Installed Building Products Reports Record Revenue for Third Quarter 2018 and Expands Stock Repurchase Program by $100.0 Million
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 , acquiredWater-Tite Solution, Inc. , a provider of commercial waterproofing installation services in theTampa, 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 inRaleigh, 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 inDenver, 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 inBucyrus, Ohio with annual revenues of approximately$18.0 million -
IBP’s Board of Directors expands stock repurchase program by
$100.0 million , effective as ofNovember 5, 2018 , and extends program throughFebruary 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
“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
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
Gross profit improved 13.7% to
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
Adjusted EBITDA* was
Stock Repurchase Program
IBP’s Board of Directors has approved an expansion of our stock
repurchase program, effective as of
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.
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 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
*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.
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 of
$278 and $21 for the three months ended September 30, 2018 and 2017,
respectively, and $822 and $21 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 | ||||||||||
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 | ||||||||||
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 | ||||||||||||
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.
INSTALLED BUILDING PRODUCTS, INC. | ||||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP MEASURES | ||||||||||||||||
ADJUSTED NET INCOME CALCULATIONS | ||||||||||||||||
(unaudited, in thousands, except share and per share amounts) | ||||||||||||||||
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 |
|
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 | |
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 Market1 |
||||||||
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 |
|
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 | Adj EBITDA | Adj EBITDA | Adj EBITDA | |||||||||||||||||||||
Contribution | Contribution | Contribution | 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 | % | ||||||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20181101005099/en/
Source:
Installed Building Products, Inc.
Investor Relations, 614-221-9944
investorrelations@installed.net