8-K
false 0001580905 0001580905 2020-11-05 2020-11-05

 

 

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 5, 2020

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))

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

    

Trading Symbol(s)

    

Name of each exchange on which registered

Common stock      IBP      New York Stock Exchange

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 5, 2020, Installed Building Products, Inc. (the “Company”) issued a press release reporting the financial results for the three and nine months ended September 30, 2020. 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 Disclosure.

One or more representatives of the Company will meet with certain current and prospective investors during the fourth quarter of 2020. 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 5, 2020, announcing results for the three and nine months ended September 30, 2020

104

  Cover Page Interactive Data File (formatted in Inline XBRL)


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 5, 2020     By:  /s/ Michael T. Miller                                                    
           Executive Vice President and
           Chief Financial Officer
EX-99.1

Exhibit 99.1

 

LOGO

INSTALLED BUILDING PRODUCTS REPORTS

RECORD THIRD QUARTER 2020 RESULTS

Columbus, Ohio, November 5, 2020. 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, 2020.

Third Quarter 2020 Highlights (Comparisons are to Prior Year Period)

 

   

Net revenue increased 6.1% to a record $420.5 million

   

Residential sales increased 6.2%

   

Large commercial sales increased 2.0%

   

Net income increased 32.4% to a record $28.1 million

   

Adjusted EBITDA* increased 18.4% to a record $66.2 million

   

Net income per diluted share increased 33.8% to $0.95

   

Adjusted net income per diluted share* increased 22.2% to $1.21

   

Net cash provided by operating activities for the nine-months ended September 30, 2020, increased 34.5% to $143.3 million

   

At September 30, 2020, IBP had $268.7 million in cash and cash equivalents, and investments, with nothing drawn on the existing $200 million revolving line of credit

   

In August 2020, acquired Storm Master Gutters, a New Jersey based provider of gutter installation services to residential and multi-family customers throughout the mid-Atlantic, with annual revenue of approximately $20.0 million

   

In August 2020, acquired North Charleston, SC and Pooler, GA branches from Energy One America, providers of spray foam, fiberglass, and air barrier installation services to residential, multi-family and commercial customers, with combined annual revenue of approximately $22.0 million

Recent Developments

 

   

In October 2020, acquired Insulation Contractors/Magellan Insulation – known within its local markets as Icon – a Washington based provider of insulation, waterproofing, and firestopping installation services to commercial and multi-family customers throughout the Pacific Northwest, with annual revenue of approximately $26.0 million

   

In October 2020, acquired Norkote a Washington based installer of specialty coatings for fire protection, insulation, and acoustics in commercial and industrial applications throughout the Pacific Northwest, with annual revenue of approximately $10.0 million

“2020 is shaping up to be a record year reflecting the success of our business model, positive end-market fundamentals, and the dedication and hard work of our employees,” stated Jeff Edwards, Chairman and Chief Executive Officer. “I am encouraged with IBP’s strong operating and financial performance, given the unprecedented economic and social effects the COVID-19 pandemic has caused throughout 2020. In addition, I am excited by the long-term opportunities within our residential and commercial markets as a result of our ongoing geographic, end-market, and end-product diversification strategies.”

 

1


“We believe we are well positioned for 2021 to be another strong year for IBP, supported by favorable demand trends within the single-family housing market. While we expect near-term challenges will occur within the large commercial end-market, we believe long-term fundamentals remain intact and diversifying our end-market exposure continues to be an important component of our growth strategy. Our strong operating cash flow and solid balance sheet provides us with significant flexibility to navigate various end-market cycles, providing strong cash flow to fund our compelling acquisition strategy. With approximately $94 million of revenue acquired year to date, 2020 is shaping up to be another strong year of acquisition growth and we continue to have a robust pipeline of acquisition opportunities across multiple geographies, products and end markets,” concluded Mr. Edwards.    

Third Quarter 2020 Results Overview

For the third quarter of 2020, net revenue was a record $420.5 million, an increase of 6.1% from $396.4 million in the third quarter of 2019. On a same branch basis, net revenue improved 1.7% from the prior year quarter. Residential same branch sales growth was 1.6% in the quarter, attributable to price gains and end-market and product mix, compared to an increase in total completions of 8.9%. Given the timing of completions and when we perform our install work, we believe it is useful to look at our performance over multiple quarters. For the nine months ended September 30, 2020, residential same branch sales grew 4.4% compared to an increase in total completions of 2.2%. Our large commercial construction end-market increased 2.0% for the third quarter of 2020.

Gross profit improved 11.5% to a record $131.6 million from $118.1 million in the prior year quarter. Adjusted gross profit* as a percent of total revenue was 31.4% which adjusts for the Company’s share-based compensation expense and employee-related expenses associated with the COVID-19 pandemic, compared to 29.8% for the same period last year. Selling and administrative expense, as a percent of net revenue, was 18.8% consistent with the prior year quarter. Adjusted selling and administrative expense*, as a percent of net revenue, was 18.0% compared to 18.2% in the prior year quarter.

Net income was a record $28.1 million, or $0.95 per diluted share, compared to $21.2 million, or $0.71 per diluted share in the prior year quarter. Adjusted net income* was a record $35.9 million, or $1.21 per diluted share, compared to $29.7 million, or $0.99 per diluted share in the prior year quarter. Adjusted net income adjusts for the impact of non-core items in both periods, including an addback for non-cash amortization expense related to acquisitions.

Adjusted EBITDA* was a record $66.2 million, an 18.4% increase from $55.9 million in the prior year quarter, largely due to higher sales and improved gross profit margin compared to the prior year quarter.

Conference Call and Webcast

The Company will host a conference call and webcast on November 5, 2020 at 10:00 a.m. Eastern Time to discuss these results. To participate in the call, please dial 800-667-9916 (domestic) or 303-223-4361 (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 5, 2020, by dialing 844-512-2921 (domestic) or 412-317-6671 (international) and entering the passcode 21971307.

About Installed Building Products

Installed Building Products, Inc. is one of the nation’s largest new residential insulation installers and is a diversified installer of complementary building products, including waterproofing, fire-stopping, fireproofing,

 

2


garage doors, rain gutters, window blinds, shower doors, closet shelving and mirrors and other products for residential and commercial builders located in the continental United States. The Company manages all aspects of the installation process for its customers, from direct purchase and receipt of materials from national manufacturers to its timely 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 over 180 branch locations.

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 financial and business model, the demand for our services and product offerings, the impact of the COVID-19 crisis on our business and end markets, 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, 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 2020 and 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; the adverse impact of the COVID-19 crisis on our business and financial results, the economy and the markets we serve; general economic and industry conditions, the material price environment; the timing of increases in our selling prices, 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, 2019, 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.

*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.

 

3


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,  
            2020                     2019                     2020                     2019          

Net revenue

    $ 420,486         $ 396,449         $ 1,211,756         $ 1,110,398    

Cost of sales

    288,839         278,362         836,710         795,616    
 

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

    131,647         118,087         375,046         314,782    

Operating expenses

       

Selling

    20,843         19,398         60,209         54,431    

Administrative

    58,240         55,098         177,495         156,022    

Amortization

    6,974         6,156         20,378         18,065    
 

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

    45,590         37,435         116,964         86,264    

Other expense

       

Interest expense, net

    7,564         8,458         22,679         19,783    

Other

    176         155         305         381    
 

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

    37,850         28,822         93,980         66,100    

Income tax provision

    9,773         7,610         24,578         17,135    
 

 

 

   

 

 

   

 

 

   

 

 

 

Net income

    $ 28,077         $ 21,212         $ 69,402         $ 48,965    
 

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive income (loss), net of tax:

       

Unrealized gain (loss) on cash flow hedge, net of tax (provision) benefit of ($408) and $575 for the three months ended September 30, 2020 and 2019, respectively, and $1,582 and $2,676 for the nine months ended September 30, 2020 and 2019, respectively

    1,176         (1,726)        (4,582)        (8,021)   
 

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive income

    $ 29,253         $ 19,486         $ 64,820         $ 40,944    
 

 

 

   

 

 

   

 

 

   

 

 

 

Basic net income per share

    $ 0.95         $ 0.71         $ 2.35         $ 1.65    
 

 

 

   

 

 

   

 

 

   

 

 

 

Diluted net income per share

    $ 0.95         $ 0.71         $ 2.33         $ 1.64    
 

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average shares outstanding:

       

Basic

    29,478,816         29,785,548         29,549,460         29,741,555    

Diluted

    29,698,028         29,877,056         29,737,716         29,839,873    

 

4


INSTALLED BUILDING PRODUCTS, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

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

 

     September 30,      December 31,  
     2020      2019  

ASSETS

     

Current assets

     

Cash and cash equivalents

    $ 267,471         $ 177,889    

Investments

     1,220          37,961    

Accounts receivable (less allowance for credit losses of $9,366 and $6,878 at September 30, 2020 and December 31, 2019, respectively)

     258,940          244,519    

Inventories

     70,218          74,606    

Other current assets

     37,607          46,974    
  

 

 

    

 

 

 

Total current assets

     635,456          581,949    

Property and equipment, net

     104,900          106,410    

Operating lease right-of-use assets

     50,873          45,691    

Goodwill

     206,782          195,652    

Intangibles, net

     155,398          153,562    

Other non-current assets

     12,036          16,215    
  

 

 

    

 

 

 

Total assets

    $ 1,165,445         $ 1,099,479    
  

 

 

    

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

     

Current liabilities

     

Current maturities of long-term debt

    $ 24,156         $ 24,164    

Current maturities of operating lease obligations

     17,875          15,459    

Current maturities of finance lease obligations

     2,268          2,747    

Accounts payable

     86,898          98,871    

Accrued compensation

     43,310          33,636    

Other current liabilities

     47,734          39,272    
  

 

 

    

 

 

 

Total current liabilities

     222,241          214,149    

Long-term debt

     544,276          545,031    

Operating lease obligations

     32,431          29,785    

Finance lease obligations

     2,747          3,597    

Deferred income taxes

     3,704          9,175    

Other long-term liabilities

     55,859          47,711    
  

 

 

    

 

 

 

Total liabilities

     861,258          849,448    

Commitments and contingencies

     

Stockholders’ equity

     

Preferred Stock; $0.01 par value: 5,000,000 authorized and 0 shares issued and outstanding at September 30, 2020 and December 31, 2019, respectively

     -               -         

Common stock; $0.01 par value: 100,000,000 authorized, 33,127,310 and 32,871,504 issued and 29,800,535 and 30,016,340 shares outstanding at September 30, 2020 and December 31, 2019, respectively

     331          329    

Additional paid in capital

     197,486          190,230    

Retained earnings

     241,583          173,371    

Treasury stock; at cost: 3,326,775 and 2,855,164 shares at September 30, 2020 and December 31, 2019, respectively

     (123,488)         (106,756)   

Accumulated other comprehensive loss

     (11,725)         (7,143)   
  

 

 

    

 

 

 

Total stockholders’ equity

     304,187          250,031    
  

 

 

    

 

 

 

Total liabilities and stockholders’ equity

    $ 1,165,445         $ 1,099,479    
  

 

 

    

 

 

 

 

5


INSTALLED BUILDING PRODUCTS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited, in thousands)

 

     Nine months ended September 30,  
             2020                      2019          

Cash flows from operating activities

     

Net income

     $ 69,402         $ 48,965    

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

     

Depreciation and amortization of property and equipment

     30,850          28,575    

Amortization of operating lease right-of-use assets

     13,281          11,597    

Amortization of intangibles

     20,378          18,065    

Amortization of deferred financing costs and debt discount

     1,000          845    

Provision for credit losses

     3,839          3,173    

Write-off of debt issuance costs

     -          2,774    

Gain on sale of property and equipment

     (592)         (69)   

Noncash stock compensation

     8,050          6,442    

Deferred income taxes

     (3,405)         -    

Amortization of terminated interest rate swap

     508          -    

Changes in assets and liabilities, excluding effects of acquisitions

     

Accounts receivable

     (9,624)         (29,144)   

Inventories

     5,983          (852)   

Other assets

     9,027          (4,845)   

Accounts payable

     (14,746)         2,535    

Income taxes receivable/payable

     14,192          13,487    

Other liabilities

     (4,259)         4,969    
  

 

 

    

 

 

 

Net cash provided by operating activities

     143,884          106,517    
  

 

 

    

 

 

 

Cash flows from investing activities

     

Purchases of investments

     (776)         (17,352)   

Maturities of short term investments

     37,473          22,560    

Purchases of property and equipment

     (25,515)         (37,267)   

Acquisitions of businesses

     (38,825)         (24,740)   

Proceeds from sale of property and equipment

     828          563    

Other

     (2,662)         (1,795)   
  

 

 

    

 

 

 

Net cash used in investing activities

     (29,477)         (58,031)   
  

 

 

    

 

 

 

Cash flows from financing activities

     

Proceeds from senior notes

     -          300,000    

Payments on term loan

     -          (195,750)   

Proceeds from vehicle and equipment notes payable

     17,759          23,767    

Debt issuance costs

     (157)         (5,191)   

Principal payments on long-term debt

     (19,801)         (15,278)   

Principal payments on finance lease obligations

     (1,998)         (3,398)   

Acquisition-related obligations

     (3,896)         (5,797)   

Repurchase of common stock

     (15,759)         -    

Surrender of common stock awards by employees

     (973)         (2,331)   
  

 

 

    

 

 

 

Net cash used in financing activities

     (24,825)         96,022    
  

 

 

    

 

 

 

Net change in cash and cash equivalents

     89,582          144,508    

Cash and cash equivalents at beginning of period

     177,889          90,442    
  

 

 

    

 

 

 

Cash and cash equivalents at end of period

     $ 267,471         $ 234,950    
  

 

 

    

 

 

 

Supplemental disclosures of cash flow information

     

Net cash paid during the period for:

     

Interest

     $ 24,130         $ 17,746    

Income taxes, net of refunds

     13,798          3,790    

Supplemental disclosure of noncash activities

     

Right-of-use assets obtained in exchange for operating lease obligations

     18,340          11,593    

Termination of operating lease obligations and right-of-use assets

     -          (2,814)   

Property and equipment obtained in exchange for finance lease obligations

     853          2,175    

Seller obligations in connection with acquisition of businesses

     6,965          4,322    

Unpaid purchases of property and equipment included in accounts payable

     1,229          1,527    

 

6


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.

 

7


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,  
            2020                     2019                     2020                     2019          

Net income, as reported

    $ 28,077         $ 21,212         $ 69,402         $ 48,965    

Adjustments for adjusted net income:

       

Write-off of capitalized loan costs

    -         2,774         -         2,774    

Share based compensation expense

    2,635         2,099         8,050         6,441    

Acquisition related expenses

    801         303         2,006         1,497    

COVID-19 expenses 1

    148         -         798         -    

Branch start-up costs 2

    -         129         -         746    

Amortization expense 3

    6,974         6,156         20,378         18,065    

Miscellaneous non-operating income

    -         -         (279)        -    

Tax impact of adjusted items at normalized tax rate 4

    (2,745)        (2,980)        (8,048)        (7,676)   
 

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income

    $ 35,890         $ 29,693         $ 92,307         $ 70,812    
 

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average shares outstanding (diluted)

    29,698,028         29,877,056         29,737,716         29,839,873    

Diluted net income per share, as reported

    $ 0.95         $ 0.71         $ 2.33         $ 1.64    

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

    0.26         0.28         0.77         0.73    
 

 

 

   

 

 

   

 

 

   

 

 

 

Diluted adjusted net income per share

    $ 1.21         $ 0.99         $ 3.10         $ 2.37    
 

 

 

   

 

 

   

 

 

   

 

 

 

1  Addback of employee pay, employee medical expenses, and legal fees directly attributable to COVID-19

2  Addback of costs related to organic branch expansion for Alpha locations

3  Addback of all non-cash amortization resulting from business combinations

4  Normalized effective tax rate of 26.0% applied to both periods presented

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

 

8


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,  
             2020                      2019                      2020                      2019          

Gross profit

     $ 131,647          $ 118,087          $ 375,046          $ 314,782    

Share based compensation expense

     60          97          221          280    

COVID-19 expenses 1

     117          -              425          -        

Branch start-up costs 2

     -              129          -              746    
  

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted gross profit

     $ 131,824          $ 118,313          $ 375,692          $ 315,808    
  

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted gross profit - % Total Revenue

     31.4%         29.8%         31.0%         28.4%   

1  Addback of employee pay and employee medical expenses directly attributable to COVID-19

2  Addback of costs related to organic branch expansion for Alpha locations

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,  
             2020                      2019                      2020                      2019          

Selling expense

     $ 20,843          $ 19,398          $ 60,209          $ 54,431    

Administrative expense

     58,240          55,098          177,495          156,022    
  

 

 

    

 

 

    

 

 

    

 

 

 

Selling and Administrative

     $ 79,083          $ 74,496          $ 237,704          $ 210,453    
  

 

 

    

 

 

    

 

 

    

 

 

 

Share based compensation expense

     2,575          2,002          7,829          6,161    

Acquisition related expenses

     801          303          2,006          1,497    

COVID-19 expenses 1

     31          -              373          -        
  

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted Selling and Administrative

     $ 75,676          $ 72,191          $ 227,496          $ 202,795    
  

 

 

    

 

 

    

 

 

    

 

 

 

Adj. Selling and Administrative - % Total Revenue

     18.0%         18.2%         18.8%         18.3%   

1  Addback of employee pay, employee medical expenses and legal fees directly attributable to COVID-19

 

9


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,  
             2020                      2019                      2020                      2019          

Adjusted EBITDA:

           

Net income (GAAP)

     $ 28,077          $ 21,212          $ 69,402          $ 48,965    

Interest expense

     7,564          8,458          22,679          19,783    

Provision for income taxes

     9,773          7,610          24,578          17,135    

Depreciation and amortization

     17,201          16,117          51,230          46,640    

Miscellaneous non-operating income

     -              -              (279)         -        
  

 

 

    

 

 

    

 

 

    

 

 

 

EBITDA

     62,615          53,397          167,610          132,523    
  

 

 

    

 

 

    

 

 

    

 

 

 

Acquisition related expenses

     801          303          2,006          1,497    

Share based compensation expense

     2,635          2,099          8,050          6,441    

COVID-19 expenses 1

     148          -              798          -        

Branch start-up costs

     -              129          -              746    
  

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted EBITDA

     $ 66,199          $ 55,928          $ 178,464          $ 141,207    
  

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted EBITDA margin

     15.7%         14.1%         14.7%         12.7%   

1  Addback of employee pay, employee medical expenses and legal fees directly attributable to COVID-19

 

10


INSTALLED BUILDING PRODUCTS, INC.

SUPPLEMENTARY TABLE

(unaudited)

 

     Three months ended September 30,      Nine months ended September 30,  
     2020      2019      2020      2019  
Period-over-period Growth            

Sales Growth

     6.1%         13.6%         9.1%         12.9%   

Same Branch Sales Growth

     1.7%         9.3%         5.1%         8.2%   

Single-Family Sales Growth

     1.8%         10.3%         4.0%         11.3%   

Single-Family Same Branch Sales Growth

     -3.1%         4.9%         -0.5%         5.3%   

Residential Sales Growth

     6.2%         10.7%         8.5%         11.2%   

Residential Same Branch Sales Growth

     1.6%         6.0%         4.4%         6.0%   
Same Branch Sales Growth                              

Volume Growth1

     2.2%         2.9%         0.0%         2.3%   

Price/Mix Growth1

     0.2%         5.4%         5.5%         5.1%   

Large Commercial Construction Sales Growth

     2.0%         19.4%         7.5%         15.7%   
U.S. Housing Market2                              

Total Completions Growth

     8.9%         1.5%         2.2%         2.6%   

Single-Family Completions Growth

     2.6%         3.7%         1.7%         4.8%   

1  Excludes the large commercial end market

2  U.S. Census Bureau data, as revised

 

11


INSTALLED BUILDING PRODUCTS, INC.

INCREMENTAL REVENUE AND ADJUSTED EBITDA MARGINS

(unaudited, in thousands)

 

    Three months ended September 30,     Nine months ended September 30,  
        2020             % Total             2019             % Total             2020             % Total             2019             % Total      

Revenue Increase

               

Same Branch

   $ 6,756         28.1%       $ 32,570         68.6%       $ 56,884         56.1%       $ 80,754         63.5%   

Acquired

    17,282         71.9%        14,880         31.4%        44,474         43.9%        46,333         36.5%   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $   24,038         100.0%       $   47,450         100.0%       $   101,358         100.0%       $   127,087         100.0%   
          Adj EBITDA
Contribution
          Adj EBITDA
Contribution
          Adj EBITDA
Contribution
          Adj EBITDA
Contribution
 

Adjusted EBITDA

               

Same Branch

   $ 8,126         120.3%       $ 9,589         29.4%       $ 30,629         53.8%       $ 14,037         17.4%   

Acquired

    2,145         12.4%        2,589         17.4%        6,626         14.9%        6,433         13.9%   
 

 

 

     

 

 

     

 

 

     

 

 

   

Total

   $ 10,271         42.7%       $ 12,178         25.7%       $ 37,255         36.8%       $ 20,470         16.1%   

 

Source: Installed Building Products, Inc.

Contact Information:

Investor Relations:

614-221-9944

investorrelations@installed.net

 

12