Installed Building Products Reports Record Fourth Quarter and Fiscal Year 2022 Results
IBP’s Board of Directors Declares Regular
Fourth Quarter 2022 Highlights (Comparisons are to Prior Year Period)
-
Net revenue increased 28.6% to a fourth quarter record of
$686.5 million -
Installation revenue increased 22.7% to
$641.0 million , driven by strong growth across IBP’s residential new construction markets -
Other revenue, which includes IBP’s manufacturing and distribution operations, increased from
$12.2 million to$47.7 million , driven by strong operating results and recent acquisitions
-
Installation revenue increased 22.7% to
-
Net income increased 134.0% to
$68.7 million -
Adjusted EBITDA* increased 54.3% to a fourth quarter record of
$115.4 million -
Net income per diluted share increased 144.4% to
$2.42 -
Adjusted net income per diluted share* increased 71.1% to
$2.43 - Price/mix growth increased by 24.3% during the fourth quarter
-
At
December 31, 2022 , IBP had$229.6 million in cash and cash equivalents -
Declared fourth quarter dividend of
$0.315 per share which was paid to shareholders onDecember 31, 2022 -
Returned
$34.2 million to shareholders in the fourth quarter through cash dividends and share repurchases
Recent Developments
-
In
February 2023 , acquiredFour State Insulation, Inc. , a residential installer of fiberglass and spray foam insulation with approximately$3.9 million in annual revenue and locations inMaryland andWest Virginia -
IBP’s Board of Directors declared the first quarter regular cash dividend of
$0.33 per share, representing a 5% increase to the Company's regular dividend -
IBP’s Board of Directors also declared an annual variable dividend of
$0.90 per share, in-line with the prior year -
IBP's Board of Directors authorized a new stock repurchase program that allows for the repurchase of up to
$200 million of our outstanding common stock throughMarch 1, 2024
“I am extremely proud of the financial and operating results we achieved in 2022, which included record annual revenue, net income, and adjusted EBITDA. Throughout the year, we focused on supporting our residential and commercial customers during a complex operating environment, which included managing shifting end market demand, and aligning our selling prices with the value we offer customers. Overall, our record 2022 performance is a direct result of the hard work and dedication of IBP's employees,” stated
“We believe that we are better positioned today than any other time in our history to navigate the cyclicality of the
Acquisition Update
IBP continues to prioritize profitable growth through its proven strategy of acquiring well-run installers of insulation and complementary building products. During 2022, the Company completed eight acquisitions representing approximately
During the 2022 fourth quarter, IBP completed the following acquisitions:
-
ABS Insulating Company, Inc. , aCharlotte, NC andMyrtle Beach, SC installer of fiberglass insulation, spray foam insulation, and gutters into new residential projects with annual revenue of approximately$21 million .
-
Orr Industries, LLC , aScranton, PA installer of spray foam and fiberglass insulation into residential and commercial projects as well as an installer of fireproofing and waterproofing services for commercial structures with annual revenue of approximately$10 million .
-
Surface Purveyors, LLC , aMissoula, MT andHamilton, MT installer of fiberglass and spray foam insulation into residential, and commercial projects with annual revenue of approximately$5 million .
In
2023 First Quarter Regular Cash Dividend and 2023 Annual Variable Dividend
IBP’s Board of Directors has approved the Company’s quarterly cash dividend of
Share Repurchases
During the twelve months ended
Fourth Quarter 2022 Results Overview
For the fourth quarter of 2022, net revenue was a fourth quarter record of
Gross profit improved 39.1% to
Selling and administrative expense, as a percent of net revenue, was 15.3% compared to 18.2% in the prior year quarter. Adjusted selling and administrative expense*, as a percent of net revenue, was 16.7% compared to 17.4% in the prior year quarter.
Net income was
Adjusted EBITDA* was
Full Year 2022 Results Overview
For the year ended
Gross profit improved 40.4% to
Net income was
For the full year of 2022, adjusted EBITDA* was
Net cash from operating activities was
Conference Call and Webcast
The Company will host a conference call and webcast on
About
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the federal securities laws, including with respect to the housing market and the commercial market, our operations, industry and economic conditions, our financial and business model, payment of dividends, the demand for our services and product offerings, the potential impact of the ongoing COVID-19 pandemic, expansion of our national footprint and end markets, diversification of our products, our ability to grow and strengthen our market position, our ability to pursue and integrate value-enhancing acquisitions and the expected amount of acquired revenue, our ability to improve sales and profitability, and expectations for demand for our services and our earnings. 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, the adverse impact of the ongoing COVID-19 pandemic; general economic and industry conditions; rising home prices; inflation and interest rates; the material price and supply environment; the timing of increases in our selling prices; the risk that the Company may reduce, suspend or eliminate dividend payments in the future; and the factors discussed in the “Risk Factors” section of the Company’s Annual Report on Form 10-K for the year ended
*Use of Non-GAAP Financial Measures
In addition to the financial measures prepared in accordance with
Additional Information - Stock Repurchase Program
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 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.
|
||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME |
||||||||||||||
(unaudited, in thousands, except share and per share amounts) |
||||||||||||||
|
Three months ended |
|
Twelve months ended |
|||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
|||||||
Net revenue |
$ |
686,489 |
|
|
$ |
533,723 |
|
$ |
2,669,844 |
|
|
$ |
1,968,650 |
|
Cost of sales |
|
469,094 |
|
|
|
377,401 |
|
|
1,842,060 |
|
|
|
1,379,131 |
|
Gross profit |
|
217,395 |
|
|
|
156,322 |
|
|
827,784 |
|
|
|
589,519 |
|
Operating expenses |
|
|
|
|
|
|
|
|||||||
Selling |
|
32,817 |
|
|
|
25,526 |
|
|
119,031 |
|
|
|
93,204 |
|
Administrative |
|
87,185 |
|
|
|
71,749 |
|
|
335,688 |
|
|
|
272,391 |
|
Gains on acquisition earnouts |
|
(15,125 |
) |
|
|
— |
|
|
(16,109 |
) |
|
|
(1,035 |
) |
Amortization |
|
10,035 |
|
|
|
10,282 |
|
|
43,763 |
|
|
|
37,079 |
|
Operating income |
|
102,483 |
|
|
|
48,765 |
|
|
345,411 |
|
|
|
187,880 |
|
Other expense |
|
|
|
|
|
|
|
|||||||
Interest expense, net |
|
9,905 |
|
|
|
10,061 |
|
|
41,574 |
|
|
|
32,842 |
|
Other (income) expense |
|
(168 |
) |
|
|
57 |
|
|
530 |
|
|
|
(437 |
) |
Income before income taxes |
|
92,746 |
|
|
|
38,647 |
|
|
303,307 |
|
|
|
155,475 |
|
Income tax provision |
|
24,022 |
|
|
|
9,280 |
|
|
79,879 |
|
|
|
36,712 |
|
Net income |
$ |
68,724 |
|
|
$ |
29,367 |
|
$ |
223,428 |
|
|
$ |
118,763 |
|
Other comprehensive (loss) gain, net of tax: |
|
|
|
|
|
|
|
|||||||
Net change on cash flow hedges, net of tax benefit (provision) of |
|
(1,853 |
) |
|
|
774 |
|
|
40,787 |
|
|
|
8,536 |
|
Comprehensive income |
$ |
66,871 |
|
|
$ |
30,141 |
|
$ |
264,215 |
|
|
$ |
127,299 |
|
Earnings Per Share: |
|
|
|
|
|
|
|
|||||||
Basic |
$ |
2.43 |
|
|
$ |
1.00 |
|
$ |
7.78 |
|
|
$ |
4.04 |
|
Diluted |
$ |
2.42 |
|
|
$ |
0.99 |
|
$ |
7.74 |
|
|
$ |
4.01 |
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|||||||
Basic |
|
28,282,922 |
|
|
|
29,404,225 |
|
|
28,708,166 |
|
|
|
29,367,676 |
|
Diluted |
|
28,420,902 |
|
|
|
29,668,754 |
|
|
28,869,501 |
|
|
|
29,628,527 |
|
|
|
|
|
|
|
|
|
|||||||
Cash dividends declared per share |
$ |
0.315 |
|
|
$ |
0.300 |
|
$ |
2.160 |
|
|
$ |
1.200 |
|
|
|
|
|
|
|
|
|
|
|||||||
CONSOLIDATED BALANCE SHEETS |
|||||||
(unaudited, in thousands, except share and per share amounts) |
|||||||
|
|
|
|
||||
|
2022 |
|
2021 |
||||
ASSETS |
|
|
|
||||
Current assets |
|
|
|
||||
Cash and cash equivalents |
$ |
229,627 |
|
|
$ |
333,485 |
|
Investments |
|
— |
|
|
|
— |
|
Accounts receivable (less allowance for credit losses of |
|
397,222 |
|
|
|
312,767 |
|
Inventories |
|
176,629 |
|
|
|
143,039 |
|
Prepaid expenses and other current assets |
|
80,933 |
|
|
|
70,025 |
|
Total current assets |
|
884,411 |
|
|
|
859,316 |
|
Property and equipment, net |
|
118,774 |
|
|
|
105,933 |
|
Operating lease right-of-use assets |
|
76,174 |
|
|
|
69,871 |
|
|
|
373,555 |
|
|
|
322,517 |
|
Customer relationships, net |
|
192,328 |
|
|
|
178,264 |
|
Other intangibles, net |
|
91,145 |
|
|
|
86,157 |
|
Other non-current assets |
|
42,545 |
|
|
|
31,144 |
|
Total assets |
$ |
1,778,932 |
|
|
$ |
1,653,202 |
|
LIABILITIES AND STOCKHOLDER'S EQUITY |
|
|
|
||||
Current liabilities |
|
|
|
||||
Current maturities of long-term debt |
$ |
30,983 |
|
|
$ |
30,839 |
|
Current maturities of operating lease obligations |
|
26,145 |
|
|
|
23,224 |
|
Current maturities of finance lease obligations |
|
2,508 |
|
|
|
1,747 |
|
Accounts payable |
|
149,186 |
|
|
|
132,705 |
|
Accrued compensation |
|
51,608 |
|
|
|
50,964 |
|
Other current liabilities |
|
67,631 |
|
|
|
68,090 |
|
Total current liabilities |
|
328,061 |
|
|
|
307,569 |
|
Long-term debt |
|
830,171 |
|
|
|
832,193 |
|
Operating lease obligations |
|
49,789 |
|
|
|
46,075 |
|
Finance lease obligations |
|
6,397 |
|
|
|
3,297 |
|
Deferred income taxes |
|
28,458 |
|
|
|
4,819 |
|
Other long-term liabilities |
|
42,557 |
|
|
|
42,409 |
|
Total liabilities |
|
1,285,433 |
|
|
|
1,236,362 |
|
Commitments and contingencies |
|
|
|
||||
Stockholders’ equity |
|
— |
|
|
|
— |
|
Preferred Stock; |
|
— |
|
|
|
— |
|
Common stock; |
|
334 |
|
|
|
333 |
|
Additional paid in capital |
|
228,827 |
|
|
|
211,430 |
|
Retained earnings |
|
513,095 |
|
|
|
352,543 |
|
|
|
(289,317 |
) |
|
|
(147,239 |
) |
Accumulated other comprehensive income (loss) |
|
40,560 |
|
|
|
(227 |
) |
Total stockholders’ equity |
|
493,499 |
|
|
|
416,840 |
|
Total liabilities and stockholders’ equity |
$ |
1,778,932 |
|
|
$ |
1,653,202 |
|
|
|||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||
(unaudited, in thousands) |
|||||||
|
Twelve months ended
|
||||||
|
2022 |
|
2021 |
||||
Cash flows from operating activities |
|
|
|
||||
Net income |
$ |
223,428 |
|
|
$ |
118,763 |
|
Adjustments to reconcile net income to net cash provided by operating activities |
|
|
|
||||
Depreciation and amortization of property and equipment |
|
47,283 |
|
|
|
43,562 |
|
Amortization of operating lease right-of-use assets |
|
26,631 |
|
|
|
22,258 |
|
Amortization of intangibles |
|
43,763 |
|
|
|
37,079 |
|
Amortization of deferred financing costs and debt discount |
|
1,912 |
|
|
|
1,354 |
|
Provision for credit losses |
|
4,129 |
|
|
|
2,227 |
|
Write-off of debt issuance costs |
|
— |
|
|
|
1,767 |
|
Gain on sale of property and equipment |
|
(1,419 |
) |
|
|
(1,840 |
) |
Noncash stock compensation |
|
13,816 |
|
|
|
13,752 |
|
Gains on acquisition earnouts |
|
(16,109 |
) |
|
|
(1,035 |
) |
Deferred income taxes |
|
7,066 |
|
|
|
(438 |
) |
Other, net |
|
(91 |
) |
|
|
3,223 |
|
Changes in assets and liabilities, excluding effects of acquisitions |
|
|
|
||||
Accounts receivable |
|
(76,486 |
) |
|
|
(16,775 |
) |
Inventories |
|
(16,495 |
) |
|
|
(54,003 |
) |
Proceeds from termination of interest rate swap agreements |
|
25,462 |
|
|
|
— |
|
Other assets |
|
(2,586 |
) |
|
|
(19,885 |
) |
Accounts payable |
|
9,623 |
|
|
|
26,424 |
|
Income taxes receivable/payable |
|
3,207 |
|
|
|
(4,403 |
) |
Other liabilities |
|
(15,230 |
) |
|
|
(33,716 |
) |
Net cash provided by operating activities |
|
277,904 |
|
|
|
138,314 |
|
Cash flows from investing activities |
|
|
|
||||
Purchases of investments |
|
(344,388 |
) |
|
|
— |
|
Maturities of short term investments |
|
345,000 |
|
|
|
— |
|
Purchases of property and equipment |
|
(45,646 |
) |
|
|
(36,979 |
) |
Acquisitions of businesses, net of cash acquired of |
|
(113,536 |
) |
|
|
(241,308 |
) |
Proceeds from sale of property and equipment |
|
1,958 |
|
|
|
2,694 |
|
Other |
|
(2,057 |
) |
|
|
(2,846 |
) |
Net cash used in investing activities |
$ |
(158,669 |
) |
|
$ |
(278,439 |
) |
|
Twelve months ended
|
||||||
|
2022 |
|
2021 |
||||
Cash flows from financing activities |
|
|
|
||||
Proceeds from term loan |
$ |
— |
|
|
$ |
500,000 |
|
Payments on term loan |
|
(5,000 |
) |
|
|
(200,000 |
) |
Proceeds from vehicle and equipment notes payable |
|
30,940 |
|
|
|
27,834 |
|
Debt issuance costs |
|
(655 |
) |
|
|
(7,520 |
) |
Principal payments on long-term debt |
|
(30,173 |
) |
|
|
(26,301 |
) |
Principal payments on finance lease obligations |
|
(2,306 |
) |
|
|
(2,125 |
) |
Acquisition-related obligations |
|
(11,150 |
) |
|
|
(8,918 |
) |
Dividends paid |
|
(62,671 |
) |
|
|
(35,294 |
) |
Repurchase of common stock |
|
(137,556 |
) |
|
|
— |
|
Surrender of common stock awards by employees |
|
(4,522 |
) |
|
|
(5,586 |
) |
Net cash (used in) provided by financing activities |
|
(223,093 |
) |
|
|
242,090 |
|
Net change in cash and cash equivalents |
|
(103,858 |
) |
|
|
101,965 |
|
Cash and cash equivalents at beginning of period |
|
333,485 |
|
|
|
231,520 |
|
Cash and cash equivalents at end of period |
$ |
229,627 |
|
|
$ |
333,485 |
|
Supplemental disclosures of cash flow information |
|
|
|
||||
Net cash paid during the period for: |
|
|
|
||||
Interest |
$ |
40,278 |
|
|
$ |
25,976 |
|
Income taxes, net of refunds |
|
69,076 |
|
|
|
39,241 |
|
Supplemental disclosure of noncash activities |
|
|
|
||||
Right-of-use assets obtained in exchange for operating lease obligations |
$ |
32,677 |
|
|
$ |
38,084 |
|
Release of indemnification of acquisition-related debt |
|
980 |
|
|
|
2,036 |
|
Property and equipment obtained in exchange for finance lease obligations |
|
6,241 |
|
|
|
2,735 |
|
Seller obligations in connection with acquisition of businesses |
|
26,978 |
|
|
|
29,169 |
|
Unpaid purchases of property and equipment included in accounts payable |
|
935 |
|
|
|
441 |
|
Information on Segments
In the first quarter of 2022, we realigned our operating segments. This change resulted in our Company having three operating segments consisting of Installation, Distribution and Manufacturing. The Other category reported below reflects the operations of our Distribution and Manufacturing operating segments.
|
|||||||||||||||||||||||||||||||
SEGMENT INFORMATION |
|||||||||||||||||||||||||||||||
(unaudited, in thousands) |
|||||||||||||||||||||||||||||||
|
Three months ended |
|
Three months ended |
||||||||||||||||||||||||||||
|
Installation |
|
Other |
|
Eliminations |
|
Consolidated |
|
Installation |
|
Other |
|
Eliminations |
|
Consolidated |
||||||||||||||||
Revenue |
$ |
641,013 |
|
|
$ |
47,743 |
|
|
$ |
(2,267 |
) |
|
$ |
686,489 |
|
|
$ |
522,239 |
|
|
$ |
12,151 |
|
|
$ |
(667 |
) |
|
$ |
533,723 |
|
Cost of sales (1) |
|
423,250 |
|
|
|
36,280 |
|
|
|
(1,811 |
) |
|
|
457,719 |
|
|
|
358,354 |
|
|
|
9,175 |
|
|
|
(493 |
) |
|
|
367,036 |
|
Segment gross profit |
$ |
217,763 |
|
|
$ |
11,463 |
|
|
$ |
(456 |
) |
|
$ |
228,770 |
|
|
$ |
163,885 |
|
|
$ |
2,976 |
|
|
$ |
(174 |
) |
|
$ |
166,687 |
|
Segment gross profit percentage |
|
34.0 |
% |
|
|
24.0 |
% |
|
|
20.1 |
% |
|
|
33.3 |
% |
|
|
31.4 |
% |
|
|
24.5 |
% |
|
|
26.1 |
% |
|
|
31.2 |
% |
|
Twelve months ended |
|
Twelve months ended |
||||||||||||||||||||||||||||
|
Installation |
|
Other |
|
Eliminations |
|
Consolidated |
|
Installation |
|
Other |
|
Eliminations |
|
Consolidated |
||||||||||||||||
Revenue |
$ |
2,513,557 |
|
|
$ |
162,433 |
|
|
$ |
(6,146 |
) |
|
$ |
2,669,844 |
|
|
$ |
1,941,543 |
|
|
$ |
29,332 |
|
|
$ |
(2,225 |
) |
|
$ |
1,968,650 |
|
Cost of sales (1) |
|
1,678,771 |
|
|
|
123,705 |
|
|
|
(4,826 |
) |
|
|
1,797,650 |
|
|
|
1,317,739 |
|
|
|
22,155 |
|
|
|
(1,701 |
) |
|
|
1,338,193 |
|
Segment gross profit |
$ |
834,786 |
|
|
$ |
38,728 |
|
|
$ |
(1,320 |
) |
|
$ |
872,194 |
|
|
$ |
623,804 |
|
|
$ |
7,177 |
|
|
$ |
(524 |
) |
|
$ |
630,457 |
|
Segment gross profit percentage |
|
33.2 |
% |
|
|
23.8 |
% |
|
|
21.5 |
% |
|
|
32.7 |
% |
|
|
32.1 |
% |
|
|
24.5 |
% |
|
|
23.6 |
% |
|
|
32.0 |
% |
(1) Cost of sales included in segment gross profit is exclusive of depreciation and amortization for the years ended
The prior period disclosures in the above tables have been recast to conform to the current period segment presentation.
The reconciliation between consolidated segment gross profit for each period as shown in the tables above to consolidated income before income taxes is as follows:
|
Three months ended |
|
Twelve months ended |
||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||
Segment gross profit - Consolidated |
$ |
228,770 |
|
$ |
166,687 |
|
$ |
872,194 |
|
$ |
630,457 |
Depreciation and amortization (1) |
|
11,375 |
|
|
10,365 |
|
|
44,410 |
|
|
40,938 |
Gross profit, as reported |
|
217,395 |
|
|
156,322 |
|
|
827,784 |
|
|
589,519 |
Operating expenses |
|
114,912 |
|
|
107,557 |
|
|
482,373 |
|
|
401,639 |
Operating income |
|
102,483 |
|
|
48,765 |
|
|
345,411 |
|
|
187,880 |
Other expense, net |
|
9,737 |
|
|
10,118 |
|
|
42,104 |
|
|
32,405 |
Income before income taxes |
$ |
92,746 |
|
$ |
38,647 |
|
$ |
303,307 |
|
$ |
155,475 |
(1) Cost of sales included in segment gross profit is exclusive of depreciation and amortization for the years ended
|
|||||||||||||||||||||||
REVENUE BY END MARKET |
|||||||||||||||||||||||
(unaudited, in thousands) |
|||||||||||||||||||||||
|
Three months ended |
|
Twelve months ended |
||||||||||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||||||||||
Installation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Residential new construction |
$ |
500,040 |
|
73 |
% |
|
$ |
406,292 |
|
76 |
% |
|
$ |
1,980,253 |
|
74 |
% |
|
$ |
1,488,674 |
|
76 |
% |
Repair and remodel |
|
42,015 |
|
6 |
% |
|
|
31,784 |
|
6 |
% |
|
|
151,761 |
|
6 |
% |
|
|
121,594 |
|
6 |
% |
Commercial |
|
98,958 |
|
14 |
% |
|
|
84,163 |
|
16 |
% |
|
|
381,543 |
|
14 |
% |
|
|
331,275 |
|
17 |
% |
Net revenue - Installation |
|
641,013 |
|
93 |
% |
|
|
522,239 |
|
98 |
% |
|
|
2,513,557 |
|
94 |
% |
|
|
1,941,543 |
|
99 |
% |
Other 1 |
|
45,476 |
|
7 |
% |
|
|
11,484 |
|
2 |
% |
|
|
156,287 |
|
6 |
% |
|
|
27,107 |
|
1 |
% |
Net revenue, as reported |
$ |
686,489 |
|
100 |
% |
|
$ |
533,723 |
|
100 |
% |
|
$ |
2,669,844 |
|
100 |
% |
|
$ |
1,968,650 |
|
100 |
% |
1 Net revenue for manufacturing operations are included in Other category for all periods presented to conform with our change in composition of operating segments.
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.
|
|||||||||||||||
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 |
|
Twelve months ended |
||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||
Net income, as reported |
|
68,724 |
|
|
|
29,367 |
|
|
|
223,428 |
|
|
$ |
118,763 |
|
Adjustments for adjusted net income |
|
|
|
|
|
|
|
||||||||
Share based compensation expense |
|
3,528 |
|
|
|
3,524 |
|
|
|
13,818 |
|
|
|
13,752 |
|
Acquisition related expenses |
|
709 |
|
|
|
1,143 |
|
|
|
3,000 |
|
|
|
3,827 |
|
Gains on acquisition earnouts |
|
(15,125 |
) |
|
|
— |
|
|
|
(16,109 |
) |
|
|
(1,035 |
) |
COVID-19 expenses 1 |
|
1 |
|
|
|
72 |
|
|
|
304 |
|
|
|
437 |
|
Gain on sale of assets |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(499 |
) |
Amortization expense 2 |
|
10,035 |
|
|
|
10,282 |
|
|
|
43,763 |
|
|
|
37,079 |
|
Write-off of capital loan costs |
|
— |
|
|
|
1,767 |
|
|
|
— |
|
|
|
1,767 |
|
Legal Reserve |
|
1,500 |
|
|
|
— |
|
|
|
2,345 |
|
|
|
— |
|
Tax impact of adjusted items at a normalized tax rate |
|
(168 |
) |
|
|
(3,962 |
) |
|
|
(12,251 |
) |
|
|
(13,057 |
) |
Adjusted net income |
$ |
69,204 |
|
|
$ |
42,193 |
|
|
$ |
258,298 |
|
|
$ |
161,034 |
|
Weighted average shares outstanding (diluted) |
|
28,420,902 |
|
|
|
29,668,754 |
|
|
|
28,869,501 |
|
|
|
29,628,527 |
|
Diluted net income per share, as reported |
$ |
2.42 |
|
|
$ |
0.99 |
|
|
$ |
7.74 |
|
|
$ |
4.01 |
|
Adjustments for adjusted net income, net of tax impact, per diluted share 4 |
|
0.01 |
|
|
|
0.43 |
|
|
|
1.21 |
|
|
|
1.43 |
|
Diluted adjusted net income per share |
$ |
2.43 |
|
|
$ |
1.42 |
|
|
$ |
8.95 |
|
|
$ |
5.44 |
|
1 Addback of employee pay, employee medical expenses, and legal fees directly attributable to COVID-19.
2 Addback of all non-cash amortization resulting from business combinations.
3 Normalized effective tax rate of 26.0% applied to periods presented.
4 Includes adjustments related to the items noted above, net of tax.
|
||||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP MEASURES |
||||||||||||||||
ADJUSTED GROSS PROFIT CALCULATIONS |
||||||||||||||||
(unaudited, in thousands) |
||||||||||||||||
|
|
Three months ended |
|
Twelve months ended |
||||||||||||
|
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||
Gross profit, as reported |
|
$ |
217,395 |
|
|
$ |
156,322 |
|
|
$ |
827,784 |
|
|
$ |
589,519 |
|
Share based compensation expense |
|
|
164 |
|
|
|
161 |
|
|
|
648 |
|
|
|
448 |
|
COVID-19 expense 1 |
|
|
1 |
|
|
|
73 |
|
|
|
5 |
|
|
|
433 |
|
Adjusted gross profit |
|
$ |
217,560 |
|
|
$ |
156,556 |
|
|
$ |
828,437 |
|
|
$ |
590,400 |
|
|
|
|
|
|
|
|
|
|
||||||||
Gross profit margin |
|
|
31.7 |
% |
|
|
29.3 |
% |
|
|
31.0 |
% |
|
|
29.9 |
% |
Adjusted gross profit margin |
|
|
31.7 |
% |
|
|
29.3 |
% |
|
|
31.0 |
% |
|
|
30.0 |
% |
1 Addback of employee pay and employee medical expenses directly attributable to COVID-19.
|
||||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP MEASURES |
||||||||||||||||
ADJUSTED SELLING AND ADMINISTRATIVE EXPENSE CALCULATIONS |
||||||||||||||||
(unaudited, in thousands) |
||||||||||||||||
|
|
Three months ended |
|
Twelve months ended |
||||||||||||
|
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||
Selling expense |
|
$ |
32,817 |
|
|
$ |
25,526 |
|
|
$ |
119,031 |
|
|
$ |
93,204 |
|
Administrative expense |
|
|
87,185 |
|
|
|
71,749 |
|
|
|
335,688 |
|
|
|
272,391 |
|
Gains on acquisition earnouts |
|
|
(15,125 |
) |
|
|
— |
|
|
|
(16,109 |
) |
|
|
(1,035 |
) |
Selling and Administrative, as reported |
|
|
104,877 |
|
|
|
97,275 |
|
|
|
438,610 |
|
|
|
364,560 |
|
Share based compensation expense |
|
|
3,364 |
|
|
|
3,363 |
|
|
|
13,170 |
|
|
|
13,304 |
|
Acquisition related expense |
|
|
709 |
|
|
|
1,143 |
|
|
|
3,000 |
|
|
|
3,827 |
|
Gains on acquisition earnouts |
|
|
(15,125 |
) |
|
|
— |
|
|
|
(16,109 |
) |
|
|
(1,035 |
) |
COVID-19 expenses 1 |
|
|
— |
|
|
|
(1 |
) |
|
|
299 |
|
|
|
4 |
|
Legal reserve |
|
|
1,500 |
|
|
|
— |
|
|
|
2,345 |
|
|
|
— |
|
Adjusted Selling and Administrative |
|
$ |
114,429 |
|
|
$ |
92,770 |
|
|
$ |
435,905 |
|
|
$ |
348,460 |
|
|
|
|
|
|
|
|
|
|
||||||||
Selling and Administrative - % Net Revenue |
|
|
15.3 |
% |
|
|
18.2 |
% |
|
|
16.4 |
% |
|
|
18.5 |
% |
Adjusted Selling and Administrative - % Net Revenue |
|
|
16.7 |
% |
|
|
17.4 |
% |
|
|
16.3 |
% |
|
|
17.7 |
% |
1 Addback of employee pay and employee medical expenses directly attributable to COVID-19.
|
||||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP MEASURES |
||||||||||||||||
ADJUSTED EBITDA CALCULATIONS |
||||||||||||||||
(unaudited, in thousands) |
||||||||||||||||
The table below reconciles Adjusted EBITDA 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 |
|
Twelve months ended |
||||||||||||
|
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||
Net income, as reported |
|
$ |
68,724 |
|
|
$ |
29,367 |
|
|
$ |
223,428 |
|
|
$ |
118,763 |
|
Interest expense |
|
|
9,905 |
|
|
|
10,061 |
|
|
|
41,574 |
|
|
|
32,842 |
|
Provision for income tax |
|
|
24,022 |
|
|
|
9,280 |
|
|
|
79,879 |
|
|
|
36,712 |
|
Depreciation and amortization |
|
|
22,164 |
|
|
|
21,345 |
|
|
|
91,045 |
|
|
|
80,641 |
|
EBITDA |
|
|
124,815 |
|
|
|
70,053 |
|
|
|
435,926 |
|
|
|
268,958 |
|
Acquisition related expenses |
|
|
709 |
|
|
|
1,143 |
|
|
|
3,000 |
|
|
|
3,827 |
|
Gains on acquisition earnouts |
|
|
(15,125 |
) |
|
|
— |
|
|
|
(16,109 |
) |
|
|
(1,035 |
) |
Share based compensation expense |
|
|
3,528 |
|
|
|
3,524 |
|
|
|
13,818 |
|
|
|
13,752 |
|
COVID-19 expenses 1 |
|
|
1 |
|
|
|
72 |
|
|
|
304 |
|
|
|
437 |
|
Gain on sale of assets |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(499 |
) |
Legal reserve |
|
|
1,500 |
|
|
|
— |
|
|
|
2,345 |
|
|
|
— |
|
Adjusted EBITDA |
|
$ |
115,428 |
|
|
$ |
74,792 |
|
|
$ |
439,284 |
|
|
$ |
285,440 |
|
|
|
|
|
|
|
|
|
|
||||||||
Net Profit Margin |
|
|
10.0 |
% |
|
|
5.5 |
% |
|
|
8.4 |
% |
|
|
6.0 |
% |
Adjusted EBITDA Margin |
|
|
16.8 |
% |
|
|
14.0 |
% |
|
|
16.5 |
% |
|
|
14.5 |
% |
1 Addback of employee pay and employee medical expenses, and legal fees directly attributable to COVID-19.
|
||||||||
SUPPLEMENTARY TABLE |
||||||||
(unaudited) |
||||||||
|
|
|||||||
|
|
Three months ended |
|
Twelve months ended |
||||
|
|
2022 |
|
2021 |
|
2022 |
|
2021 |
Period-over-period Growth |
|
|
|
|
|
|
|
|
Consolidated Sales Growth |
|
28.6% |
|
20.9% |
|
35.6% |
|
19.1% |
Consolidated Same Branch Sales Growth |
|
20.2% |
|
11.8% |
|
24.6% |
|
9.7% |
|
|
|
|
|
|
|
|
|
Installation 1 |
|
|
|
|
|
|
|
|
Sales Growth |
|
22.7% |
|
19.8% |
|
29.5% |
|
18.7% |
Same Branch Sales Growth |
|
20.0% |
|
11.4% |
|
24.5% |
|
9.4% |
|
|
|
|
|
|
|
|
|
Single-Family Sales Growth |
|
20.8% |
|
27.5% |
|
33.5% |
|
22.1% |
Single-Family Same Branch Sales Growth |
|
18.3% |
|
18.8% |
|
28.9% |
|
14.4% |
|
|
|
|
|
|
|
|
|
Multi-Family Sales Growth |
|
38.0% |
|
8.6% |
|
31.8% |
|
14.7% |
Multi-Family Same Branch Sales Growth |
|
37.3% |
|
6.0% |
|
31.0% |
|
6.7% |
|
|
|
|
|
|
|
|
|
Residential Sales Growth |
|
23.3% |
|
24.4% |
|
33.2% |
|
20.9% |
Residential Same Branch Sales Growth |
|
21.1% |
|
16.7% |
|
29.2% |
|
13.2% |
|
|
|
|
|
|
|
|
|
Commercial Sales Growth 2 |
|
17.6% |
|
7.2% |
|
15.2% |
|
10.8% |
Commercial Same Branch Sales Growth |
|
13.2% |
|
(1.4)% |
|
6.6% |
|
(4.0)% |
|
|
|
|
|
|
|
|
|
Other 1,3 |
|
|
|
|
|
|
|
|
Sales Growth |
|
292.9% |
|
108.3% |
|
453.8% |
|
65.1% |
Same Branch Sales Growth |
|
38.3% |
|
44.8% |
|
41.5% |
|
44.3% |
|
|
|
|
|
|
|
|
|
Same Branch Sales Growth - Installation |
|
|
|
|
|
|
|
|
Volume Growth 4 |
|
(1.3)% |
|
0.5% |
|
5.5% |
|
7.9% |
Price/Mix Growth 4 |
|
24.3% |
|
13.5% |
|
23.0% |
|
3.3% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Completions Growth |
|
7.5% |
|
(0.4)% |
|
3.7% |
|
4.2% |
Single-Family Completions Growth |
|
5.6% |
|
4.0% |
|
5.6% |
|
6.1% |
Multi-Family Completions Growth |
|
14.5% |
|
(12.5)% |
|
(1.1)% |
|
(0.3)% |
1 |
During the three months ended |
|
2 |
Our commercial end market consists of heavy and light commercial projects. |
|
3 |
Other business segment category includes our manufacturing and distribution businesses operating segments. As of 1Q22, Installation segment end market growth metrics exclude the manufacturing and distribution businesses. Our distribution businesses were acquired in December, 2021 and April, 2022. |
|
4 |
The heavy commercial end market is excluded from these metrics given its much larger per-job revenue compared to our average job. |
|
5 |
|
|
||||||||||||||||||||||||
INCREMENTAL REVENUE AND ADJUSTED EBITDA MARGINS |
||||||||||||||||||||||||
(unaudited, in thousands) |
||||||||||||||||||||||||
Revenue Increase |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Three months ended |
|
Twelve months ended |
||||||||||||||||||||
|
|
2022 |
|
% Total |
|
2021 |
|
% Total |
|
2022 |
|
% Total |
|
|
2021 |
|
% Total |
|||||||
Same Branch |
|
$ |
107,610 |
|
70.4 |
% |
|
$ |
52,078 |
|
56.5 |
% |
|
$ |
484,101 |
|
69.0 |
% |
|
$ |
159,545 |
|
50.6 |
% |
Acquired |
|
|
45,157 |
|
29.6 |
% |
|
|
40,177 |
|
43.5 |
% |
|
|
217,094 |
|
31.0 |
% |
|
|
155,880 |
|
49.4 |
% |
Total |
|
$ |
152,767 |
|
100.0 |
% |
|
$ |
92,255 |
|
100.0 |
% |
|
$ |
701,195 |
|
100.0 |
% |
|
$ |
315,425 |
|
100.0 |
% |
Adjusted EBITDA Margin Contributions |
||||||||||||||||||||||||
|
|
Three months ended |
|
Twelve months ended |
||||||||||||||||||||
|
|
2022 |
|
% Margin |
|
2021 |
|
% Margin |
|
2022 |
|
% Margin |
|
2021 |
|
% Margin |
||||||||
Same Branch |
|
$ |
36,112 |
|
33.6 |
% |
|
$ |
3,231 |
|
6.2 |
% |
|
$ |
128,920 |
|
26.6 |
% |
|
$ |
17,242 |
|
10.8 |
% |
Acquired |
|
|
4,524 |
|
10.0 |
% |
|
|
4,455 |
|
11.1 |
% |
|
|
24,924 |
|
11.5 |
% |
|
|
22,626 |
|
14.5 |
% |
Total |
|
$ |
40,636 |
|
26.6 |
% |
|
$ |
7,686 |
|
8.3 |
% |
|
$ |
153,844 |
|
21.9 |
% |
|
$ |
39,868 |
|
12.6 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20230221005899/en/
Investor Relations:
614-221-9944
investorrelations@installed.net
Source: