Installed Building Products Reports Results for First Quarter 2015
- Increased Net Revenue 23% to
- Improved Adjusted EBITDA 79% to
- Operating Income More Than Doubled to
First Quarter 2015 Highlights
-
Net revenue increased 22.7% to
$129.9 million compared to first quarter 2014; same branch sales increased 14.0% attributable to higher volume, price gains, and a more favorable customer and product mix -
Adjusted EBITDA improved 78.9% to
$7.6 million compared to first quarter 2014 -
Operating income improved 240.7% to
$3.0 million compared to$0.9 million in the first quarter 2014 -
Adjusted net income per share increased to
$0.05 , compared to$0.01 per share in the first quarter 2014. GAAP earnings per share improved to$0.04 compared to a loss per share of$0.76 in the first quarter 2014 -
Acquired BDI Insulation ("BDI") for approximately
$36.0 million , significantly expanding the Company's geographic reach in the Western U.S. BDI has nine branch locations inSouthern California ,Washington ,Idaho andUtah and produced net revenue of approximately$35 million in 2014.
Recent Developments
-
In
April 2015 , acquiredC.Q. Insulation Inc. based inTampa, Florida , which provides an attractive platform to pursue additional multi-family and commercial projects, with revenue of approximately$6.9 million in 2014. -
In
April 2015 , entered into a new five year,$200 million senior secured credit facility, which replaced the Company's prior$100 million credit facility and provides additional liquidity for acquisitions and general corporate purposes
"We continue to effectively execute our growth strategy producing solid
increases in net revenue, same branch sales and profitability," stated
First Quarter 2015 Results Overview
For the first quarter of 2015, net revenue was
Gross profit improved 29.2% to
Selling, general and administrative expense as a percentage of net revenue was stable at 23.4% compared to the prior year quarter, primarily due to higher net revenues which partially offset additional costs associated with being a public company and personnel costs to support our growth.
Adjusted EBITDA increased 78.9% to
Adjusted net income from continuing operations was
Conference Call and Webcast
The Company will host a conference call and webcast on
About
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the federal securities laws, including with respect to the execution of our growth strategy, expansion of our national footprint, our ability to capitalize on the new home construction recovery, our ability to pursue accretive acquisitions, our ability to improve profitability and scale our business and expectations for our financial performance and demand for our services for the remainder of 2015. Forward-looking statements may generally be identified by the use of words such as "anticipate," "believe," "expect," "intends," "plan," "prospects" 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. As a result, actual events may differ materially from those expressed in or suggested by the forward-looking statements. Any forward-looking statement made by the Company in this press release speaks only as of the date hereof.
A full discussion of our operations and financial condition, including factors that may affect our business and future prospects, is contained in documents we have filed with the SEC and will be contained in all subsequent periodic filings we make with the SEC. These documents identify in detail important risk factors that could cause our actual performance to differ materially from current expectations.
Risk factors and uncertainties that could cause actual results to differ materially from current and historical results include, but are not limited to: our dependence on the residential construction industry, the economy and the credit markets; uncertainty regarding the housing recovery; declines in the economy or expectations regarding the housing recovery that could lead to additional significant impairment charges; the cyclical and seasonal nature of our business; our exposure to severe weather conditions; the highly fragmented and competitive nature of our industry; product shortages or the loss of key suppliers; changes in the costs and availability of products; inability to successfully acquire and integrate other businesses; our exposure to claims arising from our acquired operations; our reliance on key personnel; our ability to attract, train and retain qualified employees while controlling labor costs; our exposure to product liability, workmanship warranty, casualty, construction defect and other claims and legal proceedings; changes in, or failure to comply with, federal, state, local and other regulations; disruptions in our information technology systems; and our ability to implement and maintain effective internal control over financial reporting. The order in which these factors appear should not be construed to indicate their relative importance or priority.
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.
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 Net Income and Adjusted Gross Profit. The reasons for the use of Adjusted EBITDA, Adjusted Net Income and Adjusted Gross Profit, reconciliations of Adjusted EBITDA, Adjusted Net Income and Adjusted Gross Profit to the most directly comparable GAAP measures and other information relating to Adjusted EBITDA, Adjusted Net Income and Adjusted Gross Profit are included below following the unaudited consolidated financial statements.
|
|||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||
(unaudited, in thousands, except share and per share amounts) | |||||||
Three months ended | |||||||
|
|||||||
2015 | 2014 | ||||||
Net revenue | $ | 129,948 | $ | 105,946 | |||
Cost of sales | 95,822 | 79,541 | |||||
Gross profit | 34,126 | 26,405 | |||||
Operating expenses | |||||||
Selling | 8,112 | 6,470 | |||||
Administrative | 22,237 | 18,361 | |||||
Amortization | 789 | 697 | |||||
Operating income | 2,988 | 877 | |||||
Other expense (income) | |||||||
Interest expense | 698 | 588 | |||||
Other | 25 | (462 | ) | ||||
723 | 126 | ||||||
Income before income taxes | 2,265 | 751 | |||||
Income tax provision | 1,023 | 350 | |||||
Net income from continuing operations | 1,242 | 401 | |||||
Discontinued operations | |||||||
Loss from discontinued operations | - | 45 | |||||
Income tax benefit | - | (17 | ) | ||||
Loss from discontinued operations, net of income taxes | - | 28 | |||||
Net income | 1,242 | 373 | |||||
Accretion charges on Redeemable Preferred Stock | - | (19,897 | ) | ||||
Net income (loss) attributable to common stockholders | $ | 1,242 | $ | (19,524 | ) | ||
Basic net income (loss) per share attributable to common stockholders: | |||||||
Income (loss) from continuing operations | $ | 0.04 | $ | (0.75 | ) | ||
Loss from discontinued operations |
- | (0.01 | ) | ||||
Net income (loss) per share | $ | 0.04 | $ | (0.76 | ) | ||
Diluted net income (loss) per share attributable to common stockholders: | |||||||
Income (loss) from continuing operations | $ | 0.04 | $ | (0.75 | ) | ||
Loss from discontinued operations |
- | (0.01 | ) | ||||
Net income (loss) per share | $ | 0.04 | $ | (0.76 | ) | ||
Weighted average shares outstanding | |||||||
Basic | 31,493,587 | 25,841,679 | |||||
Diluted | 31,494,848 | 25,841,679 | |||||
|
||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||
(unaudited, in thousands, except share and per share amounts) | ||||||||
|
|
|||||||
2015 | 2014 | |||||||
ASSETS | ||||||||
Current assets | ||||||||
Cash | $ | 6,346 | $ | 10,761 | ||||
Accounts receivable (less allowance for doubtful accounts of
|
74,388 | 72,280 | ||||||
Inventories | 25,747 | 23,971 | ||||||
Other current assets | 11,286 | 12,276 | ||||||
Total current assets | 117,767 | 119,288 | ||||||
Property and equipment, net | 42,953 | 39,370 | ||||||
Non-current assets | ||||||||
Goodwill | 68,240 | 53,393 | ||||||
Intangibles, net | 38,667 | 17,718 | ||||||
Other non-current assets | 7,962 | 4,393 | ||||||
Total non-current assets | 114,869 | 75,504 | ||||||
Total assets | $ | 275,589 | $ | 234,162 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||
Current liabilities | ||||||||
Current maturities of long-term debt | $ | 2,514 | $ | 1,786 | ||||
Current maturities of capital lease obligations | 9,238 | 9,374 | ||||||
Accounts payable | 47,500 | 46,584 | ||||||
Accrued compensation | 10,542 | 11,311 | ||||||
Other current liabilities | 8,983 | 7,501 | ||||||
Total current liabilities | 78,777 | 76,556 | ||||||
Long-term debt | 61,076 | 25,070 | ||||||
Capital lease obligations, less current maturities | 15,758 | 17,508 | ||||||
Deferred income taxes | 14,569 | 9,746 | ||||||
Other long-term liabilities | 18,291 | 13,408 | ||||||
Total liabilities | 188,471 | 142,288 | ||||||
- | - | |||||||
Stockholders' equity | ||||||||
Preferred Stock; |
- | - | ||||||
Common Stock; |
320 | 319 | ||||||
Additional paid in capital | 154,598 | 154,497 | ||||||
Accumulated deficit | (56,417 | ) | (57,659 | ) | ||||
Treasury Stock; at cost: 615,000 and 300,000 shares, respectively | (11,383 | ) | (5,283 | ) | ||||
Total stockholders' equity | 87,118 | 91,874 | ||||||
Total liabilities, redeemable instruments and stockholders' equity | $ | 275,589 | $ | 234,162 | ||||
|
||||||||
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS |
||||||||
(unaudited, in thousands) | ||||||||
Three months ended |
||||||||
2015 | 2014 | |||||||
Cash flows from operating activities | ||||||||
Net (loss) income | $ | 1,242 | $ | 373 | ||||
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities |
||||||||
Depreciation and amortization of property and equipment | 3,500 | 2,638 | ||||||
Amortization of intangibles | 789 | 697 | ||||||
Amortization of deferred financing costs | 36 | 44 | ||||||
Provision for doubtful accounts | 536 | 490 | ||||||
Gain on sale of property and equipment | (68 | ) | (123 | ) | ||||
Noncash stock compensation | 102 | - | ||||||
Other | - | (490 | ) | |||||
Changes in assets and liabilities, excluding effects of acquisitions | ||||||||
Accounts receivable | 2,094 | 1,027 | ||||||
Inventories | (796 | ) | (1,267 | ) | ||||
Other assets | 282 | (449 | ) | |||||
Accounts payable | (923 | ) | 2,900 | |||||
Income taxes receivable/payable | 1,046 | (133 | ) | |||||
Other liabilities | (1,855 | ) | (677 | ) | ||||
Net cash provided by operating activities | 5,985 | 5,030 | ||||||
Cash flows from investing activities | ||||||||
Purchases of property and equipment | (5,666 | ) | (749 | ) | ||||
Acquisitions of businesses, net of cash acquired of |
(30,019 | ) | (2,006 | ) | ||||
Proceeds from sale of property and equipment | 153 | 160 | ||||||
Net cash used in investing activities | (35,532 | ) | (2,595 | ) | ||||
Cash flows from financing activities | ||||||||
Proceeds from initial public offering of common stock, net of costs | - | 87,645 | ||||||
Redemption of Redeemable Preferred Stock | - | (75,735 | ) | |||||
Net payments on previous revolving line of credit | - | (8,714 | ) | |||||
Proceeds from revolving line of credit | 35,400 | - | ||||||
Payments on revolving line of credit | (5,350 | ) | - | |||||
Proceeds from vehicle and equipment notes payable | 4,361 | - | ||||||
Principal payments on long term debt | (766 | ) | (296 | ) | ||||
Principal payments on capital lease obligations | (2,413 | ) | (2,120 | ) | ||||
Payments for deferred initial public offering costs | - | (2,130 | ) | |||||
Repurchase of common stock | (6,100 | ) | - | |||||
Net cash provided by (used in) financing activities | 25,132 | (1,350 | ) | |||||
Net change in cash | (4,415 | ) | 1,085 | |||||
Cash at beginning of period | 10,761 | 4,065 | ||||||
Cash at end of period | $ | 6,346 | $ | 5,150 | ||||
Supplemental disclosures of cash flow information | ||||||||
Net cash paid (received) during the period for: | ||||||||
Interest | $ | 646 | $ | 313 | ||||
Income taxes, net of refunds | (24 | ) | 467 | |||||
Supplemental disclosure of noncash investing and financing activities | ||||||||
Vehicles capitalized under capital leases and related lease obligations | 509 | 4,633 | ||||||
Seller obligations in connection with acquisition of business | 5,486 | 279 | ||||||
Unpaid offering costs | - | 2,085 | ||||||
Reconciliation of Non-GAAP Financial Measures
Adjusted EBITDA, Adjusted Net Income and Adjusted Gross Profit measure performance by adjusting EBITDA, GAAP net income and gross profit, 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 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.
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, net (loss) income in accordance with GAAP 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 (loss) income from continuing operations 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 (used in) 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 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 accretion charges on Redeemable Preferred Stock, discontinued operations, public offering costs, 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. 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.
We believe the Adjusted Gross Profit 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 depreciation and the effect of certain non core items. Accordingly, we believe that this measure is useful for comparing general operating performance from period to period. Other companies may define Adjusted Gross Profit differently and, as a result, our measure may not be directly comparable to measures of other companies.
RECONCILIATION OF GAAP TO
NON-GAAP MEASURES
(unaudited, in thousands, except share and per
share amounts)
The table below reconciles Adjusted Net Income to the most directly comparable GAAP financial measure, GAAP net income (loss), for the periods presented therein.
Three Months Ended | ||||||||
|
||||||||
2015 | 2014 | |||||||
Net income (loss) attributable to common stockholders, as reported | $ | 1,242 | $ | (19,524 | ) | |||
Adjustments for net income from continuing operations: | ||||||||
Accretion charges on Redeemable Preferred Stock | - | 19,897 | ||||||
Loss from discontinued operations, net of income taxes | - | 28 | ||||||
Net income from continuing operations | $ | 1,242 | $ | 401 | ||||
Adjustments for adjusted net income from continuing operations: | ||||||||
IPO costs | 76 | |||||||
Gain from put option Redeemable Preferred Stock | (490 | ) | ||||||
Share based compensation expense | 102 | |||||||
Acquisition related expenses | 219 | |||||||
Tax impact of adjusted items at 37.5% effective tax rate 1 | (120 | ) | 155 | |||||
Adjusted net income from continuing operations | $ | 1,443 | $ | 142 | ||||
Weighted average shares outstanding (diluted) | 31,494,848 | 25,841,679 | ||||||
Diluted net income (loss) per share attributable to common stockholders, as reported
|
$ | 0.04 | $ | (0.76 | ) | |||
Adjustments for net income from continuing operations per diluted share 2 |
- | 0.78 | ||||||
Diluted net income per share from continuing operations | $ | 0.04 | $ | 0.02 | ||||
Adjustments for adjusted net income from continuing operations, net of tax impact, per diluted share 3 |
0.01 | (0.01 | ) | |||||
Diluted adjusted net income per share from continuing operations | $ | 0.05 | $ | 0.01 |
1 A projected effective tax rate of 37.5% was applied to the adjustments for consistency in presentation
2 Includes adjustments related to accretion charges on Redeemable Preferred Stock and loss from discontinued operations, net of income taxes
3 Includes adjustments related to share based compensation expense, acquisition related expenses, expensed Initial Public Offering costs and gain from put option on Redeemable Preferred Stock
Per share figures in the above earnings per share calculation table may reflect rounding adjustments and consequently totals may not appear to sum.
The table below reconciles Adjusted EBITDA to the most directly comparable GAAP financial measure, net income (loss), for the periods presented therein.
Reconciliation of GAAP to Non-GAAP Measures | ||||||||
Adjusted EBITDA Calculations | ||||||||
For the Three Months Ended |
||||||||
(unaudited, in thousands) | ||||||||
Three Months Ended | ||||||||
|
||||||||
2015 | 2014 | |||||||
Adjusted EBITDA: | ||||||||
Net income (GAAP) | $ | 1,242 | $ | 373 | ||||
Interest expense | 698 | 588 | ||||||
Provision for income taxes, continuing operations | 1,023 | 350 | ||||||
Depreciation and amortization | 4,289 | 3,335 | ||||||
EBITDA | 7,252 | 4,646 | ||||||
Acquisition related expenses |
219 | - | ||||||
Share based compensation expense | 102 | - | ||||||
IPO costs | - | 76 | ||||||
Gain from put option Redeemable Preferred Stock | - | (490 | ) | |||||
Adjusted EBITDA | $ | 7,573 | $ | 4,232 | ||||
Adjusted EBITDA margin | 5.8 | % | 4.0 | % | ||||
The table below reconciles Adjusted Gross Profit to the most directly comparable GAAP financial measure, Gross Profit, for the periods presented therein.
Reconciliation of GAAP to Non-GAAP Measures | ||||||||
Adjusted Gross Profit Calculations | ||||||||
For the Three Months Ended |
||||||||
(unaudited, in thousands) | ||||||||
Three Months Ended | ||||||||
|
||||||||
2015 | 2014 | |||||||
Gross profit | $ | 34,126 | $ | 26,405 | ||||
Depreciation | 3,341 | 2,509 | ||||||
Adjusted gross profit | $ | 37,467 | $ | 28,914 | ||||
Adjusted gross profit margin | 28.8 | % | 27.3 | % | ||||
Investor Relations, 614-221-9944
investorrelations@installed.net
Source:
News Provided by Acquire Media