Installed Building Products Reports Record Second Quarter 2021 Results and Declares Regular Quarterly Cash Dividend
Second Quarter 2021 Highlights (Comparisons are to Prior Year Period)
-
Net revenue increased 23.9% to a record
$488.1 million -
Net income increased 46.9% to a record
$37.2 million -
Adjusted EBITDA* increased 23.7% to a record
$78.0 million -
Net income per diluted share increased 46.5% to a record
$1.26 -
Adjusted net income per diluted share* increased 42.0% to a record
$1.59 -
Supply chain disruptions had an estimated
$2.8 million to$2.9 million impact on second quarter gross profit, which reduced gross profit margin by an estimated 60 basis points and reduced earnings by approximately$0.07 to$0.08 per diluted share -
At
June 30, 2021 , IBP had$203.9 million in cash, cash equivalents, and investments, and nothing drawn on its existing$200.0 million revolving line of credit -
Declared second quarter regular cash dividend of
$0.30 per share, and today announced the third quarter cash dividend of$0.30 per share.
“We achieved another record quarter of revenues and profitability, which is a testament to the continued hard work of our team members and the valuable services we provide our nationwide customers each day,” stated
“As expected, the building products supply chain remained constrained during the second quarter, which we believe will continue for the foreseeable future. These trends continue to impact our ability to purchase certain materials and, in some cases, affected our ability to complete work on behalf of certain customers primarily within our multi-family end market. As a result, during the second quarter we continued to buy from distributors and local retailers to meet customer demand, which we estimate reduced gross profit by approximately
“I am extremely proud of our record financial and operating performance and long-term demand trends remain strong throughout our single-family, multi-family and commercial end markets. In addition, we continue to have a robust pipeline of acquisition opportunities across multiple geographies, products, and end markets. Given these positive trends, we believe 2021 will be another record year for IBP,” concluded
Acquisition Update
IBP continues to prioritize profitable growth through its proven strategy of acquiring well-run installers of insulation and complementary building products. To date in 2021, we have completed five acquisitions representing approximately
During the 2021 second quarter, IBP acquired
Second Quarter 2021 Results Overview
For the second quarter of 2021, net revenue was
Gross profit improved 19.5% to
The effective tax rate for the second quarter was 19.4%, below our annual forecasted range of 25% to 27%. The lower tax rate reflects a tax benefit related to the change in stock price at the time of vesting during the second quarter of 2021 and the price at the time the restricted stock was granted. While it is typical to experience a tax benefit or impact from this dynamic during the second quarter of each year, the change in stock price from the grant date to the vesting date during second quarter of 2021 was more substantial than prior years. We continue to expect a full year effective tax rate of 25% to 27% for 2021.
Net income was
Adjusted EBITDA* was
2021 Third Quarter Regular Cash Dividend
IBP’s Board of Directors has approved the Company’s quarterly cash dividend of
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, industry conditions, our financial and business model, payments of a quarterly cash dividend, the demand for our services and product offerings, trends in the large commercial business, the impact of the COVID-19 crisis on our business and end markets, supply chain and material constraints, 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, the impact of the COVID-19 crisis on our financial results, and expectations for demand for our services and our earnings in 2021. 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 duration, effect and severity of the COVID-19 crisis; any recurrence of COVID-19, including through any new variant strains of the virus, and the related surges in positive COVID-19 cases; the adverse impact of the COVID-19 crisis on our business and financial results, our supply chain, the economy and the markets we serve; general economic and industry conditions; 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
|
||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME |
||||||||||||||||||
(unaudited, in thousands, except share and per share amounts) |
||||||||||||||||||
|
||||||||||||||||||
|
|
|
|
Three months ended |
|
Six months ended |
||||||||||||
|
|
|
|
|
2021 |
|
|
|
2020 |
|
|
|
2021 |
|
|
|
2020 |
|
Net revenue |
$ |
488,098 |
|
$ |
393,939 |
|
$ |
925,164 |
|
$ |
791,270 |
|
||||||
Cost of sales |
|
336,212 |
|
|
266,800 |
|
|
647,851 |
|
|
547,871 |
|
||||||
Gross profit |
|
151,886 |
|
|
127,139 |
|
|
277,313 |
|
|
243,399 |
|
||||||
Operating expenses | ||||||||||||||||||
Selling |
|
22,631 |
|
|
19,011 |
|
|
43,489 |
|
|
39,366 |
|
||||||
Administrative |
|
66,474 |
|
|
59,060 |
|
|
131,551 |
|
|
119,255 |
|
||||||
Amortization |
|
9,178 |
|
|
6,724 |
|
|
17,574 |
|
|
13,404 |
|
||||||
Operating income |
|
53,603 |
|
|
42,344 |
|
|
84,699 |
|
|
71,374 |
|
||||||
Other expense, net | ||||||||||||||||||
Interest expense, net |
|
7,520 |
|
|
7,757 |
|
|
15,094 |
|
|
15,115 |
|
||||||
Other (income) expense |
|
(92 |
) |
|
129 |
|
|
(11 |
) |
|
129 |
|
||||||
Income before income taxes |
|
46,175 |
|
|
34,458 |
|
|
69,616 |
|
|
56,130 |
|
||||||
Income tax provision |
|
8,962 |
|
|
9,121 |
|
|
15,112 |
|
|
14,805 |
|
||||||
Net income |
$ |
37,213 |
|
$ |
25,337 |
|
$ |
54,504 |
|
$ |
41,325 |
|
||||||
Other comprehensive (loss) income, net of tax: | ||||||||||||||||||
Net change on cash flow hedges, net of tax benefit (provision) of |
|
(3,687 |
) |
|
(150 |
) |
|
6,470 |
|
|
(5,758 |
) |
||||||
Comprehensive income |
$ |
33,526 |
|
$ |
25,187 |
|
$ |
60,974 |
|
$ |
35,567 |
|
||||||
Basic net income per share |
$ |
1.27 |
|
$ |
0.86 |
|
$ |
1.86 |
|
$ |
1.40 |
|
||||||
Diluted net income per share |
$ |
1.26 |
|
$ |
0.86 |
|
$ |
1.84 |
|
$ |
1.39 |
|
||||||
Weighted average shares outstanding: | ||||||||||||||||||
Basic |
|
29,374,801 |
|
|
29,447,121 |
|
|
29,330,910 |
|
|
29,584,782 |
|
||||||
Diluted |
|
29,609,744 |
|
|
29,584,167 |
|
|
29,612,101 |
|
|
29,757,560 |
|
||||||
Cash dividends declared per share |
$ |
0.30 |
|
$ |
- |
|
$ |
0.60 |
|
$ |
- |
|
|
|||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||||
(unaudited, in thousands, except share and per share amounts) |
|||||||||
|
|
|
|
|
|
||||
|
|
|
|
|
|
||||
|
|
|
|
2021 |
|
|
|
2020 |
|
ASSETS | |||||||||
Current assets | |||||||||
Cash and cash equivalents |
$ |
203,911 |
|
$ |
231,520 |
|
|||
Accounts receivable (less allowance for credit losses of |
|
283,304 |
|
|
266,566 |
|
|||
Inventories |
|
99,482 |
|
|
77,179 |
|
|||
Prepaid expenses and other current assets |
|
49,308 |
|
|
48,678 |
|
|||
Total current assets |
|
636,005 |
|
|
623,943 |
|
|||
Property and equipment, net |
|
105,734 |
|
|
104,022 |
|
|||
Operating lease right-of-use assets |
|
60,310 |
|
|
53,766 |
|
|||
|
249,982 |
|
|
216,870 |
|
||||
Customer relationships, net |
|
124,567 |
|
|
108,504 |
|
|||
Other intangibles, net |
|
70,345 |
|
|
62,889 |
|
|||
Other non-current assets |
|
26,678 |
|
|
17,682 |
|
|||
Total assets |
$ |
1,273,621 |
|
$ |
1,187,676 |
|
|||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||||
Current liabilities | |||||||||
Current maturities of long-term debt |
$ |
24,275 |
|
$ |
23,355 |
|
|||
Current maturities of operating lease obligations |
|
20,489 |
|
|
18,758 |
|
|||
Current maturities of finance lease obligations |
|
1,822 |
|
|
2,073 |
|
|||
Accounts payable |
|
108,164 |
|
|
101,462 |
|
|||
Accrued compensation |
|
53,415 |
|
|
45,876 |
|
|||
Other current liabilities |
|
55,850 |
|
|
44,951 |
|
|||
Total current liabilities |
|
264,015 |
|
|
236,475 |
|
|||
Long-term debt |
|
543,592 |
|
|
541,957 |
|
|||
Operating lease obligations |
|
39,188 |
|
|
34,413 |
|
|||
Finance lease obligations |
|
2,756 |
|
|
2,430 |
|
|||
Deferred income taxes |
|
8,581 |
|
|
35 |
|
|||
Other long-term liabilities |
|
52,949 |
|
|
53,184 |
|
|||
Total liabilities |
|
911,081 |
|
|
868,494 |
|
|||
Commitments and contingencies | |||||||||
Stockholders' equity | |||||||||
Preferred Stock; |
|
- |
|
|
- |
|
|||
Common stock; |
|
333 |
|
|
331 |
|
|||
Additional paid in capital |
|
205,597 |
|
|
199,847 |
|
|||
Retained earnings |
|
306,107 |
|
|
269,420 |
|
|||
|
|
(147,204 |
) |
|
(141,653 |
) |
|||
Accumulated other comprehensive loss |
|
(2,293 |
) |
|
(8,763 |
) |
|||
Total stockholders' equity |
|
362,540 |
|
|
319,182 |
|
|||
Total liabilities and stockholders' equity |
$ |
1,273,621 |
|
$ |
1,187,676 |
|
|
|||||||
|
|||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||
(unaudited, in thousands) |
|||||||
|
|||||||
|
Six months ended |
||||||
|
|
2021 |
|
|
|
2020 |
|
Cash flows from operating activities | |||||||
Net income |
$ |
54,504 |
|
$ |
41,325 |
|
|
Adjustments to reconcile net income to net cash provided by operating activities | |||||||
Depreciation and amortization of property and equipment |
|
21,570 |
|
|
20,623 |
|
|
Amortization of operating lease right-of-use assets |
|
10,549 |
|
|
8,545 |
|
|
Amortization of intangibles |
|
17,574 |
|
|
13,404 |
|
|
Amortization of deferred financing costs and debt discount |
|
663 |
|
|
670 |
|
|
Provision for credit losses |
|
102 |
|
|
2,668 |
|
|
Gain on sale of property and equipment |
|
(560 |
) |
|
(144 |
) |
|
Noncash stock compensation |
|
6,693 |
|
|
5,415 |
|
|
Deferred income taxes |
|
- |
|
|
(1,679 |
) |
|
Amortization of terminated interest rate swap |
|
1,602 |
|
|
- |
|
|
Changes in assets and liabilities, excluding effects of acquisitions | |||||||
Accounts receivable |
|
(3,953 |
) |
|
(3,158 |
) |
|
Inventories |
|
(19,973 |
) |
|
6,072 |
|
|
Other assets |
|
(1,225 |
) |
|
9,351 |
|
|
Accounts payable |
|
3,724 |
|
|
(18,504 |
) |
|
Income taxes receivable/payable |
|
(297 |
) |
|
16,015 |
|
|
Other liabilities |
|
(7,538 |
) |
|
4,922 |
|
|
Net cash provided by operating activities |
|
83,435 |
|
|
105,525 |
|
|
Cash flows from investing activities | |||||||
Purchases of investments |
|
- |
|
|
(776 |
) |
|
Maturities of short term investments |
|
- |
|
|
22,050 |
|
|
Purchases of property and equipment |
|
(20,278 |
) |
|
(16,345 |
) |
|
Acquisitions of businesses, net of cash acquired of |
|
(67,715 |
) |
|
(12,625 |
) |
|
Proceeds from sale of property and equipment |
|
1,112 |
|
|
314 |
|
|
Other |
|
(5 |
) |
|
(1,340 |
) |
|
Net cash used in investing activities |
|
(86,886 |
) |
|
(8,722 |
) |
|
Cash flows from financing activities | |||||||
Proceeds from vehicle and equipment notes payable |
|
15,103 |
|
|
12,768 |
|
|
Debt issuance costs |
|
- |
|
|
(157 |
) |
|
Principal payments on long-term debt |
|
(13,012 |
) |
|
(13,205 |
) |
|
Principal payments on finance lease obligations |
|
(1,041 |
) |
|
(1,392 |
) |
|
Dividends paid |
|
(17,607 |
) |
|
- |
|
|
Acquisition-related obligations |
|
(2,050 |
) |
|
(3,486 |
) |
|
Repurchase of common stock |
|
- |
|
|
(15,759 |
) |
|
Surrender of common stock awards by employees |
|
(5,551 |
) |
|
(973 |
) |
|
Net cash used in financing activities |
|
(24,158 |
) |
|
(22,204 |
) |
|
Net change in cash and cash equivalents |
|
(27,609 |
) |
|
74,599 |
|
|
Cash and cash equivalents at beginning of period |
|
231,520 |
|
|
177,889 |
|
|
Cash and cash equivalents at end of period |
$ |
203,911 |
|
$ |
252,488 |
|
|
Supplemental disclosures of cash flow information | |||||||
Net cash paid during the period for: | |||||||
Interest |
$ |
12,899 |
|
$ |
13,006 |
|
|
Income taxes, net of refunds |
|
15,288 |
|
|
476 |
|
|
Supplemental disclosure of noncash activities | |||||||
Right-of-use assets obtained in exchange for operating lease obligations |
|
16,967 |
|
|
10,229 |
|
|
Release of indemnification of acquisition-related debt |
|
2,036 |
|
|
- |
|
|
Property and equipment obtained in exchange for finance lease obligations |
|
1,134 |
|
|
600 |
|
|
Seller obligations in connection with acquisition of businesses |
|
12,954 |
|
|
4,037 |
|
|
Unpaid purchases of property and equipment included in accounts payable |
|
886 |
|
|
1,981 |
|
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 |
|
Six months ended |
|||||||||||||
|
2021 |
|
|
|
2020 |
|
|
|
2021 |
|
|
|
2020 |
|
|
Net income, as reported |
$ |
37,213 |
|
$ |
25,337 |
|
$ |
54,504 |
|
$ |
41,325 |
|
|||
Adjustments for adjusted net income: | |||||||||||||||
Share based compensation expense |
|
3,497 |
|
|
2,733 |
|
|
6,693 |
|
|
5,415 |
|
|||
Acquisition related expenses |
|
740 |
|
|
522 |
|
|
1,901 |
|
|
1,205 |
|
|||
COVID-19 expenses 1 |
|
1 |
|
|
650 |
|
|
53 |
|
|
650 |
|
|||
Amortization expense 2 |
|
9,178 |
|
|
6,724 |
|
|
17,574 |
|
|
13,404 |
|
|||
Miscellaneous non-operating income |
|
- |
|
|
- |
|
|
- |
|
|
(279 |
) |
|||
Tax impact of adjusted items at normalized tax rate 3 |
|
(3,488 |
) |
|
(2,764 |
) |
|
(6,817 |
) |
|
(5,303 |
) |
|||
Adjusted net income |
$ |
47,141 |
|
$ |
33,202 |
|
$ |
73,908 |
|
$ |
56,417 |
|
|||
Weighted average shares outstanding (diluted) |
|
29,609,744 |
|
|
29,584,167 |
|
|
29,612,101 |
|
|
29,757,560 |
|
|||
Diluted net income per share, as reported |
$ |
1.26 |
|
$ |
0.86 |
|
$ |
1.84 |
|
$ |
1.39 |
|
|||
Adjustments for adjusted net income, net of tax impact, per diluted share 4 |
|
0.33 |
|
|
0.26 |
|
|
0.66 |
|
|
0.51 |
|
|||
Diluted adjusted net income per share |
$ |
1.59 |
|
$ |
1.12 |
|
$ |
2.50 |
|
$ |
1.90 |
|
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% applied to periods presented for 2021 and 2020 | |||||||
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 |
|
Six months ended |
||||||||||||
|
|
|
2021 |
|
|
|
2020 |
|
|
|
2021 |
|
|
|
2020 |
|
Gross profit |
$ |
151,886 |
|
$ |
127,139 |
|
$ |
277,313 |
|
$ |
243,399 |
|
||||
Share based compensation expense |
|
63 |
|
|
65 |
|
|
125 |
|
|
161 |
|
||||
COVID-19 expenses 1 |
|
0 |
|
|
307 |
|
|
49 |
|
|
307 |
|
||||
Adjusted gross profit |
$ |
151,949 |
|
$ |
127,511 |
|
$ |
277,487 |
|
$ |
243,867 |
|
||||
Adjusted gross profit - % Total Revenue |
|
31.1 |
% |
|
32.4 |
% |
|
30.0 |
% |
|
30.8 |
% |
1Addback 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 |
|
Six months ended |
||||||||||||
|
|
2021 |
|
|
|
2020 |
|
|
|
2021 |
|
|
|
2020 |
|
Selling expense |
$ |
22,631 |
|
$ |
19,011 |
|
$ |
43,489 |
|
$ |
39,366 |
|
|||
Administrative expense |
|
66,474 |
|
|
59,060 |
|
|
131,551 |
|
|
119,255 |
|
|||
Selling and Administrative |
$ |
89,105 |
|
$ |
78,071 |
|
$ |
175,040 |
|
$ |
158,621 |
|
|||
Share based compensation expense |
|
3,434 |
|
|
2,668 |
|
|
6,567 |
|
|
5,254 |
|
|||
Acquisition related expenses |
|
740 |
|
|
522 |
|
|
1,901 |
|
|
1,205 |
|
|||
COVID-19 expenses 1 |
|
1 |
|
|
342 |
|
|
4 |
|
|
342 |
|
|||
Adjusted Selling and Administrative |
$ |
84,930 |
|
$ |
74,539 |
|
$ |
166,568 |
|
$ |
151,820 |
|
|||
Adjusted Selling and Administrative - % Total Revenue |
|
17.4 |
% |
|
18.9 |
% |
|
18.0 |
% |
|
19.2 |
% |
1 Addback of employee pay, employee medical expenses and legal fees directly attributable to COVID-19 | |||
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 |
|
Six months ended |
||||||||||||
|
2021 |
|
|
|
2020 |
|
|
|
2021 |
|
|
|
2020 |
|
||
Adjusted EBITDA: | ||||||||||||||||
Net income (GAAP) |
$ |
37,213 |
|
$ |
25,337 |
|
$ |
54,504 |
|
$ |
41,325 |
|
||||
Interest expense |
|
7,520 |
|
|
7,757 |
|
|
15,094 |
|
|
15,115 |
|
||||
Provision for income taxes |
|
8,962 |
|
|
9,121 |
|
|
15,112 |
|
|
14,805 |
|
||||
Depreciation and amortization |
|
20,085 |
|
|
16,974 |
|
|
39,144 |
|
|
34,029 |
|
||||
Miscellaneous non-operating income |
|
- |
|
|
- |
|
|
- |
|
|
(279 |
) |
||||
EBITDA |
|
73,780 |
|
|
59,189 |
|
|
123,854 |
|
|
104,995 |
|
||||
Acquisition related expenses |
|
740 |
|
|
522 |
|
|
1,901 |
|
|
1,205 |
|
||||
Share based compensation expense |
|
3,497 |
|
|
2,733 |
|
|
6,693 |
|
|
5,415 |
|
||||
COVID-19 expenses 1 |
|
1 |
|
|
650 |
|
|
53 |
|
|
650 |
|
||||
Adjusted EBITDA |
$ |
78,018 |
|
$ |
63,094 |
|
$ |
132,501 |
|
$ |
112,265 |
|
||||
Adjusted EBITDA margin |
|
16.0 |
% |
|
16.0 |
% |
|
14.3 |
% |
|
14.2 |
% |
|
||||||||||||
|
||||||||||||
SUPPLEMENTARY TABLE |
||||||||||||
(unaudited) |
||||||||||||
|
||||||||||||
|
|
Three months ended |
|
Six months ended |
||||||||
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||
Period-over-period Growth | ||||||||||||
Sales Growth |
23.9 |
% |
6.0 |
% |
16.9 |
% |
10.8 |
% |
||||
Same Branch Sales Growth |
13.1 |
% |
2.3 |
% |
7.6 |
% |
7.0 |
% |
||||
Single-Family Sales Growth |
27.7 |
% |
-0.2 |
% |
18.5 |
% |
5.1 |
% |
||||
Single-Family Same Branch Sales Growth |
18.9 |
% |
-3.5 |
% |
11.8 |
% |
1.0 |
% |
||||
Multi-Family Sales Growth |
14.1 |
% |
45.4 |
% |
16.3 |
% |
40.2 |
% |
||||
Multi-Family Same Branch Sales Growth |
3.5 |
% |
43.4 |
% |
5.0 |
% |
38.8 |
% |
||||
Residential Sales Growth |
25.3 |
% |
5.6 |
% |
18.2 |
% |
9.7 |
% |
||||
Residential Same Branch Sales Growth |
16.2 |
% |
2.5 |
% |
10.7 |
% |
5.9 |
% |
||||
Commercial Sales Growth1 |
15.0 |
% |
12.3 |
% |
8.8 |
% |
19.1 |
% |
||||
Commercial Same Branch Sales Growth |
-5.3 |
% |
6.6 |
% |
-9.7 |
% |
14.9 |
% |
||||
Same Branch Sales Growth 2 | ||||||||||||
Volume Growth 3 |
17.0 |
% |
-2.1 |
% |
13.5 |
% |
-1.2 |
% |
||||
Price/Mix Growth 3 |
-2.7 |
% |
4.8 |
% |
-4.4 |
% |
8.4 |
% |
||||
Large Commercial Same Branch Sales Growth 4 |
-0.1 |
% |
-0.4 |
% |
-6.5 |
% |
5.8 |
% |
||||
Total Completions Growth |
12.2 |
% |
-2.2 |
% |
10.8 |
% |
-1.4 |
% |
||||
Single-Family Completions Growth |
7.6 |
% |
-1.5 |
% |
9.3 |
% |
1.3 |
% |
||||
Multi-Family Completions Growth |
23.0 |
% |
-4.3 |
% |
13.0 |
% |
-8.0 |
% |
1 |
Our commercial end market consists of large and light commercial projects. |
2 |
During the six months ended |
3 |
Excludes the large commercial end market. |
4 |
The large commercial end market, as a subset of our total commercial market, comprises certain of our branches working on projects constructed in steel and concrete, which are much larger than our average job. This market is excluded from the above same branch price/mix and volume growth metrics as to not skew the rates given the much larger per-job revenue compared to our average job. |
5 |
|
|
|||||||||||||||||||||||
INCREMENTAL REVENUE AND ADJUSTED EBITDA MARGINS |
|||||||||||||||||||||||
(unaudited, in thousands) |
|||||||||||||||||||||||
|
|||||||||||||||||||||||
|
Three months ended |
|
Six months ended |
||||||||||||||||||||
|
|
2021 |
|
% Total |
|
|
2020 |
|
% Total |
|
|
2021 |
|
% Total |
|
|
2020 |
|
% Total |
||||
Revenue Increase | |||||||||||||||||||||||
Same Branch |
$ |
51,474 |
54.7 |
% |
$ |
8,680 |
39.2 |
% |
$ |
60,251 |
45.0 |
% |
$ |
50,128 |
64.8 |
% |
|||||||
Acquired |
|
42,686 |
45.3 |
% |
|
13,444 |
60.8 |
% |
|
73,644 |
55.0 |
% |
|
27,192 |
35.2 |
% |
|||||||
Total |
$ |
94,160 |
100.0 |
% |
$ |
22,124 |
100.0 |
% |
$ |
133,895 |
100.0 |
% |
$ |
77,320 |
100.0 |
% |
|||||||
|
|
Adj EBITDA |
|
|
|
Adj EBITDA |
|
|
|
Adj EBITDA |
|
|
|
Adj EBITDA |
|||||||||
|
|
Contribution |
|
|
|
Contribution |
|
|
|
Contribution |
|
|
|
Contribution |
|||||||||
Adjusted EBITDA | |||||||||||||||||||||||
Same Branch |
$ |
6,871 |
13.3 |
% |
$ |
11,217 |
129.2 |
% |
$ |
7,791 |
12.9 |
% |
$ |
22,503 |
44.9 |
% |
|||||||
Acquired |
|
8,053 |
18.9 |
% |
|
2,247 |
16.7 |
% |
|
12,446 |
16.9 |
% |
|
4,481 |
16.5 |
% |
|||||||
Total |
$ |
14,924 |
15.8 |
% |
$ |
13,464 |
60.9 |
% |
$ |
20,237 |
15.1 |
% |
$ |
26,984 |
34.9 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20210805005107/en/
Investor Relations:
614-221-9944
investorrelations@installed.net
Source: