QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
|
| |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) | |
|
| |
(Address of principal executive offices) |
(Zip Code) |
Title of each class |
Trading Symbol(s) |
Name of each exchange on which registered | ||
|
|
|
|
☒ |
Accelerated filer |
☐ | |||
Non-accelerated filer |
☐ |
Smaller reporting company |
| |||
Emerging growth company |
|
1 |
||||
1 |
||||
28 |
||||
36 |
||||
3 7 |
||||
37 |
||||
37 |
||||
37 |
||||
3 8 |
||||
38 |
||||
38 |
||||
38 |
||||
3 9 |
||||
40 |
September 30, |
December 31, |
|||||||
2019 |
2018 |
|||||||
ASSETS |
||||||||
Current assets |
||||||||
Cash and cash equivalents |
$ | |
$ | |
||||
Investments |
|
|
||||||
Accounts receivable (less allowance for doubtful accounts of $ |
|
|
||||||
Inventories |
|
|
||||||
Other current assets |
|
|
||||||
Total current assets |
|
|
||||||
Property and equipment, net |
|
|
||||||
Operating lease right-of-use assets |
|
— |
||||||
Goodwill |
|
|
||||||
Intangibles, net |
|
|
||||||
Other non-current assets |
|
|
||||||
Total assets |
$ |
|
$ | |
||||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
||||||||
Current liabilities |
||||||||
Current maturities of long-term debt |
$ | |
$ | |
||||
Current maturities of operating lease obligations |
|
— |
||||||
Current maturities of finance lease obligations |
|
|
||||||
Accounts payable |
|
|
||||||
Accrued compensation |
|
|
||||||
Other current liabilities |
|
|
||||||
Total current liabilitie s |
|
|
||||||
Long-term debt |
|
|
||||||
Operating lease obligations |
|
— |
||||||
Finance lease obligations |
|
|
||||||
Deferred income taxes |
|
|
||||||
Other long-term liabilities |
|
|
||||||
Total liabilities |
|
|
||||||
Commitments and contingencies |
||||||||
Stockholders’ equity |
||||||||
Preferred Stock; $ |
|
|
||||||
Common stock; $ |
|
|
||||||
Additional paid in capital |
|
|
||||||
Retained earnings |
|
|
||||||
Treasury stock; at cost: |
( |
) | ( |
) | ||||
Accumulated other comprehensive loss |
( |
) | ( |
) | ||||
Total stockholders’ equity |
|
|
||||||
Total liabilities and stockholders’ equity |
$ | |
$ | |
||||
Three months ended September 30, |
Nine months ended September 30, |
|||||||||||||||
2019 |
2018 |
2019 |
2018 |
|||||||||||||
Net revenue |
$ | |
$ | |
$ | |
$ | |
||||||||
Cost of sales |
|
|
|
|
||||||||||||
Gross profit |
|
|
|
|
||||||||||||
Operating expenses |
||||||||||||||||
Selling |
|
|
|
|
||||||||||||
Administrative |
|
|
|
|
||||||||||||
Amortization |
|
|
|
|
||||||||||||
Operating income |
|
|
|
|
||||||||||||
Other expense |
||||||||||||||||
Interest expense, net |
|
|
|
|
||||||||||||
Other |
|
|
|
|
||||||||||||
Income before income taxes |
|
|
|
|
||||||||||||
Income tax provision |
|
|
|
|
||||||||||||
Net income |
$ | |
$ | |
$ | |
$ | |
||||||||
Other comprehensive (loss) income, net of tax: |
||||||||||||||||
Unrealized (loss) gain on cash flow hedge, net of tax benefit (provision) of $ |
( |
) | |
( |
) | |
||||||||||
Comprehensive income |
$ | |
$ | |
$ | |
$ | |
||||||||
Basic net income per share |
$ | |
$ | |
$ | |
$ | |
||||||||
Diluted net income per share |
$ | |
$ | |
$ | |
$ | |
||||||||
Weighted average shares outstanding: |
||||||||||||||||
Basic |
|
|
|
|
||||||||||||
Diluted |
|
|
|
|
Additional |
Accumulated Other |
|||||||||||||||||||||||||||||||
Common Stock |
Paid In |
Retained |
Treasury Stock |
Comprehensive |
Stockholders’ |
|||||||||||||||||||||||||||
Shares |
Amount |
Capital |
Earnings |
Shares |
Amount |
Income |
Equity |
|||||||||||||||||||||||||
BALANCE - July 1, 2018 |
|
$ | |
$ |
|
$ |
|
( |
) | $ |
( |
) | $ | |
$ | |
||||||||||||||||
Net income |
|
|
||||||||||||||||||||||||||||||
Cumulative effect of accounting changes, net of tax |
( |
) | ( |
) | ||||||||||||||||||||||||||||
Issuance of common stock awards to employees |
— |
|||||||||||||||||||||||||||||||
Surrender of common stock awards by employees |
( |
) | — |
|||||||||||||||||||||||||||||
Share-based compensation expense |
|
|
||||||||||||||||||||||||||||||
Share-based compensation issued to directors |
|
|
||||||||||||||||||||||||||||||
Common stock repurchase |
( |
) | ( |
) | ( |
) | ||||||||||||||||||||||||||
Other comprehensive income, net of tax |
|
|
||||||||||||||||||||||||||||||
BALANCE - September 30, 2018 |
|
$ | |
$ | |
$ | |
( |
) | $ | ( |
) | $ | |
$ | |
||||||||||||||||
Additional |
Accumulated Other |
|||||||||||||||||||||||||||||||
Common Stock |
Paid In |
Retained |
Treasury Stock |
Comprehensive |
Stockholders’ |
|||||||||||||||||||||||||||
Shares |
Amount |
Capital |
Earnings |
Shares |
Amount |
Loss |
Equity |
|||||||||||||||||||||||||
BALANCE - July 1, 2019 |
|
$ | |
$ | |
$ | |
( |
) | $ | ( |
) | $ | ( |
) | $ | |
|||||||||||||||
Net income |
|
|
||||||||||||||||||||||||||||||
Issuance of common stock awards to employees |
— |
|||||||||||||||||||||||||||||||
Surrender of common stock awards by employees |
( |
) | ( |
) | ( |
) | ||||||||||||||||||||||||||
Share-based compensation expense |
|
|
||||||||||||||||||||||||||||||
Share-based compensation issued to directors |
|
|
||||||||||||||||||||||||||||||
Other comprehensive loss, net of tax |
( |
) | ( |
) | ||||||||||||||||||||||||||||
BALANCE - September 30, 2019 |
|
$ | |
$ | |
$ | |
( |
) | $ | ( |
) | $ | ( |
) | $ | |
|||||||||||||||
Additional |
Accumulated Other |
|||||||||||||||||||||||||||||||
Common Stock |
Paid In |
Retained |
Treasury Stock |
Comprehensive |
Stockholders’ |
|||||||||||||||||||||||||||
Shares |
Amount |
Capital |
Earnings |
Shares |
Amount |
Income |
Equity |
|||||||||||||||||||||||||
BALANCE - January 1, 2018 |
|
$ | |
$ |
|
$ | |
( |
) | $ | ( |
) | $ | |
$ | |
||||||||||||||||
Net income |
|
|
||||||||||||||||||||||||||||||
Cumulative effect of accounting changes, net of tax |
|
|
|
|||||||||||||||||||||||||||||
Issuance of common stock awards to employees |
|
|
( |
) | — |
|||||||||||||||||||||||||||
Surrender of common stock awards by employees |
( |
) | ( |
) | ( |
) | ||||||||||||||||||||||||||
Share-based compensation expense |
|
|
||||||||||||||||||||||||||||||
Share-based compensation issued to directors |
|
|
|
|||||||||||||||||||||||||||||
Common stock repurchase |
( |
) | ( |
) | ( |
) | ||||||||||||||||||||||||||
Other comprehensive income, net of tax |
|
|
||||||||||||||||||||||||||||||
BALANCE - September 30, 2018 |
|
$ | |
$ | |
$ | |
( |
) | $ | ( |
) | $ | |
$ | |
||||||||||||||||
Additional |
Accumulated Other |
|||||||||||||||||||||||||||||||
Common Stock |
Paid In |
Retained |
Treasury Stock |
Comprehensive |
Stockholders’ |
|||||||||||||||||||||||||||
Shares |
Amount |
Capital |
Earnings |
Shares |
Amount |
Loss |
Equity |
|||||||||||||||||||||||||
BALANCE - January 1, 2019 |
|
$ | |
$ | |
$ | |
( |
) | $ | ( |
) | $ | ( |
) | $ | |
|||||||||||||||
Net income |
|
|
||||||||||||||||||||||||||||||
Issuance of common stock awards to employees |
|
|
( |
) | — |
|||||||||||||||||||||||||||
Surrender of common stock awards by employees |
( |
) | ( |
) | ( |
) | ||||||||||||||||||||||||||
Share-based compensation expense |
|
|
||||||||||||||||||||||||||||||
Share-based compensation issued to directors |
|
|
|
|||||||||||||||||||||||||||||
Other comprehensive loss, net of tax |
( |
) | ( |
) | ||||||||||||||||||||||||||||
BALANCE - September 30, 2019 |
|
$ | |
$ | |
$ | |
( |
) | $ | ( |
) | $ | ( |
) | $ | |
|||||||||||||||
Nine months ended September 30, |
||||||||
2019 |
2018 |
|||||||
Cash flows from operating activities |
||||||||
Net income |
$ | |
$ |
|
||||
Adjustments to reconcile net income to net cash provided by operating activities |
||||||||
Depreciation and amortization of property and equipment |
|
|
||||||
Amortization of operating lease right-of-use assets |
|
— |
||||||
Amortization of intangibles |
|
|
||||||
Amortization of deferred financing costs and debt discount |
|
|
||||||
Provision for doubtful accounts |
|
|
||||||
Write-off of debt issuance costs |
|
|
||||||
Gain on sale of property and equipment |
( |
) | ( |
) | ||||
Noncash stock compensation |
|
|
||||||
Changes in assets and liabilities, excluding effects of acquisitions |
||||||||
Accounts receivable |
( |
) | ( |
) | ||||
Inventories |
( |
) | ( |
) | ||||
Other assets |
( |
) | ( |
) | ||||
Accounts payable |
|
|
||||||
Income taxes receivable/payable |
|
|
||||||
Other liabilities |
|
|
||||||
Net cash provided by operating activities |
|
|
||||||
Cash flows from investing activities |
||||||||
Purchases of investments |
( |
) | ( |
) | ||||
Maturities of short term investments |
|
|
||||||
Purchases of property and equipment |
( |
) | ( |
) | ||||
Acquisitions of businesses |
( |
) | ( |
) | ||||
Proceeds from sale of property and equipment |
|
|
||||||
Other |
( |
) | ( |
) | ||||
Net cash used in investing activities |
( |
) | ( |
) | ||||
Cash flows from financing activities |
||||||||
Proceeds from senior notes (Note 6) |
|
— |
||||||
Proceeds from term loan (Note 6) |
— |
|
||||||
Payments on term loan (Note 6) |
( |
) | ( |
) | ||||
Proceeds from vehicle and equipment notes payable |
|
|
||||||
Debt issuance costs |
( |
) | ( |
) | ||||
Principal payments on long-term debt |
( |
) | ( |
) | ||||
Principal payments on finance lease obligations |
( |
) | ( |
) | ||||
Acquisition-related obligations |
( |
) | ( |
) | ||||
Repurchase of common stock |
— |
( |
) | |||||
Surrender of common stock awards by employees |
( |
) | ( |
) | ||||
Net cash provided by financing activities |
|
|
||||||
Net change in cash and cash equivalents |
|
|
||||||
Cash and cash equivalents at beginning of period |
|
|
||||||
Cash and cash equivalents at end of period |
$ | |
$ | |
||||
Supplemental disclosures of cash flow information |
||||||||
Net cash paid during the period for: |
||||||||
Interest |
$ | |
$ | |
||||
Income taxes, net of refunds |
|
|
||||||
Supplemental disclosure of noncash activities |
||||||||
Right-of-use assets obtained in exchange for operating lease obligations |
|
— |
||||||
Termination of operating lease obligations and right-of-use assets |
( |
) | — |
|||||
Property and equipment obtained in exchange for finance lease obligations |
|
|
||||||
Seller obligations in connection with acquisition of businesses |
|
|
||||||
Unpaid purchases of property and equipment included in accounts payable |
|
|
Standard |
Adoption | |
ASU 2016-02, Leases (Topic 842) |
This Accounting Standards Update (“ASU”) requires substantially all leases, with the exception of leases with a term of one year or less, to be recorded on the balance sheet as a lease liability measured as the present value of the future lease payments with a corresponding right-of-use asset. This ASU also requires disclosures designed to give financial statement users information on the amount, timing and uncertainty of cash flows. See Note 7, Leases, for further information regarding our lease accounting policies. |
Standard |
Description |
Effective Date |
Effect on the financial statements other significant matters | |||
ASU 2016-13, Financial Instruments-Credit Losses (Topic 326) |
This pronouncement and subsequently-issued amendments change the accounting for credit losses on available-for-sale debt securities and purchased financial assets with credit deterioration. In addition, these amendments require the measurement of all expected credit losses for financial assets, including trade accounts receivable, held at the reporting date based on historical experience, current conditions and reasonable and supportable forecasts. |
Annual periods beginning after December 15, 2019, including interim periods therein. Early adoption is permitted. |
Upon adoption of this pronouncement, we expect the accounts receivable balance and the contract assets balance included in other current assets on our Condensed Consolidated Balance Sheets to be affected, with an offsetting amount recorded to retained earnings in the period of adoption. We are currently assessing the quantitative impact the adoption will have on our financial statements. |
ASU 2017-04, Intangibles—Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment |
To address concerns over the cost and complexity of the two-step goodwill impairment test, this pronouncement removes the second step of the goodwill impairment test. Going forward, an entity will apply a one-step quantitative test and record the amount of goodwill impairment as the excess of a reporting unit’s carrying amount over its fair value, not to exceed the total amount of goodwill allocated to the reporting unit. |
Annual or interim goodwill impairment tests in fiscal years beginning after December 15, 2019, including interim periods therein. Early adoption is permitted. |
We anticipate the adoption of this ASU will not have a material impact on our consolidated financial statements or disclosures. | |||
ASU 2018-13, Fair Value Measurement (Topic 820): Disclosure Framework—Changes to the Disclosure Requirements for Fair Value Measurement |
This pronouncement amends Topic 820 to eliminate, add and modify certain disclosure requirements for fair value measurements. |
Annual periods beginning after December 15, 2019, including interim periods therein. Early adoption is permitted. |
We are currently evaluating the provisions of this ASU and the impact it will have on our disclosures. |
Three months ended September 30, |
Nine months ended September 30, |
|||||||||||||||||||||||||||||||
2019 |
2018 |
2019 |
2018 |
|||||||||||||||||||||||||||||
Residential new construction |
$ |
% | $ |
% | $ | % | $ |
% | ||||||||||||||||||||||||
Repair and remodel |
% | % | % | % | ||||||||||||||||||||||||||||
Commercial |
% | % | % | % | ||||||||||||||||||||||||||||
Net revenues |
$ | % | $ | % | $ |
% | $ | % | ||||||||||||||||||||||||
Three months ended September 30, |
Nine months ended September 30, |
|||||||||||||||||||||||||||||||
2019 |
2018 |
2019 |
2018 |
|||||||||||||||||||||||||||||
Insulation |
$ |
% | $ | % | $ | % | $ |
% | ||||||||||||||||||||||||
Waterproofing |
% | % | % | % | ||||||||||||||||||||||||||||
Shower doors, shelving and mirrors |
% | % | % | % | ||||||||||||||||||||||||||||
Garage doors |
% | % | % | % | ||||||||||||||||||||||||||||
Rain gutters |
% | % | % | % | ||||||||||||||||||||||||||||
Window blinds |
% | % | % | % | ||||||||||||||||||||||||||||
Other building products |
% | % | % | % | ||||||||||||||||||||||||||||
Net revenues |
$ |
% | $ |
% | $ |
% | $ | % | ||||||||||||||||||||||||
September 30, |
December 31, |
|||||||
2019 |
2018 |
|||||||
Contract assets |
$ | $ | ||||||
Contract liabilities |
( |
) | ( |
) |
September 30, |
December 31, |
|||||||
2019 |
2018 |
|||||||
Costs incurred on uncompleted contracts |
$ | $ | ||||||
Estimated earnings |
||||||||
Total |
||||||||
Less: Billings to date |
||||||||
Net under billings |
$ | $ | ||||||
September 30, |
December 31, |
|||||||
2019 |
2018 |
|||||||
Costs and estimated earnings in excess of billings on uncompleted contracts (contract assets) |
$ | $ | ||||||
Billings in excess of costs and estimated earnings on uncompleted contracts (contract liabilities) |
( |
) | ( |
) | ||||
Net under billings |
$ | $ | ||||||
Goodwill (Gross) |
Accumulated Impairment Losses |
Goodwill (Net) |
||||||||||
January 1, 2019 |
$ |
|
$ | ( |
) | $ |
|
|||||
Business Combinations |
|
— |
|
|||||||||
Other |
|
— |
|
|||||||||
September 30, 2019 |
$ |
|
$ | ( |
) | $ |
|
|||||
As of September 30, 2019 |
As of December 31, 2018 |
|||||||||||||||||||||||
Gross |
Net |
Gross |
Net |
|||||||||||||||||||||
Carrying |
Accumulated |
Book |
Carrying |
Accumulated |
Book |
|||||||||||||||||||
Amount |
Amortization |
Value |
Amount |
Amortization |
Value |
|||||||||||||||||||
Amortized intangibles: |
||||||||||||||||||||||||
Customer relationships |
$ |
|
$ | |
$ | |
$ | |
$ | |
$ | |
||||||||||||
Covenants not-to-compete |
|
|
|
|
|
|
||||||||||||||||||
Trademarks and trade names |
|
|
|
|
|
|
||||||||||||||||||
Backlog |
|
|
|
|
|
|
||||||||||||||||||
$ | |
$ | |
$ |
|
$ |
|
$ | |
$ | |
|||||||||||||
Remainder of 2019 |
$ |
|
||
2020 |
|
|||
2021 |
|
|||
2022 |
|
|||
2023 |
|
|||
Thereafter |
|
As of September 30, |
As of December 31, |
|||||||
2019 |
2018 |
|||||||
Senior Notes due 2028, net of unamortized debt issuance costs of $ |
$ | |
$ | — |
||||
Term loan, net of unamortized debt issuance costs of $ |
|
|
||||||
Vehicle and equipment notes, maturing through |
|
|
||||||
Various notes payable, maturing through |
|
|
||||||
|
|
|||||||
Less: current maturities |
( |
) | ( |
) | ||||
Long-term debt, less current maturities |
$ | |
$ | |
||||
(in thousands) |
Classification |
As of September 30, 2019 |
||||
Assets |
||||||
Non-Current |
||||||
Operating |
Operating lease right-of-use assets |
$ | |
|||
Finance |
Property and equipment, net |
|
||||
Total lease assets |
$ | |
||||
Liabilities |
||||||
Current |
||||||
Operating |
Current maturities of operating lease obligations |
$ | |
|||
Financing |
Current maturities of finance lease obligations |
|
||||
Non-Current |
||||||
Operating |
Operating lease obligations |
|
||||
Financing |
Finance lease obligations |
|
||||
Total lease liabilities |
$ | |
||||
Weighted-average remaining lease term |
||||
Operating leases |
|
|||
Finance leases |
|
|||
Weighted-average discount rate (1) |
||||
Operating leases |
|
% | ||
Finance leases |
|
% |
(1) |
Upon adoption of the new lease standard, discount rates used for existing leases were established at January 1, 2019. |
(in thousands) |
Classification |
Three months ended September 30, 2019 |
Nine months ended September 30, 2019 |
|||||||
Operating lease cost (1) |
Administrative |
$ | |
$ | |
|||||
Finance lease cost |
||||||||||
Amortization of leased assets (2) |
Cost of sales |
|
|
|||||||
Interest on finance lease obligations |
Interest expense, net |
|
|
|||||||
Total lease costs |
$ | |
$ | |
||||||
(1) |
Includes variable lease costs of $ |
(2) |
Includes variable lease costs of $ |
Three months ended September 30, 2019 |
Nine months ended September 30, 2019 |
|||||||
Cash paid for amounts included in the measurement of lease liabilities: |
||||||||
Operating cash flows for operating leases |
$ | |
$ | |
||||
Operating cash flows for finance leases |
|
|
||||||
Financing cash flows for finance leases |
|
|
Finance Leases |
Operating Leases |
|||||||||||||||
Related Party |
Other |
Total Operating |
||||||||||||||
Remainder of 2019 |
$ | |
$ | |
$ | |
$ | |
||||||||
2020 |
|
|
|
|
||||||||||||
2021 |
|
|
|
|
||||||||||||
2022 |
|
|
|
|
||||||||||||
2023 |
|
|
|
|
||||||||||||
Thereafter |
|
|
|
|
||||||||||||
Total minimum lease payments |
|
$ | |
$ | |
|
||||||||||
Less: Amounts representing executory costs |
( |
) | — |
|||||||||||||
Less: Amounts representing interest |
( |
) | ( |
) | ||||||||||||
Present value of future minimum lease payments |
|
|
||||||||||||||
Less: Current obligation under leases |
( |
) | ( |
) | ||||||||||||
Long-term lease obligations |
$ | |
$ | |
||||||||||||
Capital Leases |
Operating Leases |
|||||||||||||||
Related Party |
Other |
Total Operating |
||||||||||||||
2019 |
$ | $ | $ |
$ | ||||||||||||
2020 |
||||||||||||||||
2021 |
||||||||||||||||
2022 |
||||||||||||||||
2023 |
||||||||||||||||
Thereafter |
— |
— |
||||||||||||||
$ | $ |
$ | ||||||||||||||
Less: Amounts representing executory costs |
( |
) | ||||||||||||||
Less: Amounts representing interest |
( |
) | ||||||||||||||
Total obligation under capital leases |
||||||||||||||||
Less: Current portion of capital leases |
( |
) | ||||||||||||||
Long term capital lease obligation |
$ | |||||||||||||||
As of September 30, 2019 |
As of December 31, 2018 |
|||||||||||||||||||||||||||||||
Total |
Level 1 |
Level 2 |
Level 3 |
Total |
Level 1 |
Level 2 |
Level 3 |
|||||||||||||||||||||||||
Financial assets: |
||||||||||||||||||||||||||||||||
Cash equivalents |
$ | $ | $ | — |
$ | — |
$ | $ | $ | — |
$ | — |
||||||||||||||||||||
Derivative financial instruments |
— |
— |
— |
— |
— |
— |
||||||||||||||||||||||||||
Total financial assets |
$ | $ | $ | — |
$ | — |
$ |
$ | $ | $ | — |
|||||||||||||||||||||
Financial liabilities: |
||||||||||||||||||||||||||||||||
Derivative financial instruments |
$ | $ | — |
$ | $ | — |
$ | $ | — |
$ | $ | — |
||||||||||||||||||||
Contingent consideration |
— |
— |
— |
— |
||||||||||||||||||||||||||||
Total financial liabilities |
$ |
$ |
— |
$ |
$ |
$ | $ |
— |
$ |
$ |
||||||||||||||||||||||
Contingent consideration liability - January 1, 2019 |
$ | |||
Preliminary purchase price |
||||
Fair value adjustments |
( |
) | ||
Accretion in value |
||||
Amounts paid to sellers |
( |
) | ||
Amounts cancelled |
( |
) | ||
Contingent consideration liability - September 30, 2019 |
$ | |||
As of September 30, 2019 |
As of December 31, 2018 |
|||||||||||||||
Carrying Value |
Fair Value |
Carrying Value |
Fair Value |
|||||||||||||
Investments |
$ | $ | $ | $ |
||||||||||||
Senior Notes (1) |
(1) |
Excludes the impact of unamortized debt issuance costs. |
September 30, 2019 |
December 31, 2018 |
|||||||
Included in other current liabilities |
$ | |
$ | |
||||
Included in other long-term liabilities |
|
|
||||||
$ | |
$ | |
|||||
September 30, 2019 |
December 31, 2018 |
|||||||
Included in other non-current assets |
$ | |
$ | |
Common Stock Awards |
Performance-Based Stock Awards |
Performance-Based RestrictedStock Units |
||||||||||||||||||||||
Awards |
Weighted Average Grant Dat Faire Value Share |
Awards |
Weighted Average Grant Dat Faire Value Share |
Units |
Weighted Average Grant Dat Faire Value Share |
|||||||||||||||||||
Nonvested awards/units at December 31, 2018 |
$ | $ | $ | |||||||||||||||||||||
Granted |
||||||||||||||||||||||||
Vested |
( |
) | ( |
) | ( |
) | ||||||||||||||||||
Forfeited/Cancelled |
( |
) | ( |
) | ( |
) | ||||||||||||||||||
Nonvested awards/units at September 30, 2019 |
$ | $ | $ | |||||||||||||||||||||
Three months ended September 30, |
Nine months ended September 30, |
|||||||||||||||
2019 |
2018 |
2019 |
2018 |
|||||||||||||
Cost of sales |
$ |
$ |
$ |
$ |
||||||||||||
Selling |
||||||||||||||||
Administrative |
||||||||||||||||
$ | $ | $ | $ | |||||||||||||
Three months ended September 30, |
Nine months ended September 30, |
|||||||||||||||
2019 |
2018 |
2019 |
2018 |
|||||||||||||
Sales |
$ |
|
$ |
|
$ | |
$ | |
||||||||
Purchases |
|
|
|
|
||||||||||||
Rent |
|
|
|
|
September 30, 2019 |
December 31, 2018 |
|||||||
Included in other current liabilities |
$ | |
$ | |
||||
Included in other long-term liabilities |
|
|
||||||
$ | |
$ | |
|||||
September 30, 2019 |
December 31, 2018 |
|||||||
Insurance receivable and indemnification asset for claims under a fully insured policy |
$ | |
$ | |
||||
Insurance receivable for claims that exceeded the stop loss limit |
|
|
||||||
non-current assets |
$ | |
$ | |
||||
Total Purchase Price |
Three months ended September 30, 2019 |
Nine months ended September 30, 2019 |
||||||||||||||||||||||||||||||||||
2019 Acquisitions |
Date |
Acquisition Type |
Cash Paid |
Seller Obligations |
Revenue |
Net Income |
Revenue |
Net Income |
||||||||||||||||||||||||||||
1st State Insulation |
|
|
$ | |
$ | |
$ | |
$ | |
$ | |
$ | |
$ | |
||||||||||||||||||||
Expert Insulation |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Other |
Various |
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Total |
$ |
|
$ |
|
$ |
|
$ |
|
$ | |
$ |
|
$ |
|
||||||||||||||||||||||
Total Purchase Price |
Three months ended September 30, 2018 |
Nine months ended September 30, 2018 |
||||||||||||||||||||||||||||||||||
2018 Acquisitions |
Date |
Acquisition Type |
Cash Paid |
Seller Obligations |
Revenue |
Net Income |
Revenue |
Net Income |
||||||||||||||||||||||||||||
CDG |
|
|
$ | |
$ | |
$ | |
$ | |
$ | |
$ | |
$ | |
||||||||||||||||||||
Other |
Various |
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Total |
$ |
|
$ |
|
$ |
|
$ |
|
$ | |
$ |
|
$ |
|
||||||||||||||||||||||
As of September 30, 2019 |
As of September 30, 2018 |
|||||||||||||||||||||||||||
1st State |
Expert |
Other |
Total |
CDG |
Other |
Total |
||||||||||||||||||||||
Estimated fair values: |
||||||||||||||||||||||||||||
Accounts receivable |
$ | — |
$ | |
$ | |
$ | |
$ | |
$ | |
$ | |
||||||||||||||
Inventories |
|
|
|
|
|
|
|
|||||||||||||||||||||
Other current assets |
— |
— |
|
|
|
|
|
|||||||||||||||||||||
Property and equipment |
|
|
|
|
|
|
|
|||||||||||||||||||||
Intangibles |
|
|
|
|
|
|
|
|||||||||||||||||||||
Goodwill |
|
|
|
|
|
|
|
|||||||||||||||||||||
Other non-current assets |
— |
|
|
|
|
|
|
|||||||||||||||||||||
Accounts payable and other current liabilities |
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||||
Fair value of assets acquired and purchase price |
|
|
|
|
|
|
|
|||||||||||||||||||||
Less seller obligations |
|
|
|
|
|
|
|
|||||||||||||||||||||
Cash paid |
$ |
|
$ |
|
$ |
|
$ |
|
$ | |
$ |
|
$ |
|
||||||||||||||
For the nine months ended September 30, |
||||||||||||||||
2019 |
2018 |
|||||||||||||||
Acquired intangibles assets |
Estimated Fair Value |
Weighted Average Estimated Useful Life |
Estimated Fair Value |
Weighted Average Estimated Useful Life |
||||||||||||
Customer relationships |
$ | |
|
$ |
|
|
||||||||||
Trademarks and trade names |
|
|
|
|
||||||||||||
Non-competition agreements |
|
|
|
|
||||||||||||
Backlog |
|
|
Unaudited pro forma for the three months ended September 30, |
Unaudited pro forma for the nine months ended September 30, |
|||||||||||||||
2019 |
2018 |
2019 |
2018 |
|||||||||||||
Net revenue |
$ | |
$ | |
$ |
|
$ |
|
||||||||
Net income |
|
|
|
|
||||||||||||
Basic net income per share |
|
|
|
|
||||||||||||
Diluted net income per share |
|
|
|
|
Three months ended September 30, |
Nine months ended September 30, |
|||||||||||||||||||||||
2019 |
Change |
2018 |
2019 |
Change |
2018 |
|||||||||||||||||||
Net revenues |
$ | 396,449 |
13.6 |
% | $ | 348,999 |
$ | 1,110,398 |
12.9 |
% | $ | 983,311 |
||||||||||||
Cost of sales |
278,362 |
10.6 |
% | 251,665 |
795,616 |
12.0 |
% | 710,358 |
||||||||||||||||
Gross profit |
$ | 118,087 |
21.3 |
% | $ | 97,334 |
$ | 314,782 |
15.3 |
% | $ | 272,953 |
||||||||||||
Gross profit percentage |
29.8 |
% | 27.9 |
% | 28.3 |
% | 27.8 |
% |
Three months ended September 30, |
Nine months ended September 30, |
|||||||||||||||||||||||
2019 |
Change |
2018 |
2019 |
Change |
2018 |
|||||||||||||||||||
Selling |
$ | 19,398 |
11.3 |
% | $ | 17,434 |
$ | 54,431 |
10.4 |
% | $ | 49,300 |
||||||||||||
Percentage of total net revenue |
4.9 |
% | 5.0 |
% | 4.9 |
% | 5.0 |
% | ||||||||||||||||
Administrative |
$ | 55,098 |
14.0 |
% | $ | 48,337 |
$ | 156,022 |
13.5 |
% | $ | 137,511 |
||||||||||||
Percentage of total net revenue |
13.9 |
% | 13.9 |
% | 14.1 |
% | 14.0 |
% | ||||||||||||||||
Amortization |
$ | 6,156 |
17.8 |
% | $ | 5,228 |
$ | 18,065 |
-8.2 |
% | $ | 19,678 |
||||||||||||
Percentage of total net revenue |
1.6 |
% | 1.5 |
% | 1.6 |
% | 2.0 |
% |
Three months ended September 30, |
Nine months ended September 30, |
|||||||||||||||||||||||
2019 |
Change |
2018 |
2019 |
Change |
2018 |
|||||||||||||||||||
Interest expense, net |
$ | 8,458 |
60.1 |
% | $ | 5,282 |
$ | 19,783 |
31.8 |
% | $ | 15,013 |
||||||||||||
Other |
155 |
17.4 |
% | 132 |
381 |
-8.6 |
% | 417 |
||||||||||||||||
Total other expense |
$ | 8,613 |
59.1 |
% | $ | 5,414 |
$ | 20,164 |
30.7 |
% | $ | 15,430 |
||||||||||||
Three months ended September 30, |
Nine months ended September 30, |
|||||||||||||||
2019 |
2018 |
2019 |
2018 |
|||||||||||||
Income tax provision |
$ | 7,610 |
$ | 5,358 |
$ | 17,135 |
$ | 12,762 |
||||||||
Effective tax rate |
26.4 |
% | 25.6 |
% | 25.9 |
% | 25.0 |
% |
Three months ended September 30, |
Nine months ended September 30, |
|||||||||||||||
2019 |
2018 |
2019 |
2018 |
|||||||||||||
Unrealized (loss) gain on cash flow hedge, net of taxes |
$ | (1,726 |
) | $ | 818 |
$ | (8,021 |
) | $ | 2,453 |
As of September 30, 2019 |
||||
Performance bonds |
$ | 52,264 |
||
Insurance letters of credit and cash-collateral (1) |
44,498 |
|||
Permit and license bonds |
6,964 |
|||
Total bonds and letters of credit |
$ | 103,726 |
||
(1) |
Subsequent to September 30, 2019, we increased our outstanding letters of credit by a net amount of $7.0 million in conjunction with renewals of certain insurance programs. |
As of September 30, 2019 |
As of December 31, 2018 |
|||||||
Cash and cash equivalents |
$ | 234,950 |
$ | 90,442 |
||||
Short-term investments |
4,980 |
10,060 |
||||||
ABL Revolver |
200,000 |
150,000 |
||||||
Less: outstanding letters of credit and cash-collateral (1) |
(34,498 |
) | (28,887 |
) | ||||
Total liquidity (2) |
$ | 405,432 |
$ | 221,615 |
||||
(1) |
Subsequent to September 30, 2019, we increased our outstanding letters of credit by a net amount of $7.0 million in conjunction with renewals of certain insurance programs. |
(2) |
Total liquidity reflects full borrowing base capacity under our ABL Revolver and may be limited by certain cash collateral limitations depending upon the status of our borrowing base availability. These potential deductions would lower our available cash and cash equivalents balance shown in the table above. As of September 30, 2019, total liquidity would be reduced by $51.9 million due to these cash collateral limitations. In addition, total liquidity is further reduced by $10.0 million within cash and cash equivalents above which was deposited into a trust to serve as additional collateral for our workers’ compensation and general liability policies. This amount can be converted to a letter of credit at our discretion and would reduce the availability on our ABL Revolver included in the table above. |
Payments due by period |
||||||||||||||||||||||||||||
(in thousands) |
Total |
2019 |
2020 |
2021 |
2022 |
2023 |
Thereafter |
|||||||||||||||||||||
Long-term debt obligations (1) |
$ | 768,482 |
$ | 9,821 |
$ | 51,118 |
$ | 45,329 |
$ | 40,759 |
$ | 34,864 |
$ | 586,591 |
(1) |
Long-term debt obligations include interest payments on our Senior Notes, Term Loan, our notes payable to sellers of acquisitions, and vehicles purchased under the Master Loan and Security Agreement, the Master Equipment Agreement and the Master Loan Agreements. Long-term debt obligations do not include commitment fees on the unused portion of the ABL Revolver since those fees are subject to change based on the factors described in the ABL Credit Agreement. Interest on seller obligations maturing through March 2025 is estimated using current market rates. For additional information, see Part II, Item 8 Financial Statements and Supplementary Data, Note 7, Long-Term Debt within our 2018 Form 10-K. |
Standard |
Adoption | |
ASU 2016-02, Leases (Topic 842) |
This ASU requires substantially all leases, with the exception of leases with a term of one year or less, to be recorded on the balance sheet as a lease liability measured as the present value of the future lease payments with a corresponding right-of-use asset. This ASU also requires disclosures designed to give financial statement users information on the amount, timing and uncertainty of cash flows. See Note 7, Leases, for further information regarding our lease accounting policies. |
Total Number of Shares Purchased (1) |
Average Price Paid Per Share |
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs |
Approximate Dollar Value of Shares that May Yet Be Purchased under the Plans or Programs (2) |
|||||||||||||
July 1 - 31, 2019 |
124 |
$ | 59.22 |
— |
— |
|||||||||||
August 1 - 31, 2019 |
— |
— |
— |
— |
||||||||||||
September 1 - 30, 2019 |
— |
— |
— |
— |
||||||||||||
124 |
$ | 59.22 |
— |
$ | 60.6 million |
|||||||||||
(1) |
Represents shares surrendered to the Company by employees to satisfy tax withholding obligations arising in connection with the vesting of 403 shares of restricted stock awarded under our 2014 Omnibus Incentive Plan. |
(2) |
On February 28, 2018, our board of directors authorized a $50 million stock repurchase program effective March 2, 2018 through February 28, 2019, unless extended by the board of directors. On October 31, 2018, our board of directors approved an additional stock repurchase program, effective November 5, 2018, pursuant to which we may purchase up to an additional $100 million of our outstanding common stock. The program will remain in effect until February 28, 2020, unless extended by the board of directors. During the three or nine months ended September 30, 2019, we did not repurchase any shares under our stock repurchase program. |
Exhibit Number |
Description | |||
4.1 |
||||
10.1 |
||||
10.2 |
||||
10.3 |
||||
31.1* |
||||
31.2* |
||||
32.1* |
||||
32.2* |
||||
101.INS** |
Inline XBRL Instance Document - the instance document does not appear in the interactive date file because its XBRL tags are embedded within the Inline XBRL document | |||
101.SCH** |
Inline XBRL Taxonomy Extension Schema Document | |||
101. CAL** |
Inline XBRL Taxonomy Extension Calculation Linkbase Document | |||
101. LAB** |
Inline XBRL Taxonomy Extension Label Linkbase Document | |||
101. PRE** |
Inline XBRL Taxonomy Extension Presentation Linkbase Document | |||
101. DEF** |
Inline XBRL Taxonomy Extension Definition Linkbase Document | |||
104** |
Cover Page Interactive Data File (formatted in Inline XBRL) |
* | Filed herewith. |
** | Submitted electronically with the report. |
INSTALLED BUILDING PRODUCTS, INC. | ||
By: |
/s/ Jeffrey W. Edwards | |
Jeffrey W. Edwards | ||
President and Chief Executive Officer | ||
By: |
/s/ Michael T. Miller | |
Michael T. Miller | ||
Executive Vice President and Chief Financial Officer |
Exhibit 31.1
INSTALLED BUILDING PRODUCTS, INC.
Certification Required by Rule 13a-14(a) or 15d-14(a)
of the Securities Exchange Act of 1934
I, Jeffrey W. Edwards, certify that:
1. | I have reviewed this quarterly report on Form 10-Q of Installed Building Products, Inc.; |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrants other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
a) | designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
b) | designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
c) | evaluated the effectiveness of the registrants disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
d) | disclosed in this report any change in the registrants internal control over financial reporting that occurred during the registrants most recent fiscal quarter (the registrants fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrants internal control over financial reporting; |
5. | The registrants other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrants auditors and the audit committee of the registrants board of directors (or persons performing the equivalent functions): |
a) | all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrants ability to record, process, summarize and report financial information; and |
b) | any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants internal control over financial reporting. |
Dated: November 1, 2019 | By: | /s/ Jeffrey W. Edwards | ||
Jeffrey W. Edwards | ||||
President and Chief Executive Officer |
Exhibit 31.2
INSTALLED BUILDING PRODUCTS, INC.
Certification Required by Rule 13a-14(a) or 15d-14(a)
of the Securities Exchange Act of 1934
I, Michael T. Miller, certify that:
1. | I have reviewed this quarterly report on Form 10-Q of Installed Building Products, Inc.; |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrants other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
a) | designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
b) | designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
c) | evaluated the effectiveness of the registrants disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
d) | disclosed in this report any change in the registrants internal control over financial reporting that occurred during the registrants most recent fiscal quarter (the registrants fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrants internal control over financial reporting; |
5. | The registrants other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrants auditors and the audit committee of the registrants board of directors (or persons performing the equivalent functions): |
a) | all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrants ability to record, process, summarize and report financial information; and |
b) | any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants internal control over financial reporting. |
Dated: November 1, 2019 | By: | /s/ Michael T. Miller | ||
Michael T. Miller | ||||
Executive Vice President and Chief Financial Officer |
Exhibit 32.1
INSTALLED BUILDING PRODUCTS, INC.
Certification Required by Rule 13a-14(b) or 15d-14(b)
of the Securities Exchange Act of 1934 and
Section 1350 of Chapter 63 of Title 18 of the
United States Code
The certification set forth below is being submitted in connection with the Installed Building Products, Inc. Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2019 (the Report) for the purpose of complying with Rule 13a-14(b) or Rule 15d-14(b) of the Securities Exchange Act of 1934 (the Exchange Act) and Section 1350 of Chapter 63 of Title 18 of the United States Code.
Jeffrey W. Edwards, the President and Chief Executive Officer, of Installed Building Products, Inc., certifies that, to the best of his knowledge:
1. | The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and |
2. | The information contained in the Report fairly presents, in all material respects, the consolidated financial condition and results of operations of Installed Building Products, Inc. |
Dated: November 1, 2019 | By: | /s/ Jeffrey W. Edwards | ||
Jeffrey W. Edwards | ||||
President and Chief Executive Officer |
Exhibit 32.2
INSTALLED BUILDING PRODUCTS, INC.
Certification Required by Rule 13a-14(b) or 15d-14(b)
of the Securities Exchange Act of 1934 and
Section 1350 of Chapter 63 of Title 18 of the
United States Code
The certification set forth below is being submitted in connection with the Installed Building Products, Inc. Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2019 (the Report) for the purpose of complying with Rule 13a-14(b) or Rule 15d-14(b) of the Securities Exchange Act of 1934 (the Exchange Act) and Section 1350 of Chapter 63 of Title 18 of the United States Code.
Michael T. Miller, the Executive Vice President and Chief Financial Officer, of Installed Building Products, Inc., certifies that, to the best of his knowledge:
1. | The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and |
2. | The information contained in the Report fairly presents, in all material respects, the consolidated financial condition and results of operations of Installed Building Products, Inc. |
Dated: November 1, 2019 | By: | /s/ Michael T. Miller | ||
Michael T. Miller | ||||
Executive Vice President and Chief Financial Officer |