Summit Materials, Inc. Reports Third Quarter 2018 Results

Loading...
Loading...

- Net Revenue Growth of 8.8% in Three Month Period Ended September 29, 2018, Supported By Organic Volume Improvements

- Completed Two Materials-Based Bolt-on Acquisitions For Total Invested Capital of $72 million Since August 2018

- Reduced Midpoint of Adjusted EBITDA Guidance Range For The Full-Year 2018 By 14%

Summit Materials, Inc. SUM "Summit" or the "Company"))), a leading vertically integrated construction materials company, today announced results for the third quarter 2018.

For the three months ended September 29, 2018, the Company reported net income attributable to Summit Inc. of $71.3 million or $0.64 per basic share, compared to net income attributable to Summit Inc. of $81.3 million or $0.74 per basic share in the comparable prior year period. Summit reported adjusted diluted net income of $61.9 million or $0.54 per adjusted diluted share as compared to adjusted diluted net income of $54.0 million or $0.48 per adjusted diluted share in the prior year period.

Summit's net revenue increased 11.6% in the first nine months of 2018 as compared to the same period in 2017, primarily due to acquisitions. Tom Hill, CEO of Summit Materials, stated, "We experienced significant inclement weather in the third quarter, as well as continued inflationary cost pressures in our businesses beyond our expectations. While we achieved organic volume and price increases in our aggregates and products during the third quarter, our net income declined and our Adjusted EBITDA remained flat in the third quarter of 2018 as compared to the third quarter of 2017, reflecting lower contributions from our cement segment and Houston operations together with inflation in our variable costs. We had expected normal weather going into the third quarter; instead, weather patterns continued to have a significant negative impact on most of our operating geographies."

Organic sales volumes in Summit's cement segment were impacted by a combination of high precipitation levels, together with competitive pressures along the Mississippi River corridor. Further, Summit's Houston operations were affected by a wetter than normal third quarter, as rainfall in many parts of Texas reached all-time record levels in September. Summit's average selling prices on both materials and products gained traction through the third quarter, which partially offset these higher raw materials, freight, labor and fuel costs. As the inflationary cost increases have exceeded Summit's price increases, and the persistent weather conditions impacted operations, Summit reduced 2018 guidance for Adjusted EBITDA to $400 million to $410 million.

"Underlying demand conditions in most of our markets are healthy and are expected to remain so into 2019," continued Hill. In Summit's public markets, state transportation funding measures in Texas, coupled with steady increases in federal subsidies, are contributing to increased lettings activity. Single family housing starts and permits remain well below peak levels in Summit's major markets.

Since August 2018, Summit has completed two aggregates-based acquisitions for total invested capital of $72 million. During 2018 to date, Summit has completed 13 acquisitions for total invested capital of $300 million. Across these 13 transactions, Summit has added more than 400 million tons of aggregates reserves to its portfolio.

"While our guidance for Adjusted EBITDA has been reduced, we continue to generate significant free cash flow from operations that is helping to support the overall growth of our business," stated Brian Harris, CFO of Summit Materials. The Company expects its net leverage ratio to approximate current levels at year end, based on the midpoint of the revised guidance. Summit plans to reduce its leverage during 2019 through a disciplined capital allocation program, reducing its capital expenditures and implementing an increasingly selective acquisition strategy.

Third Quarter 2018 | Results by Line of Business

Aggregates Business: Aggregates net revenues increased by 21.0% to $109.6 million in the third quarter 2018, when compared to the prior year period. Aggregates adjusted cash gross profit margin declined to 69.2% in the third quarter, compared to 73.0% in the prior year period, due to higher variable costs. Organic aggregates sales volumes increased 3.9% in the third quarter 2018, when compared to the prior-year period. Organic growth in aggregates sales volumes was due to higher volumes in the West Region, which more than offset a decline in organic aggregates sales volumes in the East Region. Organic average selling prices on aggregates increased 1.5% in the third quarter 2018 due to improvements in prices within both the West and East segments during the period.

Cement Business: Cement segment net revenues declined 7.2% to $94.0 million in the third quarter 2018, when compared to the prior-year period. Cement adjusted cash gross profit margin increased slightly to 50.7% in the third quarter, compared to 50.6% in the prior-year period, as productivity gains were mostly offset by a reduction in average selling price, coupled with higher freight, storage and demurrage costs related to weather-affected cement inventories. Organic sales volume of cement declined 6.4% in the third quarter, when compared to the prior year period, due to high levels of precipitation that continued to disrupt project work during the period, as well as increased competition. Organic average selling prices on cement decreased 1.0% in the third quarter, when compared to the prior year period, as competitive pressures continued in our markets.

Products Business: Net revenues increased 12.6% to $315.3 million in the third quarter 2018, when compared to the prior year period. Products adjusted cash gross profit margin declined to 22.5% in the third quarter, versus 26.1% in the prior year period, as the increases in labor, raw materials and transportation costs exceeded increases in our average sales prices. Organic sales volumes of ready-mix concrete increased 3.2% in the third quarter, while organic average selling prices increased 2.3% as compared to the prior year period. Organic sales volumes of asphalt increased 3.2% in the third quarter, while organic average selling prices increased 3.6%, over the same period in 2017.

Third Quarter 2018 | Results By Reporting Segment

Net revenue increased by 8.8% to $625.0 million in the third quarter 2018, versus $574.4 million in the prior year period. The improvement in net revenue was primarily attributable to both organic and acquisition-related contributions in the East and West segments, offset by a decline in the Cement segment. The Company reported operating income of $108.2 million in the third quarter 2018, compared to $113.9 million in the prior year period. Adjusted EBITDA was $172.0 million in the third quarter 2018, compared to $172.7 million in the prior year period.

West Segment: The West Segment reported operating income of $48.2 million in the third quarter 2018, compared to $57.5 million in the prior year period. Adjusted EBITDA decreased to $73.9 million in the third quarter 2018, compared to $76.6 million in the prior year period. The quarterly declines in West Segment operating income and Adjusted EBITDA were primarily attributable to increased labor and hydrocarbon costs, partially offset by increases in average selling prices on aggregates and ready-mix concrete. Aggregates revenue in the third quarter increased 19.0% over the prior year as a result of contributions from acquisitions, a 10.0% increase in organic volumes and a 2.0% increase in organic average sales prices. Ready-mix concrete revenue in the third quarter 2018 increased 26.1% over the prior year period, as a result of contributions from acquisitions, along with a 7.6% increase in organic volumes and a 2.8% increase in organic average sales prices. Asphalt revenue also increased by 2.5% in the third quarter, resulting from a 4.9% increase in volumes, offset by a 1.0% decrease in average sales price.

East Segment: The East Segment reported operating income of $38.0 million in the third quarter 2018, compared to $36.9 million in the prior year period. Adjusted EBITDA increased to $58.3 million in the third quarter 2018, compared to $56.4 million in the prior year period. The quarterly improvement in East Segment operating income and Adjusted EBITDA were mainly attributable to increases in net revenue from our acquisition program, increases in average selling prices of aggregates, ready-mix concrete and asphalt, partially offset by increased labor and hydrocarbon costs, as well as decreases in ready-mix volumes. Aggregates revenue increased 20.1%, primarily due to increases resulting from our acquisition program as well as increases in average sales prices as organic sales volumes were flat. Ready-mix concrete revenue decreased 1.1% as a result of lower sales volumes, partially offset by an increase in organic average sales prices. Asphalt revenue increased 18.8% primarily as a result of acquisition related volumes and increased average sales prices, partially offset by a decrease in organic sales volumes.

Cement Segment: The Cement Segment reported operating income of $33.5 million in the third quarter 2018, compared to $35.1 million in the prior year period. Adjusted EBITDA declined to $44.3 million in the third quarter 2018, compared to $46.9 million in the prior year period. The Company experienced slightly lower organic average selling prices as well as declines in organic sales volumes during the three month period ended September 29, 2018 due to high levels of precipitation in the Company's Mississippi River markets and price-driven competitive pressures.

Acquisitions and Divestitures

As of November 6, 2018, the Company has completed 13 acquisitions in 2018, including two transactions that have closed since the Company's last quarterly update on August 1, 2018. Total investment across the 13 acquisitions completed in 2018 was approximately $300 million, including approximately $72 million for the two bolt-on acquisitions completed since the last update.

Walker Sand & Gravel (Idaho). Walker Sand & Gravel is an aggregates business that expands the Company's market position and reserve base in Idaho. Summit closed on the acquisition in October.

Aggregate Reserves (Georgia). Summit acquired property in the greater Atlanta, Georgia area containing over 100 million tons of permitted reserves and an active quarry which is currently leased to a third party through mid 2021. Initially, Summit will receive royalty payments through the end of the lease, at which time Summit will take over quarry operations. Summit closed on the acquisition in October.

In the third quarter of 2018, the Company divested a non-core business in the West segment, receiving $21.6 million in cash proceeds, and recorded a gain of $12.1 million related to this transaction.

Liquidity and Capital Resources

As of September 29, 2018, the Company had cash on hand of $64.9 million and borrowing capacity under its revolving credit facility of $219.6 million. The borrowing capacity on the revolving credit facility is fully available to the Company within the terms and covenant requirements of its credit agreement. As of September 29, 2018, the Company had $1.8 billion in debt outstanding.

Financial Outlook

For the full-year 2018, the Company has reduced its Adjusted EBITDA guidance from a range of $460 million to $480 million to a range of $400 million to $410 million, including acquisition-related contributions from two transactions that closed since the Company's last update in August 2018. No additional potential acquisitions are included within the Company's full-year 2018 Adjusted EBITDA guidance. For the full-year 2018, the Company has revised its capital expenditure guidance to be in the range of $225 million to $235 million.

Webcast and Conference Call Information

Summit Materials will conduct a conference call today at 11:00 a.m. eastern time (9:00 a.m. mountain time) to review the Company's third quarter 2018 financial results. A webcast of the conference call and accompanying presentation materials will be available in the Investors section of Summit's website at investors.summit-materials.com. To listen to a live broadcast, go to the site at least 15 minutes prior to the scheduled start time in order to register, download, and install any necessary audio software.

To participate in the live teleconference:

Domestic Live:         1-877-407-0784
International Live: 1-201-689-8560
Conference ID: 57511368

To listen to a replay of the teleconference, which will be available through December 6, 2018:

Domestic Replay:         1-844-512-2921
International Replay: 1-412-317-6671
Conference ID: 13684335
 

About Summit Materials

Summit Materials is a leading vertically integrated materials-based company that supplies aggregates, cement, ready-mix concrete and asphalt in the United States and British Columbia, Canada. Summit is a geographically diverse, materials-based business of scale that offers customers a single-source provider of construction materials and related downstream products in the public infrastructure, residential and nonresidential, and end markets. Summit has a strong track record of successful acquisitions since its founding and continues to pursue growth opportunities in new and existing markets. For more information about Summit Materials, please visit www.summit-materials.com.

Non-GAAP Financial Measures

Loading...
Loading...

The Securities and Exchange Commission ("SEC") regulates the use of "non-GAAP financial measures," such as Adjusted Net Income (Loss), Adjusted Diluted EPS, Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Cash Gross Profit, Adjusted Cash Gross Profit Margin, Free Cash Flow, Net Leverage and Net Debt which are derived on the basis of methodologies other than in accordance with U.S. generally accepted accounting principles ("U.S. GAAP"). We have provided these measures because, among other things, we believe that they provide investors with additional information to measure our performance, evaluate our ability to service our debt and evaluate certain flexibility under our restrictive covenants. Our Adjusted Net Income (Loss), Adjusted Diluted EPS, Adjusted EBITDA, Further Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Cash Gross Profit, Adjusted Cash Gross Profit Margin, Free Cash Flow, Net Leverage and Net Debt may vary from the use of such terms by others and should not be considered as alternatives to or more important than net income (loss), operating income (loss), revenue or any other performance measures derived in accordance with U.S. GAAP as measures of operating performance or to cash flows as measures of liquidity. This press release also includes certain unaudited financial information for the last twelve months ("LTM") ended September 29, 2018, which is calculated as the nine months ended September 29, 2018 plus the actual results for the year-ended December 30, 2017 less the actual results for the nine months ended September 30, 2017. This presentation is not in accordance with GAAP. However, we believe that this information is useful to investors as we use LTM financial information to evaluate our financial performance for ongoing planning purposes, including a continuous assessment of our financial performance in comparison to budgets and internal projections. In addition, we use such LTM financial information to test compliance with covenants under our senior secured credit facilities.

Adjusted EBITDA, Adjusted EBITDA Margin, LTM financial information and other non-GAAP measures have important limitations as analytical tools, and you should not consider them in isolation or as substitutes for analysis of our results as reported under U.S. GAAP. Some of the limitations of Adjusted EBITDA are that these measures do not reflect: (i) our cash expenditures or future requirements for capital expenditures or contractual commitments; (ii) changes in, or cash requirements for, our working capital needs; (iii) interest expense or cash requirements necessary to service interest and principal payments on our debt; and (iv) income tax payments we are required to make. Because of these limitations, we rely primarily on our U.S. GAAP results and use Adjusted EBITDA, Adjusted EBITDA Margin and other non-GAAP measures on a supplemental basis.

Adjusted EBITDA, Further Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Cash Gross Profit, Adjusted Cash Gross Profit Margin, Adjusted Net Income (Loss), Adjusted Diluted EPS, Free Cash Flow, Net Leverage and Net Debt reflect additional ways of viewing aspects of our business that, when viewed with our GAAP results and the accompanying reconciliations to U.S. GAAP financial measures included in the tables attached to this press release, may provide a more complete understanding of factors and trends affecting our business. We strongly encourage investors to review our consolidated financial statements in their entirety and not rely on any single financial measure. Reconciliations of the non-GAAP measures used in this press release are included in the attached tables. Because GAAP financial measures on a forward-looking basis are not accessible, and reconciling information is not available without unreasonable effort, we have not provided reconciliations for forward-looking non-GAAP measures. For the same reasons, we are unable to address the probable significance of the unavailable information, which could be material to future results.

Cautionary Statement Regarding Forward-Looking Statements

This press release includes "forward-looking statements" within the meaning of the federal securities laws, which involve risks and uncertainties. Forward-looking statements include all statements that do not relate solely to historical or current facts, and you can identify forward-looking statements because they contain words such as "believes," "expects," "may," "will," "should," "seeks," "intends," "trends," "plans," "estimates," "projects" or "anticipates" or similar expressions that concern our strategy, plans, expectations or intentions. All statements made relating to our estimated and projected earnings, margins, costs, expenditures, cash flows, growth rates and financial results are forward-looking statements. These forward-looking statements are subject to risks, uncertainties and other factors that may cause our actual results, performance or achievements to be materially different from future results, performance or achievements expressed or implied by such forward-looking statements. We derive many of our forward-looking statements from our operating budgets and forecasts, which are based upon many detailed assumptions. While we believe that our assumptions are reasonable, it is very difficult to predict the effect of known factors, and, of course, it is impossible to anticipate all factors that could affect our actual results. In light of the significant uncertainties inherent in the forward-looking statements included herein, the inclusion of such information should not be regarded as a representation by us or any other person that the results or conditions described in such statements or our objectives and plans will be realized. Important factors could affect our results and could cause results to differ materially from those expressed in our forward-looking statements, including but not limited to the factors discussed in the section entitled "Risk Factors" in Summit Inc.'s Annual Report on Form 10-K for the fiscal year ended December 30, 2017 (the "Annual Report") and Summit Inc.'s Quarterly Report on Form 10-Q for the fiscal quarter ended March 31, 2018 each as filed with the Securities and Exchange Commission (the "SEC"), any factors discussed in the section entitled "Risk Factors" in any of our subsequently filed SEC filings and the following:

  • our dependence on the construction industry and the strength of the local economies in which we operate;
  • the cyclical nature of our business;
  • risks related to weather and seasonality;
  • risks associated with our capital-intensive business;
  • competition within our local markets;
  • our ability to execute on our acquisition strategy, successfully integrate acquisitions with our existing operations and retain key employees of acquired businesses;
  • our dependence on securing and permitting aggregate reserves in strategically located areas;
  • declines in public infrastructure construction and delays or reductions in governmental funding, including the funding by transportation authorities and other state agencies;
  • environmental, health, safety and climate change laws or governmental requirements or policies concerning zoning and land use;
  • conditions in the credit markets;
  • our ability to accurately estimate the overall risks, requirements or costs when we bid on or negotiate contracts that are ultimately awarded to us;
  • material costs and losses as a result of claims that our products do not meet regulatory requirements or contractual specifications;
  • cancellation of a significant number of contracts or our disqualification from bidding for new contracts;
  • special hazards related to our operations that may cause personal injury or property damage not covered by insurance;
  • our substantial current level of indebtedness;
  • our dependence on senior management and other key personnel;
  • supply constraints or significant price fluctuations in electricity and the petroleum-based resources that we use, including diesel and liquid asphalt;
  • unexpected operational difficulties;
  • interruptions in our information technology systems and infrastructure;
  • potential labor disputes; and
  • rising prices for commodities, labor and other production and delivery costs as a result of inflation or otherwise.

All subsequent written and oral forward-looking statements attributable to us, or persons acting on our behalf, are expressly qualified in their entirety by these cautionary statements. Any forward-looking statement that we make herein speaks only as of the date of this press release. We undertake no obligation to publicly update or revise any forward-looking statement as a result of new information, future events or otherwise, except as required by law.

 
SUMMIT MATERIALS, INC. AND SUBSIDIARIES

Consolidated Statements of Operations

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

 
    Three months ended     Nine months ended
September 29,     September 30, September 29,     September 30,
2018 2017 2018 2017
Revenue:
Product $ 512,822 $ 465,556 $ 1,229,596 $ 1,088,299
Service 112,195   108,831   234,572   223,500  
Net revenue 625,017 574,387 1,464,168 1,311,799
Delivery and subcontract revenue 69,644   59,794   145,804   130,752  
Total revenue 694,661   634,181   1,609,972   1,442,551  
Cost of revenue (excluding items shown separately below):
Product 321,586 277,301 814,166 677,861
Service 80,573   72,450   170,626   154,408  
Net cost of revenue 402,159 349,751 984,792 832,269
Delivery and subcontract cost 69,644   59,794   145,804   130,752  
Total cost of revenue 471,803   409,545   1,130,596   963,021  
General and administrative expenses 59,457 59,175 190,975 175,729
Depreciation, depletion, amortization and accretion 53,974 48,969 150,663 133,756
Transaction costs 1,260   2,581   3,817   6,474  
Operating income 108,167 113,911 133,921 163,571
Interest expense 28,889 28,921 86,616 79,876
Loss on debt financings 149 190
Tax receivable agreement expense 501,752 503,277
Gain on sale of business (12,108 ) (12,108 )
Other income, net (3,371 ) (2,716 ) (11,942 ) (3,963 )
Income (loss) from operations before taxes 94,757 (414,046 ) 71,206 (415,809 )
Income tax expense (benefit) 20,765   (498,333 ) 16,249   (497,076 )
Net income 73,992 84,287 54,957 81,267
Net income (loss) attributable to noncontrolling interest in subsidiaries 59 (27 )
Net income attributable to Summit Holdings (1) 2,703   2,964   1,888   2,474  
Net income attributable to Summit Inc. $ 71,289   $ 81,264   $ 53,069   $ 78,820  
Income per share of Class A common stock:
Basic $ 0.64 $ 0.74 $ 0.48 $ 0.73
Diluted $ 0.64 $ 0.73 $ 0.47 $ 0.72
Weighted average shares of Class A common stock:
Basic 111,641,344 109,545,111 111,288,211 108,219,132
Diluted 111,940,067 110,824,468 112,472,724 108,848,680
________________________________________________________
(1)   Represents portion of business owned by pre-IPO investors rather than by Summit.
 
 
SUMMIT MATERIALS, INC. AND SUBSIDIARIES

Consolidated Balance Sheets

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

 
        September 29,     December 30,
2018 2017
(unaudited) (audited)
Assets
Current assets:
Cash and cash equivalents $ 64,930 $ 383,556
Accounts receivable, net 301,670 198,330
Costs and estimated earnings in excess of billings 47,629 9,512
Inventories 229,761 184,439
Other current assets 15,690   7,764
Total current assets 659,680 783,601
Property, plant and equipment, less accumulated depreciation, depletion and amortization (September 29, 2018 - $748,265 and December 30, 2017 - $631,841) 1,751,810 1,615,424
Goodwill 1,147,588 1,036,320
Intangible assets, less accumulated amortization (September 29, 2018 - $7,819 and December 30, 2017 - $6,698) 18,892 16,833
Deferred tax assets, less valuation allowance (September 29, 2018 and December 30, 2017 - $1,675) 267,532 284,092
Other assets 50,832   51,063
Total assets $ 3,896,334   $ 3,787,333
Liabilities and Stockholders' Equity
Current liabilities:
Current portion of debt $ 4,765 $ 4,765
Current portion of acquisition-related liabilities 14,148 14,087
Accounts payable 140,174 98,744
Accrued expenses 114,257 116,629
Billings in excess of costs and estimated earnings 13,072   15,750
Total current liabilities 286,416 249,975
Long-term debt 1,808,190 1,810,833
Acquisition-related liabilities 29,129 58,135
Tax receivable agreement liability 333,152 331,340
Other noncurrent liabilities 80,577   65,329
Total liabilities 2,537,464 2,515,612
Stockholders' equity:
Class A common stock, par value $0.01 per share; 1,000,000,000 shares authorized, 111,654,552 and 110,350,594 shares issued and outstanding as of September 29, 2018 and December 30, 2017, respectively 1,117 1,104
Class B common stock, par value $0.01 per share; 250,000,000 shares authorized, 99 and 100 shares issued and outstanding as of September 29, 2018 and December 30, 2017, respectively
Additional paid-in capital 1,188,707 1,154,220
Accumulated earnings 148,902 95,833
Accumulated other comprehensive income 6,134   7,386
Stockholders' equity 1,344,860 1,258,543
Noncontrolling interest in Summit Holdings 14,010   13,178
Total stockholders' equity 1,358,870   1,271,721
Total liabilities and stockholders' equity $ 3,896,334   $ 3,787,333
 
 
SUMMIT MATERIALS, INC. AND SUBSIDIARIES

Consolidated Statements of Cash Flows

($ in thousands)

 
        Nine months ended
September 29,     September 30,
2018 2017
Cash flow from operating activities:
Net income $ 54,957 $ 81,267
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation, depletion, amortization and accretion 152,829 140,634
Share-based compensation expense 19,833 14,148
Net gain on asset disposals (27,261 ) (6,063 )
Non-cash loss on debt financings 85
Change in deferred tax asset, net 12,577 (498,816 )
Other 873 (855 )
(Increase) decrease in operating assets, net of acquisitions and dispositions:
Accounts receivable, net (90,481 ) (98,961 )
Inventories (26,027 ) (12,835 )
Costs and estimated earnings in excess of billings (37,643 ) (31,606 )
Other current assets (6,819 ) 6,026
Other assets (1,217 ) (3,141 )
Increase (decrease) in operating liabilities, net of acquisitions and dispositions:
Accounts payable 24,978 38,357
Accrued expenses (2,197 ) 3,854
Billings in excess of costs and estimated earnings (3,850 ) 2,386
Tax receivable agreement liability 1,812 503,277
Other liabilities (1,807 ) (5,324 )
Net cash provided by operating activities 70,557   132,433  
Cash flow from investing activities:
Acquisitions, net of cash acquired (210,894 ) (371,479 )
Purchases of property, plant and equipment (183,752 ) (147,478 )
Proceeds from the sale of property, plant and equipment 18,426 13,290
Proceeds from sale of business 21,564
Other 2,660   182  
Net cash used for investing activities (351,996 ) (505,485 )
Cash flow from financing activities:
Proceeds from equity offerings 237,600
Capital issuance costs (627 )
Proceeds from debt issuances 64,500 302,000
Debt issuance costs (550 ) (5,317 )
Payments on debt (79,027 ) (12,887 )
Payments on acquisition-related liabilities (35,321 ) (22,616 )
Distributions from partnership (69 ) (109 )
Proceeds from stock option exercises 15,615 18,810
Other (1,913 ) (846 )
Net cash (used in) provided by financing activities (36,765 ) 516,008  
Impact of foreign currency on cash (422 ) 734
Net (decrease) increase in cash (318,626 ) 143,690  
Cash and cash equivalents—beginning of period 383,556   143,392  
Cash and cash equivalents—end of period $ 64,930   $ 287,082  
 
 
SUMMIT MATERIALS, INC. AND SUBSIDIARIES

Unaudited Revenue Data by Segment and Line of Business

($ in thousands)

 
    Three months ended     Nine months ended     Twelve Months Ended
September 29,   September 30, September 29,   September 30, September 29,   September 30,
2018 2017 2018 2017 2018 2017
Segment Net Revenue:
West $ 329,346 $ 293,851 $ 791,975 $ 675,674 $ 1,016,293 $ 853,759
East 201,699 179,262 458,829 406,787 600,646 538,172
Cement 93,972   101,274   213,364   229,338   287,839   307,257  
Net Revenue $ 625,017   $ 574,387   $ 1,464,168   $ 1,311,799   $ 1,904,778   $ 1,699,188  
 
Line of Business - Net Revenue:
Materials
Aggregates $ 109,621 $ 90,594 $ 280,761 $ 236,437 $ 357,707 $ 299,829
Cement (1) 87,909 94,915 197,439 213,243 266,237 283,934
Products 315,292   280,047   751,396   638,619   967,289   819,865  
Total Materials and Products 512,822   465,556   1,229,596   1,088,299   1,591,233   1,403,628  
Services 112,195   108,831   234,572   223,500   313,545   295,560  
Net Revenue $ 625,017   $ 574,387   $ 1,464,168   $ 1,311,799   $ 1,904,778   $ 1,699,188  
 
Line of Business - Net Cost of Revenue:
Materials
Aggregates $ 33,793 $ 24,478 $ 109,747 $ 86,000 $ 132,476 $ 109,036
Cement 40,294 43,715 104,441 107,399 136,100 140,732
Products 244,410   206,911   593,862   479,274   758,598   613,169  
Total Materials and Products 318,497   275,104   808,050   672,673   1,027,174   862,937  
Services 83,662   74,647   176,742   159,596   226,960   207,792  
Net Cost of Revenue $ 402,159   $ 349,751   $ 984,792   $ 832,269   $ 1,254,134   $ 1,070,729  
 
Line of Business - Adjusted Cash Gross Profit (2):
Materials
Aggregates $ 75,828 $ 66,116 $ 171,014 $ 150,437 $ 225,231 $ 190,793
Cement (3) 47,615 51,200 92,998 105,844 130,137 143,202
Products 70,882   73,136   157,534   159,345   208,691   206,696  
Total Materials and Products 194,325   190,452   421,546   415,626   564,059   540,691  
Services 28,533   34,184   57,830   63,904   86,585   87,768  
Adjusted Cash Gross Profit $ 222,858   $ 224,636   $ 479,376   $ 479,530   $ 650,644   $ 628,459  
 
Adjusted Cash Gross Profit Margin (2)
Materials
Aggregates 69.2 % 73.0 % 60.9 % 63.6 % 63.0 % 63.6 %
Cement (3) 50.7 % 50.6 % 43.6 % 46.2 % 45.2 % 46.6 %
Products 22.5 % 26.1 % 21.0 % 25.0 % 21.6 % 25.2 %
Services 25.4 % 31.4 % 24.7 % 28.6 % 27.6 % 29.7 %
Total Adjusted Cash Gross Profit Margin 35.7 % 39.1 % 32.7 % 36.6 % 34.2 % 37.0 %
________________________________________________________
(1)   Net revenue for the cement line of business excludes revenue associated with hazardous and non-hazardous waste, which is processed into fuel and used in the cement plants and is included in services net revenue. Additionally, net revenue from cement swaps and other cement-related products are included in products net revenue.
(2) Adjusted cash gross profit is calculated as net revenue by line of business less net cost of revenue by line of business. Adjusted cash gross profit margin is defined as adjusted cash gross profit divided by net revenue.
(3) The cement adjusted cash gross profit includes the earnings from the waste processing operations, cement swaps and other products. Cement line of business adjusted cash gross profit margin is defined as cement adjusted cash gross profit divided by cement segment net revenue.
 
 
SUMMIT MATERIALS, INC. AND SUBSIDIARIES

Unaudited Volume and Price Statistics

(Units in thousands)

 
    Three months ended     Nine months ended
Total Volume

September 29,
2018

   

September 30,
2017

September 29,
2018

   

September 30,
2017

Aggregates (tons) 14,116 11,998 36,081 31,247
Cement (tons) 796 850 1,770 1,925
Ready-mix concrete (cubic yards) 1,519 1,320 4,164 3,463
Asphalt (tons) 2,212 2,124 4,173 4,004
 
Three months ended Nine months ended
Pricing

September 29,
2018

September 30,
2017

September 29,
2018

September 30,
2017

Aggregates (per ton) $ 10.41 $ 10.23 $ 10.20 $ 10.04
Cement (per ton) 112.03 113.15 113.37 112.45
Ready-mix concrete (per cubic yards) 108.75 106.09 107.69 104.63
Asphalt (per ton) 56.34 54.37 55.35 54.55
       
Year over Year Comparison Volume Pricing Volume Pricing
Aggregates (per ton) 17.7 % 1.8 % 15.5 % 1.6 %
Cement (per ton) (6.4 )% (1.0 )% (8.1 )% 0.8 %
Ready-mix concrete (per cubic yards) 15.1 % 2.5 % 20.2 % 2.9 %
Asphalt (per ton) 4.1 % 3.6 % 4.2 % 1.5 %
       
Year over Year Comparison (Excluding acquisitions) Volume Pricing Volume Pricing
Aggregates (per ton) 3.9 % 1.5 % 0.6 % 2.3 %
Cement (per ton) (6.4 )% (1.0 )% (8.1 )% 0.8 %
Ready-mix concrete (per cubic yards) 3.2 % 2.3 % 2.0 % 3.0 %
Asphalt (per ton) 3.2 % 3.6 % 0.4 % 1.2 %
 
 
SUMMIT MATERIALS, INC. AND SUBSIDIARIES

Unaudited Reconciliations of Gross Revenue to Net Revenue by Line of Business

($ and Units in thousands, except pricing information)

 
    Three months ended September 29, 2018
        Gross Revenue     Intercompany     Net
Volumes Pricing by Product Elimination/Delivery Revenue
Aggregates 14,116 $ 10.41 $ 146,913 $ (37,292 ) $ 109,621
Cement 796   112.03   89,224   (1,315 ) 87,909
Materials $ 236,137   $ (38,607 ) $ 197,530
Ready-mix concrete 1,519 108.75 165,204 (337 ) 164,867
Asphalt 2,212 56.34 124,622 48 124,670
Other Products 116,410   (90,655 ) 25,755
Products $ 406,236   $ (90,944 ) $ 315,292
 
 
Nine months ended September 29, 2018
Gross Revenue Intercompany Net
Volumes Pricing by Product Elimination/Delivery Revenue
Aggregates 36,081 $ 10.20 $ 368,005 $ (87,244 ) $ 280,761
Cement 1,770   113.37   200,704   (3,265 ) 197,439
Materials $ 568,709   $ (90,509 ) $ 478,200
Ready-mix concrete 4,164 107.69 448,442 (952 ) 447,490
Asphalt 4,173 55.35 230,962 (216 ) 230,746
Other Products 287,069   (213,909 ) 73,160
Products $ 966,473   $ (215,077 ) $ 751,396
 
 

SUMMIT MATERIALS, INC. AND SUBSIDIARIES

Unaudited Reconciliations of Non-GAAP Financial Measures

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

The tables below reconcile our net income (loss) to Adjusted EBITDA by segment for the three and nine months ended September 29, 2018 and September 30, 2017.

Reconciliation of Net Income (Loss) to Adjusted EBITDA     Three months ended September 29, 2018
by Segment West   East   Cement   Corporate   Consolidated
($ in thousands)
Net income (loss) $ 61,021 $ 37,351 $ 35,326 $ (59,706 ) $ 73,992
Interest expense (income) 1,380 844 (1,709 ) 28,374 28,889
Income tax expense 567 275 19,923 20,765
Depreciation, depletion and amortization 23,144   19,154   10,622   574   53,494  
EBITDA $ 86,112   $ 57,624   $ 44,239   $ (10,835 ) $ 177,140  
Accretion 145 275 60 480
Gain on sale of business (12,108 ) (12,108 )
Transaction costs 2 1,258 1,260
Non-cash compensation 5,643 5,643
Other (235 ) 406     (580 ) (409 )
Adjusted EBITDA $ 73,916   $ 58,305   $ 44,299   $ (4,514 ) $ 172,006  
Adjusted EBITDA Margin (1) 22.4 % 28.9 % 47.1 % 27.5 %
 
 
Reconciliation of Net Income (Loss) to Adjusted EBITDA Three months ended September 30, 2017
by Segment West East Cement Corporate Consolidated
($ in thousands)
Net income (loss) $ 54,839 $ 37,617 $ 36,056 $ (44,225 ) $ 84,287
Interest expense (income) 1,839 889 (1,011 ) 27,204 28,921
Income tax expense (benefit) 889 (499,222 ) (498,333 )
Depreciation, depletion and amortization 18,697   17,416   11,751   619   48,483  
EBITDA $ 76,264   $ 55,922   $ 46,796   $ (515,624 ) $ (336,642 )
Accretion 210 212 64 486
Tax receivable agreement expense 501,752 501,752
Transaction costs 14 2,567 2,581
Non-cash compensation 4,724 4,724
Other 149   263     (612 ) (200 )
Adjusted EBITDA $ 76,637   $ 56,397   $ 46,860   $ (7,193 ) $ 172,701  
Adjusted EBITDA Margin (1) 26.1 % 31.5 % 46.3 % 30.1 %
 
 
Reconciliation of Net Income (Loss) to Adjusted EBITDA     Nine months ended September 29, 2018
by Segment West   East   Cement   Corporate   Consolidated
($ in thousands)
Net income (loss) $ 97,625 $ 42,128 $ 61,687 $ (146,483 ) $ 54,957
Interest expense (income) 4,114 2,397 (4,794 ) 84,899 86,616
Income tax expense 616 5 15,628 16,249
Depreciation, depletion and amortization 67,597   54,272   25,651   1,919   149,439  
EBITDA $ 169,952   $ 98,802   $ 82,544   $ (44,037 ) $ 307,261  
Accretion 432 710 82 1,224
Loss on debt financings 149 149
Gain on sale of business (12,108 ) (12,108 )
Transaction costs (4 ) 3,821 3,817
Non-cash compensation 19,833 19,833
Other (2) (6,956 ) 985     (1,345 ) (7,316 )
Adjusted EBITDA $ 151,316   $ 100,497   $ 82,626   $ (21,579 ) $ 312,860  
Adjusted EBITDA Margin (1) 19.1 % 21.9 % 38.7 % 21.4 %
 
 
Reconciliation of Net Income (Loss) to Adjusted EBITDA Nine months ended September 30, 2017
by Segment West East Cement Corporate Consolidated
($ in thousands)
Net income (loss) $ 93,342 $ 46,124 $ 65,785 $ (123,984 ) $ 81,267
Interest expense (income) 5,586 2,503 (2,345 ) 74,132 79,876
Income tax expense (benefit) 1,424 (21 ) (498,479 ) (497,076 )
Depreciation, depletion and amortization 51,389   49,343   29,702   1,940   132,374  
EBITDA $ 151,741   $ 97,949   $ 93,142   $ (546,391 ) $ (203,559 )
Accretion 600 596 186 1,382
Loss on debt financings 190 190
Tax receivable agreement expense 503,277 503,277
Transaction costs 23 6,451 6,474
Non-cash compensation 14,148 14,148
Other 492   966     (1,804 ) (346 )
Adjusted EBITDA $ 152,856   $ 99,511   $ 93,328   $ (24,129 ) $ 321,566  
Adjusted EBITDA Margin (1) 22.6 % 24.5 % 40.7 % 24.5 %
_______________________________________________________
(1)   Adjusted EBITDA Margin is defined as Adjusted EBITDA as a percentage of net revenue.
(2) In the nine months ended September 29, 2018, we negotiated a $6.9 million reduction in the amount of a contingent liability from one of our acquisitions. As we had passed the period to revise the opening balance sheet for this acquisition, the adjustment was recorded as other income.
 
 

The table below reconciles our net income per share attributable to Summit Materials, Inc. to adjusted diluted net income per share for the three and nine months ended September 29, 2018 and September 30, 2017. The per share amount of the net income attributable to Summit Materials, Inc. presented in the table is calculated using the total equity interests for the purpose of reconciling to adjusted diluted net income per share.

    Three months ended     Nine months ended
September 29, 2018   September 30, 2017 September 29, 2018   September 30, 2017
Reconciliation of Net Income Per Share to Adjusted Diluted EPS Net Income  

Per Equity
Unit

Net Income  

Per Equity
Unit

Net Income  

Per Equity
Unit

Net Income  

Per Equity
Unit

Net income attributable to Summit Materials, Inc. $ 71,289 $ 0.62 $ 81,264 $ 0.71 $ 53,069 $ 0.46 $ 78,820 $ 0.70
Adjustments:
Net income attributable to noncontrolling interest 2,703 0.03 2,964 0.03 1,888 0.02 2,474 0.02
Adjustment to acquisition deferred liability (6,947 ) (0.06 )
Gain on sale of business (12,108 ) (0.11 ) (12,108 ) (0.11 )
Loss on debt financings         149     190    
Adjusted diluted net income before tax related adjustments 61,884   0.54   84,228   0.74   36,051   0.31   81,484   0.72  
Tax receivable agreement expense 501,752 4.42 503,277 4.46
Valuation allowance release     (531,952 ) (4.68 )     (531,952 ) (4.71 )
Adjusted diluted net income $ 61,884   $ 0.54   $ 54,028   $ 0.48   $ 36,051   $ 0.31   $ 52,809   $ 0.47  
Weighted-average shares:
Basic Class A common stock 111,641,344 109,545,111 111,288,211 108,219,132
LP Units outstanding 3,448,343   4,039,020   3,538,385   4,560,976  
Total equity units 115,089,687   113,584,131   114,826,596   112,780,108  
 
 

The following table reconciles operating income to Adjusted Cash Gross Profit and Adjusted Cash Gross Profit Margin for the three and nine months ended September 29, 2018 and September 30, 2017.

    Three months ended     Nine months ended
September 29,     September 30, September 29,     September 30,
Reconciliation of Operating Income to Adjusted Cash Gross Profit 2018 2017 2018 2017
($ in thousands)
Operating income $ 108,167 $ 113,911 $ 133,921 $ 163,571
General and administrative expenses 59,457 59,175 190,975 175,729
Depreciation, depletion, amortization and accretion 53,974 48,969 150,663 133,756
Transaction costs 1,260   2,581   3,817   6,474  
Adjusted Cash Gross Profit (exclusive of items shown separately) $ 222,858   $ 224,636   $ 479,376   $ 479,530  
Adjusted Cash Gross Profit Margin (exclusive of items shown separately) (1) 35.7 % 39.1 % 32.7 % 36.6 %
_______________________________________________________
(1)   Adjusted Cash Gross Profit Margin is defined as Adjusted Cash Gross Profit as a percentage of net revenue.
 
 

The following table reconciles net cash provided by operating activities to free cash flow for the three and nine months ended September 29, 2018 and September 30, 2017.

    Three months ended     Nine months ended
September 29,     September 30, September 29,     September 30,
($ in thousands) 2018 2017 2018 2017
Net income $ 73,992 $ 84,287 $ 54,957 $ 81,267
Non-cash items 60,379   (448,206 ) 158,851   (350,867 )
Net income adjusted for non-cash items 134,371 (363,919 ) 213,808 (269,600 )
Change in working capital accounts (30,096 ) 485,203   (143,251 ) 402,033  
Net cash provided by operating activities 104,275 121,284 70,557 132,433
Capital expenditures, net of asset sales (47,779 ) (33,511 ) (165,326 ) (134,188 )
Free cash flow $ 56,496   $ 87,773   $ (94,769 ) $ (1,755 )

Loading...
Loading...
Market News and Data brought to you by Benzinga APIs
Posted In: Press Releases
Benzinga simplifies the market for smarter investing

Trade confidently with insights and alerts from analyst ratings, free reports and breaking news that affects the stocks you care about.

Join Now: Free!

Loading...