Installed Building Products Reports Record Results for First Quarter 2018
First Quarter 2018 Highlights
-
Net revenue increased 18.0% to
$301.7 million -
Net income was
$6.4 million -
Adjusted EBITDA* increased 19.4% to
$31.4 million -
Net income per diluted share was
$0.20 -
Adjusted net income per diluted share* increased 28.6% to
$0.45 -
Purchased 413 thousand shares of common stock for approximately
$24.6 million -
In
January 2018 , acquiredRocket Insulation & Coatings Inc. , an insulation installer inNew York with annual revenues of approximately$5.4 million -
In
January 2018 , acquired Allstate Insulation, an insulation installer inKentucky with annual revenues of approximately$1.5 million -
In
March 2018 , acquiredCustom Overhead Door, LLC , a provider of garage door, gates and access control systems and maintenance services to commercial and residential customers inNorth Carolina with annual revenues of approximately$15.0 million
Recent Developments
-
In
April 2018 , acquiredH2H Blinds, LLC , an installer of blinds and shutters primarily for the residential construction market inGeorgia andNorth Carolina with annual revenues of approximately$7.5 million
“First quarter net revenues increased at a strong rate, outpacing
completions growth, as we achieved our first quarter with revenues over
“As we stated last quarter, manufacturers have aggressively increased pricing in 2018, which impacted first quarter profitability. While we are actively adjusting pricing with our customers, we realized selling price increases at a slower rate than the increase in material costs. We have been successful negotiating better pricing with our customers and experienced accelerating price momentum during the month of March. As a result, we believe pricing will continue to improve during the second quarter, which will benefit margins and incremental earnings.
“I am extremely pleased with our record first quarter. Our acquisition pipeline remains robust, and the acquisitions we have recently completed are performing well and helping IBP further diversify its products and end markets. As the housing market continues to recover, we will continue to focus on improving our customer mix, increasing selling prices and expanding the cross-sale of our other complementary products. I am confident the strategies underway will continue to profitably grow our business, while our acquisition strategy continues to expand our footprint and product offerings,” concluded Mr. Edwards.
First Quarter 2018 Results Overview
For the first quarter of 2018, net revenue was
Gross profit improved 10.8% to nearly
Selling and administrative expense, as a percentage of net revenue, was 19.9% compared to 20.8% in the prior year quarter. Adjusted selling and administrative expense*, as a percentage of net revenue, improved 120 basis points to 19.2% from 20.4%. Higher net revenue in the 2018 first quarter more than offset the higher costs needed to support the Company’s growth.
Net income was
Adjusted EBITDA* was
During the first quarter of 2018, the Company purchased a total of 413
thousand shares of its common stock for approximately
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, our financial and business model, our ability to
increase selling prices, our stock repurchase program, the demand for
our services and product offerings, expansion of our national footprint
and diversification, 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, and
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, 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 March 31, | ||||||||
2018 | 2017 | |||||||
Net revenue | $ | 301,728 | $ | 255,669 | ||||
Cost of sales | 221,752 | 183,497 | ||||||
Gross profit | 79,976 | 72,172 | ||||||
Operating expenses | ||||||||
Selling | 15,846 | 14,026 | ||||||
Administrative | 44,203 | 39,261 | ||||||
Amortization | 7,128 | 6,416 | ||||||
Operating income |
12,799 | 12,469 | ||||||
Other expense | ||||||||
Interest expense, net | 4,040 | 2,170 | ||||||
Other | 122 | 152 | ||||||
|
Income before income taxes |
8,637 | 10,147 | |||||
Income tax provision | 2,243 | 3,783 | ||||||
Net income | $ | 6,394 | $ | 6,364 | ||||
Other comprehensive income, net of tax: | ||||||||
Unrealized gain on cash flow hedge, net of tax provision of $386 for the three months ended March 31, 2018 | 1,160 | - | ||||||
Comprehensive income | $ | 7,554 | $ | 6,364 | ||||
Basic and diluted net income per share | $ | 0.20 | $ | 0.20 | ||||
Weighted average shares outstanding: | ||||||||
Basic | 31,548,745 | 31,590,478 | ||||||
Diluted | 31,772,581 | 31,687,056 | ||||||
|
||||||||||||
INSTALLED BUILDING PRODUCTS, INC. | ||||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||||||
(unaudited, in thousands, except share and per share amounts) | ||||||||||||
March 31, |
December 31, | |||||||||||
2018 |
2017 | |||||||||||
ASSETS | ||||||||||||
Current assets | ||||||||||||
Cash and cash equivalents | $ | 19,906 | $ | 62,510 | ||||||||
Investments | 28,798 | 30,053 | ||||||||||
Accounts receivable (less allowance for doubtful accounts of $4,900 and $4,805 at March 31, 2018 and December 31, 2017, respectively) |
|
188,651 |
|
180,725 |
||||||||
Inventories | 46,160 | 48,346 | ||||||||||
Other current assets | 44,935 | 33,308 | ||||||||||
Total current assets | 328,450 | 354,942 | ||||||||||
Property and equipment, net | 84,531 | 81,075 | ||||||||||
Non-current assets | ||||||||||||
Goodwill | 161,681 | 155,466 | ||||||||||
Intangibles, net | 136,885 | 137,991 | ||||||||||
Other non-current assets | 10,683 | 9,272 | ||||||||||
Total non-current assets | 309,249 | 302,729 | ||||||||||
Total assets | $ | 722,230 | $ | 738,746 | ||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||||||
Current liabilities | ||||||||||||
Current maturities of long-term debt | $ | 17,378 | $ | 16,650 | ||||||||
Current maturities of capital lease obligations | 5,287 | 5,666 | ||||||||||
Accounts payable | 87,273 | 87,425 | ||||||||||
Accrued compensation | 19,003 | 25,399 | ||||||||||
Other current liabilities | 25,277 | 24,666 | ||||||||||
Total current liabilities | 154,218 | 159,806 | ||||||||||
Long-term debt | 330,679 | 330,927 | ||||||||||
Capital lease obligations, less current maturities | 5,525 | 6,479 | ||||||||||
Deferred income taxes | 7,516 | 6,444 | ||||||||||
Other long-term liabilities | 25,711 | 24,562 | ||||||||||
Total liabilities | 523,649 | 528,218 | ||||||||||
Commitments and contingencies | ||||||||||||
Stockholders' equity | ||||||||||||
Preferred Stock; $0.01 par value: 5,000,000 authorized and 0 shares issued and outstanding at March 31, 2018 and December 31, 2017, respectively |
- |
- |
||||||||||
Common Stock; $0.01 par value: 100,000,000 authorized, 32,595,324 and 32,524,934 issued and 31,518,607 and 31,862,146 shares outstanding at March 31, 2018 and December 31, 2017, respectively |
326 |
325 |
||||||||||
Additional paid in capital | 176,349 | 174,043 | ||||||||||
Retained earnings | 57,604 | 48,434 | ||||||||||
Treasury Stock; at cost: 1,076,717 and 662,788 shares at March 31, 2018 and December 31, 2017, respectively | (37,477 | ) | (12,781 | ) | ||||||||
Accumulated other comprehensive income | 1,779 | 507 | ||||||||||
Total stockholders' equity | 198,581 | 210,528 | ||||||||||
Total liabilities and stockholders' equity | $ | 722,230 | $ | 738,746 | ||||||||
|
||||||||||||||
INSTALLED BUILDING PRODUCTS, INC. | ||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||||||
(unaudited, in thousands) | ||||||||||||||
Three months ended March 31, | ||||||||||||||
2018 | 2017 | |||||||||||||
Cash flows from operating activities | ||||||||||||||
Net income | $ | 6,394 | $ | 6,364 | ||||||||||
Adjustments to reconcile net income to net cash provided by operating activities | ||||||||||||||
Depreciation and amortization of property and equipment | 7,978 | 6,552 | ||||||||||||
Amortization of intangibles | 7,128 | 6,416 | ||||||||||||
Amortization of deferred financing costs and debt discount | 302 | 102 | ||||||||||||
Provision for doubtful accounts | 896 | 1,231 | ||||||||||||
Gain on sale of property and equipment | (185 | ) | (107 | ) | ||||||||||
Noncash stock compensation | 2,240 | 480 | ||||||||||||
Changes in assets and liabilities, excluding effects of acquisitions | ||||||||||||||
Accounts receivable | (7,058 | ) | (3,200 | ) | ||||||||||
Inventories | (2,420 | ) | (894 | ) | ||||||||||
Other assets | (4,139 | ) | (722 | ) | ||||||||||
Accounts payable | (57 | ) | (1,781 | ) | ||||||||||
Income taxes payable/receivable | 1,303 | 3,106 | ||||||||||||
Other liabilities | (6,297 | ) | (1,873 | ) | ||||||||||
Net cash provided by operating activities | 6,085 | 15,674 | ||||||||||||
Cash flows from investing activities | ||||||||||||||
Purchases of investments | (17,782 | ) | - | |||||||||||
Maturities of short-term investments | 19,000 | - | ||||||||||||
Purchases of property and equipment | (10,237 | ) | (7,776 | ) | ||||||||||
Acquisitions of businesses, net of cash acquired of $0 and $247, respectively | (11,505 | ) | (106,873 | ) | ||||||||||
Proceeds from sale of property and equipment | 283 | 203 | ||||||||||||
Other | (1,050 | ) | (550 | ) | ||||||||||
Net cash used in investing activities | (21,291 | ) | (114,996 | ) | ||||||||||
Cash flows from financing activities | ||||||||||||||
Payments on term loan under credit agreement applicable to respective period | (750 | ) | (1,250 | ) | ||||||||||
Proceeds from delayed draw term loan under credit agreement applicable to respective period | - | 112,500 | ||||||||||||
Proceeds from vehicle and equipment notes payable | 4,510 | 4,331 | ||||||||||||
Debt issuance costs | (1 | ) | (833 | ) | ||||||||||
Principal payments on long-term debt | (3,092 | ) | (2,117 | ) | ||||||||||
Principal payments on capital lease obligations | (1,629 | ) | (1,882 | ) | ||||||||||
Acquisition-related obligations | (1,740 | ) | (1,248 | ) | ||||||||||
Repurchase of common stock | (24,640 | ) | - | |||||||||||
Surrender of common stock awards by employees | (56 | ) | (54 | ) | ||||||||||
Net cash (used in) provided by financing activities | (27,398 | ) | 109,447 | |||||||||||
Net change in cash and cash equivalents | (42,604 | ) | 10,125 | |||||||||||
Cash and cash equivalents at beginning of period | 62,510 | 14,482 | ||||||||||||
Cash and cash equivalents at end of period | $ | 19,906 | $ | 24,607 | ||||||||||
Supplemental disclosures of cash flow information | ||||||||||||||
Net cash paid during the period for: | ||||||||||||||
Interest | $ | 3,914 | $ | 2,044 | ||||||||||
Income taxes, net of refunds | 899 | 650 | ||||||||||||
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 | 312 | 816 | ||||||||||||
Seller obligations in connection with acquisition of businesses | 3,093 | 2,302 | ||||||||||||
Unpaid purchases of property and equipment included in accounts payable | 1,485 | 609 | ||||||||||||
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.
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.
|
||||||||
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 March 31, | ||||||||
2018 | 2017 | |||||||
Net income, as reported | $ | 6,394 | $ | 6,364 | ||||
Adjustments for adjusted net income: | ||||||||
Share based compensation expense | 2,240 | 480 | ||||||
Acquisition related expenses | 516 | 553 | ||||||
Financial Wellness Program 1 | 604 | - | ||||||
Branch start-up costs 2 | 278 | - | ||||||
Amortization expense 3 | 7,128 | 6,416 | ||||||
Tax impact of adjusted items at normalized tax rate 4 | (2,799 | ) | (2,756 | ) | ||||
Adjusted net income | $ | 14,361 | $ | 11,057 | ||||
Weighted average shares outstanding (diluted) | 31,772,581 | 31,687,056 | ||||||
Diluted net income per share, as reported | $ | 0.20 | $ | 0.20 | ||||
Adjustments for adjusted net income, net of tax impact, per diluted share 5 | 0.25 | 0.15 | ||||||
Diluted adjusted net income per share | $ | 0.45 | $ | 0.35 | ||||
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 March 31, | ||||||||
2018 | 2017 | |||||||
Gross profit | $ | 79,976 | $ | 72,172 | ||||
Share based compensation expense | 475 | - | ||||||
Financial Wellness Program 1 | 711 | - | ||||||
Branch start-up costs | 278 | - | ||||||
Adjusted gross profit | $ | 81,441 | $ | 72,172 | ||||
Adjusted gross profit - % Total Revenue | 27.0 | % | 28.2 | % | ||||
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 March 31, | ||||||||
2018 | 2017 | |||||||
Selling expense | $ | 15,846 | $ | 14,026 | ||||
Administrative expense | 44,203 | 39,261 | ||||||
Selling and Administrative | $ | 60,049 | $ | 53,287 | ||||
Share based compensation expense | 1,765 | 480 | ||||||
Acquisition related expenses | 516 | 553 | ||||||
Financial Wellness Program 1 | (107 | ) | - | |||||
Adjusted Selling and Administrative | $ | 57,876 | $ | 52,254 | ||||
Adj. Selling and Administrative - % Total Revenue | 19.2 | % | 20.4 | % | ||||
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 March 31, | ||||||||||
2018 | 2017 | |||||||||
Adjusted EBITDA: | ||||||||||
Net income (GAAP) | $ | 6,394 | $ | 6,364 | ||||||
Interest expense | 4,040 | 2,170 | ||||||||
Provision for income taxes | 2,243 | 3,783 | ||||||||
Depreciation and amortization | 15,106 | 12,968 | ||||||||
EBITDA | 27,783 | 25,285 | ||||||||
Acquisition related expenses | 516 | 553 | ||||||||
Share based compensation expense | 2,240 | 480 | ||||||||
Financial Wellness Program | 604 | - | ||||||||
Branch start-up costs | 278 | - | ||||||||
Adjusted EBITDA | $ | 31,421 | $ | 26,318 | ||||||
Adjusted EBITDA margin | 10.4 | % | 10.3 | % | ||||||
|
||||||
INSTALLED BUILDING PRODUCTS, INC. | ||||||
SUPPLEMENTARY TABLE | ||||||
(unaudited) | ||||||
Three months ended March 31, | ||||||
2018 | 2017 | |||||
Period-over-period Growth |
||||||
Sales Growth | 18.0 | % | 33.4 | % | ||
Same Branch Sales Growth | 11.3 | % | 8.7 | % | ||
Single-Family Sales Growth | 21.9 | % | 14.4 | % | ||
Single-Family Same Branch Sales Growth | 12.6 | % | 4.4 | % | ||
Residential Sales Growth | 19.3 | % | 23.5 | % | ||
Residential Same Branch Sales Growth | 11.3 | % | 8.0 | % | ||
U.S. Housing Market1 |
||||||
Total Completions Growth | 8.2 | % | 10.3 | % | ||
Single-Family Completions Growth | 9.1 | % | 10.8 | % | ||
Same Branch Sales Growth2 |
||||||
Volume Growth | 7.3 | % | 4.7 | % | ||
Price/Mix Growth | 3.6 | % | 4.0 | % | ||
Alpha Sales Growth | 13.5 | % | 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 March 31, | ||||||||||||
2018 | % Total | 2017 | % Total | |||||||||
Revenue Increase |
||||||||||||
Same Branch | $ | 28,796 | 62.5 | % | $ | 16,683 | 26.1 | % | ||||
Acquired | 17,263 | 37.5 | % | 47,288 | 73.9 | % | ||||||
Total | $ | 46,059 | 100.0 | % | $ | 63,971 | 100.0 | % | ||||
Adj EBITDA | Adj EBITDA | |||||||||||
Contribution | Contribution | |||||||||||
Adjusted EBITDA | ||||||||||||
Same Branch | $ | 3,634 | 12.6 | % | $ | 196 | 1.2 | % | ||||
Acquired | 1,469 | 8.5 | % | 6,828 | 14.4 | % | ||||||
Total | $ | 5,103 | 11.1 | % | $ | 7,024 | 11.0 | % | ||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20180503005267/en/
Source:
Installed Building Products, Inc.
Investor Relations, 614-221-9944
investorrelations@installed.net