GMS Reports Fourth Quarter and Fiscal Year 2019 Results


Crypto Whales Are Loading Up — Are You?

New research shows the biggest crypto buyers are back. And this time? They could hold for the possibility that Bitcoin will surpass $100,000 in 2024. You don’t want to miss the next massive crypto bull run like we saw in 2020 and 2021. To know exactly what’s going on and what to buy… Get Access To Benzinga’s Best Crypto Research and Investments For Only $1.


Q4 Net Sales up 22.7%; Organic Net Sales up 7.0%

Reported Q4 Net Income of $16.6 Million, or $0.39 per Diluted Share

ENTER TO WIN $500 IN STOCK OR CRYPTO

Enter your email and you'll also get Benzinga's ultimate morning update AND a free $30 gift card and more!

Adjusted Q4 Net Income of $28.7 Million, or $0.68 per Diluted Share

Q4 Adjusted EBITDA of $73.5 million or 9.4% of net sales

GMS Inc. (NYSE:GMS), a leading North American specialty distributor of interior building products, today reported financial results for the fourth quarter and fiscal year ended April 30, 2019.

Fourth Quarter Fiscal 2019 Highlights

  • Net sales of $780.1 million increased 22.7% from $635.8 million in the fourth quarter of the prior fiscal year. Organic net sales increased 7.0% year over year as a result of higher volumes and pricing improvement across all product groups.
  • Reported net income of $16.6 million, or $0.39 per diluted share, compared to $9.9 million, or $0.24 per diluted share, in the fourth quarter of the prior fiscal year.
  • Adjusted net income of $28.7 million, or $0.68 per diluted share, compared to $23.5 million, or $0.56 per diluted share, in the fourth quarter of the prior fiscal year.
  • Adjusted EBITDA of $73.5 million, or 9.4% of net sales compared to Adjusted EBITDA of $50.1 million, or 7.9% of net sales, in the fourth quarter of the prior fiscal year.
  • Cash provided by operating activities of $88.2 million and free cash flow of $82.8 million increased from $24.9 million and $14.6 million, respectively, in the fourth quarter of the prior fiscal year.
  • Net leverage decreased to 3.6 times at the end of the fourth quarter of fiscal 2019 from 3.8 times at the end of the third quarter of fiscal 2019.
  • The Company completed one business acquisition and four greenfield openings during the fourth quarter of fiscal 2019.
  • The Company repurchased $5.0 million of common stock during the fourth quarter of fiscal 2019.

Full Year Fiscal 2019 Highlights

  • Net sales of $3.12 billion increased 24.1% from $2.51 billion in the prior fiscal year. Organic net sales increased 7.1% year over year.
  • Reported net income of $56.0 million, or $1.31 per diluted share, compared to $63.0 million, or $1.49 per diluted share, in the prior fiscal year.
  • Adjusted net income of $119.5 million, or $2.80 per diluted share, compared to $84.7 million, or $2.01 per diluted share, in the prior fiscal year.
  • Adjusted EBITDA of $295.7 million, or 9.5% of net sales, compared to Adjusted EBITDA of $199.3 million, or 7.9% of net sales, in the prior fiscal year.
  • Cash provided by operating activities of $193.6 million and free cash flow of $174.8 million increased from $91.3 million and $67.5 million, respectively, in the prior fiscal year.
  • Net leverage decreased to 3.6 times at the end of fiscal 2019 from 4.2 times at the end of the first quarter of fiscal 2019, following the acquisition of Titan.
  • The Company completed three business acquisitions and eight greenfield openings during fiscal 2019.
  • The Company repurchased $16.5 million of common stock during fiscal 2019.

"We were pleased to deliver a strong finish to fiscal 2019 with record net sales and earnings for our fourth fiscal quarter," said Mike Callahan, Chief Executive Officer. "Strong organic sales growth of 7.0% reflects higher volumes and pricing across all our product groups. Activity levels across our end markets in the United States remain solid and continue to exhibit healthy fundamentals. While long-term factors contributing to housing demand and overall economic growth for Canada remain positive, we currently face some challenging conditions in the Canadian single-family housing market. We generated significant cash from operations and free cash flow in the quarter, enabling us to execute on our capital allocation priorities, which include reducing our net leverage, expanding through accretive acquisitions and greenfield investments and repurchasing our common stock."

Mr. Callahan continued, "We made significant progress throughout fiscal 2019 on a number of fronts, surpassing $3.0 billion in net sales through both organic growth and acquisitions, including the strategic acquisition of WSB Titan, which increased our scale and footprint in North America, provided entry into the highly attractive Canadian market, and created a well-balanced platform for long-term growth. At the same time, we significantly improved our operating leverage in fiscal 2019. We believe our market-leading position, broad product portfolio and diversified exposure across attractive commercial and residential new and R&R construction markets will enable us to continue to take advantage of further growth opportunities."

Fourth Quarter Fiscal 2019 Results

Net sales for the fourth quarter of fiscal 2019 were $780.1 million, up 22.7%, or 7.0% on an organic basis, compared to $635.8 million for the fourth quarter of the prior fiscal year.

  • Wallboard sales of $322.3 million increased 15.1% (3.8% on an organic basis) compared to the fourth quarter of fiscal 2018, driven by acquisitions, higher organic volumes and pricing.
  • Ceilings sales of $112.2 million increased 17.4% (13.7% on an organic basis) compared to the fourth quarter of fiscal 2018, primarily due to higher organic volumes as a result of increased commercial business, the positive impact of acquisitions and pricing.
  • Steel framing sales of $124.5 million increased 16.3% (8.3% on an organic basis) compared to the fourth quarter of fiscal 2018, driven by the positive impact of acquisitions, higher organic volumes as a result of greater commercial activity and pricing.
  • Other product sales of $221.1 million increased 44.4% (7.8% on an organic basis) compared to the fourth quarter of fiscal 2018, as a result of the positive impact of acquisitions, as well as higher organic growth.

Gross profit of $256.9 million increased 24.8% compared to $205.8 million in the fourth quarter of fiscal 2018, as a result of higher sales, both organically and including the positive impact of acquisitions, as well as pricing improvement. Gross margin of 32.9% improved 50 basis points from 32.4% a year ago due to contributions from the Titan acquisition, favorable price-cost dynamics and mix. On a sequential basis, gross margin also improved 50 basis points from 32.4% in the third quarter of fiscal 2019.

Selling, general and administrative (SG&A) expense as a percentage of net sales was 24.4% for the quarter compared to 25.4% in the fourth quarter of fiscal 2018. Adjusted SG&A expense as a percentage of net sales was 23.6% compared to 24.6% in the prior year quarter. Of the 100 basis point improvement in adjusted SG&A, 20 basis points was the result of increased cost efficiencies which were partially offset by inflationary pressures, primarily in logistics, as well as unanticipated insurance costs and the timing of certain other expenses. The remaining 80 basis points was the result of the amendment of certain equipment operating leases that are now being accounted for as capital leases.

Net income of $16.6 million, or $0.39 per diluted share, compared to $9.9 million, or $0.24 per diluted share, in the fourth quarter of fiscal 2018. Adjusted net income of $28.7 million, or $0.68 per diluted share, compared to $23.5 million, or $0.56 per diluted share, in the fourth quarter of fiscal 2018. Adjusted EBITDA of $73.5 million increased 46.9% year over year and represented an Adjusted EBITDA margin of 9.4%.

Capital Allocation and Expansion Activity

As of April 30, 2019, the Company had cash of $47.3 million and total debt of $1.14 billion, compared to cash of $74.3 million and total debt of $1.23 billion, as of January 31, 2019. During the fourth fiscal quarter, the Company reduced its net debt by $65.6 million and net leverage was 3.6 times as of the end of the quarter and fiscal year.

Under the previously announced $75.0 million stock repurchase program, the Company repurchased $5.0 million, or approximately 287,000 shares, of common stock during the fourth quarter of fiscal 2019. As of April 30, 2019, approximately $58.5 million of availability remained under the program.

During the fourth quarter of fiscal 2019, the Company completed the previously-announced acquisition of Commercial Builders Group, LLC in southern Louisiana and opened four greenfield locations in Carrollton, TX, Fredericksburg, VA, Harrisburg, PA and Portland, ME. For fiscal year 2019, the Company completed a total of three business acquisitions and opened eight greenfield locations.

Conference Call and Webcast

GMS will host a conference call and webcast to discuss its results for the fourth quarter and full year ended April 30, 2019 and other information related to its business at 8:30 a.m. Eastern Time on June 27, 2019. Investors who wish to participate in the call should dial 877-407-3982 (domestic) or 201-493-6780 (international) at least 5 minutes prior to the start of the call. The live webcast will be available on the Investors section of the Company's website at www.gms.com. There will be a slide presentation of the results available on that page of the website as well. Replays of the call will be available through July 27, 2019 and can be accessed at 844-512-2921 (domestic) or 412-317-6671 (international) and entering the pass code 13691409.


FREE REPORT: How To Learn Options Trading Fast

In this special report, you will learn the four best strategies for trading options, how to stay safe as a complete beginner, ​a 411% trade case study, PLUS how to access two new potential winning options trades starting today.Claim Your Free Report Here.


About GMS Inc.

Founded in 1971, GMS operates a network of more than 250 distribution centers across the United States and Canada. GMS's extensive product offering of wallboard, suspended ceilings systems, or ceilings, and complementary construction products is designed to provide a comprehensive one-stop-shop for our core customer, the interior contractor who installs these products in commercial and residential buildings.

Use of Non-GAAP Financial Measures

GMS reports its financial results in accordance with GAAP. However, it presents Adjusted net income, free cash flow, Adjusted SG&A, Adjusted EBITDA and Adjusted EBITDA margin, which are not recognized financial measures under GAAP. GMS believes that Adjusted net income, free cash flow, Adjusted SG&A, Adjusted EBITDA and Adjusted EBITDA margin assist investors and analysts in comparing its operating performance across reporting periods on a consistent basis by excluding items that the Company does not believe are indicative of its core operating performance. The Company's management believes Adjusted net income, Adjusted SG&A, free cash flow, Adjusted EBITDA and Adjusted EBITDA margin are helpful in highlighting trends in its operating results, while other measures can differ significantly depending on long-term strategic decisions regarding capital structure, the tax jurisdictions in which the Company operates and capital investments. In addition, the Company utilizes Adjusted EBITDA in certain calculations under its senior secured asset based revolving credit facility and its senior secured first lien term loan facility.

You are encouraged to evaluate each adjustment and the reasons GMS considers it appropriate for supplemental analysis. In addition, in evaluating Adjusted net income, Adjusted SG&A and Adjusted EBITDA, you should be aware that in the future, the Company may incur expenses similar to the adjustments in the presentation of Adjusted net income, Adjusted SG&A and Adjusted EBITDA. The Company's presentation of Adjusted net income, Adjusted SG&A and Adjusted EBITDA should not be construed as an inference that its future results will be unaffected by unusual or non-recurring items. In addition, Adjusted net income, free cash flow, Adjusted SG&A and Adjusted EBITDA may not be comparable to similarly titled measures used by other companies in GMS's industry or across different industries. Please see the tables at the end of this release for a reconciliation of Adjusted EBITDA, free cash flow, Adjusted SG&A and Adjusted net income to the most directly comparable GAAP financial measures.

Forward-Looking Statements and Information:

This press release includes "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. You can generally identify forward-looking statements by the Company's use of forward-looking terminology such as "anticipate," "believe," "continue," "could," "estimate," "expect," "intend," "may," "might," "plan," "potential," "predict," "seek," or "should," or the negative thereof or other variations thereon or comparable terminology. In particular, statements about the markets in which GMS operates and the economy generally and statements about growth potential across the Company's business and the ability to deliver growth and value creation contained in this press release are forward-looking statements. The Company has based these forward-looking statements on its current expectations, assumptions, estimates and projections. While the Company believes these expectations, assumptions, estimates and projections are reasonable, such forward-looking statements are only predictions and involve known and unknown risks and uncertainties, many of which are beyond its control. Forward-looking statements involve risks and uncertainties, including, but not limited to, economic, competitive, governmental and technological factors outside of the Company's control, that may cause its business, strategy or actual results to differ materially from the forward-looking statements. These risks and uncertainties may include, among other things: changes in the prices, supply, and/or demand for products which GMS distributes; general economic and business conditions in the United States and Canada; the activities of competitors; changes in significant operating expenses; changes in the availability of capital and interest rates; adverse weather patterns or conditions; cybersecurity breaches and other disruptions to our IT systems; our recently announced leadership succession plan; variations in the performance of the financial markets, including the credit markets; the possibility that the expected synergies and cost savings and final impacts from the Titan acquisition will not be realized, or will not be realized within the expected time period; the risk that the GMS and Titan businesses will not be integrated successfully; disruption from the transaction making it more difficult to maintain business and operational relationships and to accomplish other GMS objectives; the risk of customer attrition; our ability to efficiently manage and control our costs and the success of our previously announced cost reduction plan; and other factors described in the "Risk Factors" section in the Company's most recent Annual Report on Form 10-K, and in its other periodic reports filed with the SEC. In addition, the statements in this release are made as of June 27, 2019. The Company undertakes no obligation to update any of the forward-looking statements made herein, whether as a result of new information, future events, changes in expectation or otherwise. These forward-looking statements should not be relied upon as representing the Company's views as of any date subsequent to June 27, 2019.

GMS Inc.

Condensed Consolidated Statements of Operations (Unaudited)

(in thousands, except per share data)

 

 

 

Three Months Ended

 

Year Ended

 

 

April 30,

 

April 30,

 

 

2019

 

2018

 

 

2019

 

2018

Net sales

 

$

780,149

 

$

635,800

 

$

3,116,032

 

$

2,511,469

Cost of sales (exclusive of depreciation and amortization shown separately below)

 

 

523,222

 

 

430,008

 

 

2,111,913

 

 

1,692,893

Gross profit

 

 

256,927

 

 

205,792

 

 

1,004,119

 

 

818,576

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative

 

 

190,577

 

 

161,645

 

 

739,460

 

 

633,877

Depreciation and amortization

 

 

30,130

 

 

15,982

 

 

117,459

 

 

65,530

Total operating expenses

 

 

220,707

 

 

177,627

 

 

856,919

 

 

699,407

Operating income

 

 

36,220

 

 

28,165

 

 

147,200

 

 

119,169

Other (expense) income:

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(18,781)

 

 

(8,107)

 

 

(73,677)

 

 

(31,395)

Change in fair value of financial instruments

 

 

 

 

(5,415)

 

 

(6,395)

 

 

(6,125)

Write-off of debt discount and deferred financing fees

 

 

 

 

 

 

 

 

(74)

Other income, net

 

 

888

 

 

604

 

 

2,913

 

 

2,279

Total other expense, net

 

 

(17,893)

 

 

(12,918)

 

 

(77,159)

 

 

(35,315)

Income before taxes

 

 

18,327

 

 

15,247

 

 

70,041

 

 

83,854

Provision for income taxes

 

 

1,702

 

 

5,328

 

 

14,039

 

 

20,883

Net income

 

$

16,625

 

$

9,919

 

$

56,002

 

$

62,971

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

40,487

 

 

41,048

 

 

40,914

 

 

41,015

Diluted

 

 

40,976

 

 

42,151

 

 

41,589

 

 

42,163

Net income per common share(1):

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.40

 

$

0.24

 

$

1.33

 

$

1.54

Diluted

 

$

0.39

 

$

0.24

 

$

1.31

 

$

1.49

(1) The following table sets forth the computation of basic and diluted earnings per share of common stock for periods presented:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Year Ended

 

 

April 30,

 

April 30,

 

 

2019

 

2018

 

2019

 

2018

 

 

(in thousands, except per share data)

Net income

 

$

16,625

 

$

9,919

 

$

56,002

 

$

62,971

Less: Net income allocated to participating securities

 

 

451

 

 

 

 

1,382

 

 

Net income attributable to common stockholders

 

$

16,174

 

$

9,919

 

$

54,620

 

$

62,971

Basic earnings per common share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average common shares outstanding

 

 

40,487

 

 

41,048

 

 

40,914

 

 

41,015

Basic earnings per common share

 

$

0.40

 

$

0.24

 

$

1.33

 

$

1.54

Diluted earnings per common share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average common shares outstanding

 

 

40,487

 

 

41,048

 

 

40,914

 

 

41,015

Add: Common Stock Equivalents

 

 

489

 

 

1,103

 

 

675

 

 

1,148

Diluted weighted average common shares outstanding

 

 

40,976

 

 

42,151

 

 

41,589

 

 

42,163

Diluted earnings per common share

 

$

0.39

 

$

0.24

 

$

1.31

 

$

1.49

GMS Inc.

Condensed Consolidated Balance Sheets (Unaudited)

(in thousands, except per share data)

 

 

 

April 30,

 

April 30,

 

 

2019

 

2018

Assets

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

47,338

 

$

36,437

Trade accounts and notes receivable, net of allowances of $6,432 and $9,633, respectively

 

 

445,771

 

 

346,450

Inventories, net

 

 

290,829

 

 

239,223

Prepaid expenses and other current assets

 

 

18,368

 

 

11,726

Total current assets

 

 

802,306

 

 

633,836

Property and equipment, net of accumulated depreciation of $123,583 and $85,761, respectively

 

 

282,349

 

 

163,582

Goodwill

 

 

617,327

 

 

427,645

Intangible assets, net

 

 

429,313

 

 

222,682

Deferred income taxes

 

 

4,676

 

 

Other assets

 

 

13,583

 

 

6,766

Total assets

 

$

2,149,554

 

$

1,454,511

Liabilities and Stockholders' Equity

Current liabilities:

 

 

 

 

 

 

Accounts payable

 

$

173,751

 

$

116,168

Accrued compensation and employee benefits

 

 

62,858

 

 

56,323

Other accrued expenses and current liabilities

 

 

79,848

 

 

45,146

Current portion of long-term debt

 

 

42,118

 

 

16,284

Total current liabilities

 

 

358,575

 

 

233,921

Non-current liabilities:

 

 

 

 

 

 

Long-term debt, less current portion

 

 

1,099,077

 

 

579,602

Deferred income taxes, net

 

 

10,226

 

 

10,742

Other liabilities

 

 

41,571

 

 

35,088

Liabilities to noncontrolling interest holders, less current portion

 

 

10,929

 

 

15,707

Total liabilities

 

 

1,520,378

 

 

875,060

Commitments and contingencies

 

 

 

 

 

 

Stockholders' equity:

 

 

 

 

 

 

Common stock, par value $0.01 per share, 500,000 shares authorized; 40,375 and 41,069 shares issued and outstanding as of April 30, 2019 and 2018, respectively

 

 

404

 

 

411

Preferred stock, par value $0.01 per share, 50,000 shares authorized; 0 shares issued and outstanding as of April 30, 2019 and 2018

 

 

 

 

Exchangeable shares

 

 

29,639

 

 

Additional paid-in capital

 

 

480,113

 

 

489,007

Retained earnings

 

 

145,594

 

 

89,592

Accumulated other comprehensive income (loss)

 

 

(26,574)

 

 

441

Total stockholders' equity

 

 

629,176

 

 

579,451

Total liabilities and stockholders' equity

 

$

2,149,554

 

$

1,454,511

GMS Inc.

Condensed Consolidated Statements of Cash Flows (Unaudited)

(in thousands)

 

 

 

Year Ended April 30,

 

 

2019

 

2018

Cash flows from operating activities:

 

 

 

 

 

 

Net income

 

$

56,002

 

$

62,971

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

 

 

 

 

 

 

Depreciation and amortization

 

 

117,459

 

 

65,530

Write-off and amortization of debt discount and debt issuance costs

 

 

3,332

 

 

2,851

Provision for losses on accounts and notes receivable

 

 

617

 

 

(622)

Provision for obsolescence of inventory

 

 

432

 

 

106

Effects of fair value adjustments to inventory

 

 

4,176

 

 

324

Increase in fair value of contingent consideration

 

 

759

 

 

195

Equity-based compensation

 

 

7,643

 

 

5,745

Gain on sale and disposal of assets

 

 

(525)

 

 

(509)

Change in fair value of financial instruments

 

 

6,395

 

 

6,125

Deferred income taxes

 

 

(17,487)

 

 

(16,224)

Changes in assets and liabilities net of effects of acquisitions:

 

 

 

 

 

 

Trade accounts and notes receivable

 

 

(13,586)

 

 

(11,752)

Inventories

 

 

5,137

 

 

(35,098)

Prepaid expenses and other assets

 

 

(4,842)

 

 

(3,109)

Accounts payable

 

 

26,816

 

 

11,365

Accrued compensation and employee benefits

 

 

6,631

 

 

(236)

Derivative liability

 

 

(10,778)

 

 

Other accrued expenses and liabilities

 

 

5,434

 

 

3,601

Cash provided by operating activities

 

 

193,615

 

 

91,263

Cash flows from investing activities:

 

 

 

 

 

 

Purchases of property and equipment

 

 

(18,770)

 

 

(23,741)

Proceeds from sale of assets

 

 

1,170

 

 

2,865

Acquisition of businesses, net of cash acquired

 

 

(583,092)

 

 

(28,333)

Cash used in investing activities

 

 

(600,692)

 

 

(49,209)

Cash flows from financing activities:

 

 

 

 

 

 

Repayments on the revolving credit facility

 

 

(937,176)

 

 

(617,230)

Borrowings from the revolving credit facility

 

 

981,148

 

 

513,878

Payments of principal on long-term debt

 

 

(9,968)

 

 

(5,776)

Payments of principal on capital lease obligations

 

 

(19,474)

 

 

(6,132)

Borrowings from term loan

 

 

996,840

 

 

577,616

Repayments from term loan

 

 

(571,840)

 

 

(477,616)

Repurchases of common stock

 

 

(16,520)

 

 

Debt issuance costs

 

 

(7,933)

 

 

(3,283)

Payments for taxes related to net share settlement of equity awards

 

 

(50)

 

 

(1,441)

Proceeds from exercises of stock options

 

 

2,538

 

 

477

Other financing activities

 

 

1,405

 

 

(671)

Cash provided by (used in) financing activities

 

 

418,970

 

 

(20,178)

Effect of exchange rates on cash and cash equivalents

 

 

(992)

 

 

Increase in cash and cash equivalents

 

 

10,901

 

 

21,876

Cash and cash equivalents, beginning of year

 

 

36,437

 

 

14,561

Cash and cash equivalents, end of year

 

$

47,338

 

$

36,437

Supplemental cash flow disclosures:

 

 

 

 

 

 

Cash paid for income taxes

 

$

19,351

 

$

38,954

Cash paid for interest

 

 

66,435

 

 

28,613

Supplemental schedule of noncash activities:

 

 

 

 

 

 

Assets acquired under capital lease

 

$

111,826

 

$

9,086

Issuance of installment notes associated with equity-based compensation liability awards

 

 

5,356

 

 

12,433

Increase (decrease) in insurance claims payable and insurance recoverable

 

 

619

 

 

(2,362)

GMS Inc.

Net Sales by Product Group (Unaudited)

(dollars in thousands)

 

 

 

Three Months Ended

 

 

Year Ended

 

 

 

April 30,

 

% of

 

 

April 30,

 

% of

 

 

April 30,

 

% of

 

 

April 30,

 

% of

 

 

 

2019

 

Total

 

 

2018

 

Total

 

 

2019

 

Total

 

 

2018

 

Total

 

 

 

(dollars in thousands)

 

Wallboard

 

$

322,287

 

41.3

%

 

$

279,984

 

44.0

%

 

$

1,272,068

 

40.8

%

 

$

1,109,552

 

44.2

%

Ceilings

 

 

112,245

 

14.4

%

 

 

95,644

 

15.0

%

 

 

451,695

 

14.5

%

 

 

387,360

 

15.4

%

Steel framing

 

 

124,501

 

16.0

%

 

 

107,032

 

16.8

%

 

 

506,805

 

16.3

%

 

 

411,630

 

16.4

%

Other products

 

 

221,116

 

28.3

%

 

 

153,140

 

24.1

%

 

 

885,464

 

28.4

%

 

 

602,927

 

24.0

%

Total net sales

 

$

780,149

 

 

 

 

$

635,800

 

 

 

 

$

3,116,032

 

 

 

 

$

2,511,469

 

 

 

GMS Inc.

Reconciliation of Net Income to Adjusted EBITDA (Unaudited)

(in thousands)

 

 

 

Three Months Ended

 

Year Ended

 

 

 

April 30,

 

April 30,

 

 

 

2019

 

2018

 

2019

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

16,625

 

$

9,919

 

$

56,002

 

$

62,971

 

Interest expense

 

 

18,781

 

 

8,107

 

 

73,677

 

 

31,395

 

Write-off of debt discount and deferred financing fees

 

 

 

 

 

 

 

 

74

 

Interest income

 

 

(23)

 

 

(84)

 

 

(66)

 

 

(177)

 

Provision for income taxes

 

 

1,702

 

 

5,328

 

 

14,039

 

 

20,883

 

Depreciation expense

 

 

12,389

 

 

6,054

 

 

46,456

 

 

24,075

 

Amortization expense

 

 

17,741

 

 

9,928

 

 

71,003

 

 

41,455

 

EBITDA

 

$

67,215

 

$

39,252

 

$

261,111

 

$

180,676

 

Stock appreciation expense(a)

 

 

1,305

 

 

455

 

 

2,730

 

 

2,318

 

Redeemable noncontrolling interests(b)

 

 

410

 

 

498

 

 

1,188

 

 

1,868

 

Equity-based compensation(c)

 

 

1,268

 

 

418

 

 

3,906

 

 

1,695

 

Severance and other permitted costs(d)

 

 

2,205

 

 

256

 

 

8,152

 

 

581

 

Transaction costs (acquisitions and other)(e)

 

 

1,198

 

 

3,049

 

 

7,858

 

 

3,370

 

(Gain) loss on disposal of assets

 

 

(113)

 

 

139

 

 

(525)

 

 

(509)

 

Effects of fair value adjustments to inventory(f)

 

 

47

 

 

48

 

 

4,176

 

 

324

 

Change in fair value of financial instruments(g)

 

 

 

 

5,415

 

 

6,395

 

 

6,125

 

Secondary public offering costs(h)

 

 

 

 

 

 

 

 

1,525

 

Debt transaction costs(i)

 

 

 

 

527

 

 

678

 

 

1,285

 

EBITDA add-backs

 

 

6,320

 

 

10,805

 

 

34,558

 

 

18,582

 

Adjusted EBITDA

 

$

73,535

 

$

50,057

 

$

295,669

 

$

199,258

 

Adjusted EBITDA margin

 

 

9.4

%

 

7.9

%

 

9.5

%

 

7.9

%

_________________________

(a)

Represents non cash expense related to stock appreciation rights agreements.

(b)

Represents non cash compensation expense related to changes in the values of noncontrolling interests.

(c)

Represents non cash equity based compensation expense related to the issuance of share-based awards.

(d)

Represents severance expenses and other costs permitted in calculations under the ABL Facility and the First Lien Facility.

(e)

Represents costs related to acquisitions paid to third parties.

(f)

Represents the non cash cost of sales impact of purchase accounting adjustments to increase inventory to its estimated fair value.

(g)

Represents the mark to market adjustments for derivative financial instruments.

(h)

Represents costs related to our secondary offerings paid to third-party advisors.

(i)

Represents expenses paid to third-party advisors related to debt refinancing activities.

GMS Inc.

Reconciliation of Cash Provided by Operating Activities to Free Cash Flow (Unaudited)

(in thousands)

 

 

 

Three Months Ended

 

Year Ended

 

 

April 30,

 

April 30,

 

 

2019

 

2018

 

2019

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash provided by operating activities

 

$

88,178

 

$

24,883

 

$

193,615

 

$

91,263

Purchases of property and equipment

 

 

(5,385)

 

 

(10,333)

 

 

(18,770)

 

 

(23,741)

Free cash flow(a)

 

$

82,793

 

$

14,550

 

$

174,845

 

$

67,522

_________________________

(a)

Free cash flow is a non-GAAP financial measure that we define as net cash provided by operations less capital expenditures.

GMS Inc.

Reconciliation of Selling, General and Administrative Expense to Adjusted SG&A (Unaudited)

(in thousands)

 

 

 

Three Months Ended

 

Year Ended

 

 

 

April 30,

 

April 30,

 

 

 

2019

 

2018

 

2019

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expense

 

$

190,577

 

$

161,645

 

$

739,460

 

$

633,877

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock appreciation expense(a)

 

 

(1,305)

 

 

(455)

 

 

(2,730)

 

 

(2,318)

 

Redeemable noncontrolling interests(b)

 

 

(410)

 

 

(498)

 

 

(1,188)

 

 

(1,868)

 

Equity-based compensation(c)

 

 

(1,268)

 

 

(418)

 

 

(3,906)

 

 

(1,695)

 

Severance and other permitted costs(d)

 

 

(2,205)

 

 

(256)

 

 

(8,152)

 

 

(581)

 

Transaction costs (acquisitions and other)(e)

 

 

(1,198)

 

 

(3,049)

 

 

(7,858)

 

 

(3,370)

 

Gain on disposal of assets

 

 

113

 

 

(139)

 

 

525

 

 

509

 

Secondary public offering costs(f)

 

 

 

 

 

 

 

 

(1,525)

 

Debt transaction costs(g)

 

 

 

 

(527)

 

 

(678)

 

 

(1,285)

 

Adjusted SG&A

 

$

184,304

 

$

156,303

 

$

715,473

 

$

621,744

 

Adjusted SG&A margin

 

 

23.6

%

 

24.6

%

 

23.0

%

 

24.8

%

_________________________

(a)

Represents non cash expense related to stock appreciation rights agreements.

(b)

Represents non cash compensation expense related to changes in the values of noncontrolling interests.

(c)

Represents non cash equity based compensation expense related to the issuance of share-based awards.

(d)

Represents severance expenses and other costs permitted in calculations under the ABL Facility and the First Lien Facility.

(e)

Represents costs related to acquisitions paid to third parties.

(f)

Represents costs related to our secondary offerings paid to third-party advisors.

(g)

Represents expenses paid to third-party advisors related to debt refinancing activities.

GMS Inc.

Reconciliation of Income Before Taxes to Adjusted Net Income (Unaudited)

(in thousands, except per share data)

 

 

 

Three Months Ended

 

Year Ended

 

 

 

April 30,

 

April 30,

 

 

 

2019

 

 

2018

 

2019

 

 

2018

 

Income before taxes

 

$

18,327

 

 

$

15,247

 

$

70,041

 

 

$

83,854

 

EBITDA add-backs

 

 

6,320

 

 

 

10,805

 

 

34,558

 

 

 

18,582

 

Write-off of debt discount and deferred financing fees

 

 

 

 

 

 

 

 

 

 

74

 

Purchase accounting depreciation and amortization (1)

 

 

12,369

 

 

 

5,233

 

 

49,619

 

 

 

21,271

 

Adjusted pre-tax income

 

 

37,016

 

 

 

31,285

 

 

154,218

 

 

 

123,781

 

Adjusted income tax expense

 

 

8,329

 

 

 

7,790

 

 

34,699

 

 

 

39,077

 

Adjusted net income

 

$

28,687

 

 

$

23,495

 

$

119,519

 

 

$

84,704

 

Effective tax rate (2)

 

 

22.5

%

 

 

24.9

%

 

22.5

%

 

 

31.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

40,487

 

 

 

41,048

 

 

40,914

 

 

 

41,015

 

Diluted (3)

 

 

42,105

 

 

 

42,151

 

 

42,718

 

 

 

42,163

 

Adjusted net income per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.71

 

 

$

0.57

 

$

2.92

 

 

$

2.07

 

Diluted

 

$

0.68

 

 

$

0.56

 

$

2.80

 

 

$

2.01

 

_________________________

(1)

Depreciation and amortization from the increase in value of certain long-term assets associated with the April 1, 2014 acquisition of the predecessor company and the acquisition of Titan.

(2)

Normalized cash tax rate determined based on our estimated taxes for fiscal 2019 excluding the impact of purchase accounting and certain other deferred tax amounts.

(3)

Includes the effect of 1.1 million shares of equity issued in connection with the acquisition of Titan that were exchangeable for the Company's common stock as of April 30, 2019.

 


Crypto Whales Are Loading Up — Are You?

New research shows the biggest crypto buyers are back. And this time? They could hold for the possibility that Bitcoin will surpass $100,000 in 2024. You don’t want to miss the next massive crypto bull run like we saw in 2020 and 2021. To know exactly what’s going on and what to buy… Get Access To Benzinga’s Best Crypto Research and Investments For Only $1.


Posted In: Press Releases