BLDR

BUILDERS FIRSTSOURCE INC

Basic Materials | Large Cap

$3.31

EPS Forecast

$4,487

Revenue Forecast

The company already released most recent quarter's earnings. We will publish our AI's next quarter's forecast around 2024-12-31
EX-99.1 2 d886023dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

LOGO

For Immediate Release

Builders FirstSource Reports Fourth Quarter and Full Year 2019 Results

Execution of strategic plan drives record annual profit and cash flow

February 20th, 2020 (Dallas, TX) – Builders FirstSource, Inc. (Nasdaq: BLDR) today reported its results for the fourth quarter and full year ended December 31, 2019.

Fourth Quarter 2019 Highlights:

 

   

Net sales for the quarter were $1.8 billion, a decline of $52.4 million, a decrease of 2.9%

 

   

Sales volume grew by an estimated 7.7% with improvement across all three customer segments, led by an 8.7% volume increase in our value-added product categories

 

   

Commodity deflation decreased net sales by an estimated 10.6%

 

   

Adjusted EBITDA of $109.3 million or 6.2% of net sales

 

   

Net income of $41.4 million, or $0.35 per diluted share, and adjusted net income of $47.2 million, or $0.40 per diluted share

 

   

Net debt to Adjusted EBITDA ratio of 2.5x, at the low end of our targeted range

 

   

Acquired Raney Components, a vertically-integrated distributor and installer of value-added products in Florida with annual revenue of approximately $140 million.

Commenting on the results, CEO Chad Crow remarked, “We delivered another quarter of strong results to end 2019 with a solid foundation to further build on our record of success. Continued focus on our operational excellence initiatives contributed to a robust fourth quarter gross margin, while our full year gross margin improved 230 basis points, allowing us to achieve record annual Adjusted EBITDA of $516 million. Furthermore, we continue to make strategic investments in our operations and acquisitions to drive enhanced growth in margin-accretive products and markets, while preserving our balance sheet strength to support value-enhancing initiatives. We believe we are the strongest company in our industry, which is a real tribute to our team’s hard work and dedication. As we look forward, we are confident that our efforts to further partner with our customers to streamline the construction process will allow us to drive profitable growth in the years to come.”

Peter Jackson, CFO, added, “We closed out the decade on a strong footing underpinned by record full year Adjusted EBITDA and free cash flow. I am very pleased with our de-leveraging progress, as we reduced our net leverage ratio by 0.6x year over year to 2.5x, the low end of our targeted range. Our team’s ability to drive profitable growth while generating cash through working capital efficiency validates the strength of our strategic initiatives to produce meaningful value creation.”


Builders FirstSource Reports Fourth Quarter 2019 Results (Continued)

 

Fourth Quarter 2019 Compared to Fourth Quarter 2018

Net Sales

 

   

Net sales were $1.8 billion, a 2.9% decrease compared to the same period a year ago driven by the impact of deflation in commodity prices of approximately 10.6%. Lumber and lumber sheet goods sales declined by 16.1%, attributable to the deflation in commodity prices as compared to the same period a year ago. Our remaining product categories, excluding gypsum, roofing and insulation, achieved increased sales on higher volumes.

 

   

Sales volume, excluding commodity deflation, grew by an overall 7.7%. Our single-family end market grew by an estimated 7.5%, repair and remodel / other by 6.8% and multi-family by 13.3%. Sales volume in our value-added product categories grew by 8.7%, including 10.7% in Manufactured Products and 6.9% in our Windows, Doors and Millwork categories.

Gross Margin

 

   

Gross margin was $476.6 million compared to $492.8 million, a decrease of 3.3% over the prior year driven by the commodity deflation impact on net sales, mostly offset by an improved product mix and our continued focus on pricing discipline. Gross margin percentage remained relatively steady at 27.0 % versus 27.1% in the prior year period.

Selling, General and Administrative Expenses

 

   

SG&A was consistent with the fourth quarter of 2018, as operational efficiencies fully offset increased variable expenses related to higher sales volume.

 

   

SG&A as a percentage of net sales was 22.8%, an increase of 60 basis points, primarily the result of the impact of commodity price deflation on our net sales.

Interest Expense

 

   

Interest expense was $27.5 million in the fourth quarter of 2019, an increase of $4.1 million from the fourth quarter of 2018. This increase was primarily attributable to one-time charges of $3.5 million related to the partial repayment of the term loan in that period.

 

   

In addition, interest expense for the fourth quarter 2018 included a $3.2 million gain on debt extinguishment. However, these increases were partially offset by reduced interest expense attributable to lower outstanding debt balances in the fourth quarter of 2019 compared to the fourth quarter of 2018.

Income Tax Expense

 

   

Income tax expense was $6.3 million, or an effective tax rate of 13.2%, compared to $15.0 million, or an effective tax rate of 22.4% in the prior year. The year over year decrease was mainly driven by one-time items impacting the rate in the quarter.

Adjusted Net Income

 

   

Net income was $41.4 million, or $0.35 per diluted share, compared to $52.0 million, or $0.45 per diluted share, in the same period a year ago.

 

   

Adjusted net income was $47.2 million, or $0.40 per diluted share, compared to $53.1 million, or $0.46 per diluted share, in the prior year quarter. The decrease was primarily driven by the deflationary impact of commodity prices on net sales.

Adjusted EBITDA

 

   

Adjusted EBITDA declined $15.7 million to $109.3 million, a decrease of 12.6%. The decrease was primarily driven by lower gross margin dollars due to the impact of commodity price deflation on net sales. As a result, Adjusted EBITDA declined to 6.2% of sales in the fourth quarter from 6.9% in the same period a year ago.


Builders FirstSource Reports Fourth Quarter 2019 Results (Continued)

 

Full Year December 31, 2019 Financial Information:

Net Sales    

 

   

Net sales were $7.3 billion, a 5.8% decrease compared to the prior year, driven by the impact of commodity price deflation. Sales volume increased by an estimated 6.5%, driven by increased volumes across all of our product categories, led by growth in value-added product categories.

Gross Margin

 

   

Gross profit increased $53.9 million to $2.0 billion. Our gross margin percentage increased to 27.2% from 24.9% in the prior year period, a 230 basis point improvement. The increase was primarily attributable to an improved product mix, the decline in the cost of commodities relative to our customer pricing commitments, and continued pricing discipline. In addition, sales growth from our higher margin, value-added product categories contributed to increased gross profit dollars and percentage compared to the prior year period.

Interest Expense

 

   

Interest expense was $109.6 million in 2019, an increase of $1.3 million from 2018. The increase was due to lower outstanding debt balances offset by $10.2 million in one-time charges related to the debt transactions executed during the year. In addition, interest expense for the full year 2018 included a $3.2 million gain on debt extinguishment.

Adjusted Net Income

 

   

Net income was $221.8 million, or $1.90 per diluted share, compared to $205.2 million, or $1.76 per diluted share, in the prior year period, representing an increase of $0.14 per diluted share, or 8.0%.

 

   

Adjusted net income was $245.1 million, or $2.09 per diluted share, compared to $221.2 million, or $1.90 per diluted share in the year ago period, representing an increase of $0.19 per diluted share. The year over year increase in adjusted net income of $23.9 million, or 10.8%, was primarily driven by the higher gross margin.

Adjusted EBITDA

 

   

Adjusted EBITDA grew $14.5 million to $516.1 million, or 7.1% of net sales, compared to $501.6 million, or 6.5% of sales, attributable to higher gross margin dollars partially offset by increases in variable compensation related to the growth in estimated sales volume and profitability. The 2.9% increase in Adjusted EBITDA, and the 60 basis points improvement in EBITDA margin, were primarily due to the factors described above.

Capital Structure, Leverage, and Liquidity Information:

 

   

Net debt was $1,285.9 million as of December 31, 2019. The net debt to Adjusted EBITDA leverage ratio remained steady at 2.5x compared to September 30, 2019, at the low end of the Company’s previously stated leverage target ratio of between 2.5x and 3.5x.

 

   

Cash provided by operating activities was $504.0 million in 2019 which was positively impacted by commodity deflation on the value of working capital compared to the prior year period.

 

   

Cash used in investing activities was $199.2 million in 2019 including $92.9 million used for our acquisitions of Sun State and Raney in 2019 and capital expenditures of $112.9 million.

 

   

Liquidity as of December 31, 2019 was $695.3 million, consisting of $14.1 million cash on hand and $681.2 million net borrowing availability under our revolving credit facility.

 

   

In February of 2020, we issued $550.0 million in aggregate principal amount of senior unsecured notes due 2030 to redeem the remaining $503.9 million in aggregate principal amount of our senior secured notes due 2024, as well as, $47.5 million in aggregate principal amount of our senior secured notes due in 2027, and to pay related transaction premiums, fees and expenses.


Builders FirstSource Reports Fourth Quarter 2019 Results (Continued)

 

Acquisition Activity:

In December 2019, we acquired certain assets and the operations of Raney Components and Raney Construction (“Raney”). Raney manufactures and installs wall panels, roof trusses, roof decking, interior wall framing and other select building products to its customers across Florida, with annual revenue of approximately $140 million.

In January 2020, we acquired certain assets and the operations of Bianchi & Company, Inc. (“Bianchi”). Bianchi is a supplier and installer of interior and exterior doors, crown moldings, open stair rail, chair rail, wainscoting, commercial hollow metal frames and doors and other custom millwork to its customers in the Carolina markets. Bianchi has annual revenue of approximately $30 million.

Since July 2019, we have completed five tuck-in acquisitions, adding six truss and millwork facilities to supplement organic growth, which in aggregate are expected to generate approximately $240 million in annual value-added net sales.

Outlook:

Peter Jackson, CFO, concluded, “I am extremely positive on the outlook for Builders FirstSource in the new decade ahead. Our company is well positioned to be the building supply company of choice for builders thanks to our enhanced geographic reach, diversified product offerings, national manufacturing capabilities, and strong partnerships with our customers. We are excited about our plans to drive greater value through our operational excellence initiatives as well as capitalizing on a strong economy and steady growth in the single family housing market. The continued execution of our strategic plan, in combination with an overall positive macroeconomic environment, puts us on firm footing to achieve our full year 2020 objectives. Thank you to all of our associates for their hard work and dedication to help us further advance our premier industry position.”

The Company has provided supplemental non-GAAP financial information for the consolidated company that is adjusted to exclude one-time integration, one-time refinancing, and other costs (“Adjusted”). As the information herein includes non-GAAP financial information, please refer to the accompanying financial schedules for non-GAAP reconciliations to their GAAP equivalents.

Conference Call

Builders FirstSource will host a conference call Friday, February 21st, 2019 at 9:00 a.m. Central Time (CT) and will simultaneously broadcast it live on the Internet. The earnings release presentation will be posted at www.bldr.com under the “investors” section after the market closes on Thursday, February 20th. To participate in the teleconference, please dial into the call a few minutes before the start time: 800-367-2403 (U.S. and Canada) and 334-777-6978 (international), Conference ID: 8532776. A replay of the call will be available at 1:00 p.m. Central Time through March 7th. To access the replay, please dial 888-203-1112 (U.S. and Canada) and 719-457-0820 (international) and refer to pass code 8532776. The live webcast and archived replay can also be accessed on the Company’s website at www.bldr.com under the “Investors” section. The online archive of the webcast will be available for approximately 90 days.

About Builders FirstSource

Headquartered in Dallas, Texas, Builders FirstSource is the largest U.S supplier of building products, prefabricated components, and value-added services to the professional market segment for new residential construction and repair and remodeling. We provide customers an integrated homebuilding solution, offering manufacturing, supply, delivery and installation of a full range of structural and related building products. We operate in 40 states with approximately 400 locations and have a market presence in 77 of the top 100 Metropolitan Statistical Areas, providing geographic diversity and balanced end market exposure. We service customers from strategically located distribution and manufacturing facilities (certain of which are co-located) that produce value-added products such as roof and floor trusses, wall panels, stairs, vinyl windows, custom millwork and pre-hung doors. Builders FirstSource also distributes dimensional lumber and lumber sheet goods, millwork, windows, interior and exterior doors, and other building products. For more information about Builders FirstSource, visit the Company’s website at www.bldr.com.


Builders FirstSource Reports Fourth Quarter 2019 Results (Continued)

 

Cautionary Notice

Statements in this news release and the schedules hereto that are not purely historical facts or that necessarily depend upon future events, including statements about expected market share gains, forecasted financial performance or other statements about anticipations, beliefs, expectations, hopes, intentions or strategies for the future, may be forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended. Readers are cautioned not to place undue reliance on forward-looking statements. In addition, oral statements made by our directors, officers and employees to the investor and analyst communities, media representatives and others, depending upon their nature, may also constitute forward-looking statements. As with the forward-looking statements included in this release, these forward-looking statements are by nature inherently uncertain, and actual results may differ materially as a result of many factors. All forward-looking statements are based upon information available to Builders FirstSource, Inc. on the date this release was submitted. Builders FirstSource, Inc. undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. Any forward-looking statements involve risks and uncertainties that could cause actual events or results to differ materially from the events or results described in the forward-looking statements, including risks or uncertainties related to the Company’s growth strategies, including gaining market share, or the Company’s revenues and operating results being highly dependent on, among other things, the homebuilding industry, lumber prices and the economy. Builders FirstSource, Inc. may not succeed in addressing these and other risks. Further information regarding factors that could affect our financial and other results can be found in the risk factors section of Builders FirstSource, Inc.’s most recent annual report on Form 10-K filed with the Securities and Exchange Commission. Consequently, all forward-looking statements in this release are qualified by the factors, risks and uncertainties contained therein.

#    #    #

Contact:

Binit Sanghvi

VP Investor Relations

Builders FirstSource, Inc.

(214) 765-3804

Financial Schedules to Follow


BUILDERS FIRSTSOURCE, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME

 

     Three Months Ended
December 31,
 
     2019      2018  
     (In thousands, except per share amounts)  

Net sales

   $ 1,763,573      $ 1,815,980  

Cost of sales

     1,287,017        1,323,201  
  

 

 

    

 

 

 

Gross margin

     476,556        492,779  

Selling, general and administrative expenses

     401,418        402,302  
  

 

 

    

 

 

 

Income from operations

     75,138        90,477  

Interest expense, net

     27,480        23,408  
  

 

 

    

 

 

 

Income before income taxes

     47,658        67,069  

Income tax expense

     6,291        15,048  
  

 

 

    

 

 

 

Net income

   $ 41,367      $ 52,021  
  

 

 

    

 

 

 

Comprehensive income

   $ 41,367      $ 52,021  
  

 

 

    

 

 

 

Net income per share:

     

Basic

   $ 0.36      $ 0.45  
  

 

 

    

 

 

 

Diluted

   $ 0.35      $ 0.45  
  

 

 

    

 

 

 

Weighted average common shares:

     

Basic

     115,932        114,898  
  

 

 

    

 

 

 

Diluted

     117,483        116,375  
  

 

 

    

 

 

 


BUILDERS FIRSTSOURCE, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME

 

     Years Ended December 31,  
     2019      2018      2017  
     (In thousands, except per share amounts)  

Net sales

   $ 7,280,431      $ 7,724,771      $ 7,034,209  

Cost of sales

     5,303,602        5,801,831        5,306,818  
  

 

 

    

 

 

    

 

 

 

Gross margin

     1,976,829        1,922,940        1,727,391  

Selling, general and administrative expenses

     1,584,523        1,553,972        1,442,288  
  

 

 

    

 

 

    

 

 

 

Income from operations

     392,306        368,968        285,103  

Interest expense, net

     109,551        108,213        193,174  
  

 

 

    

 

 

    

 

 

 

Income before income taxes

     282,755        260,755        91,929  

Income tax expense

     60,946        55,564        53,148  
  

 

 

    

 

 

    

 

 

 

Net income

   $ 221,809      $ 205,191      $ 38,781  
  

 

 

    

 

 

    

 

 

 

Comprehensive income

   $ 221,809      $ 205,191      $ 38,781  
  

 

 

    

 

 

    

 

 

 

Net income per share:

        

Basic

   $ 1.92      $ 1.79      $ 0.34  
  

 

 

    

 

 

    

 

 

 

Diluted

   $ 1.90      $ 1.76      $ 0.34  
  

 

 

    

 

 

    

 

 

 

Weighted average common shares outstanding:

        

Basic

     115,713        114,586        112,587  
  

 

 

    

 

 

    

 

 

 

Diluted

     117,025        116,554        115,597  
  

 

 

    

 

 

    

 

 

 


BUILDERS FIRSTSOURCE, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEET

 

     December 31,  
     2019      2018  
     (In thousands, except per share amounts)  
ASSETS              

Current assets:

     

Cash and cash equivalents

   $ 14,096      $ 10,127  

Accounts receivable, less allowances of $13,492 and $13,054 at December 31, 2019 and 2018, respectively

     614,946        654,170  

Other receivables

     77,447        68,637  

Inventories, net

     561,255        596,896  

Other current assets

     39,123        43,921  
  

 

 

    

 

 

 

Total current assets

     1,306,867        1,373,751  

Property, plant and equipment, net

     721,887        670,075  

Operating lease right-of-use assets, net

     292,684        —    

Goodwill

     769,022        740,411  

Intangible assets, net

     128,388        103,154  

Deferred income taxes

     8,417        22,766  

Other assets, net

     22,225        22,152  
  

 

 

    

 

 

 

Total assets

   $ 3,249,490      $ 2,932,309  
  

 

 

    

 

 

 
LIABILITIES AND STOCKHOLDERS’ EQUITY              

Current liabilities:

     

Accounts payable

     436,823        423,168  

Accrued liabilities

     308,950        292,526  

Current portion of operating lease liabilities

     61,653        —    

Current maturities of long-term debt

     13,875        15,565  
  

 

 

    

 

 

 

Total current liabilities

     821,301        731,259  

Noncurrent portion of operating lease liabilities

     236,948        —    

Long-term debt, net of current maturities, debt discount, premium and issuance costs

     1,277,398        1,545,729  

Deferred income taxes

     36,645        —    

Other long-term liabilities

     52,245        58,983  
  

 

 

    

 

 

 

Total liabilities

     2,424,537        2,335,971  

Commitments and contingencies

     

Stockholders’ equity:

     

Preferred stock, $0.01 par value, 10,000 shares authorized; zero shares issued and outstanding at December 31, 2019 and 2018

     —          —    

Common stock, $0.01 par value, 200,000 shares authorized; 116,052 and 115,078 shares issued and outstanding at December 31, 2019 and 2018, respectively

     1,161        1,151  

Additional paid-in capital

     574,955        560,221  

Retained earnings

     248,837        34,966  
  

 

 

    

 

 

 

Total stockholders’ equity

     824,953        596,338  
  

 

 

    

 

 

 

Total liabilities and stockholders’ equity

   $ 3,249,490      $ 2,932,309  
  

 

 

    

 

 

 


BUILDERS FIRSTSOURCE, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF CASH FLOWS

 

     Years Ended December 31,  
     2019     2018     2017  
     (In thousands)  

Cash flows from operating activities:

      

Net income

   $ 221,809     $ 205,191     $ 38,781  

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

      

Depreciation and amortization

     100,038       97,906       92,993  

Amortization of debt discount, premium and issuance costs

     3,880       4,642       6,092  

Loss (gain) on extinguishment of debt

     8,189       (3,170     56,657  

Deferred income taxes

     50,994       51,823       49,104  

Stock compensation expense

     12,239       14,420       13,508  

Net (gain) loss on sales of assets and asset impairments

     (949     (1,393     6,965  

Changes in assets and liabilities, net of assets acquired and liabilities assumed:

      

Receivables

     42,789       (9,221     (75,673

Inventories

     44,202       (5,425     (60,645

Other current assets

     4,674       (10,356     8  

Other assets and liabilities

     1,611       5,637       8,315  

Accounts payable

     4,070       (89,392     65,764  

Accrued liabilities

     10,500       22,168       (23,341
  

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     504,046       282,830       178,528  
  

 

 

   

 

 

   

 

 

 

Cash flows from investing activities:

      

Purchases of property, plant and equipment

     (112,870     (101,411     (62,407

Proceeds from sale of property, plant and equipment

     6,545       4,753       2,981  

Cash used for acquisitions

     (92,855     —         —    
  

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

     (199,180     (96,658     (59,426
  

 

 

   

 

 

   

 

 

 

Cash flows from financing activities:

      

Borrowings under revolving credit facility

     1,040,000       1,662,000       1,370,000  

Repayments under revolving credit facility

     (1,192,000     (1,833,000     (1,020,000

Proceeds from long-term debt and other loans

     478,375       3,818       —    

Repayments of long-term debt and other loans

     (610,834     (65,312     (379,926

Payments of debt extinguishment costs

     (2,301     (134     (48,704

Payments of loan costs

     (8,618     —         (2,799

Exercise of stock options

     4,873       3,945       8,055  

Repurchase of common stock

     (10,392     (4,895     (2,644
  

 

 

   

 

 

   

 

 

 

Net cash used in financing activities

     (300,897     (233,578     (76,018
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in cash and cash equivalents

     3,969       (47,406     43,084  

Cash and cash equivalents at beginning of period

     10,127       57,533       14,449  
  

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 14,096     $ 10,127     $ 57,533  
  

 

 

   

 

 

   

 

 

 

Supplemental disclosure of non-cash activities

For the years ended December 31, 2019, 2018 and 2017, the Company retired assets subject to other finance obligations of $0.6 million, $0.6 million and $14.0 million and extinguished the related other finance obligations of $0.6 million, $0.7 million and $11.7 million, respectively.

The Company purchased equipment which was financed through finance lease obligations of $16.5 million, and capital lease obligations of $10.2 million and $14.2 million in the years ended December 31, 2019, 2018 and 2017, respectively. In addition, purchases of property, plant and equipment included in accounts payable were $3.4 million, $2.4 million and $3.9 million for the years ended December 31, 2019, 2018 and 2017, respectively.


BUILDERS FIRSTSOURCE, INC. AND SUBSIDIARIES

Reconciliation of Adjusted Non-GAAP Financial Measures to their GAAP Equivalents

(unaudited)

Note: The company provided detailed explanations of these non-GAAP financial measures in its Form 8K filed with the Securities and Exchange Commission on February 20, 2020.

 

     Three months ended
December 31,
    Twelve months ended
December 31,
 
     2019     2018     2019     2018  
     (in millions)     (in millions)  

Reconciliation to Adjusted EBITDA:

        

GAAP Net Income

   $ 41.4     $ 52.0     $ 221.8     $ 205.2  

Integration related expenses

     2.3       4.3       13.1       19.2  

Debt issuance and refinancing cost (1)

     3.5       (3.2     10.2       (3.2
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Net Income

     47.2       53.1       245.1       221.2  
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average diluted common shares (in millions)

     117.5       116.4       117.0       116.6  

Diluted adjusted net income per share:

   $ 0.40     $ 0.46     $ 2.09     $ 1.90  
  

 

 

   

 

 

   

 

 

   

 

 

 

Reconciling items:

        

Depreciation and amortization expense

     28.3       25.2       100.1       97.9  

Interest expense, net

     24.0       26.6       99.4       111.4  

Income tax (benefit) expense

     6.3       15.0       61.0       55.6  

Stock compensation expense

     2.9       4.5       12.3       14.4  

(Gain)/loss on sale and asset impairments

     0.3       (0.9     (0.9     (1.0

Other management-identified adjustments (2)

     0.3       1.5       (0.9     2.1  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 109.3     $ 125.0     $ 516.1     $ 501.6  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA Margin

     6.2     6.9     7.1     6.5

 

(1)

Costs associated with issuing and extinguishing long term debt in 2019 and 2018.

(2)

Primarily relates to severance and one time cost.


BUILDERS FIRSTSOURCE, INC. AND SUBSIDIARIES    

Financial Data    

(adjusted and unaudited)    

 

     Three months ended
December 31,
    Twelve months ended
December 31,
 
     2019     2018     2019     2018  
     (in millions except per share amounts)  

Net sales

     1,763.6       1,816.0       7,280.4       7,724.8  

Gross margin

     476.6       492.8       1,976.8       1,922.9  

Gross margin %

     27.0     27.1     27.2     24.9

Adjusted SG&A/Other (excluding depreciation and amortization) as a % of sales (1)

     20.8     20.3     20.1     18.4

Adjusted EBITDA

     109.3       125.0       516.1       501.6  

Adjusted EBITDA margin %

     6.2     6.9     7.1     6.5

Depreciation and amortization

     (28.3     (25.2     (100.1     (97.9

Interest expense, net of debt issuance cost and refinancing

     (24.0     (26.6     (99.4     (111.4

Income tax expense

     (6.3     (15.0     (61.0     (55.6

Other adjustments

     (3.5     (5.1     (10.5     (15.5
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Net Income

   $ 47.2     $ 53.1     $ 245.1     $ 221.2  
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic adjusted net income per share:

   $ 0.41     $ 0.46     $ 2.12     $ 1.93  
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted adjusted net income per share:

   $ 0.40     $ 0.46     $ 2.09     $ 1.90  
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares (in millions)

        

Basic

     115.9       114.9       115.7       114.6  

Diluted

     117.5       116.4       117.0       116.6  

Note: The company provided detailed explanations of these non-GAAP financial measures in its Form 8-K filed with the Securities and Exchange Commission on February 20, 2020.    

(1)

Adjusted SG&A and other as a percentage of sales is defined as GAAP SG&A less depreciation and amortization, stock comp, acquisition, integration    and other expenses. GAAP SG&A in Q4-19 of $401.4M less $28.3M depreciation and amortization, less $2.3M of integration expenses, less $2.9M of stock comp, less $0.6 in gains on assets, impairments, and other. GAAP SG&A in FY19 of $1584.5M less $100.1M depreciation and amortization,    less $13.1M of integration expenses, less $12.3M of stock comp, plus $1.8 in gains on assets, impairments, and other.


BUILDERS FIRSTSOURCE, INC. AND SUBSIDIARIES    

Sales by Product Category    

(adjusted and unaudited)    

 

    Three months ended
December 31,
    Twelve months ended
December 31,
 
    2019     2018     2019     2018  
    Net Sales     % of Net
Sales
    Net Sales     % of Net
Sales
    %
Change
    Net Sales     % of Net
Sales
    Net Sales      % of Net
Sales
    %
Change
 

Manufactured Products

  $ 356.7       20.2   $ 341.1       18.8     4.6   $ 1,449.5       19.9   $ 1,392.0        18.0     4.1

Windows, Doors & Millwork

    391.1       22.2     365.7       20.1     6.9     1,542.9       21.2     1,445.9        18.7     6.7
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Value-Added Products

    747.8       42.4     706.8       38.9     5.8     2,992.4       41.1     2,837.9        36.7     5.4

Gypsum, Roofing & Insulation

    119.6       6.8     127.7       7.0     -6.3     528.6       7.3     528.4        6.9     0.0

Siding, Metal & Concrete Products

    170.3       9.6     169.4       9.4     0.5     712.6       9.8     697.8        9.0     2.1

Other

    199.0       11.3     183.7       10.1     8.3     795.2       10.9     758.5        9.8     4.8
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Specialized Products

    488.9       27.7     480.8       26.5     1.7     2,036.4       28.0     1,984.7        25.7     2.6

Lumber & Lumber Sheet Goods

  $ 526.9       29.9   $ 628.4       34.6     -16.1   $ 2,251.6       30.9   $ 2,902.2        37.6     -22.4
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total adjusted net sales

  $ 1,763.6       100.0   $ 1,816.0       100.0     -2.9   $ 7,280.4       100.0   $ 7,724.8        100.0     -5.8
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 


BUILDERS FIRSTSOURCE, INC. AND SUBSIDIARIES    

Interest Reconciliation    

(unaudited)    

 

    

Three months ended

December 31,

 
     Interest Expense     Net Debt Outstanding  
     (in millions)  

2027 Secured Notes @ 6.75% Fixed

   $ 7.9     $ 475.0  

2024 Secured Notes @ 5.625% Fixed

     7.1       503.9  

2024 Term Loan @ 5.6% (Floating LIBOR)

     1.5       52.0  

Revolving Credit Facility @ 4.4% (Floating LIBOR)

     1.2       27.0  

Amortization of debt issuance costs, discount and premium

     0.9    

Finance leases and other finance obligations

     5.4       242.1  

Loss on debt extinguishment Cash

     3.5       (14.1
  

 

 

   

 

 

 

Total

   $  27.5     $  1,285.9  
  

 

 

   

 

 

 
    

Three months ended

December 31,

   

Twelve months ended

December 31,

 
     2019     2019  
     (in millions)     (in millions)  

Free Cash Flow

    

Operating activities

   $ 144     $ 504  

Less: Capital expenditures

     (35     (113
  

 

 

   

 

 

 

Free Cash Flow

   $ 109     $ 391