Attached files

file filename
8-K - 8-K - Summit Materials, Inc.f8-k.htm

Exhibit 99.1

Summit Materials, Inc. Reports Fourth Quarter And Full-Year 2017 Results

 

-Full-Year Net Revenue +17.7% Y/Y; Operating Income +42.8% Y/Y; Net Income +172.7% Y/Y

-Generated Full-Year Organic Volume Growth Across Materials Lines of Business

-Completed Three New Acquisitions YTD 2018, Representing Total Invested Capital of $120 million

-Federal Tax Reform Reduces Estimated Tax Receivable Agreement Liability By $217 million

-No Significant TRA Payments Expected For Eight Years Until 2026 vs. Pre-Federal Tax Reform Estimate of 2020

-Introducing 2018 Adjusted EBITDA Guidance Range of $490 million to $510 million

 

DENVER, CO. - (February 14, 2018) - Summit Materials, Inc. (NYSE: SUM, “Summit” or the “Company”), a leading vertically integrated construction materials company, today announced results for the fourth quarter and full-year 2017.

For the three months ended December 30, 2017, the Company reported diluted net income per share of $0.38 on net income of $43.0 million, compared to a diluted loss per share of ($0.00) on a net loss of ($0.3) million in the prior year period.  On an adjusted diluted basis, the Company reported net income before tax related adjustments of $49.1 million, or $0.43 per share, compared to net income before tax related adjustments of $6.1 million, or $0.06 per share, in the prior year period.  Operating income increased by 17.5% to $57.3 million in the fourth quarter 2017, versus $48.8 million in the prior year period. 

For the year-ended December 30, 2017, the Company reported diluted net income per share of $1.11 on net income of $121.8 million, compared to diluted net income per share of $0.52 on net income of $36.8 million in the prior year period.  On an adjusted diluted basis, the Company reported net income before tax-related adjustments of $130.6 million, or $1.16 per share, compared to net income before tax-related adjustments of $83.4 million, or $0.81 per share, in the prior year period.  Operating income increased by 42.8% to $220.9 million in the full-year 2017, versus $154.7 million in the prior year period. 

“Our team delivered exceptional full-year results that exceeded the high-end of our Adjusted EBITDA guidance range,” stated Tom Hill, CEO of Summit Materials.  “We generated significant year-over-year growth in net revenue, operating income and net income last year, as supported by the completion of 14 materials-based acquisitions, together with sustained organic growth in our materials lines of business.  Full-year Adjusted EBITDA increased 17.4% on a year-over-year basis, driven by improvements across all three reporting segments.  Organic growth contributed more than 20% of the overall year-over-year improvement in Adjusted EBITDA.”

“We have continued to experience broad-based demand for heavy materials across our business,” continued Hill.  “Organic sales volumes of aggregates increased 3.4% in 2017, versus a decline of 5.5% in 2016, driven by improvements in our West Segment.  Organic sales volumes of cement increased 5.8% in 2017, driven by increased demand in our Mississippi River markets north of St. Louis.   While organic average selling prices for aggregates were consistent with the prior year, on a mix-adjusted basis, aggregates prices increased approximately 3.0%, while organic cement prices increased 3.3%.”

“Adjusted cash gross margins in our materials lines of business increased significantly from the prior year, driven by a combination of organic price and volume growth,” noted Hill.  “Aggregates adjusted cash gross profit margin increased by 330 basis points year-over-year to 65.3%, while cement adjusted cash gross profit margin increased by 190 basis points year-over-year to a  47.1%.” 

“Despite strength in materials margins, our overall adjusted gross profit margin was flat on a year-over-year basis due a 200 basis point decline in products margins,” continued Hill.  “The year-over-year decline in product margins was mainly attributable to lower sales volumes of ready-mix-concrete in Texas due to the impact of Hurricane Harvey and soft public spending in Kansas,” continued Hill. 

“Since January 2018, we have completed three bolt-on acquisitions in Texas, Utah and Missouri for total invested capital of $120 million,” continued Hill.  “All three of these materials-based transactions further establish our existing presence in growing markets characterized by favorable long-term demographic trends.  Looking ahead, we currently have several materials-based, bolt-on transactions currently in diligence that we expect will close in the near future.”

“While the U.S. continues to enjoy one of the longest periods of economic expansion on record, our regional private markets show no indications of slowing,” stated Hill.  “Houston, Salt Lake City and Las Vegas – three of Summit’s largest housing markets - reported that full-year 2017 single family home sales were,  on average, 50% below the prior peak, while months of housing inventory was, on average, 75% below the prior peak, the combination of which we believe indicates room for additional growth.  On the non-residential side of our business, we continue to experience strong demand for commercial storage, fulfillment centers, healthcare facilities, educational institutions and transportation hubs, along with the low-rise commercial infrastructure required to support the growing residential communities we serve.”

1


 

“Within our public markets, we anticipate the impact of recently passed state funding measures, coupled with continued federal investment in transportation infrastructure through the FAST Act, will help to support ratable increases in road and highway investments,” continued Hill. “In Texas, a market that represented more than 20% of our total revenue last year, the state Department of Transportation has forecasted that infrastructure funding will increase by more than 50% between fiscal 2018 and fiscal 2020, an exciting opportunity that stands to benefit our operating companies in the region.”

 

“For the full-year 2018, we currently anticipate Adjusted EBITDA will be in the range of $490 million to $510 million, which includes contributions from three transactions completed on a year-to-date basis,” stated Hill.  “As we complete additional acquisitions throughout the year, we intend to adjust this range accordingly.  We have strong momentum entering 2018, given opportunities for continued organic growth in our existing base of assets, together with favorable underlying demand conditions in our private and public end-markets.”

 

“At year-end 2017, we had record available liquidity on our balance sheet with which to support a combination of organic and acquisition-related growth,” stated Brian Harris, CFO of Summit Materials.  “As of December 30, 2017, we had $602.5 million in cash and availability under our revolving credit facility, up from $352.1 million at year-end 2016.  Net leverage was 3.4x exiting the year, versus 3.9x in the prior year period, given our continued focus on disciplined capital management,” concluded Harris.

“The recent passage of comprehensive federal tax reform legislation is a positive development for our business,” continued Harris.  “As a result of this legislation, we estimate that our Tax Receivable Agreement (“TRA”) liability has been reduced by approximately 40% to $332 million.  Further, due to the extension of bonus depreciation provision included in the federal tax reform legislation, we anticipate future cash payments to former LP unit holders under the terms of the TRA will be further deferred, with no significant cash payments until 2026, while expecting to continue to pay no federal income taxes for the foreseeable future.  Long-term, we believe the passage of this legislation will provide a measurable long-term benefit to our free cash flow, as $217 million in future cash payments that would have been paid to pre-IPO investors can instead be invested back into the business.”

 

Full-Year 2017 | Financial Performance

 

Net revenue increased by 17.7% to $1,752.4 million in the full-year 2017, versus $1,488.3 million in the prior year.  The improvement in net revenue was primarily attributable to acquisition-related contributions, increased organic sales volumes of cement, aggregates and asphalt, together with increased organic selling prices on cement and ready-mix concrete.  Operating income increased by 42.8% to $220.9 million in the full-year 2017, compared to the prior year.  Adjusted EBITDA increased 17.4% year-over-year to $435.8 million, versus $371.3 million in the prior year. 

 

West Segment:  Operating income increased 29.5% to $130.3 million in the full-year 2017, when compared to the prior year.  Adjusted EBITDA increased by 21.6% to $203.6 million in the full-year 2017, when compared to the prior year.  Adjusted EBITDA margin was 22.6% in the full-year 2017, versus 22.7% in the prior-year period.  Year-over-year organic improvements in sales volumes of aggregates and asphalt, together with acquisition-related EBITDA contributions, were partially offset by lower organic declines in average selling prices on aggregates.

East Segment:  Operating income increased by 3.5% to $67.7 million in the full-year 2017, when compared to the prior year.  Adjusted EBITDA increased by 10.4% to $139.1 million in the full-year 2017, when compared to the prior year.  Adjusted EBITDA margin declined to 25.4% in the full-year 2017, versus 26.8% in the prior year.  Year-over-year organic improvements in average selling prices on aggregates and asphalt, improved organic sales volumes of asphalt, together with acquisition-related EBITDA contributions, were offset by a sales volume decline in aggregates and ready-mix concrete.

Cement Segment:  Operating income increased 8.3% to $89.4 million in the full-year 2017, when compared to the prior year.  Adjusted EBITDA increased by 12.9% to $127.5 million in the full-year 2017, when compared to the prior year.  Adjusted EBITDA margin increased to 42.0% in the full-year 2017, versus 40.2% in the prior year.  A year-over-year increase in average selling prices, organic sales volumes, improved production efficiencies and cost reductions all contributed to improved results.

2


 

Fourth Quarter 2017 | Financial Performance

 

Net revenue increased by 13.7% to $440.6 million in the fourth quarter 2017, versus $387.4 million in the prior year period.  The improvement in net revenue was primarily attributable to acquisition-related contributions, increased organic sales volumes of aggregates and asphalt, together with increased organic selling prices on cement, aggregates, ready-mix concrete and asphalt.  Operating income increased by 17.5% to $57.3 million in the fourth quarter 2017, when compared to the prior year period.  Adjusted EBITDA increased 12.0% year-over-year to $114.2 million, versus $102.0 million in the prior year period. 

 

West Segment:  Operating income increased 35.3% to $30.2 million in the fourth quarter 2017, when compared to the prior year period.  Adjusted EBITDA increased by 27.2% to $50.7 million in the fourth quarter 2017, when compared to the prior year period.  Adjusted EBITDA margin was 22.6% in the fourth quarter 2017, versus 22.4% in the prior-year period.  Year-over-year organic improvements in sales volumes of aggregates and asphalt, higher organic average selling prices on aggregates and ready-mix concrete and acquisition-related EBITDA contributions were partially offset by lower organic sales volumes of ready-mix concrete.

East Segment:  Operating income increased by 36.7% to $21.2 million in the fourth quarter 2017, when compared to the prior year period.  Adjusted EBITDA increased by 11.2% to $39.6 million in the fourth quarter 2017, when compared to the prior year period.  Adjusted EBITDA margin increased to 27.9% in the fourth quarter 2017, versus 27.1% in the prior year period.  Year-over-year organic improvements in sales volumes of aggregates and improved average selling prices on asphalt, together with acquisition-related EBITDA contributions, were offset by a sales volume decline in ready-mix concrete and asphalt, in addition to lower average selling prices for ready-mix concrete. 

Cement Segment:  Operating income increased 1.5% to $25.8 million in the fourth quarter 2017, when compared to the prior year period.  Adjusted EBITDA increased by 0.2% to $34.2 million in the fourth quarter 2017, when compared to the prior year period.  Adjusted EBITDA margin increased to 45.9% in the fourth quarter 2017, versus 43.8% in the prior year period.  A year-over-year increase in average selling prices, improved production efficiencies and cost reductions were offset by an organic year-over-year decline in sales volumes of cement during October and November 2017, due mainly to adverse weather conditions.

Full-Year 2017 | Results by Line of Business

 

Aggregates Business:   Aggregates net revenue increased by 18.4% to $313.4 million in the full-year 2017, when compared to the prior year period.  Aggregates adjusted cash gross profit margin increased to 65.3% in the full-year 2017, versus 62.0% in the prior year.  Organic aggregates sales volumes increased 3.4% in the full-year 2017, due mainly to increased demand in Utah, Vancouver, Austin, Northeast Texas and additional markets in the southeast.  Organic aggregates average selling prices declined 0.1% in the full-year 2017, mainly in the West Segment.  On a mix-adjusted basis, aggregates average selling prices increased 2.9% in the full-year 2017, versus the prior-year.

 

Cement Business:  Cement segment net revenue increased 8.1% to $303.8 million in the full-year 2017, when compared to the prior-year.  Cement adjusted cash gross profit margin was 47.1% in the full-year 2017, versus 45.2% in the prior-year.  Organic sales volumes and average selling prices on cement increased 5.8% and 3.3%, respectively, when compared to the prior year.  Strong regional demand in the Company’s northern markets drove organic volume growth throughout most of the year, while continued organic growth in sales prices was attributable to a previously announced annual price increase that became effective January 1, 2017.    

 

Products Business:  Net revenue increased 20.7% to $854.5 million in the full-year 2017, when compared to the prior year.  Products adjusted cash gross profit margin declined to 24.6% in the full-year 2017, versus 26.6% in the prior year.  Organic sales volumes of ready-mix concrete declined 2.3%, versus the prior year, due mainly to disruptions-related to Hurricane Harvey in Houston and soft public spending in Kansas.  Organic sales volumes of asphalt increased 10.9%, versus the prior year, given broad-based strength across all major platform markets. 

Fourth Quarter 2017 | Results by Line of Business

 

Aggregates Business:   Aggregates net revenue increased by 21.4% to $76.9 million in the fourth quarter 2017, when compared to the prior year period.  Aggregates adjusted cash gross profit margin increased to 70.5% in the fourth quarter 2017, versus 63.7% in the prior year period.  Organic aggregates sales volumes increased 3.5% in the fourth quarter 2017, due mainly to increased demand in Utah, Vancouver, Austin, Northeast Texas and Virginia.  Organic aggregates average selling prices increased less than 1% in the fourth quarter 2017, given broad-based growth in average selling prices in the West Segment.

 

Cement Business:  Cement segment net revenue declined 4.4% to $74.5 million in the fourth quarter 2017, when compared to the prior-year period.  Cement adjusted cash gross profit margin increased to 49.9% in the fourth quarter 2017, versus 47.9% in the prior-year period.  Organic sales volumes declined 5.5% in the fourth quarter 2017, while organic average selling prices increased 2.5%,

3


 

when compared to the prior-year period.  Organic sales volumes of cement declined on a year-over-year basis during October and November 2017, due to adverse weather conditions, but increased on a year-over-year basis in December 2017.

 

Products Business:  Net revenue increased 19.1% to $215.9 million in the fourth quarter 2017, when compared to the prior year period.  Products adjusted cash gross profit margin declined to 23.7% in the fourth quarter 2017, versus 26.1% in the prior year period.  Organic sales volumes of ready-mix concrete declined 5.5%, versus the prior year period, due mainly to disruptions-related to Hurricane Harvey in Houston and soft public spending in Kansas.  Organic sales volumes of asphalt increased 7.6%, given strength in the Utah and Austin markets.

 

Impact of Federal Tax Reform

 

The Tax Cuts and Jobs Act (“TCJA”) was passed by both houses of Congress and signed into law by President Trump in late December 2017.

 

Following the passage of the TCJA, Summit has determined that a lower statutory tax rate will reduce the value of the Company’s deferred tax assets.  Accordingly, the amount of our estimated liability under the Tax Receivable Agreement the Company is required to pay is also reduced.  The Company estimates its TRA liability has been reduced by $217 million from approximately $549 million before tax reform to $332 million post tax reform. 

 

Further, the Company estimates that, as a result of the extended bonus depreciation provision outlined within the TCJA, taxable income will be lower in future years.  Accordingly, the amount of tax receivable payments that the Company is obligated to pay will both be reduced and delayed to future years.  Prior to tax reform, the Company estimated that its first TRA payment to former LP unit holders would commence in 2020.  Following the passage of tax reform, the Company estimates that its first cash payment to former LP unit holders will commence in 2026.

 

Summit Materials expects that it will not pay federal income tax for the foreseeable future following the enactment of the TCJA.

 

Acquisition Program Update

 

In the full-year 2017, the company completed 14 acquisitions for a combined purchase price of approximately $420 million.  With more than 60 transactions completed since 2009, Summit has continued to consolidate quality, materials-based assets in what remains a fragmented industry, bringing the benefits of scale to smaller private operations, while creating significant value for shareholders. 

 

Since January 1, 2018, the Company has completed three materials-based acquisitions.  The combined purchase price across the three transactions was approximately $120 million.

 

Metro Ready Mix (Wasatch Front, Utah).  Metro Ready Mix is an aggregates and ready-mix concrete company that both expands and complements Summit’s vertically integrated position in the Salt Lake City market.  Summit closed on its acquisition of Metro Ready Mix in January 2018.

 

Price Construction Company (West Texas).  Price Construction is an aggregates, asphalt, paving and construction services company that expands Summit’s footprint in the West Texas region, while creating a fully integrated aggregates, ready-mix concrete and paving services platform in the growing Midland-Odessa market.  Summit closed on its acquisition of Price in January 2018.

 

Mertens Construction Company (Central Missouri).  Mertens Construction Company is a pure-play aggregates business with extensive reserves that geographically expand Summit existing position in Central Missouri.  Summit closed on its acquisition of Mertens in January 2018.

 

Liquidity / Capital Resources

 

At December 31, 2017, the Company had cash on hand of $383.6 million and borrowing capacity under its revolving credit facility of $218.9 million.  The borrowing capacity on the revolving credit facility is fully available to the Company within the terms and covenant requirements of its credit agreement.  As of December 31, 2017, the Company had $1.8 billion in debt outstanding. 

 

Financial Guidance / Outlook

 

For the full-year 2018, the Company is introducing Adjusted EBITDA guidance in a range of $490 million to $510 million.  This guidance range includes the impact of all three acquisitions that have been completed on a year-to-date 2018 basis.  No additional potential acquisitions are included within the Company’s full-year 2017 Adjusted EBITDA guidance.

 

For the full-year 2018, the Company is introducing capital expenditure guidance in a range of $210 million to $225 million.  The Company estimates approximately 46% of 2018 capital expenditures will be directed toward investments in organic growth and development, up from 28% in 2017.

4


 

Webcast and Conference Call Information

Summit Materials will conduct a conference call today at 11:00 a.m. eastern time (9:00 a.m. mountain time) to review the Company’s fourth quarter and full-year 2017 financial results.  A webcast of the conference call and accompanying presentation materials will be available in the Investors section of Summit’s website at investors.summit-materials.com. To listen to a live broadcast, go to the site at least 15 minutes prior to the scheduled start time in order to register, download, and install any necessary audio software.

 

To participate in the live teleconference:

 

Domestic Live:

1-877-407-0784

International Live:

1-201-689-8560

Conference ID:

86972581

 

To listen to a replay of the teleconference, which will be available through March 14, 2018:

 

 

 

Domestic Replay:

1-844-512-2921

International Replay:

1-412-317-6671

Conference ID:

13675346

 

About Summit Materials

Summit Materials is a leading vertically integrated materials-based company that supplies aggregates, cement, ready-mix concrete and asphalt in the United States and British Columbia, Canada. Summit is a geographically diverse, materials-based business of scale that offers customers a single-source provider of construction materials and related downstream products in the public infrastructure, residential and non-residential end markets. Summit has a strong track record of successful acquisitions since inception and continues to pursue growth opportunities in new and existing markets.  For more information about Summit Materials, please visit www.summit-materials.com.  

 

Non-GAAP Financial Measures

The Securities and Exchange Commission (“SEC”) regulates the use of “non-GAAP financial measures,” such as Adjusted Net Income, Adjusted EPS, Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Cash Gross Profit, Adjusted Cash Gross Profit Margin, Free Cash Flow and Net Leverage which are derived on the basis of methodologies other than in accordance with U.S. generally accepted accounting principles (“U.S. GAAP”). We have provided these measures because, among other things, we believe that they provide investors with additional information to measure our performance, evaluate our ability to service our debt and evaluate certain flexibility under our restrictive covenants. Our Adjusted Net Income, Adjusted EPS, Adjusted EBITDA, Adjusted EBITDA margin and Adjusted Cash Gross Profit may vary from the use of such terms by others and should not be considered as alternatives to or more important than net income (loss), operating income (loss), revenue or any other performance measures derived in accordance with U.S. GAAP as measures of operating performance or to cash flows as measures of liquidity.

Adjusted EBITDA, Adjusted EBITDA margin and other non-GAAP measures have important limitations as analytical tools, and you should not consider them in isolation or as substitutes for analysis of our results as reported under U.S. GAAP. Some of the limitations of Adjusted EBITDA are that these measures do not reflect: (i) our cash expenditures or future requirements for capital expenditures or contractual commitments; (ii) changes in, or cash requirements for, our working capital needs; (iii) interest expense or cash requirements necessary to service interest and principal payments on our debt; and (iv) income tax payments we are required to make. Because of these limitations, we rely primarily on our U.S. GAAP results and use Adjusted EBITDA, Adjusted EBITDA margin and other non-GAAP measures on a supplemental basis. 

Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Cash Gross Profit, Adjusted Net Income, Adjusted EPS and Free Cash Flow reflect additional ways of viewing aspects of our business that, when viewed with our GAAP results and the accompanying reconciliations to U.S. GAAP financial measures included in the tables attached to this press release, may provide a more complete understanding of factors and trends affecting our business. We strongly encourage investors to review our consolidated financial statements in their entirety and not rely on any single financial measure.  Reconciliations of the non-GAAP measures used in this press release are included in the attached tables.  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. For the same reasons, we are unable to address the probable significance of the unavailable information, which could be material to future results.

5


 

Cautionary Statement Regarding Forward-Looking Statements

 

This press release includes “forward-looking statements” within the meaning of the federal securities laws, which involve risks and uncertainties. Forward-looking statements include all statements that do not relate solely to historical or current facts, and you can identify forward-looking statements because they contain words such as “believes,” “expects,” “may,” “will,” “should,” “seeks,” “intends,” “trends,” “plans,” “estimates,” “projects” or “anticipates” or similar expressions that concern our strategy, plans, expectations or intentions. All statements made relating to our estimated and projected earnings, margins, costs, expenditures, cash flows, growth rates and financial results are forward-looking statements. These forward-looking statements are subject to risks, uncertainties and other factors that may cause our actual results, performance or achievements to be materially different from future results, performance or achievements expressed or implied by such forward-looking statements. We derive many of our forward-looking statements from our operating budgets and forecasts, which are based upon many detailed assumptions. While we believe that our assumptions are reasonable, it is very difficult to predict the effect of known factors, and, of course, it is impossible to anticipate all factors that could affect our actual results. In light of the significant uncertainties inherent in the forward-looking statements included herein, the inclusion of such information should not be regarded as a representation by us or any other person that the results or conditions described in such statements or our objectives and plans will be realized. Important factors could affect our results and could cause results to differ materially from those expressed in our forward-looking statements, including but not limited to the factors discussed in the section entitled “Risk Factors” in Summit Inc.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2016 (the “Annual Report”), as filed with the Securities and Exchange Commission (the “SEC”), any factors discussed in the section entitled “Risk Factors” of this report and the following:

 

-

our dependence on the construction industry and the strength of the local economies in which we operate;

 

-

the cyclical nature of our business;

 

-

risks related to weather and seasonality;

 

-

risks associated with our capital-intensive business;

 

-

competition within our local markets;

 

-

our ability to execute on our acquisition strategy, successfully integrate acquisitions with our existing operations and retain key employees of acquired businesses;

 

-

our dependence on securing and permitting aggregate reserves in strategically located areas;

 

-

declines in public infrastructure construction and delays or reductions in governmental funding, including the funding by transportation authorities and other state agencies;

 

-

environmental, health, safety and climate change laws or governmental requirements or policies concerning zoning and land use;

 

-

conditions in the credit markets;

 

-

our ability to accurately estimate the overall risks, requirements or costs when we bid on or negotiate contracts that are ultimately awarded to us;

 

-

material costs and losses as a result of claims that our products do not meet regulatory requirements or contractual specifications;

 

-

cancellation of a significant number of contracts or our disqualification from bidding for new contracts;

 

-

special hazards related to our operations that may cause personal injury or property damage not covered by insurance;

 

-

our substantial current level of indebtedness;

 

-

our dependence on senior management and other key personnel; and

 

-

interruptions in our information technology systems and infrastructure.

 

All subsequent written and oral forward-looking statements attributable to us, or persons acting on our behalf, are expressly qualified in their entirety by these cautionary statements.

 

Any forward-looking statement that we make herein speaks only as of the date of this press release. We undertake no obligation to publicly update or revise any forward-looking statement as a result of new information, future events or otherwise, except as required by law.

6


 

SUMMIT MATERIALS, INC. AND SUBSIDIARIES

Consolidated Statements of Operations

($ in thousands, except share and per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Year ended

 

 

December 30,

 

December 31,

 

December 30,

 

December 31,

 

 

2017

    

2016

    

2017

    

2016

 

    

(unaudited)

 

(unaudited)

 

(audited)

 

(audited)

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

Product

 

$

361,637

 

$

315,329

 

$

1,449,936

 

$

1,223,008

Service

 

 

78,973

 

 

72,060

 

 

302,473

 

 

265,266

Net revenue

 

 

440,610

 

 

387,389

 

 

1,752,409

 

 

1,488,274

Delivery and subcontract revenue

 

 

49,414

 

 

35,584

 

 

180,166

 

 

137,789

Total revenue

 

 

490,024

 

 

422,973

 

 

1,932,575

 

 

1,626,063

Cost of revenue (excluding items shown separately below):

 

 

 

 

 

 

 

 

 

 

 

 

Product

 

 

220,420

 

 

192,126

 

 

898,281

 

 

751,419

Service

 

 

48,922

 

 

46,334

 

 

203,330

 

 

182,584

Net cost of revenue

 

 

269,342

 

 

238,460

 

 

1,101,611

 

 

934,003

Delivery and subcontract cost

 

 

49,414

 

 

35,584

 

 

180,166

 

 

137,789

Total cost of revenue

 

 

318,756

 

 

274,044

 

 

1,281,777

 

 

1,071,792

General and administrative expenses

 

 

66,941

 

 

58,556

 

 

242,670

 

 

243,512

Depreciation, depletion, amortization and accretion

 

 

45,762

 

 

40,105

 

 

179,518

 

 

149,300

Transaction costs

 

 

1,259

 

 

1,507

 

 

7,733

 

 

6,797

Operating income

 

 

57,306

 

 

48,761

 

 

220,877

 

 

154,662

Interest expense

 

 

28,673

 

 

25,069

 

 

108,549

 

 

97,536

Loss on debt financings

 

 

4,625

 

 

 —

 

 

4,815

 

 

 —

Tax receivable agreement (benefit) expense

 

 

(232,261)

 

 

14,938

 

 

271,016

 

 

14,938

Other (income) expense, net

 

 

(1,340)

 

 

91

 

 

(5,303)

 

 

1,361

Income (loss) from operations before taxes

 

 

257,609

 

 

8,663

 

 

(158,200)

 

 

40,827

Income tax expense (benefit)

 

 

213,099

 

 

2,614

 

 

(283,977)

 

 

(5,299)

Net income

 

 

44,510

 

 

6,049

 

 

125,777

 

 

46,126

Net (loss) income attributable to noncontrolling interest in subsidiaries

 

 

 —

 

 

(41)

 

 

(27)

 

 

16

Net income attributable to Summit Holdings (1)

 

 

1,500

 

 

6,380

 

 

3,974

 

 

9,327

Net income (loss) attributable to Summit Inc.

 

$

43,010

 

$

(290)

 

$

121,830

 

$

36,783

Income per share of Class A common stock:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.39

 

$

(0.00)

 

$

1.12

 

$

0.52

Diluted

 

$

0.38

 

$

(0.00)

 

$

1.11

 

$

0.52

Weighted average shares of Class A common stock:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

110,128,357

 

 

88,797,701

 

 

108,696,438

 

 

70,355,042

Diluted

 

 

111,723,427

 

 

88,797,701

 

 

109,490,898

 

 

70,838,508


(1)

Represents portion of business owned by pre-IPO investors rather than by Summit.

7


 

SUMMIT MATERIALS, INC. AND SUBSIDIARIES

Consolidated Balance Sheets

($ in thousands, except share and per share amounts)

 

 

 

 

 

 

 

 

 

 

    

2017

    

2016

 

Assets

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

383,556

 

$

143,392

 

Accounts receivable, net

 

 

198,330

 

 

162,377

 

Costs and estimated earnings in excess of billings

 

 

9,512

 

 

7,450

 

Inventories

 

 

184,439

 

 

157,679

 

Other current assets

 

 

7,764

 

 

12,800

 

Total current assets

 

 

783,601

 

 

483,698

 

Property, plant and equipment

 

 

1,615,424

 

 

1,446,452

 

Goodwill

 

 

1,036,320

 

 

782,212

 

Intangible assets

 

 

16,833

 

 

17,989

 

Deferred tax assets

 

 

284,092

 

 

4,326

 

Other assets

 

 

51,063

 

 

46,789

 

Total assets

 

$

3,787,333

 

$

2,781,466

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Current portion of debt

 

$

4,765

 

$

6,500

 

Current portion of acquisition-related liabilities

 

 

14,087

 

 

24,162

 

Accounts payable

 

 

98,744

 

 

81,565

 

Accrued expenses

 

 

116,629

 

 

111,605

 

Billings in excess of costs and estimated earnings

 

 

15,750

 

 

15,456

 

Total current liabilities

 

 

249,975

 

 

239,288

 

Long-term debt

 

 

1,810,833

 

 

1,514,456

 

Acquisition-related liabilities

 

 

58,135

 

 

32,664

 

Tax receivable agreement liability

 

 

331,340

 

 

58,145

 

Other noncurrent liabilities

 

 

65,329

 

 

76,874

 

Total liabilities

 

 

2,515,612

 

 

1,921,427

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

Class A common stock, par value $0.01 per share; 1,000,000,000 shares authorized, 110,350,594 and 96,033,222 shares issued and outstanding as of December 30, 2017 and December 31, 2016, respectively

 

 

1,104

 

 

961

 

Class B common stock, par value $0.01 per share; 250,000,000 shares authorized, 100 shares issued and outstanding as of December 30, 2017 and December 31, 2016

 

 

 —

 

 

 —

 

Additional paid-in capital

 

 

1,154,220

 

 

824,304

 

Accumulated earnings

 

 

95,833

 

 

19,028

 

Accumulated other comprehensive income (loss)

 

 

7,386

 

 

(2,249)

 

Stockholders’ equity

 

 

1,258,543

 

 

842,044

 

Noncontrolling interest in consolidated subsidiaries

 

 

 —

 

 

1,378

 

Noncontrolling interest in Summit Holdings

 

 

13,178

 

 

16,617

 

Total stockholders’ equity

 

 

1,271,721

 

 

860,039

 

Total liabilities and stockholders’ equity

 

$

3,787,333

 

$

2,781,466

 

 

8


 

SUMMIT MATERIALS, INC. AND SUBSIDIARIES

Consolidated Statements of Cash Flows

($ in thousands)

 

 

 

 

 

 

 

 

 

    

2017

    

2016

Cash flow from operating activities:

 

 

 

 

 

 

Net income

 

$

125,777

 

$

46,126

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

Depreciation, depletion, amortization and accretion

 

 

193,107

 

 

160,633

Share-based compensation expense

 

 

21,140

 

 

49,940

Net gain on asset disposals

 

 

(7,638)

 

 

(3,102)

Non-cash loss on debt financings

 

 

3,856

 

 

 —

Change in deferred tax asset, net

 

 

(289,219)

 

 

(4,263)

Other

 

 

(2,359)

 

 

(1,282)

(Increase) decrease in operating assets, net of acquisitions:

 

 

 

 

 

 

Accounts receivable, net

 

 

(3,720)

 

 

2,511

Inventories

 

 

(18,609)

 

 

(10,297)

Costs and estimated earnings in excess of billings

 

 

(1,825)

 

 

(2,684)

Other current assets

 

 

8,703

 

 

(5,518)

Other assets

 

 

(3,103)

 

 

(2,350)

Increase (decrease) in operating liabilities, net of acquisitions:

 

 

 

 

 

 

Accounts payable

 

 

6,192

 

 

(5,751)

Accrued expenses

 

 

(7,006)

 

 

13,196

Billings in excess of costs and estimated earnings

 

 

109

 

 

700

Tax receivable agreement liability

 

 

273,194

 

 

58,145

Other liabilities

 

 

(6,416)

 

 

(51,141)

Net cash provided by operating activities

 

 

292,183

 

 

244,863

Cash flow from investing activities:

 

 

 

 

 

 

Acquisitions, net of cash acquired

 

 

(374,930)

 

 

(336,958)

Purchases of property, plant and equipment

 

 

(194,146)

 

 

(153,483)

Proceeds from the sale of property, plant and equipment

 

 

17,072

 

 

16,868

Other

 

 

(471)

 

 

2,921

Net cash used for investing activities

 

 

(552,475)

 

 

(470,652)

Cash flow from financing activities:

 

 

 

 

 

 

Proceeds from equity offerings

 

 

237,600

 

 

 —

Capital issuance costs

 

 

(627)

 

 

(136)

Proceeds from debt issuances

 

 

302,000

 

 

354,000

Debt issuance costs

 

 

(6,416)

 

 

(5,801)

Payments on debt

 

 

(16,438)

 

 

(120,702)

Purchase of noncontrolling interests

 

 

(532)

 

 

 -

Payments on acquisition-related liabilities

 

 

(34,650)

 

 

(32,040)

Distributions from partnership

 

 

(1,974)

 

 

(13,034)

Proceeds from stock option exercises

 

 

21,661

 

 

440

Other

 

 

(869)

 

 

(20)

Net cash provided by financing activities

 

 

499,755

 

 

182,707

Impact of foreign currency on cash

 

 

701

 

 

69

Net increase (decrease) in cash

 

 

240,164

 

 

(43,013)

Cash and cash equivalents—beginning of period

 

 

143,392

 

 

186,405

Cash and cash equivalents—end of period

 

$

383,556

 

$

143,392

 

9


 

SUMMIT MATERIALS, INC. AND SUBSIDIARIES

Unaudited Revenue Data by Segment and Line of Business

($ in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Year ended

 

 

 

December 30,

 

December 31,

 

December 30,

 

December 31,

 

 

    

2017

    

2016

    

2017

    

2016

    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment Net Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

West

 

$

224,318

 

$

178,085

 

$

899,992

 

$

736,573

 

East

 

 

141,817

 

 

131,385

 

 

548,604

 

 

470,614

 

Cement

 

 

74,475

 

 

77,919

 

 

303,813

 

 

281,087

 

Net Revenue

 

$

440,610

 

$

387,389

 

$

1,752,409

 

$

1,488,274

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Line of Business - Net Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

Materials

 

 

 

 

 

 

 

 

 

 

 

 

 

Aggregates

 

$

76,946

 

$

63,392

 

$

313,383

 

$

264,609

 

Cement (1)

 

 

68,798

 

 

70,691

 

 

282,041

 

 

250,349

 

Products

 

 

215,893

 

 

181,246

 

 

854,512

 

 

708,050

 

Total Materials and Products

 

 

361,637

 

 

315,329

 

 

1,449,936

 

 

1,223,008

 

Services

 

 

78,973

 

 

72,060

 

 

302,473

 

 

265,266

 

Net Revenue

 

$

440,610

 

$

387,389

 

$

1,752,409

 

$

1,488,274

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Line of Business - Net Cost of Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

Materials

 

 

 

 

 

 

 

 

 

 

 

 

 

Aggregates

 

$

22,729

 

$

23,036

 

$

108,729

 

$

100,480

 

Cement

 

 

31,659

 

 

33,333

 

 

139,058

 

 

123,164

 

Products

 

 

164,736

 

 

133,895

 

 

644,010

 

 

519,439

 

Total Materials and Products

 

 

219,124

 

 

190,264

 

 

891,797

 

 

743,083

 

Services

 

 

50,218

 

 

48,196

 

 

209,814

 

 

190,920

 

Net Cost of Revenue

 

$

269,342

 

$

238,460

 

$

1,101,611

 

$

934,003

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Line of Business - Adjusted Cash Gross Profit (2):

 

 

 

 

 

 

 

 

 

 

 

 

 

Materials

 

 

 

 

 

 

 

 

 

 

 

 

 

Aggregates

 

$

54,217

 

$

40,356

 

$

204,654

 

$

164,129

 

Cement (3)

 

 

37,139

 

 

37,358

 

 

142,983

 

 

127,185

 

Products

 

 

51,157

 

 

47,351

 

 

210,502

 

 

188,611

 

Total Materials and Products

 

 

142,513

 

 

125,065

 

 

558,139

 

 

479,925

 

Services

 

 

28,755

 

 

23,864

 

 

92,659

 

 

74,346

 

Adjusted Cash Gross Profit

 

$

171,268

 

$

148,929

 

$

650,798

 

$

554,271

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Cash Gross Profit Margin (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

Materials

 

 

 

 

 

 

 

 

 

 

 

 

 

Aggregates

 

 

70.5

%

 

63.7

%

 

65.3

%

 

62.0

%

Cement (3)

 

 

49.9

%

 

47.9

%

 

47.1

%

 

45.2

%

Products

 

 

23.7

%

 

26.1

%

 

24.6

%

 

26.6

%

Services

 

 

36.4

%

 

33.1

%

 

30.6

%

 

28.0

%

Total Adjusted Cash Gross Profit Margin

 

 

38.9

%

 

38.4

%

 

37.1

%

 

37.2

%


(1)

Net revenue for the cement line of business excludes revenue associated with hazardous and non-hazardous waste, which is processed into fuel and used in the cement plants and is included in services net revenue. Additionally, net revenue from cement swaps and other cement-related products are included in products net revenue.

(2)

Previously, we presented gross profit as a non- GAAP metric. We have renamed that metric adjusted cash gross profit to be more descriptive of the calculation. Adjusted cash gross profit calculated as net revenue by line of business less net cost of revenue by line of business. Adjusted cash gross profit margin is defined as adjusted cash gross profit divided by net revenue.

(3)

The cement adjusted cash gross profit includes the earnings from the waste processing operations, cement swaps and other products. Cement line of business adjusted cash gross profit margin is defined as cement adjusted cash gross profit divided by cement segment net revenue.

10


 

 

 

SUMMIT MATERIALS, INC. AND SUBSIDIARIES

Unaudited Volume and Price Statistics

(Units in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Year ended

 

Total Volume

    

December 30, 2017

    

December 31, 2016

 

December 30, 2017

    

December 31, 2016

 

Aggregates (tons)

 

 

10,465

 

 

8,790

 

 

41,712

 

 

36,092

 

Cement (tons)

 

 

622

 

 

658

 

 

2,547

 

 

2,357

 

Ready-mix concrete (cubic yards)

 

 

1,216

 

 

1,025

 

 

4,680

 

 

3,823

 

Asphalt (tons)

 

 

1,259

 

 

1,090

 

 

5,263

 

 

4,359

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Year ended

 

Pricing

    

December 30, 2017

    

December 31, 2016

 

December 30, 2017

    

December 31, 2016

 

Aggregates (per ton)

 

$

9.76

 

$

9.67

 

$

9.97

 

$

9.85

 

Cement (per ton)

 

 

112.32

 

 

109.57

 

 

112.42

 

 

108.63

 

Ready-mix concrete (per cubic yards)

 

 

107.48

 

 

104.44

 

 

105.37

 

 

103.74

 

Asphalt (per ton)

 

 

53.04

 

 

52.06

 

 

54.19

 

 

54.74

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year over Year Comparison

    

Volume

    

Pricing

 

Volume

    

Pricing

 

Aggregates (per ton)

 

 

19.1

%  

 

0.9

%

 

15.6

%  

 

1.2

%

Cement (per ton)

 

 

(5.5)

%  

 

2.5

%

 

8.1

%  

 

3.5

%

Ready-mix concrete (per cubic yards)

 

 

18.6

%  

 

2.9

%

 

22.4

%  

 

1.6

%

Asphalt (per ton)

 

 

15.5

%  

 

1.9

%

 

20.7

%  

 

(1.0)

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year over Year Comparison (Excluding acquisitions)

    

Volume

    

Pricing

 

Volume

    

Pricing

 

Aggregates (per ton)

 

 

3.5

%  

 

0.0

%

 

3.4

%  

 

(0.1)

%

Cement (per ton)

 

 

(5.5)

%  

 

2.5

%

 

5.8

%

 

3.3

%

Ready-mix concrete (per cubic yards)

 

 

(5.5)

%  

 

1.8

%

 

(2.3)

%  

 

0.5

%

Asphalt (per ton)

 

 

7.6

%  

 

1.7

%

 

10.9

%  

 

(0.9)

%

 

11


 

SUMMIT MATERIALS, INC. AND SUBSIDIARIES

Unaudited Reconciliations of Gross Revenue to Net Revenue by Line of Business

($ and Units in thousands, except pricing information)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended December 30, 2017

 

 

 

 

 

 

 

Gross Revenue

 

Intercompany

 

Net

 

 

Volumes

 

Pricing

 

by Product 

 

Elimination/Delivery 

 

Revenue 

Aggregates

    

10,465

    

$

9.76

    

$

102,187

    

$

(25,241)

    

$

76,946

Cement

 

622

 

 

112.32

 

 

69,848

 

 

(1,050)

 

 

68,798

Materials

 

 

 

 

 

 

$

172,035

 

$

(26,291)

 

$

145,744

Ready-mix concrete

 

1,216

 

 

107.48

 

 

130,740

 

 

(262)

 

 

130,478

Asphalt

 

1,259

 

 

53.04

 

 

66,798

 

 

(79)

 

 

66,719

Other Products

 

 

 

 

 

 

 

82,201

 

 

(63,505)

 

 

18,696

Products

 

 

 

 

 

 

$

279,739

 

$

(63,846)

 

$

215,893

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended December 30, 2017

 

    

 

    

 

 

    

Gross Revenue

    

Intercompany

    

Net

 

 

Volumes

 

Pricing

 

by Product

 

Elimination/Delivery

 

Revenue

Aggregates

 

41,712

 

$

9.97

 

$

415,873

 

$

(102,490)

 

$

313,383

Cement

 

2,547

 

 

112.42

 

 

286,360

 

 

(4,319)

 

 

282,041

Materials

 

 

 

 

 

 

$

702,233

 

$

(106,809)

 

$

595,424

Ready-mix concrete

 

4,680

 

 

105.37

 

 

493,089

 

 

(787)

 

 

492,302

Asphalt

 

5,263

 

 

54.19

 

 

285,201

 

 

(425)

 

 

284,776

Other Products

 

 

 

 

 

 

 

345,159

 

 

(267,725)

 

 

77,434

Products

 

 

 

 

 

 

$

1,123,449

 

$

(268,937)

 

$

854,512

 

12


 

SUMMIT MATERIALS, INC. AND SUBSIDIARIES

Unaudited Reconciliations of Non-GAAP Financial Measures

($ in thousands, except share and per share amounts)

The tables below reconcile our net income (loss) to Adjusted EBITDA by segment for the three months and years ended December 30, 2017 and December 31, 2016.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Net Income (Loss) to Adjusted EBITDA

 

Three months ended December 30, 2017

by Segment

 

West

 

East

 

Cement

 

Corporate

 

Consolidated

($ in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

28,048

 

$

22,237

 

$

27,171

 

$

(32,946)

 

$

44,510

Interest expense (income)

 

 

1,338

 

 

579

 

 

(1,415)

 

 

28,171

 

 

28,673

Income tax expense (benefit)

 

 

486

 

 

(843)

 

 

 —

 

 

213,456

 

 

213,099

Depreciation, depletion and amortization

 

 

19,110

 

 

17,093

 

 

8,405

 

 

661

 

 

45,269

EBITDA

 

$

48,982

 

$

39,066

 

$

34,161

 

$

209,342

 

$

331,551

Accretion

 

 

215

 

 

220

 

 

58

 

 

 —

 

 

493

Loss on debt financings

 

 

 —

 

 

 —

 

 

 —

 

 

4,625

 

 

4,625

Tax receivable agreement expense

 

 

 —

 

 

 —

 

 

 —

 

 

(232,261)

 

 

(232,261)

Transaction costs

 

 

(99)

 

 

 —

 

 

 —

 

 

1,358

 

 

1,259

Non-cash compensation

 

 

 —

 

 

 —

 

 

 —

 

 

6,992

 

 

6,992

Other

 

 

1,636

 

 

311

 

 

 —

 

 

(395)

 

 

1,552

Adjusted EBITDA

 

$

50,734

 

$

39,597

 

$

34,219

 

$

(10,339)

 

$

114,211

Adjusted EBITDA Margin (1)

 

 

22.6%

 

 

27.9%

 

 

45.9%

 

 

 

 

 

25.9%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Net Income (Loss) to Adjusted EBITDA

 

Three months ended December 31, 2016

by Segment

 

West

 

East

 

Cement

 

Corporate

 

Consolidated

($ in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

18,335

 

$

20,292

 

$

25,885

 

$

(58,463)

 

$

6,049

Interest expense (income)

 

 

2,108

 

 

(897)

 

 

(581)

 

 

24,439

 

 

25,069

Income tax expense (benefit)

 

 

94

 

 

(2,156)

 

 

 —

 

 

4,676

 

 

2,614

Depreciation, depletion and amortization

 

 

16,514

 

 

13,882

 

 

8,787

 

 

560

 

 

39,743

EBITDA

 

$

37,051

 

$

31,121

 

$

34,091

 

$

(28,788)

 

$

73,475

Accretion

 

 

117

 

 

173

 

 

72

 

 

 —

 

 

362

IPO/ Legacy equity modification costs

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Tax receivable agreement expense

 

 

 —

 

 

 —

 

 

 —

 

 

14,938

 

 

14,938

Transaction costs

 

 

(58)

 

 

 —

 

 

 —

 

 

1,565

 

 

1,507

Management fees and expenses

 

 

 —

 

 

 —

 

 

 —

 

 

(1,379)

 

 

(1,379)

Non-cash compensation

 

 

 —

 

 

 —

 

 

 —

 

 

3,817

 

 

3,817

Other

 

 

2,777

 

 

4,308

 

 

 —

 

 

2,210

 

 

9,295

Adjusted EBITDA

 

$

39,887

 

$

35,602

 

$

34,163

 

$

(7,637)

 

$

102,015

Adjusted EBITDA Margin (1)

 

 

22.4%

 

 

27.1%

 

 

43.8%

 

 

 

 

 

26.3%

 

 

 

 

13


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Net Income (Loss) to Adjusted EBITDA

 

Year ended December 30, 2017

by Segment

 

West

 

East

 

Cement

 

Corporate

 

Consolidated

($ in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

121,390

 

$

68,361

 

$

92,956

 

$

(156,930)

 

$

125,777

Interest expense (income)

 

 

6,924

 

 

3,082

 

 

(3,760)

 

 

102,303

 

 

108,549

Income tax expense (benefit)

 

 

1,910

 

 

(864)

 

 

 —

 

 

(285,023)

 

 

(283,977)

Depreciation, depletion and amortization

 

 

70,499

 

 

66,436

 

 

38,107

 

 

2,601

 

 

177,643

EBITDA

 

$

200,723

 

$

137,015

 

$

127,303

 

$

(337,049)

 

$

127,992

Accretion

 

 

815

 

 

816

 

 

244

 

 

 —

 

 

1,875

Loss on debt financings

 

 

 —

 

 

 —

 

 

 —

 

 

4,815

 

 

4,815

Tax receivable agreement expense

 

 

 —

 

 

 —

 

 

 —

 

 

271,016

 

 

271,016

Transaction costs

 

 

(76)

 

 

 —

 

 

 —

 

 

7,809

 

 

7,733

Non-cash compensation

 

 

 —

 

 

 —

 

 

 —

 

 

21,140

 

 

21,140

Other

 

 

2,128

 

 

1,277

 

 

 —

 

 

(2,199)

 

 

1,206

Adjusted EBITDA

 

$

203,590

 

$

139,108

 

$

127,547

 

$

(34,468)

 

$

435,777

Adjusted EBITDA Margin (1)

 

 

22.6%

 

 

25.4%

 

 

42.0%

 

 

 

 

 

24.9%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Net Income (Loss) to Adjusted EBITDA

 

Year ended December 31, 2016

by Segment

 

West

 

East

 

Cement

 

Corporate

 

Consolidated

($ in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

86,040

 

$

66,661

 

$

79,280

 

$

(185,855)

 

$

46,126

Interest expense

 

 

9,195

 

 

4,930

 

 

2,741

 

 

80,670

 

 

97,536

Income tax expense (benefit)

 

 

269

 

 

(2,156)

 

 

 —

 

 

(3,412)

 

 

(5,299)

Depreciation, depletion and amortization

 

 

64,558

 

 

50,866

 

 

29,903

 

 

2,409

 

 

147,736

EBITDA

 

$

160,062

 

$

120,301

 

$

111,924

 

$

(106,188)

 

$

286,099

Accretion

 

 

787

 

 

674

 

 

103

 

 

 —

 

 

1,564

IPO/ Legacy equity modification costs

 

 

 —

 

 

 —

 

 

 —

 

 

37,257

 

 

37,257

Tax receivable agreement expense

 

 

 —

 

 

 —

 

 

 —

 

 

14,938

 

 

14,938

Transaction costs

 

 

382

 

 

25

 

 

 —

 

 

6,390

 

 

6,797

Management fees and expenses

 

 

 —

 

 

 —

 

 

 —

 

 

(1,379)

 

 

(1,379)

Non-cash compensation

 

 

 —

 

 

 —

 

 

 —

 

 

12,683

 

 

12,683

Other

 

 

6,203

 

 

5,007

 

 

964

 

 

1,214

 

 

13,388

Adjusted EBITDA

 

$

167,434

 

$

126,007

 

$

112,991

 

$

(35,085)

 

$

371,347

Adjusted EBITDA Margin (1)

 

 

22.7%

 

 

26.8%

 

 

40.2%

 

 

 

 

 

25.0%

(1)

Adjusted EBITDA Margin is defined as Adjusted EBITDA as a percentage of net revenue.

 

 

 

14


 

The table below reconciles our net income per share attributable to Summit Materials, Inc. to adjusted diluted net income per share for the three months and years ended December 30, 2017 and December 31, 2016. The per share amount of the net income attributable to Summit Materials, Inc. presented in the table is calculated using the total equity interests for the purpose of reconciling to adjusted diluted net income per share.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Year ended

 

 

December 30, 2017

 

December 31, 2016

 

December 30, 2017

 

December 31, 2016

Reconciliation of Net Income Per Share to Adjusted Diluted EPS

   

Net Income

   

Per Equity Unit

   

Net Income

   

Per Equity Unit

   

Net Income

   

Per Equity Unit

   

Net Income

   

Per Equity Unit

Net income (loss) attributable to Summit Materials, Inc.

 

$

43,010

 

$

0.38

 

$

(290)

 

$

 —

 

$

121,830

 

$

1.08

 

$

36,783

 

$

0.36

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to noncontrolling interest

 

 

1,500

 

 

0.01

 

 

6,380

 

 

0.06

 

 

3,974

 

 

0.04

 

 

9,327

 

 

0.09

IPO/ Legacy equity modification costs

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

37,257

 

 

0.36

Loss on debt financings

 

 

4,625

 

 

0.04

 

 

 —

 

 

 —

 

 

4,815

 

 

0.04

 

 

 —

 

 

 —

Adjusted diluted net income before tax related adjustments

 

 

49,135

 

 

0.43

 

 

6,090

 

 

0.06

 

 

130,619

 

 

1.16

 

 

83,367

 

 

0.81

Tax receivable agreement (benefit) expense

 

 

(232,261)

 

 

(2.04)

 

 

14,938

 

 

0.15

 

 

271,016

 

 

2.40

 

 

14,938

 

 

0.15

Valuation allowance release

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(531,952)

 

 

(4.70)

 

 

 —

 

 

 —

Change in Federal statutory tax rates

 

 

235,253

 

 

2.07

 

 

 —

 

 

 —

 

 

235,253

 

 

2.07

 

 

 —

 

 

 —

Adjusted diluted net income

 

$

52,127

 

$

0.46

 

$

21,028

 

$

0.21

 

$

104,936

 

$

0.93

 

$

98,305

 

$

0.96

Weighted-average shares:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic Class A common stock

 

 

110,128,357

 

 

 

 

 

88,797,701

 

 

 

 

 

108,696,438

 

 

 

 

 

70,355,042

 

 

 

LP Units outstanding

 

 

3,803,892

 

 

 

 

 

13,900,060

 

 

 

 

 

4,371,705

 

 

 

 

 

32,327,907

 

 

 

Total equity units

 

 

113,932,249

 

 

 

 

 

102,697,761

 

 

 

 

 

113,068,143

 

 

 

 

 

102,682,949

 

 

 

 

 

The following table reconciles operating income to Adjusted Cash Gross Profit and Adjusted Cash Gross Profit Margin for the three months and years ended December 30, 2017 and December 31, 2016.  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Three months ended

 

Year ended

 

 

 

December 30,

 

December 31,

 

December 30,

 

December 31,

 

Reconciliation of Operating Income to Adjusted Cash Gross Profit

    

2017

    

2016

    

2017

    

2016

    

($ in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

$

57,306

 

$

48,761

 

$

220,877

 

$

154,662

 

General and administrative expenses

 

 

66,941

 

 

58,556

 

 

242,670

 

 

243,512

 

Depreciation, depletion, amortization and accretion

 

 

45,762

 

 

40,105

 

 

179,518

 

 

149,300

 

Transaction costs

 

 

1,259

 

 

1,507

 

 

7,733

 

 

6,797

 

Adjusted Cash Gross Profit (exclusive of items shown separately)

 

$

171,268

 

$

148,929

 

$

650,798

 

$

554,271

 

Adjusted Cash Gross Profit Margin (exclusive of items shown separately) (1)

 

 

38.9

%  

 

38.4

%  

 

37.1

%  

 

37.2

%

 


(1)

Adjusted Cash Gross Profit Margin is defined as Adjusted Cash Gross Profit as a percentage of net revenue.

15


 

The following table reconciles net cash used for operating activities to free cash flow for the three months and years ended December 30, 2017 and December 31, 2016. 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Year ended

 

 

December 30,

    

December 31,

    

December 30,

    

December 31,

 

 

2017

 

2016

    

2017

    

2016

Net income

 

$

44,510

 

$

6,049

 

$

125,777

 

$

46,126

Non-cash items

 

 

269,771

 

 

53,586

 

 

(81,113)

 

 

201,926

Net income adjusted for non-cash items

 

 

314,281

 

 

59,635

 

 

44,664

 

 

248,052

Change in working capital accounts

 

 

(154,531)

 

 

100,705

 

 

247,519

 

 

(3,189)

Net cash provided by operating activities

 

 

159,750

 

 

160,340

 

 

292,183

 

 

244,863

Capital expenditures, net of asset sales

 

 

(42,886)

 

 

(30,892)

 

 

(177,074)

 

 

(136,615)

Free cash flow

 

$

116,864

 

$

129,448

 

$

115,109

 

$

108,248

 

 

 

 

 

 

 

Contact:

 

Mr. Noel Ryan

Vice President, Investor Relations

Summit Materials, Inc.

noel.ryan@summit-materials.com

 

 

16