8-K
false 0001580905 0001580905 2020-02-27 2020-02-27

 

 

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

February 27, 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 February 27, 2020, Installed Building Products, Inc. (the “Company”) issued a press release reporting the financial results for the three and twelve months ended December 31, 2019. 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 first 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 February 27, 2020, announcing results for the three and twelve months ended December 31, 2019.

         
 

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: February 27, 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 RESULTS

FOR FOURTH QUARTER AND FISCAL YEAR 2019

– Annual Revenue Increased 13.1% to a Record $1.5 Billion

– Annual Diluted EPS Increased 30.3% to a Record $2.28 per share

– Cash Flow from Operations Increased 27.4% to a Record $123.1 Million

– Completed Eight Acquisitions Representing Approximately $64 Million of Annual Revenues

Columbus, Ohio, February 27, 2020 Installed Building Products, Inc. (the “Company” or “IBP”) (NYSE:IBP), an industry-leading installer of insulation and complementary building products, today announced record results for the fourth quarter and fiscal year ended December 31, 2019.

Fourth Quarter 2019 Highlights (Comparisons are to Prior Year Period)

 

   

Net revenue increased 13.6% to a quarterly record of $401.2 million

 

   

Large commercial construction revenue increased 10.2%

 

   

Net income increased 16.5% to a record $19.2 million

 

   

Adjusted EBITDA* increased 27.5% to a fourth quarter record of $55.6 million

 

   

Net income per diluted share increased 18.5% to $0.64

 

   

Adjusted net income per diluted share* increased 27.8% to $0.92

 

   

In November 2019, acquired Premier Building Supply, LLC., a residential insulation and garage door installer in Utah with annual revenues of $23.0 million

 

   

In December 2019, acquired Gulf Coast Insulation, a spray foam and fiberglass insulation installer in Florida with annual revenues of $4.7 million

 

   

In December 2019, the Installed Building Products Foundation announced that the organization exceeded its goal of donating $1 million during the year to nonprofits and individuals

 

   

In December 2019, the company completed the repricing of its existing $200 million Term Loan B facility

“IBP achieved another strong year of record revenue and earnings,” stated Jeff Edwards, Chairman and Chief Executive Officer. “As expected, 2019 benefited from a pricing environment more in line with historical trends compared to the pricing landscape in 2018, and positive overall market dynamics. In addition, our geographic, end market, and product diversification strategies continue to strengthen our results. Revenue from commercial customers was 18.2% of total revenue in 2019, compared to 16.5% in 2018, while non-insulation revenue was 35.8% of total revenue compared to 34.4% in the prior year. In addition, 2019 was another strong year for acquisition growth as we completed eight acquisitions, representing $64 million of annual revenue during the year.”    

“Our record results reflect the ongoing dedication of our more than 8,000 employees across the U.S. Our commitment to our employees through our financial wellness program, longevity stock program, and various community engagement programs continue to have a positive impact on employee retention rates as evidenced by our improved employee turnover in 2019 which remains well below the industry average.”

“As we look to the new year, the housing market remains healthy, the pricing environment continues to follow historic trends, and we expect to continue to benefit from our national platform, profit focused business model, and the increasing diversification of our business. I am extremely proud of the financial and operating accomplishments we achieved in 2019 and remain excited by the continued opportunities IBP has to grow and create even greater value for our shareholders,” concluded Mr. Edwards.

 

1


Fourth Quarter 2019 Results Overview

For the fourth quarter of 2019, net revenue was $401.2 million, an increase of 13.6% from $353.1 million in the fourth quarter of 2018. On a same branch basis, net revenue improved 9.7% from the prior year quarter. Residential same branch sales growth was 5.5% in the quarter, attributable to price gains and more favorable customer and product mix, compared to total completions growth of 16.5%. Our large commercial construction end-market had organic growth of 10.2%.

Gross profit improved 21.7% to $120.0 million from $98.6 million in the prior year quarter. Adjusted gross profit* as a percent of total revenue was 29.9%, compared to 27.9% for the same period last year. Selling and administrative expense, as a percent of net revenue, was 19.6% compared to 18.7% in the prior year quarter. Adjusted selling and administrative expense*, as a percent of net revenue, was 18.6% compared to 18.0% in the prior year quarter.

Net income was $19.2 million, or $0.64 per diluted share, compared to $16.5 million, or $0.54 per diluted share, in the prior year quarter. Adjusted net income* was $27.6 million, or $0.92 per diluted share, compared to $21.8 million, or $0.72 per diluted share in the prior year quarter. Adjusted net income adjusts for the impact of non-core items in both periods and includes an addback for non-cash amortization expense related to acquisitions.

Adjusted EBITDA* was $55.6 million, a 27.5% increase from $43.6 million in the prior year quarter, largely due to higher sales and improved gross profit. Adjusted EBITDA, as a percent of net revenue, was 13.9% compared to 12.4% in the prior year quarter.

Full Year 2019 Results Overview

For the year ended December 31, 2019, net revenue was $1,511.6 million, an increase of 13.1% from $1,336.4 million in 2018. On a same branch basis, net revenue improved 8.6% from the prior year, primarily due to price gains and more favorable customer and product mix, as well as growth in the number of completed jobs. Same branch residential revenue increased 5.9% as compared to a 6.0% increase in total U.S. housing completions.

Gross profit improved 17.0% to $434.8 million from $371.6 million in the prior year. Gross margin was 28.8% compared to 27.8% in the prior year. Adjusted gross profit* as a percent of total revenue was 28.8%, compared to 27.9% for the same period last year. Selling and administrative expense, as a percentage of net revenue, was 19.1% compared to 18.9% in the prior year. Adjusted selling and administrative expense, as a percentage of net revenue was 18.4% compared to 18.1% in the prior year.

Net income was $68.2 million, or $2.28 per diluted share, compared to $54.7 million, or $1.75 per diluted share in the prior year. Adjusted net income was $98.3 million, or $3.29 per diluted share, compared to $83.5 million, or $2.67 per diluted share in the prior year.

For the full year of 2019, adjusted EBITDA* was $196.8 million, a 19.7% increase from $164.4 million in the prior year. Adjusted EBITDA, as a percentage of net revenue, was 13.0%, compared to 12.3% in the prior year. Operating income was $121.2 million, a 30.0% increase from $93.2 million in the prior year. The incremental adjusted EBITDA margin* on same branch revenue growth was 21.0% (please refer to the Supplementary Tables at the end of this Press Release).

 

2


Net cash from operating activities was $123.1 million, an increase of 27.4% from $96.6 million in the prior year.

Stock Repurchase Program

The Company currently has approximately $60 million of remaining availability under our stock repurchase program. Our Board of Directors has approved an extension of the current program, which had been scheduled to expire on February 28, 2020, and now will remain in effect until March 1, 2021, unless extended by the Board of Directors. The Company did not make any repurchases under the program in 2019.

Under the repurchase program, the Company may purchase shares of its common stock through open market transactions, accelerated share repurchase transactions, privately negotiated transactions, block purchases or otherwise in accordance with applicable federal securities laws, including Rule 10b-18 of the Securities Exchange Act of 1934, as amended and pursuant to any trading plan that may be adopted in accordance with Rule 10b5-1 of the Securities Exchange Act of 1934, as amended. The timing and amount of any repurchases under this program will be determined by the Company’s management at its discretion based on a variety of factors, including the market price of our common stock, corporate considerations, general market and economic conditions, and legal requirements. The program may be modified, discontinued or suspended at any time or from time to time. The Company anticipates funding for this program to come from available corporate funds, including cash on hand and future cash flow.

Conference Call and Webcast

The Company will host a conference call and webcast on February 27, 2020 at 10:00 a.m. Eastern Time to discuss these results. To participate in the call, please dial 877-407-0792 (domestic) or 201-689-8263 (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 March 27, 2020, by dialing 844-512-2921 (domestic) or 412-317-6671 (international) and entering the passcode 13698575.

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, 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 industry conditions, our financial and business model, our efforts to navigate the material pricing environment, our ability to increase selling prices, the demand for our services and product offerings, expansion of our national footprint and end markets, diversification of

 

3


our products, our ability to capitalize on the new home and commercial construction recovery, 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, and expectations for demand for our services and our earnings. 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, 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, 2018, 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.

 

4


INSTALLED BUILDING PRODUCTS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME

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

 

     Three months ended December 31,     Twelve months ended December 31,  
     2019      2018     2019     2018  

Net revenue

   $ 401,231      $ 353,121     $ 1,511,629     $ 1,336,432  

Cost of sales

     281,193        254,484       1,076,809       964,841  
  

 

 

    

 

 

   

 

 

   

 

 

 

Gross profit

     120,038        98,637       434,820       371,591  

Operating expenses

         

Selling

     20,585        17,805       75,016       67,105  

Administrative

     58,112        48,340       214,134       185,850  

Amortization

     6,445        5,740       24,510       25,419  
  

 

 

    

 

 

   

 

 

   

 

 

 

Operating income

     34,896        26,752       121,160       93,217  

Other expense

         

Interest expense, net

     8,321        5,483       28,104       20,496  

Other

     70        118       451       535  
  

 

 

    

 

 

   

 

 

   

 

 

 

Income before income taxes

     26,505        21,151       92,605       72,186  

Income tax provision

     7,311        4,676       24,446       17,438  
  

 

 

    

 

 

   

 

 

   

 

 

 

Net income

   $ 19,194      $ 16,475     $ 68,159     $ 54,748  
  

 

 

    

 

 

   

 

 

   

 

 

 

Other comprehensive (loss) income, net of tax:

         

Unrealized gain (loss) on cash flow hedge, net of tax (provision) benefit of ($451) and $1,106 for the three months ended December 31, 2019 and 2018, respectively, and $2,225 and $284 for the twelve months ended December 31, 2019 and 2018, respectively

     1,309        (3,503     (6,712     (1,050
  

 

 

    

 

 

   

 

 

   

 

 

 

Comprehensive income

   $ 20,503      $ 12,972     $ 61,447     $ 53,698  
  

 

 

    

 

 

   

 

 

   

 

 

 

Basic net income per share

   $ 0.64      $ 0.54     $ 2.29     $ 1.76  
  

 

 

    

 

 

   

 

 

   

 

 

 

Diluted net income per share

   $ 0.64      $ 0.54     $ 2.28     $ 1.75  
  

 

 

    

 

 

   

 

 

   

 

 

 

Weighted average shares outstanding:

         

Basic

     29,785,548        30,321,803       29,752,644       31,107,231  

Diluted

     29,972,444        30,396,412       29,873,106       31,229,558  

 

5


INSTALLED BUILDING PRODUCTS, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

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

 

     December 31,     December 31,  
     2019     2018  

ASSETS

    

Current assets

    

Cash and cash equivalents

   $ 177,889     $ 90,442  

Investments

     37,961       10,060  

Accounts receivable (less allowance for doubtful accounts of $6,878 and $5,085 at December 31, 2019 and 2018, respectively)

     244,519       214,121  

Inventories

     74,606       61,162  

Other current assets

     46,974       35,760  
  

 

 

   

 

 

 

Total current assets

     581,949       411,545  

Property and equipment, net

     106,410       90,117  

Operating lease right-of-use assets

     45,691       —    

Goodwill

     195,652       173,049  

Intangibles, net

     153,562       149,790  

Other non-current assets

     16,215       10,157  
  

 

 

   

 

 

 

Total assets

   $ 1,099,479     $ 834,658  
  

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

    

Current liabilities

    

Current maturities of long-term debt

   $ 24,164     $ 22,642  

Current maturities of operating lease obligations

     15,459       —    

Current maturities of finance lease obligations

     2,747       4,806  

Accounts payable

     98,871       96,949  

Accrued compensation

     33,636       27,923  

Other current liabilities

     39,272       29,366  
  

 

 

   

 

 

 

Total current liabilities

     214,149       181,686  

Long-term debt

     545,031       432,182  

Operating lease obligations

     29,785       —    

Finance lease obligations

     3,597       3,824  

Deferred income taxes

     9,175       6,695  

Other long-term liabilities

     47,711       27,773  
  

 

 

   

 

 

 

Total liabilities

     849,448       652,160  

Commitments and contingencies

    

Stockholders’ equity

    

Preferred Stock; $0.01 par value: 5,000,000 authorized and 0 shares issued and outstanding at December 31, 2019 and 2018, respectively

     —         —    

Common stock; $0.01 par value: 100,000,000 authorized, 32,871,504 and 32,723,972 issued and 30,016,340 and 29,915,611 shares outstanding at December 31, 2019 and 2018, respectively

     329       327  

Additional paid in capital

     190,230       181,815  

Retained earnings

     173,371       105,212  

Treasury stock; at cost: 2,855,164 and 2,808,361 shares at December 31, 2019 and 2018, respectively

     (106,756     (104,425

Accumulated other comprehensive loss

     (7,143     (431
  

 

 

   

 

 

 

Total stockholders’ equity

     250,031       182,498  
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 1,099,479     $ 834,658  
  

 

 

   

 

 

 

 

6


INSTALLED BUILDING PRODUCTS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited, in thousands)

 

     Twelve months ended December 31,  
     2019     2018  

Cash flows from operating activities

    

Net income

   $ 68,159     $ 54,748  

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

    

Depreciation and amortization of property and equipment

     38,862       33,306  

Amortization of operating lease right-of-use assets

     15,691       —    

Amortization of intangibles

     24,510       25,419  

Amortization of deferred financing costs and debt discount

     1,184       1,164  

Provision for doubtful accounts

     4,312       2,630  

Write-off of debt issuance costs

     3,725       1,164  

Gain on sale of property and equipment

     (140     (1,098

Noncash stock compensation

     8,727       7,839  

Deferred income taxes

     5,341       470  

Changes in assets and liabilities, excluding effects of acquisitions

    

Accounts receivable

     (29,582     (30,166

Inventories

     (10,597     (15,717

Other assets

     (16,959     (4,552

Accounts payable

     947       8,146  

Income taxes receivable / payable

     (3,944     10,273  

Other liabilities

     12,831       3,007  
  

 

 

   

 

 

 

Net cash provided by operating activities

     123,067       96,633  
  

 

 

   

 

 

 

Cash flows from investing activities

    

Purchases of investments

     (52,795     (22,818

Maturities of short term investments

     25,061       42,782  

Purchases of property and equipment

     (50,167     (35,232

Acquisitions of businesses, net of cash acquired of $334 and $0, respectively

     (51,706     (57,740

Proceeds from sale of property and equipment

     761       1,958  

Other

     (2,887     (3,019
  

 

 

   

 

 

 

Net cash used in investing activities

     (131,733     (74,069
  

 

 

   

 

 

 

Cash flows from financing activities

    

Proceeds from senior notes

     300,000       —    

Proceeds from term loan

     —         100,000  

Payments on term loan

     (195,750     (2,750

Proceeds from vehicle and equipment notes payable

     33,090       25,443  

Debt issuance costs

     (6,691     (1,992

Principal payments on long-term debt

     (21,316     (14,130

Principal payments on finance lease obligations

     (4,157     (5,604

Acquisition-related obligations

     (6,732     (3,954

Repurchase of common stock

     —         (89,363

Surrender of common stock awards by employees

     (2,331     (2,282
  

 

 

   

 

 

 

Net cash provided by financing activities

     96,113       5,368  
  

 

 

   

 

 

 

Net change in cash and cash equivalents

     87,447       27,932  

Cash and cash equivalents at beginning of period

     90,442       62,510  
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 177,889     $ 90,442  
  

 

 

   

 

 

 

Supplemental disclosures of cash flow information

    

Net cash paid during the period for:

    

Interest

   $ 20,943     $ 20,075  

Income taxes, net of refunds

     22,633       4,950  

Supplemental disclosure of noncash activities

    

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

     18,907       —    

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

     (2,946     —    

Property and equipment obtained in exchange for finance lease obligations

     2,809       2,208  

Seller obligations in connection with acquisition of businesses

     7,543       7,540  

Unpaid purchases of property and equipment included in accounts payable

     1,903       1,773  

 

7


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.

 

8


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 December 31,     Twelve months ended December 31,  
     2019     2018     2019     2018  

Net income, as reported

   $ 19,194     $ 16,475     $ 68,159     $ 54,748  

Adjustments for adjusted net income:

        

Write-off of capitalized loan costs

     951       —         3,725       1,164  

Share based compensation expense

     2,286       1,756       8,727       7,846  

Acquisition related expenses

     560       800       2,058       2,674  

Financial Wellness Program 1

     —         —         —         604  

Branch start-up costs 2

     —         214       746       843  

Retirement expense

     —         —         —         824  

Legal settlement

     1,200       200       1,200       990  

Gain on sale of assets

     —         (466     —         (831

Amortization expense 3

     6,445       5,740       24,510       25,419  

Tax impact of adjusted items at normalized tax rate 4

     (3,021     (2,086     (10,815     (10,002

2017 Tax Cuts and Jobs Act - Release of deferred tax liability 5

     —         (810     —         (810
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income

   $ 27,615     $ 21,823     $ 98,310     $ 83,469  
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average shares outstanding (diluted)

     29,972,444       30,396,412       29,873,106       31,229,558  

Diluted net income per share, as reported

   $ 0.64     $ 0.54     $ 2.28     $ 1.75  

Adjustments for adjusted net income, net of tax impact, per diluted share 6

     0.28       0.18       1.01       0.92  
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted adjusted net income per share

   $ 0.92     $ 0.72     $ 3.29     $ 2.67  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

1

Employer match upon completion of the program, net of waived executive 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

Normalized effective tax rate of 26.4% applied to 2019 period and 25.3% applied to 2018

5 

Tax impacts on deferred tax and uncertain tax positions recorded as a result of the 2017 Tax Cuts and Jobs Act

6 

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

 

9


INSTALLED BUILDING PRODUCTS, INC.

RECONCILIATION OF GAAP TO NON-GAAP MEASURES

ADJUSTED GROSS PROFIT CALCULATIONS

(unaudited, in thousands)

 

     Three months ended December 31,     Twelve months ended December 31,  
     2019     2018     2019     2018  

Gross profit

   $ 120,038     $ 98,637     $ 434,820     $ 371,591  

Share based compensation expense

     94       96       374       846  

Financial Wellness Program 1

     —         —         —         711  

Branch start-up costs 2

     —         214       746       843  

Gain on sale of assets

     —         (466     —         (831
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted gross profit

   $ 120,132     $ 98,481     $ 435,940     $ 373,160  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted gross profit - % Total Revenue

     29.9     27.9     28.8     27.9

 

1 

Employer match upon completion of the program, partially offset by waived executive bonuses (see below Adjusted Selling & Administrative)

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 December 31,     Twelve months ended December 31,  
     2019     2018     2019     2018  

Selling expense

   $ 20,585     $ 17,805     $ 75,016     $ 67,105  

Administrative expense

     58,112       48,340       214,134       185,850  
  

 

 

   

 

 

   

 

 

   

 

 

 

Selling and Administrative

   $ 78,697     $ 66,145     $ 289,150     $ 252,955  
  

 

 

   

 

 

   

 

 

   

 

 

 

Share based compensation expense

     2,192       1,660       8,353       7,000  

Acquisition related expenses

     560       800       2,058       2,674  

Financial Wellness Program 1

     —         —         —         (107

Retirement expense

     —         —         —         824  

Legal settlement

     1,200       200       1,200       990  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Selling and Administrative

   $ 74,745     $ 63,485     $ 277,539     $ 241,574  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adj. Selling and Administrative - % Total Revenue

     18.6     18.0     18.4     18.1

 

1 

Employer match upon completion of the program, net of waived executive bonuses

 

10


The table below reconciles Adjusted EBITDA to the most directly comparable GAAP financial measure, net income, for the periods presented therein.

INSTALLED BUILDING PRODUCTS, INC.

RECONCILIATION OF GAAP TO NON-GAAP MEASURES

ADJUSTED EBITDA CALCULATIONS

(unaudited, in thousands)

 

     Three months ended December 31,     Twelve months ended December 31,  
     2019     2018     2019     2018  

Adjusted EBITDA:

        

Net income (GAAP)

   $ 19,194     $ 16,475     $ 68,159     $ 54,748  

Interest expense

     8,321       5,483       28,104       20,496  

Provision for income taxes

     7,311       4,676       24,446       17,438  

Depreciation and amortization

     16,732       14,480       63,372       58,725  
  

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

     51,558       41,114       184,081       151,407  
  

 

 

   

 

 

   

 

 

   

 

 

 

Acquisition related expenses

     560       800       2,058       2,674  

Share based compensation expense

     2,286       1,756       8,727       7,846  

Financial Wellness Program

     —         —         —         604  

Branch start-up costs

     —         214       746       843  

Retirement expense

     —         —         —         824  

Legal settlement

     1,200       200       1,200       990  

Gain on sale of assets

     —         (466     —         (831
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 55,604     $ 43,618     $ 196,812     $ 164,357  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA margin

     13.9     12.4     13.0     12.3

INSTALLED BUILDING PRODUCTS, INC.

SUPPLEMENTARY TABLE

(unaudited)

 

     Three months ended December 31,     Twelve months ended December 31,  
     2019     2018     2019     2018  

Period-over-period Growth

        

Sales Growth

     13.6     17.8     13.1     18.0

Same Branch Sales Growth

     9.7     11.1     8.6     11.5

Single-Family Sales Growth

     8.5     16.6     10.5     20.0

Single-Family Same Branch Sales Growth

     3.5     8.6     4.8     12.1

Residential Sales Growth

     10.0     18.1     10.9     18.4

Residential Same Branch Sales Growth

     5.5     10.9     5.9     11.4

Same Branch Sales Growth

        

Volume Growth1

     3.3     3.1     2.6     6.1

Price/Mix Growth1

     6.3     7.8     5.4     5.4

Large Commercial Construction Sales Growth

     10.2     13.0     14.3     11.5

U.S. Housing Market2

        

Total Completions Growth

     16.5     -7.5     6.0     2.8

Single-Family Completions Growth

     14.9     -2.9     7.6     5.6

 

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 December 31,     Twelve months ended December 31,  
     2019      % Total     2018      % Total     2019      % Total     2018      % Total  

Revenue Increase

                    

Same Branch

   $ 34,109        70.9   $ 33,276        62.5   $ 114,863        65.6   $ 129,969        63.9

Acquired

     14,001        29.1     19,976        37.5     60,334        34.4     73,536        36.1
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total

   $ 48,110        100.0   $ 53,252        100.0   $ 175,197        100.0   $ 203,505        100.0

 

            Adj EBITDA
Contribution
           Adj EBITDA
Contribution
           Adj EBITDA
Contribution
           Adj EBITDA
Contribution
 

Adjusted EBITDA

                    

Same Branch

   $ 10,048        29.5   $ 5,152        15.5   $ 24,084        21.0   $ 15,434        11.9

Acquired

     1,938        13.8     2,262        11.3     8,371        13.9     7,870        10.7
  

 

 

      

 

 

      

 

 

      

 

 

    

Total

   $ 11,986        24.9   $ 7,414        13.9   $ 32,455        18.5   $ 23,304        11.5

Source: Installed Building Products, Inc.

Contact Information:

Investor Relations:

614-221-9944

investorrelations@installed.net

 

12