8-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

November 1, 2018

Date of Report (Date of earliest event reported)

 

 

Installed Building Products, Inc.

(Exact name of registrant as specified in its charter)

 

 

 

Delaware   001-36307   45-3707650

(State or other jurisdiction

of incorporation)

 

(Commission

File No.)

 

(IRS Employer

Identification No.)

495 South High Street, Suite 50

Columbus, Ohio 43215

(Address of principal executive offices, zip code)

(614) 221-3399

(Registrant’s telephone number, including area code)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligations of the registrant under any of the following provisions (see General Instructions A.2. below):

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company  ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  ☐

 

 

 


Item 2.02

Results of Operations and Financial Condition.

On November 1, 2018, Installed Building Products, Inc. (the “Company”) issued a press release reporting the financial results for the three and nine months ended September 30, 2018. The full text of the press release is attached hereto as Exhibit 99.1 and is incorporated herein by reference.

The information contained in this Item 2.02, including Exhibit 99.1 attached hereto, is being furnished and shall not be deemed to be “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that Section. Furthermore, the information contained in this Item 2.02, including Exhibit 99.1 attached hereto, shall not be deemed to be incorporated by reference into any registration statement or other document filed with the Securities and Exchange Commission, except as shall be expressly set forth by specific reference in such filing.

 

Item 7.01

Regulation FD.

One or more representatives of the Company will meet with certain current and prospective investors during the fourth quarter of 2018. The materials used in connection with these meetings have been posted on the Company’s website (www.installeduildingproducts.com) under the Investor Relations section.

The information contained in this Item 7.01 is being furnished and shall not be deemed to be “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that Section. Furthermore, the information contained in this Item 7.01 shall not be deemed to be incorporated by reference into any registration statement or other document filed with the Securities and Exchange Commission, except as shall be expressly set forth by specific reference in such filing.

 

Item 9.01

Financial Statements and Exhibits.

(d) Exhibits.

 

Exhibit

Number

  

Description

99.1    Press Release, dated November 1, 2018, announcing results for the three and nine months ended September 30, 2018.


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

    INSTALLED BUILDING PRODUCTS, INC.
Date: November 1, 2018     By:   /s/ Michael T. Miller
      Executive Vice President and
      Chief Financial Officer
EX-99.1

Exhibit 99.1

 

LOGO

INSTALLED BUILDING PRODUCTS REPORTS RECORD REVENUE FOR THIRD QUARTER 2018 AND EXPANDS STOCK REPURCHASE PROGRAM BY $100.0 MILLION

Columbus, Ohio, November 1, 2018. Installed Building Products, Inc. (the “Company” or “IBP”) (NYSE:IBP), an industry-leading installer of insulation and complementary building products, announced today results for the third quarter ended September 30, 2018.

Third Quarter 2018 Highlights

 

   

Net revenue increased 18.2% to a record $349.0 million

 

   

Net income increased 29.6% to $15.6 million

 

   

Adjusted EBITDA* increased 11.2% to $43.8 million

 

   

Net income per diluted share increased 31.6% to $0.50

 

   

Adjusted net income per diluted share* increased 26.3% to $0.72

 

   

Purchased 381 thousand shares of common stock for approximately $18.2 million

 

   

In September 2018, acquired Water-Tite Solution, Inc., a provider of commercial waterproofing installation services in the Tampa, Florida market with annual revenue of over $6.0 million.

 

   

In September 2018, acquired Trademark Roofing and Gutters, a provider of roofing and gutter installation services primarily to the new residential construction market in Raleigh, North Carolina with annual revenue of approximately $9.0 million.

 

   

In August 2018, acquired Cutting Edge Glass, a provider of glass and glazing systems primarily to the commercial construction market in Denver, Colorado with annual revenue of over $10.0 million.

Recent Developments

 

   

In October 2018, acquired Advanced Fiber Technology, a manufacturer of cellulose insulation, asphalt, and industrial fibers in Bucyrus, Ohio with annual revenues of approximately $18.0 million

 

   

IBP’s Board of Directors expands stock repurchase program by $100.0 million, effective as of November 5, 2018, and extends program through February 28, 2020

“IBP achieved record revenue in the 2018 third quarter, which was driven by our presence in many of the country’s strongest housing markets. Third quarter revenue growth also benefitted from the contribution of our recent acquisitions, strong revenue performance at Alpha, and price/mix growth,” stated Jeff Edwards, Chairman and Chief Executive Officer. “We reported strong year-over-year earnings growth in the quarter, even though profitability was impacted by material inflation of approximately $4.5 million as manufacturers continue to announce price increases. We are proactively working with customers and suppliers to mitigate these cost impacts, and believe it may take a few quarters for us to fully address the current inflationary material price environment.”

“Our proven acquisition strategy is focused on geographic, product, and end market expansion and I am encouraged by the performance of our recent acquisitions. IBP’s pipeline remains strong and we continue to pursue accretive acquisitions that fit our criteria. Given IBP’s current valuation and the strength of our balance sheet, we are pleased with the Board’s decision to approve a $100.0 million expansion of our stock repurchase program, which demonstrates our commitment to creating shareholder value and our focused approach on maximizing returns on capital.”

 

1


Mr. Edwards concluded, “2018 is shaping up to be a record year. We believe we have the leadership team, business plan, and financial model to create significant long-term value for our shareholders, employees, and customers.”

Third Quarter 2018 Results Overview

For the third quarter of 2018, net revenue was $349.0 million, an increase of 18.2% from $295.2 million in the third quarter of 2017. On a same branch basis, net revenue improved 12.2% from the prior year quarter. Residential same branch sales growth was 11.3% in the quarter, with more than half of the increase attributable to growth in the number of completed jobs and the remainder through price gains and more favorable customer and product mix. Same branch single-family sales grew 12.9% during the third quarter, compared to growth in U.S. single-family housing completions of 9.6%, while our large commercial construction end market had organic growth of 15.8%.

Gross profit improved 13.7% to $97.3 million from $85.6 million in the prior year quarter. Adjusted gross profit* as a percent of total revenue was 27.9% which adjusts for the Company’s share-based compensation expense and branch start-up costs, compared to 29.2% for the same period last year, attributable to the impacts of material inflation.

Selling and administrative expense, as a percentage of net revenue, was 18.8% compared to 19.1% in the prior year quarter. Adjusted selling and administrative expense*, as a percentage of net revenue, improved 60 basis points to 17.7% from 18.3%. Higher net revenue in the 2018 third quarter more than offset the higher costs needed to support the Company’s growth.

Net income was $15.6 million, or $0.50 per diluted share, compared to $12.0 million, or $0.38 per diluted share in the prior year quarter. Adjusted net income* was $22.4 million, or $0.72 per diluted share, compared to $18.3 million, or $0.57 per diluted share in the prior year quarter. Adjusted net income adjusts for the impact of non-core items in both periods and includes an addback for non-cash amortization expense related to acquisitions.

Adjusted EBITDA* was $43.8 million, an 11.2% increase from $39.3 million in the prior year quarter, largely due to higher sales and improved selling and administrative leverage. Adjusted EBITDA, as a percentage of net revenue, was 12.5%, compared to 13.3% in the prior year quarter, attributable to the impacts of material inflation.

Stock Repurchase Program

IBP’s Board of Directors has approved an expansion of our stock repurchase program, effective as of November 5, 2018, pursuant to which the Company may repurchase up to an additional $100.0 million of its outstanding common stock. The program will remain in effect until February 28, 2020, unless extended by the Board of Directors. The Board previously approved a stock repurchase program, effective as of March 2, 2018, for up to $50.0 million of the Company’s outstanding common stock and there is currently $7.2 million of remaining availability for additional repurchases.

Under the repurchase program, the Company may purchase shares of its common stock through open market transactions, accelerated share repurchase transactions, privately negotiated transactions, block purchases or otherwise in accordance with applicable federal securities laws, including Rule 10b-18 of the Securities Exchange Act of 1934, as amended and pursuant to any trading plan that may be adopted in accordance with Rule 10b5-1 of the Securities Exchange Act of 1934, as amended. The timing and amount of any repurchases under this program will be determined by the Company’s management at its discretion

 

2


based on a variety of factors, including the market price of our common stock, corporate considerations, general market and economic conditions, and legal requirements. The program may be modified, discontinued or suspended at any time or from time to time. The Company anticipates funding for this program to come from available corporate funds, including cash on hand and future cash flow.

Conference Call and Webcast

The Company will host a conference call and webcast on Thursday, November 1, 2018 at 10:00 a.m. Eastern Time to discuss these results. To participate in the call, please dial 855-327-6837 (domestic) or 631-891-4304 (international). The live webcast will be available at www.installedbuildingproducts.com in the investor relations section. A replay of the conference call will be available through December 1, 2018, by dialing 844-512-2921 (domestic) or 412-317-6671 (international) and entering the passcode 10005766.

About Installed Building Products

Installed Building Products, Inc. is one of the nation’s largest insulation installers for the residential new construction market and is also a diversified installer of complementary building products, including waterproofing, fire-stopping and fireproofing, garage doors, rain gutters, shower doors, closet shelving and mirrors, throughout the United States. The Company manages all aspects of the installation process for its customers, including direct purchases of materials from national manufacturers, supply of materials to job sites and quality installation. The Company offers its portfolio of services for new and existing single-family and multi-family residential and commercial building projects from its national network of branch locations.

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of the federal securities laws, including with respect to our financial and business model, the expanded stock repurchase program and the potential benefits, the material pricing environment, our ability to increase selling prices, the demand for our services and product offerings, expansion of our national footprint and end markets, diversification of our products, our ability to capitalize on the new home and commercial construction recovery, our ability to strengthen our market position, our ability to pursue and integrate value-enhancing acquisitions, our ability to improve sales and profitability, expectations for demand for our services and our earnings in 2018. Forward-looking statements may generally be identified by the use of words such as “anticipate,” “believe,” “expect,” “intends,” “plan,” and “will” or, in each case, their negative, or other variations or comparable terminology. These forward-looking statements include all matters that are not historical facts. By their nature, forward-looking statements involve risks and uncertainties because they relate to events and depend on circumstances that may or may not occur in the future. Any forward-looking statements that we make herein and in any future reports and statements are not guarantees of future performance, and actual results may differ materially from those expressed in or suggested by such forward-looking statements as a result of various factors, including, without limitation, general economic and industry conditions, the material price environment, and the factors discussed in the “Risk Factors” section of the Company’s Annual Report on Form 10-K for the year ended December 31, 2017, as the same may be updated from time to time in our subsequent filings with the Securities and Exchange Commission. Any forward-looking statement made by the Company in this press release speaks only as of the date hereof. New risks and uncertainties arise from time to time, and it is impossible for the Company to predict these events or how they may affect it. The Company has no obligation, and does not intend, to update any forward-looking statements after the date hereof, except as required by federal securities laws.

 

3


*Use of Non-GAAP Financial Measures

In addition to the financial measures prepared in accordance with U.S. generally accepted accounting principles (“GAAP”), this press release contains the non-GAAP financial measures of Adjusted EBITDA, Adjusted EBITDA margin (i.e., Adjusted EBITDA divided by net revenue), Adjusted Net Income, Adjusted Net Income per diluted share, Adjusted Gross Profit and Adjusted Selling and Administrative expense. The reasons for the use of these measures, reconciliations of Adjusted EBITDA, Adjusted Net Income, Adjusted Net Income per diluted share, Adjusted Gross Profit, and Adjusted Selling and Administrative expense to the most directly comparable GAAP measures and other information relating to these measures are included below following the unaudited condensed consolidated financial statements. Non-GAAP financial measures have limitations as analytical tools and should not be considered in isolation or as a substitute for IBP’s financial results prepared in accordance with GAAP.

 

4


INSTALLED BUILDING PRODUCTS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME

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

 

     Three months ended
September 30,
     Nine months ended
September 30,
 
     2018      2017      2018      2017  

Net revenue

   $ 348,999      $ 295,193      $ 983,311      $ 833,058  

Cost of sales

     251,665        209,612        710,358        590,377  
  

 

 

    

 

 

    

 

 

    

 

 

 

Gross profit

     97,334        85,581        272,953        242,681  

Operating expenses

           

Selling

     17,434        14,865        49,300        42,541  

Administrative

     48,337        41,657        137,511        122,679  

Amortization

     5,228        6,824        19,678        19,790  
  

 

 

    

 

 

    

 

 

    

 

 

 

Operating income

     26,335        22,235        66,464        57,671  

Other expense

           

Interest expense, net

     5,282        4,421        15,013        11,456  

Other

     132        83        417        366  
  

 

 

    

 

 

    

 

 

    

 

 

 

Income before income taxes

     20,921        17,731        51,034        45,849  

Income tax provision

     5,358        5,721        12,762        15,502  
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income

   $ 15,563      $ 12,010      $ 38,272      $ 30,347  
  

 

 

    

 

 

    

 

 

    

 

 

 

Other comprehensive income (loss), net of tax:

           

Unrealized gain (loss) on cash flow hedge, net of tax (provision)/benefit of ($278) and ($21) for the three months ended September 30, 2018 and 2017, respectively, and ($822) and $30 for the nine months ended September 30, 2018 and 2017, respectively

     818        32        2,453        (45
  

 

 

    

 

 

    

 

 

    

 

 

 

Comprehensive income

   $ 16,381      $ 12,042      $ 40,725      $ 30,302  
  

 

 

    

 

 

    

 

 

    

 

 

 

Basic net income per share

   $ 0.50      $ 0.38      $ 1.22      $ 0.96  
  

 

 

    

 

 

    

 

 

    

 

 

 

Diluted net income per share

   $ 0.50      $ 0.38      $ 1.21      $ 0.96  
  

 

 

    

 

 

    

 

 

    

 

 

 

Weighted average shares outstanding:

           

Basic

     31,229,086        31,659,503        31,373,871        31,632,400  

Diluted

     31,312,756        31,766,881        31,512,104        31,712,515  

 

5


INSTALLED BUILDING PRODUCTS, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

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

 

     September 30,     December 31,  
     2018     2017  

ASSETS

    

Cash and cash equivalents

   $ 139,089     $ 62,510  

Investments

     15,358       30,053  

Accounts receivable (less allowance for doubtful accounts of $5,405 and $4,805 at September 30, 2018 and December 31, 2017, respectively)

     219,444       180,725  

Inventories

     51,491       48,346  

Other current assets

     32,836       33,308  
  

 

 

   

 

 

 

Total current assets

     458,218       354,942  

Property and equipment, net

     85,505       81,075  

Non-current assets

    

Goodwill

     167,738       155,466  

Intangibles, net

     139,709       137,991  

Other non-current assets

     11,936       9,272  
  

 

 

   

 

 

 

Total non-current assets

     319,383       302,729  
  

 

 

   

 

 

 

Total assets

   $ 863,106     $ 738,746  
  

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

    

Current liabilities

    

Current maturities of long-term debt

   $ 22,481     $ 16,650  

Current maturities of capital lease obligations

     4,954       5,666  

Accounts payable

     94,781       87,425  

Accrued compensation

     25,370       25,399  

Other current liabilities

     29,510       24,666  
  

 

 

   

 

 

 

Total current liabilities

     177,096       159,806  

Long-term debt

     433,752       330,927  

Capital lease obligations, less current maturities

     3,870       6,479  

Deferred income taxes

     7,758       6,444  

Other long-term liabilities

     26,279       24,562  
  

 

 

   

 

 

 

Total liabilities

     648,755       528,218  

Commitments and contingencies

    

Stockholders’ equity

    

Preferred stock; $0.01 par value: 5,000,000 authorized and 0 shares issued and outstanding at September 30, 2018 and December 31, 2017, respectively

     —         —    

Common stock; $0.01 par value: 100,000,000 authorized, 32,723,972 and 32,524,934 issued and 31,224,974 and 31,862,146 shares outstanding at September 30, 2018 and December 31, 2017, respectively

     327       325  

Additional paid in capital

     180,106       174,043  

Retained earnings

     88,736       48,434  

Treasury stock; at cost: 1,498,998 and 662,788 shares at September 30, 2018 and December 31, 2017, respectively

     (57,890     (12,781

Accumulated other comprehensive income

     3,072       507  
  

 

 

   

 

 

 

Total stockholders’ equity

     214,351       210,528  
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 863,106     $ 738,746  
  

 

 

   

 

 

 

 

6


INSTALLED BUILDING PRODUCTS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited, in thousands)

 

     Nine months ended
September 30,
 
     2018     2017  

Net income

   $ 38,272     $ 30,347  

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

    

Depreciation and amortization of property and equipment

     24,567       20,732  

Amortization of intangibles

     19,678       19,790  

Amortization of deferred financing costs and debt discount

     883       768  

Provision for doubtful accounts

     2,219       2,208  

Write-off of debt issuance costs

     1,164       1,201  

Gain on sale of property and equipment

     (551     (329

Noncash stock compensation

     6,089       4,750  

Changes in assets and liabilities, excluding effects of acquisitions

    

Accounts receivable

     (35,953     (24,636

Inventories

     (6,799     68  

Other assets

     (801     695  

Accounts payable

     7,523       2,665  

Income taxes receivable/payable

     10,542       (10,167

Other liabilities

     2,016       5,249  
  

 

 

   

 

 

 

Net cash provided by operating activities

     68,849       53,341  
  

 

 

   

 

 

 

Cash flows from investing activities

    

Purchases of investments

     (22,818     (25,195

Maturities of short term investments

     37,500       —    

Purchases of property and equipment

     (27,051     (22,947

Acquisitions of businesses, net of cash acquired of $0 and $247, respectively

     (34,682     (130,994

Proceeds from sale of property and equipment

     1,106       682  

Other

     (1,590     (1,845
  

 

 

   

 

 

 

Net cash used in investing activities

     (47,535     (180,299
  

 

 

   

 

 

 

Cash flows from financing activities

    

Proceeds from term loan under credit agreement applicable to respective period

     100,000       300,000  

Payments on term loan under credit agreement applicable to respective period

     (750     (97,000

Proceeds from delayed draw term loan under credit agreement applicable to respective period

     —         112,500  

Payments on delayed draw term loan under credit agreement applicable to respective period

     —         (125,000

Proceeds from vehicle and equipment notes payable

     20,657       15,817  

Debt issuance costs

     (1,992     (8,175

Principal payments on long-term debt

     (10,324     (7,201

Principal payments on capital lease obligations

     (4,316     (5,583

Acquisition-related obligations

     (2,901     (3,434

Repurchase of common stock

     (42,827     —    

Surrender of common stock awards by employees

     (2,282     (550

Purchase of remaining interest in subsidiary

     —         (1,890
  

 

 

   

 

 

 

Net cash provided by financing activities

     55,265       179,484  
  

 

 

   

 

 

 

Net change in cash and cash equivalents

     76,579       52,526  

Cash and cash equivalents at beginning of period

     62,510       14,482  
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 139,089     $ 67,008  
  

 

 

   

 

 

 

Supplemental disclosures of cash flow information

    

Net cash paid during the period for:

    

Interest

   $ 14,110     $ 9,733  

Income taxes, net of refunds

     1,902       26,292  

Supplemental disclosure of noncash investing and financing activities

    

Common stock issued for acquisition of business

     —         10,859  

Vehicles capitalized under capital leases and related lease obligations

     1,034       4,073  

Seller obligations in connection with acquisition of businesses

     5,420       3,759  

Unpaid purchases of property and equipment included in accounts payable

     615       1,108  

 

7


Non-GAAP Financial Measures

Reconciliation of Non-GAAP Financial Measures

Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Net Income, Adjusted Gross Profit and Adjusted Selling and Administrative Expense measure performance by adjusting EBITDA, GAAP net income, gross profit and selling and administrative expense, respectively, for certain income or expense items that are not considered part of our core operations. We believe that the presentation of these measures provides useful information to investors regarding our results of operations because it assists both investors and us in analyzing and benchmarking the performance and value of our business.

We believe the Adjusted EBITDA measure is useful to investors and us as a measure of comparative operating performance from period to period as it measures our changes in pricing decisions, cost controls and other factors that impact operating performance, and removes the effect of our capital structure (primarily interest expense), asset base (primarily depreciation and amortization), items outside our control (primarily income taxes) and the volatility related to the timing and extent of other activities such as asset impairments and non-core income and expenses. Accordingly, we believe that this measure is useful for comparing general operating performance from period to period. In addition, we use various EBITDA-based measures in determining the achievement of awards under certain of our incentive compensation programs. Other companies may define Adjusted EBITDA differently and, as a result, our measure may not be directly comparable to measures of other companies. In addition, Adjusted EBITDA may be defined differently for purposes of covenants contained in our revolving credit facility or any future facility.

Although we use the Adjusted EBITDA measure to assess the performance of our business, the use of the measure is limited because it does not include certain material expenses, such as interest and taxes, necessary to operate our business. Adjusted EBITDA should be considered in addition to, and not as a substitute for, GAAP net income as a measure of performance. Our presentation of this measure should not be construed as an indication that our future results will be unaffected by unusual or non-recurring items. This measure has limitations as an analytical tool, and you should not consider it in isolation or as a substitute for analysis of our results as reported under GAAP. Because of these limitations, this measure is not intended as an alternative to net income as an indicator of our operating performance, as an alternative to any other measure of performance in conformity with GAAP or as an alternative to cash flow provided by operating activities as a measure of liquidity. You should therefore not place undue reliance on this measure or ratios calculated using this measure.

We also believe the Adjusted Net Income measure is useful to investors and us as a measure of comparative operating performance from period to period as it measures our changes in pricing decisions, cost controls and other factors that impact operating performance, and removes the effect of certain non-core items such as discontinued operations, acquisition related expenses, amortization expense, the tax impact of these certain non-core items, and the volatility related to the timing and extent of other activities such as asset impairments and non-core income and expenses. To make the financial presentation more consistent with other public building products companies, beginning in the fourth quarter 2016 we included an addback for non-cash amortization expense related to acquisitions. Accordingly, we believe that this measure is useful for comparing general operating performance from period to period. Other companies may define Adjusted Net Income differently and, as a result, our measure may not be directly comparable to measures of other companies. In addition, Adjusted Net Income may be defined differently for purposes of covenants contained in our revolving credit facility or any future facility.

 

8


INSTALLED BUILDING PRODUCTS, INC.

RECONCILIATION OF GAAP TO NON-GAAP MEASURES

ADJUSTED NET INCOME CALCULATIONS

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

The table below reconciles Adjusted Net Income to the most directly comparable GAAP financial measure, net income, for the periods presented therein.

Per share figures may reflect rounding adjustments and consequently totals may not appear to sum.

 

     Three months ended
September 30,
    Nine months ended
September 30,
 
     2018     2017     2018     2017  

Net income, as reported

   $ 15,563     $ 12,010     $ 38,272     $ 30,347  

Adjustments for adjusted net income:

        

Writeoff of capitalized loan costs

     50       —         1,164       1,201  

Share based compensation expense

     1,894       2,179       6,089       4,749  

Acquisition related expenses

     674       926       1,874       2,273  

Financial Wellness Program 1

     —         —         604       —    

Branch start-up costs 2

     166       —         628       —    

Retirement expense

     824       —         824       —    

Legal settlement

     790       —         790       —    

Gain on sale of assets

     (364     —         (364     —    

Amortization expense 3

     5,228       6,824       19,678       19,790  

Tax impact of adjusted items at normalized tax rate 4

     (2,408     (3,674     (8,135     (10,365
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income

   $ 22,417     $ 18,265     $ 61,424     $ 47,995  
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average shares outstanding (diluted)

     31,312,756       31,766,881       31,512,104       31,712,515  

Diluted net income per share, as reported

   $ 0.50     $ 0.38     $ 1.21     $ 0.96  

Adjustments for adjusted net income, net of tax impact, per diluted share 5

     0.22       0.19       0.74       0.55  
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted adjusted net income per share

   $ 0.72     $ 0.57     $ 1.95     $ 1.51  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

1

Employer match upon completion of the program, net of waived bonuses

2

Addback of costs related to organic branch expansion for Alpha locations

3

Addback of all non-cash amortization resulting from business combinations

4

Estimated tax rate of 26.0% applied to 2018 period, normalized rate of 37.0% applied to 2017 period

5

Includes adjustments related to the items noted above, net of tax

 

9


INSTALLED BUILDING PRODUCTS, INC.

RECONCILIATION OF GAAP TO NON-GAAP MEASURES

ADJUSTED GROSS PROFIT CALCULATIONS

(unaudited, in thousands)

 

     Three months ended
September 30,
    Nine months ended
September 30,
 
     2018     2017     2018     2017  

Gross profit

   $ 97,334     $ 85,581     $ 272,953     $ 242,681  

Share based compensation expense

     94       507       749       507  

Financial Wellness Program 1

     —         —         711       —    

Branch start-up costs

     166       —         628       —    

Gain on sale of assets

     (364     —         (364     —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted gross profit

   $ 97,230     $ 86,088     $ 274,677     $ 243,188  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted gross profit – % Total Revenue

     27.9     29.2     27.9     29.2

 

1 

Employer match upon completion of the program, partially offset by waived executive bonuses (see below Adjusted Selling & Administrative)

INSTALLED BUILDING PRODUCTS, INC.

RECONCILIATION OF GAAP TO NON-GAAP MEASURES

ADJUSTED SELLING AND ADMINISTRATIVE EXPENSE CALCULATIONS

(unaudited, in thousands)

 

     Three months ended
September 30,
    Nine months ended
September 30,
 
     2018     2017     2018     2017  

Selling expense

   $ 17,434     $ 14,865     $ 49,300     $ 42,541  

Administrative expense

     48,337       41,657       137,511       122,679  
  

 

 

   

 

 

   

 

 

   

 

 

 

Selling and Administrative

   $ 65,771     $ 56,522     $ 186,811     $ 165,220  
  

 

 

   

 

 

   

 

 

   

 

 

 

Share based compensation expense

     1,800       1,672       5,340       4,242  

Acquisition related expenses

     674       926       1,874       2,273  

Financial Wellness Program 1

     —         —         (107     —    

Retirement expense

     824       —         824       —    

Legal settlement

     790       —         790       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Selling and Administrative

   $ 61,683     $ 53,924     $ 178,090     $ 158,705  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adj. Selling and Administrative – % Total Revenue

     17.7     18.3     18.1     19.1

 

1 

Employer match upon completion of the program, net of waived bonuses

 

10


The table below reconciles Adjusted EBITDA to the most directly comparable GAAP financial measure, net income, for the periods presented therein.

RECONCILIATION OF GAAP TO NON-GAAP MEASURES

ADJUSTED EBITDA CALCULATIONS

(unaudited, in thousands)

 

     Three months ended
September 30,
    Nine months ended
September 30,
 
     2018     2017     2018     2017  

Adjusted EBITDA:

        

Net income (GAAP)

   $ 15,563     $ 12,010     $ 38,272     $ 30,347  

Interest expense

     5,282       4,421       15,013       11,456  

Provision for income taxes

     5,358       5,721       12,762       15,502  

Depreciation and amortization

     13,563       14,074       44,245       40,522  
  

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

     39,766       36,226       110,292       97,827  
  

 

 

   

 

 

   

 

 

   

 

 

 

Acquisition related expenses

     674       926       1,874       2,273  

Share based compensation expense

     1,894       2,179       6,089       4,749  

Financial Wellness Program

     —         —         604       —    

Branch start-up costs

     166       —         628       —    

Retirement expense

     824       —         824       —    

Legal settlement

     790       —         790       —    

Gain on sale of assets

     (364     —         (364     —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 43,750     $ 39,331     $ 120,737     $ 104,849  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA margin

     12.5     13.3     12.3     12.6

INSTALLED BUILDING PRODUCTS, INC.

SUPPLEMENTARY TABLE

(unaudited)

 

     Three months ended
September 30,
    Nine months ended
September 30,
 
     2018     2017     2018     2017  

Period-over-period Growth

        

Sales Growth

     18.2     31.0     18.0     32.4

Same Branch Sales Growth

     12.2     9.4     11.6     9.9

Single-Family Sales Growth

     19.5     18.3     21.2     17.5

Single-Family Same Branch Sales Growth

     12.9     7.2     13.4     7.2

Residential Sales Growth

     17.4     25.6     18.5     25.8

Residential Same Branch Sales Growth

     11.3     11.7     11.6     11.4
U.S. Housing Market 1         

Total Completions Growth

     4.9     6.7     6.5     10.3

Single-Family Completions Growth

     9.6     6.4     8.7     8.6
Same Branch Sales Growth 2         

Volume Growth

     7.6     3.7     7.2     5.7

Price/Mix Growth

     4.2     5.7     4.5     4.2

Alpha Sales Growth

     15.8     N/A       11.0     N/A  

 

1 

U.S. Census Bureau data, as revised

2 

Same branch volume and price/mix growth excludes Alpha sales growth

 

11


INSTALLED BUILDING PRODUCTS, INC.

INCREMENTAL REVENUE AND ADJUSTED EBITDA MARGINS

(unaudited, in thousands)

 

     Three months ended September 30,     Nine months ended September 30,  
     2018      % Total     2017      % Total     2018      % Total     2017      % Total  

Revenue Increase

                    

Same Branch

   $ 36,011        66.9   $ 21,094        30.2   $ 96,694        64.4   $ 62,287        30.5

Acquired

     17,794        33.1     48,706        69.8     53,559        35.6     141,768        69.5
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total

   $ 53,806        100.0   $ 69,801        100.0   $ 150,253        100.0   $ 204,055        100.0
            Adj EBITDA
Contribution
           Adj EBITDA
Contribution
           Adj EBITDA
Contribution
           Adj EBITDA
Contribution
 

Adjusted EBITDA

                    

Same Branch

   $ 2,668        7.4   $ 3,352        15.9   $ 10,279        10.6   $ 9,749        15.7

Acquired

     1,751        9.8     6,445        13.2     5,608        10.5     20,069        14.2
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total

   $ 4,419        8.2   $ 9,797        14.0   $ 15,887        10.6   $ 29,818        14.6

Source: Installed Building Products, Inc.

Contact Information:

Investor Relations:

614-221-9944

investorrelations@installed.net

 

12