of 4.3% to 929 million square feet and pricing improvement. Wallboard volumes benefitted from steady end market demand and the positive impact of acquisitions.
· Ceilings sales of $101.6 million rose 19.0%, compared to the second quarter of fiscal 2017, mainly due to greater commercial activity, price gains and the positive impact of acquisitions.
· Steel framing sales of $103.2 million grew 7.4%, compared to the second quarter of fiscal 2017, due to strong commercial activity and the positive impact of acquisitions, offset by lower steel prices.
· Other product sales of $154.7 million were up 10.2%, compared to the second quarter of fiscal 2017, as a result of strategic initiatives, price gains and the positive impact of acquisitions.
Gross profit of $212.3 million grew 9.9%, compared to $193.2 million in the second quarter of fiscal 2017, mainly attributable to higher pricing and increased sales. Gross margin was 32.8%, compared to 32.6% in the second quarter of fiscal 2017 largely due to pricing discipline and purchasing initiatives. On a sequential basis, gross margin improved 90 basis points from 31.9% from the first quarter of fiscal 2018.
Net income of $18.0 million, or $0.43 per diluted share, increased by 4.6% or $0.8 million, compared to $17.2 million, or $0.42 per diluted share, in the second quarter of fiscal 2017. Adjusted net income of $21.6 million, or $0.51 per diluted share, grew $1.5 million, compared to $20.1 million, or $0.49 per diluted share, in the second quarter of fiscal 2017.
Adjusted EBITDA of $54.2 million rose 9.5%, compared to $49.5 million in the second quarter of fiscal 2017. Adjusted EBITDA margin was 8.4% as a percentage of net sales, compared to 8.4% in the second quarter of fiscal 2017, with slight improvement in gross margin offset by an increase in SG&A related expenses.
Capital Resources
At October 31, 2017, GMS had cash of $19.8 million and total debt of $610.5 million, as compared to cash of $19.7 million and total debt of $602.9 million at July 31, 2017.
Acquisition Activity
During the second quarter of fiscal 2018, the Company acquired ASI Building Products, LLC, or ASI, a leading provider of ceilings and quality building products serving residential and commercial projects in Eastern Michigan, and Washington Builders Supply, Inc., or WBS, a leading provider of drywall, steel, insulation along with a full range of commercial and residential services in the Western Pennsylvania market.
Subsequent to October 31, 2017, the Company acquired Southwest Building Materials, Ltd. (“SWBM”). SWBM distributes wallboard, ceilings and other interior building products serving residential and commercial projects of all sizes throughout Northwest Texas. GMS now has 16 locations in Texas.
Conference Call and Webcast
GMS will host a conference call and webcast to discuss its results for the second quarter ended October 31, 2017 at 10:00 a.m. Eastern Time on December 7, 2017. Investors who wish to participate in the call should dial 800-259-2693 (domestic) or 323-794-2551 (international) at least 5 minutes prior to the start of the call. The live webcast will be available on the Investors section of the Company’s website at www.gms.com. There will be a slide presentation of the results available on that page of the website as well. Replays of the call will be available through January 7, 2018 and can be accessed at 844-512-2921 (domestic) or 412-317-6671 (international) and entering the pass code 5463988.
About GMS Inc.
Founded in 1971, GMS operates a network of more than 210 distribution centers across the United States. GMS’s extensive product offering of wallboard, suspended ceilings systems, or ceilings, and complementary interior construction products is designed to provide a comprehensive one-stop-shop for our core customer, the interior contractor who installs these products in commercial and residential buildings.
Use of Non-GAAP Financial Measures
GMS reports its financial results in accordance with GAAP. However, it presents Adjusted net income, Adjusted EBITDA, Adjusted EBITDA margin and base business growth, which are not recognized financial measures under GAAP. GMS believes that Adjusted net income, Adjusted EBITDA and Adjusted EBITDA margin assist investors and analysts in comparing its operating performance across reporting periods on a consistent basis by excluding items that the Company does not believe are indicative of its core operating performance. The Company’s management believes Adjusted net income, Adjusted EBITDA, Adjusted EBITDA margin and base business growth are helpful in highlighting trends in its operating results, while other measures can differ significantly depending on long-term strategic decisions regarding capital structure, the tax jurisdictions in which the Company operates and capital investments. In addition, the Company utilizes Adjusted EBITDA in certain calculations under its senior secured asset based revolving credit facility and its senior secured first lien term loan facility.
You are encouraged to evaluate each adjustment and the reasons GMS considers it appropriate for supplemental analysis. In addition, in evaluating Adjusted net income and Adjusted EBITDA, you should be aware that in the future, the Company may incur expenses similar to the adjustments in the presentation of Adjusted net income and Adjusted EBITDA. The Company’s presentation of Adjusted net income and Adjusted EBITDA should not be construed as an inference that its future results will be unaffected by unusual or non-recurring items. In addition, Adjusted net income and Adjusted EBITDA may not be comparable to similarly titled measures used by other companies in GMS’s industry or across different industries.
Forward-Looking Statements and Information:
This press release includes “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. You can generally identify forward-looking statements by the Company’s use of forward-looking terminology such as “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “intend,” “may,” “might,” “plan,” “potential,” “predict,” “seek,” or “should,” or the negative thereof or other variations thereon or comparable terminology. In particular, statements about the markets in which GMS operates, including the potential for growth in the commercial, residential and repair and remodeling, or R&R, markets, statements about its expectations, beliefs, plans, strategies, objectives, prospects, assumptions or future events or performance, statements related to net sales, gross profit, gross margins and capital expenditures, as well as non-GAAP financial measures such as Adjusted EBITDA, Adjusted net income and base business growth and statements regarding potential acquisitions and future greenfield locations, demand trends and future SG&A savings contained in this press release are forward-looking statements. The Company has based these forward-looking statements on its current expectations, assumptions, estimates and projections. While the Company believes these expectations, assumptions, estimates and projections are reasonable, such forward-looking statements are only predictions and involve known and unknown risks and uncertainties, many of which are beyond its control. Forward-looking statements involve risks and uncertainties, including, but not limited to, economic, competitive, governmental and technological factors outside of the Company’s control, that may cause its business, strategy or actual results to differ materially from the forward-looking statements. These risks and uncertainties may include, among other things: changes in the prices, supply, and/or demand for products which GMS distributes; general economic and business conditions in the United States; the activities of competitors; changes in significant operating expenses; changes in the availability of capital and interest rates; adverse weather patterns or conditions; acts of cyber intrusion; variations in the performance of the financial markets, including the credit markets; and other factors described in the “Risk Factors” section in the Company’s Annual Report on Form 10-K for the fiscal year ended April 30, 2017, and in its other periodic reports filed with the SEC. In addition, the statements in this release are made as of December 7, 2017. The Company undertakes no obligation to update any of the forward looking statements made herein, whether as a result of new information, future events, changes in expectation or otherwise. These forward-looking statements should not be relied upon as representing the Company’s views as of any date subsequent to December 7, 2017.
GMS Inc.
Condensed Consolidated Statements of Operations and Comprehensive Income (Unaudited)
Three and Six Months Ended October 31, 2017 and 2016
(in thousands, except per share data)
|
|
|
Three Months Ended |
|
Six Months Ended |
| ||||||||
|
|
|
October 31, |
|
October 31, |
| ||||||||
|
|
|
2017 |
|
2016 |
|
2017 |
|
2016 |
| ||||
|
Net sales |
|
$ |
648,004 |
|
$ |
591,846 |
|
$ |
1,290,161 |
|
$ |
1,141,646 |
|
|
Cost of sales (exclusive of depreciation and amortization shown separately below) |
|
435,744 |
|
398,622 |
|
872,797 |
|
769,837 |
| ||||
|
Gross profit |
|
212,260 |
|
193,224 |
|
417,364 |
|
371,809 |
| ||||
|
Operating expenses: |
|
|
|
|
|
|
|
|
| ||||
|
Selling, general and administrative |
|
159,898 |
|
149,798 |
|
315,970 |
|
284,856 |
| ||||
|
Depreciation and amortization |
|
16,713 |
|
17,368 |
|
33,058 |
|
33,163 |
| ||||
|
Total operating expenses |
|
176,611 |
|
167,166 |
|
349,028 |
|
318,019 |
| ||||
|
Operating income |
|
35,649 |
|
26,058 |
|
68,336 |
|
53,790 |
| ||||
|
Other (expense) income: |
|
|
|
|
|
|
|
|
| ||||
|
Interest expense |
|
(7,917 |
) |
(7,154 |
) |
(15,417 |
) |
(14,731 |
) | ||||
|
Write-off of debt discount and deferred financing fees |
|
— |
|
(1,466 |
) |
(74 |
) |
(6,892 |
) | ||||
|
Other income, net |
|
274 |
|
496 |
|
564 |
|
1,089 |
| ||||
|
Total other (expense), net |
|
(7,643 |
) |
(8,124 |
) |
(14,927 |
) |
(20,534 |
) | ||||
|
Income before taxes |
|
28,006 |
|
17,934 |
|
53,409 |
|
33,256 |
| ||||
|
Provision for income taxes |
|
9,983 |
|
710 |
|
20,043 |
|
6,869 |
| ||||
|
Net income |
|
$ |
18,023 |
|
$ |
17,224 |
|
$ |
33,366 |
|
$ |
26,387 |
|
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
| ||||
|
Basic |
|
41,006 |
|
40,943 |
|
40,988 |
|
39,579 |
| ||||
|
Diluted |
|
42,146 |
|
41,320 |
|
42,137 |
|
39,956 |
| ||||
|
Net income per share: |
|
|
|
|
|
|
|
|
| ||||
|
Basic |
|
$ |
0.44 |
|
$ |
0.42 |
|
$ |
0.81 |
|
$ |
0.67 |
|
|
Diluted |
|
$ |
0.43 |
|
$ |
0.42 |
|
$ |
0.79 |
|
$ |
0.66 |
|
GMS Inc.
Condensed Consolidated Balance Sheets (Unaudited)
October 31, 2017 and April 30, 2017
(in thousands, except per share data)
|
|
|
October 31, |
|
April 30, |
| ||
|
|
|
2017 |
|
2017 |
| ||
|
Assets |
|
|
|
|
| ||
|
Current assets: |
|
|
|
|
| ||
|
Cash and cash equivalents |
|
$ |
19,781 |
|
$ |
14,561 |
|
|
Trade accounts and notes receivable, net of allowances of $11,581 and $9,851, respectively |
|
354,394 |
|
328,988 |
| ||
|
Inventories, net |
|
209,932 |
|
200,234 |
| ||
|
Prepaid expenses and other current assets |
|
15,258 |
|
11,403 |
| ||
|
Total current assets |
|
599,365 |
|
555,186 |
| ||
|
Property and equipment, net of accumulated depreciation of $77,856 and $71,409, respectively |
|
157,893 |
|
154,465 |
| ||
|
Goodwill |
|
426,288 |
|
423,644 |
| ||
|
Intangible assets, net |
|
239,658 |
|
252,293 |
| ||
|
Other assets |
|
7,523 |
|
7,677 |
| ||
|
Total assets |
|
$ |
1,430,727 |
|
$ |
1,393,265 |
|
|
Liabilities and Stockholders’ Equity |
|
|
|
|
| ||
|
Current liabilities: |
|
|
|
|
| ||
|
Accounts payable |
|
$ |
118,918 |
|
$ |
102,688 |
|
|
Accrued compensation and employee benefits |
|
39,418 |
|
58,393 |
| ||
|
Other accrued expenses and current liabilities |
|
42,316 |
|
37,891 |
| ||
|
Current portion of long-term debt |
|
27,786 |
|
11,530 |
| ||
|
Total current liabilities |
|
228,438 |
|
210,502 |
| ||
|
Non-current liabilities: |
|
|
|
|
| ||
|
Long-term debt, less current portion |
|
582,755 |
|
583,390 |
| ||
|
Deferred income taxes, net |
|
21,651 |
|
26,820 |
| ||
|
Other liabilities |
|
34,657 |
|
35,371 |
| ||
|
Liabilities to noncontrolling interest holders, less current portion |
|
15,543 |
|
22,576 |
| ||
|
Total liabilities |
|
883,044 |
|
878,659 |
| ||
|
Commitments and contingencies |
|
|
|
|
| ||
|
Stockholders’ equity: |
|
|
|
|
| ||
|
Common stock, par value $0.01 per share, 500,000 shares authorized; 41,031 and 40,971 shares issued as of October 31, 2017 and April 30, 2017, respectively |
|
410 |
|
410 |
| ||
|
Preferred stock, par value $0.01 per share, 50,000 shares authorized; 0 shares issued as of October 31, 2017 and April 30, 2017 |
|
— |
|
— |
| ||
|
Additional paid-in capital |
|
487,774 |
|
488,459 |
| ||
|
Retained earnings |
|
59,987 |
|
26,621 |
| ||
|
Accumulated other comprehensive loss |
|
(488 |
) |
(884 |
) | ||
|
Total stockholders’ equity |
|
547,683 |
|
514,606 |
| ||
|
Total liabilities and stockholders’ equity |
|
$ |
1,430,727 |
|
$ |
1,393,265 |
|
GMS Inc.
Condensed Consolidated Statements of Cash Flows (Unaudited)
Six Months Ended October 31, 2017 and 2016
(in thousands)
|
|
|
Six Months Ended |
| ||||
|
|
|
October 31, |
| ||||
|
|
|
2017 |
|
2016 |
| ||
|
Cash flows from operating activities: |
|
|
|
|
| ||
|
Net income |
|
$ |
33,366 |
|
$ |
26,387 |
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
| ||
|
Depreciation and amortization of property and equipment |
|
12,013 |
|
12,930 |
| ||
|
Write-off, accretion and amortization of debt discount and deferred financing fees |
|
1,412 |
|
8,264 |
| ||
|
Amortization of intangible assets |
|
21,045 |
|
20,233 |
| ||
|
Provision for losses on accounts and notes receivable |
|
873 |
|
(230 |
) | ||
|
Provision for obsolescence of inventory |
|
483 |
|
(85 |
) | ||
|
Equity-based compensation |
|
436 |
|
1,499 |
| ||
|
(Gain) on sale of assets |
|
(598 |
) |
(130 |
) | ||
|
Changes in assets and liabilities net of effects of acquisitions: |
|
|
|
|
| ||
|
Trade accounts and notes receivable |
|
(21,837 |
) |
(19,316 |
) | ||
|
Inventories |
|
(7,366 |
) |
(13,444 |
) | ||
|
Accounts payable |
|
14,590 |
|
606 |
| ||
|
Deferred income taxes |
|
(5,437 |
) |
(12,373 |
) | ||
|
Prepaid expenses and other assets |
|
(2,357 |
) |
(3,105 |
) | ||
|
Accrued compensation and employee benefits |
|
(16,352 |
) |
(13,783 |
) | ||
|
Accrued expenses and liabilities |
|
3,055 |
|
3,851 |
| ||
|
Liabilities to noncontrolling interest holders |
|
(2,129 |
) |
907 |
| ||
|
Income tax receivable / payable |
|
(1,834 |
) |
(11,520 |
) | ||
|
Cash provided by operating activities |
|
29,363 |
|
691 |
| ||
|
Cash flows from investing activities: |
|
|
|
|
| ||
|
Purchases of property and equipment |
|
(8,442 |
) |
(5,024 |
) | ||
|
Proceeds from sale of assets |
|
1,928 |
|
1,319 |
| ||
|
Acquisition of businesses, net of cash acquired |
|
(18,375 |
) |
(139,939 |
) | ||
|
Cash used in investing activities |
|
(24,889 |
) |
(143,644 |
) | ||
|
Cash flows from financing activities: |
|
|
|
|
| ||
|
Repayments on the revolving credit facility |
|
(443,920 |
) |
(635,732 |
) | ||
|
Borrowings from the revolving credit facility |
|
352,567 |
|
686,216 |
| ||
|
Payments of principal on long-term debt |
|
(2,888 |
) |
(2,178 |
) | ||
|
Principal repayments of capital lease obligations |
|
(2,936 |
) |
(2,492 |
) | ||
|
Proceeds from issuance of common stock in initial public offering, net of underwriting discounts |
|
— |
|
156,941 |
| ||
|
Repayment of term loan |
|
— |
|
(160,000 |
) | ||
|
Borrowings from term loan amendment |
|
577,616 |
|
481,225 |
| ||
|
Repayment of term loan amendment |
|
(477,616 |
) |
(381,225 |
) | ||
|
Debt issuance costs |
|
(636 |
) |
(2,487 |
) | ||
|
Payments for taxes related to net share settlement of equity awards |
|
(1,441 |
) |
— |
| ||
|
Cash provided by financing activities |
|
746 |
|
140,268 |
| ||
|
Increase (decrease) in cash and cash equivalents |
|
5,220 |
|
(2,685 |
) | ||
|
Cash and cash equivalents, beginning of period |
|
14,561 |
|
19,072 |
| ||
|
Cash and cash equivalents, end of period |
|
$ |
19,781 |
|
$ |
16,387 |
|
|
Supplemental cash flow disclosures: |
|
|
|
|
| ||
|
Cash paid for income taxes |
|
$ |
28,455 |
|
$ |
30,790 |
|
|
Cash paid for interest |
|
14,104 |
|
13,163 |
| ||
|
Supplemental schedule of noncash activities: |
|
|
|
|
| ||
|
Assets acquired under capital lease |
|
$ |
6,378 |
|
$ |
5,180 |
|
|
Issuance of installment notes associated with equity-based compensation liability awards |
|
11,898 |
|
5,353 |
| ||
GMS Inc.
Net Sales by Product Group
Three and Six Months Ended October 31, 2017 and 2016
(in thousands of dollars)
|
|
|
Three Months Ended |
|
Six Months Ended |
| ||||||||||||||||
|
|
|
October 31, |
|
% of |
|
October 31, |
|
% of |
|
October 31, |
|
% of |
|
October 31, |
|
% of |
| ||||
|
|
|
2017 |
|
Total |
|
2016 |
|
Total |
|
2017 |
|
Total |
|
2016 |
|
Total |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Wallboard |
|
$ |
288,498 |
|
44.5 |
% |
$ |
269,975 |
|
45.6 |
% |
$ |
573,155 |
|
44.4 |
% |
$ |
521,271 |
|
45.7 |
% |
|
Ceilings |
|
101,646 |
|
15.7 |
% |
85,400 |
|
14.4 |
% |
201,356 |
|
15.6 |
% |
171,749 |
|
15.0 |
% | ||||
|
Steel framing |
|
103,203 |
|
15.9 |
% |
96,075 |
|
16.2 |
% |
207,854 |
|
16.1 |
% |
180,417 |
|
15.8 |
% | ||||
|
Other products |
|
154,657 |
|
23.9 |
% |
140,396 |
|
23.7 |
% |
307,796 |
|
23.9 |
% |
268,209 |
|
23.5 |
% | ||||
|
Total net sales |
|
$ |
648,004 |
|
|
|
$ |
591,846 |
|
|
|
$ |
1,290,161 |
|
|
|
$ |
1,141,646 |
|
|
|
GMS Inc.
Reconciliation of Net Income to Adjusted EBITDA
Three and Six Months Ended October 31, 2017 and 2016
(in thousands)
|
|
|
Three Months Ended |
|
Six Months Ended |
| ||||||||
|
|
|
October 31, |
|
October 31, |
| ||||||||
|
|
|
2017 |
|
2016 |
|
2017 |
|
2016 |
| ||||
|
|
|
|
|
|
|
|
|
|
| ||||
|
Net income |
|
$ |
18,023 |
|
$ |
17,224 |
|
$ |
33,366 |
|
$ |
26,387 |
|
|
Interest expense |
|
7,917 |
|
7,154 |
|
15,417 |
|
14,731 |
| ||||
|
Write-off of debt discount and deferred financing fees |
|
— |
|
1,466 |
|
74 |
|
6,892 |
| ||||
|
Interest income |
|
(26 |
) |
(35 |
) |
(49 |
) |
(78 |
) | ||||
|
Income tax expense |
|
9,983 |
|
710 |
|
20,043 |
|
6,869 |
| ||||
|
Depreciation expense |
|
6,023 |
|
6,548 |
|
12,013 |
|
12,930 |
| ||||
|
Amortization expense |
|
10,690 |
|
10,820 |
|
21,045 |
|
20,233 |
| ||||
|
EBITDA |
|
$ |
52,610 |
|
$ |
43,887 |
|
$ |
101,909 |
|
$ |
87,964 |
|
|
Stock appreciation expense or (income)(a) |
|
642 |
|
(144 |
) |
1,232 |
|
(236 |
) | ||||
|
Redeemable noncontrolling interests(b) |
|
164 |
|
2,531 |
|
1,030 |
|
2,823 |
| ||||
|
Equity-based compensation(c) |
|
375 |
|
686 |
|
847 |
|
1,359 |
| ||||
|
Severance and other permitted costs(d) |
|
113 |
|
118 |
|
317 |
|
258 |
| ||||
|
Transaction costs (acquisitions and other)(e) |
|
88 |
|
1,827 |
|
246 |
|
2,481 |
| ||||
|
(Gain) loss on sale of assets |
|
(207 |
) |
68 |
|
(597 |
) |
(130 |
) | ||||
|
Management fee to related party(f) |
|
— |
|
— |
|
— |
|
188 |
| ||||
|
Effects of fair value adjustments to inventory(g) |
|
187 |
|
457 |
|
187 |
|
621 |
| ||||
|
Interest rate cap mark-to-market(h) |
|
238 |
|
89 |
|
434 |
|
132 |
| ||||
|
Secondary public offering costs(i) |
|
— |
|
— |
|
631 |
|
— |
| ||||
|
Debt transaction costs(j) |
|
35 |
|
— |
|
758 |
|
— |
| ||||
|
EBITDA add-backs |
|
1,635 |
|
5,632 |
|
5,085 |
|
7,496 |
| ||||
|
Adjusted EBITDA |
|
$ |
54,245 |
|
$ |
49,519 |
|
$ |
106,994 |
|
$ |
95,460 |
|
|
Adjusted EBITDA margin |
|
8.4 |
% |
8.4 |
% |
8.3 |
% |
8.4 |
% | ||||
(a) Represents non-cash compensation expenses (income) related to stock appreciation rights agreements. For additional details regarding stock appreciation rights, refer to “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Critical Accounting Policies—Subsidiary Equity-Based Deferred Compensation Arrangements” included in our Annual Report on Form 10-K for the year ended April 30, 2017.
(b) Represents non-cash compensation expense related to changes in the redemption values of noncontrolling interests. For additional details regarding redeemable noncontrolling interests of our subsidiaries, refer to “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Critical Accounting Policies—Subsidiary Equity-Based Deferred Compensation Arrangements” included in our Annual Report on Form 10-K for the year ended April 30, 2017.
(c) Represents non-cash equity-based compensation expense related to the issuance of stock options.
(d) Represents severance expenses and other costs permitted in calculations under the ABL Facility and the First Lien Facility.
(e) Represents one-time costs related to our IPO and acquisitions (other than the Acquisition) paid to third party advisors.
(f) Represents management fees paid by us to AEA. Following our IPO, AEA no longer receives management fees from us.
(g) Represents the non-cash cost of sales impact of purchase accounting adjustments to increase inventory to its estimated fair value.
(h) Represents the mark-to-market adjustments for the interest rate cap.
(i) Represents one-time costs related to our secondary offering paid to third party advisors.
(j) Represents expenses paid to third party advisors related to debt refinancing activities.
GMS Inc.
Reconciliation of Income Before Taxes to Adjusted Net Income
Three and Six Months Ended October 31, 2017 and 2016
(in thousands, except per share data)
|
|
|
Three Months Ended |
|
Six Months Ended |
| ||||||||
|
|
|
October 31, |
|
October 31, |
| ||||||||
|
|
|
2017 |
|
2016 |
|
2017 |
|
2016 |
| ||||
|
Income before taxes |
|
$ |
28,006 |
|
$ |
17,934 |
|
$ |
53,409 |
|
$ |
33,256 |
|
|
EBITDA add-backs |
|
1,635 |
|
5,632 |
|
5,085 |
|
7,496 |
| ||||
|
Write-off of debt discount and deferred financing fees |
|
— |
|
1,466 |
|
74 |
|
6,892 |
| ||||
|
Purchase accounting depreciation and amortization (1) |
|
5,521 |
|
7,650 |
|
10,545 |
|
15,649 |
| ||||
|
Adjusted pre-tax income |
|
35,162 |
|
32,682 |
|
69,113 |
|
63,293 |
| ||||
|
Adjusted income tax expense |
|
13,537 |
|
12,583 |
|
26,609 |
|
24,368 |
| ||||
|
Adjusted net income |
|
$ |
21,625 |
|
$ |
20,099 |
|
$ |
42,504 |
|
$ |
38,925 |
|
|
Normalized tax rate (2) |
|
38.5 |
% |
38.5 |
% |
38.5 |
% |
38.5 |
% | ||||
|
|
|
|
|
|
|
|
|
|
| ||||
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
| ||||
|
Basic |
|
41,006 |
|
40,943 |
|
40,988 |
|
39,579 |
| ||||
|
Diluted |
|
42,146 |
|
41,320 |
|
42,137 |
|
39,956 |
| ||||
|
Adjusted net income per share: |
|
|
|
|
|
|
|
|
| ||||
|
Basic |
|
$ |
0.53 |
|
$ |
0.49 |
|
$ |
1.04 |
|
$ |
0.98 |
|
|
Diluted |
|
$ |
0.51 |
|
$ |
0.49 |
|
$ |
1.01 |
|
$ |
0.97 |
|
(1) Depreciation and amortization from the increase in value of certain long-term assets associated with the April 1, 2014 acquisition of the predecessor company. Full year projected amounts are $21.8 million and $15.6 million for FY18 and FY19, respectively.
(2) Normalized tax rate determined based on expected taxes, on a cash basis, due for the FY17 tax return, which will be filed in the third quarter of FY18.
Contact Information:
Investor Relations:
ir@gms.com
678-353-2883
Media Relations:
marketing@gms.com
770-723-3378