|
|
|
Delaware
|
|
81-4259606
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
|
|
|
2520 Red Hill Avenue
|
|
|
Santa Ana, CA
|
|
92705
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
(714) 380-3127
|
|
|
(Registrant’s telephone number, including area code)
|
|
|
Large accelerated filer ☐
|
|
Accelerated filer ý
|
|
|
|
Non-accelerated filer ☐
|
|
Smaller reporting company ý
|
|
|
|
(Do not check if smaller reporting company)
|
|
Emerging growth company ☐
|
Title of each class
|
|
Trading Symbol
|
|
Name of each exchange on which registered
|
Common Stock
|
|
FBM
|
|
New York Stock Exchange
|
|
|
Page
|
PART I. FINANCIAL INFORMATION
|
|
|
|
|
|
|
||
|
||
|
||
|
||
|
||
|
||
|
|
|
PART II. OTHER INFORMATION
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Net sales
|
$
|
564,906
|
|
|
$
|
542,273
|
|
|
$
|
1,639,689
|
|
|
$
|
1,528,153
|
|
Cost of goods sold
|
393,111
|
|
|
388,236
|
|
|
1,143,397
|
|
|
1,093,412
|
|
||||
Gross profit
|
171,795
|
|
|
154,037
|
|
|
496,292
|
|
|
434,741
|
|
||||
Operating expenses:
|
|
|
|
|
|
|
|
||||||||
Selling, general and administrative expenses
|
123,907
|
|
|
113,279
|
|
|
363,872
|
|
|
328,088
|
|
||||
Depreciation and amortization
|
20,218
|
|
|
19,771
|
|
|
60,911
|
|
|
56,922
|
|
||||
Total operating expenses
|
144,125
|
|
|
133,050
|
|
|
424,783
|
|
|
385,010
|
|
||||
Income from operations
|
27,670
|
|
|
20,987
|
|
|
71,509
|
|
|
49,731
|
|
||||
Loss on extinguishment of debt
|
—
|
|
|
(58,475
|
)
|
|
—
|
|
|
(58,475
|
)
|
||||
Interest expense
|
(9,118
|
)
|
|
(12,576
|
)
|
|
(26,015
|
)
|
|
(43,028
|
)
|
||||
Other (expense) income, net
|
(89
|
)
|
|
(8
|
)
|
|
(4
|
)
|
|
126
|
|
||||
Income (loss) before income taxes
|
18,463
|
|
|
(50,072
|
)
|
|
45,490
|
|
|
(51,646
|
)
|
||||
Income tax expense (benefit)
|
5,754
|
|
|
(12,519
|
)
|
|
13,232
|
|
|
(13,299
|
)
|
||||
Income (loss) from continuing operations
|
12,709
|
|
|
(37,553
|
)
|
|
32,258
|
|
|
(38,347
|
)
|
||||
Income from discontinued operations, net of tax
|
—
|
|
|
2,772
|
|
|
—
|
|
|
7,913
|
|
||||
Loss on sale of discontinued operations, net of tax
|
(11
|
)
|
|
—
|
|
|
(1,401
|
)
|
|
—
|
|
||||
Net income (loss)
|
$
|
12,698
|
|
|
$
|
(34,781
|
)
|
|
$
|
30,857
|
|
|
$
|
(30,434
|
)
|
|
|
|
|
|
|
|
|
||||||||
Earnings (loss) per share data:
|
|
|
|
|
|
|
|
||||||||
Earnings (loss) from continuing operations per share - basic
|
$
|
0.30
|
|
|
$
|
(0.88
|
)
|
|
0.75
|
|
|
$
|
(0.89
|
)
|
|
Earnings (loss) from continuing operations per share - diluted
|
$
|
0.30
|
|
|
$
|
(0.88
|
)
|
|
0.75
|
|
|
$
|
(0.89
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Earnings (loss) from discontinued operations per share - basic
|
$
|
—
|
|
|
$
|
0.07
|
|
|
(0.03
|
)
|
|
$
|
0.18
|
|
|
Earnings (loss) from discontinued operations per share - diluted
|
$
|
—
|
|
|
$
|
0.07
|
|
|
(0.03
|
)
|
|
$
|
0.18
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Earnings (loss) per share - basic
|
$
|
0.30
|
|
|
$
|
(0.81
|
)
|
|
0.72
|
|
|
$
|
(0.71
|
)
|
|
Earnings (loss) per share - diluted
|
$
|
0.30
|
|
|
$
|
(0.81
|
)
|
|
0.72
|
|
|
$
|
(0.71
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
||||||||
Basic
|
42,988,829
|
|
|
42,894,474
|
|
|
42,969,797
|
|
|
42,889,430
|
|
||||
Diluted
|
43,508,678
|
|
|
42,917,230
|
|
|
43,174,351
|
|
|
42,905,273
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Comprehensive income (loss):
|
|
|
|
|
|
|
|
||||||||
Net income (loss)
|
$
|
12,698
|
|
|
$
|
(34,781
|
)
|
|
$
|
30,857
|
|
|
$
|
(30,434
|
)
|
Foreign currency translation adjustment
|
(984
|
)
|
|
1,481
|
|
|
2,317
|
|
|
(2,724
|
)
|
||||
Unrealized gain (loss) on derivatives, net of taxes of $0.1 million and $0.5 million, respectively and $2.2 million and $0.5 million, respectively
|
344
|
|
|
(1,420
|
)
|
|
(6,436
|
)
|
|
839
|
|
||||
Total other comprehensive (loss) income
|
(640
|
)
|
|
61
|
|
|
(4,119
|
)
|
|
(1,885
|
)
|
||||
Total comprehensive income (loss)
|
$
|
12,058
|
|
|
$
|
(34,720
|
)
|
|
$
|
26,738
|
|
|
$
|
(32,319
|
)
|
|
September 30, 2019
|
|
December 31, 2018
|
||||
Current assets:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
22,668
|
|
|
$
|
15,299
|
|
Accounts receivable—net of allowance for doubtful accounts of $3,678 and $3,239, respectively
|
314,088
|
|
|
276,043
|
|
||
Other receivables
|
49,284
|
|
|
57,472
|
|
||
Inventories
|
163,280
|
|
|
165,989
|
|
||
Prepaid expenses and other current assets
|
13,321
|
|
|
9,053
|
|
||
Total current assets
|
562,641
|
|
|
523,856
|
|
||
Property and equipment, net
|
153,294
|
|
|
151,641
|
|
||
Right-of-use assets, net
|
117,137
|
|
|
—
|
|
||
Intangible assets, net
|
117,894
|
|
|
145,876
|
|
||
Goodwill
|
490,315
|
|
|
484,941
|
|
||
Other assets
|
5,481
|
|
|
10,393
|
|
||
Total assets
|
$
|
1,446,762
|
|
|
$
|
1,316,707
|
|
Liabilities and stockholders' equity:
|
|
|
|
|
|
||
Current liabilities:
|
|
|
|
|
|||
Accounts payable
|
$
|
143,958
|
|
|
$
|
137,773
|
|
Accrued payroll and employee benefits
|
29,113
|
|
|
28,830
|
|
||
Accrued taxes
|
11,092
|
|
|
11,867
|
|
||
Current portion of tax receivable agreement
|
27,676
|
|
|
16,667
|
|
||
Current portion of term loan, net
|
4,500
|
|
|
4,500
|
|
||
Current portion of lease liabilities
|
29,310
|
|
|
—
|
|
||
Other current liabilities
|
23,650
|
|
|
19,979
|
|
||
Total current liabilities
|
269,299
|
|
|
219,616
|
|
||
Asset-based revolving credit facility
|
134,306
|
|
|
146,000
|
|
||
Long-term portion of term loan, net
|
435,475
|
|
|
437,999
|
|
||
Tax receivable agreement
|
90,272
|
|
|
117,948
|
|
||
Deferred income taxes, net
|
18,586
|
|
|
20,678
|
|
||
Long-term portion of lease liabilities
|
95,045
|
|
|
—
|
|
||
Other liabilities
|
7,957
|
|
|
8,117
|
|
||
Total liabilities
|
1,050,940
|
|
|
950,358
|
|
||
Commitments and contingencies
|
|
|
|
|
|
||
|
|
|
|
|
|
||
Stockholders' equity:
|
|
|
|
||||
Preferred stock, $0.001 par value, authorized 10,000,000 shares; 0 shares issued
|
—
|
|
|
—
|
|
||
Common stock, $0.001 par value, authorized 190,000,000 shares; 42,989,840 and 42,907,326 shares issued, respectively
|
13
|
|
|
13
|
|
||
Additional paid-in capital
|
335,237
|
|
|
332,330
|
|
||
Retained earnings
|
64,872
|
|
|
34,187
|
|
||
Accumulated other comprehensive loss
|
(4,300
|
)
|
|
(181
|
)
|
||
Total stockholders' equity
|
395,822
|
|
|
366,349
|
|
||
Total liabilities and stockholders' equity
|
$
|
1,446,762
|
|
|
$
|
1,316,707
|
|
|
Nine Months Ended September 30,
|
||||||
|
2019
|
|
2018
|
||||
Cash flows from operating activities:
|
|
|
|
|
|||
Net income (loss)
|
$
|
30,857
|
|
|
$
|
(30,434
|
)
|
Add: loss on sale of discontinued operations
|
(1,401
|
)
|
|
—
|
|
||
Less: net income from discontinued operations
|
—
|
|
|
7,913
|
|
||
Net income (loss) from continuing operations
|
32,258
|
|
|
(38,347
|
)
|
||
Adjustments to reconcile net income (loss) to net cash provided by operating activities from continuing operations:
|
|
|
|
|
|||
Depreciation
|
26,173
|
|
|
24,383
|
|
||
Amortization of intangible assets
|
34,738
|
|
|
32,539
|
|
||
Amortization of debt issuance costs and debt discount
|
1,617
|
|
|
6,834
|
|
||
Loss on extinguishment of debt
|
—
|
|
|
58,475
|
|
||
Inventory fair value purchase accounting adjustment
|
234
|
|
|
413
|
|
||
Provision for doubtful accounts
|
2,017
|
|
|
1,654
|
|
||
Stock-based compensation
|
3,056
|
|
|
1,512
|
|
||
Unrealized gain on derivative instruments, net
|
—
|
|
|
(56
|
)
|
||
(Gain) loss on disposal of property and equipment
|
(54
|
)
|
|
614
|
|
||
Right-of-use assets non-cash expense
|
20,586
|
|
|
—
|
|
||
Deferred income taxes
|
63
|
|
|
(13,038
|
)
|
||
Change in assets and liabilities, net of effects of acquisitions:
|
|
|
|
|
|
||
Accounts receivable
|
(32,949
|
)
|
|
(65,361
|
)
|
||
Other receivables
|
10,520
|
|
|
5,361
|
|
||
Inventories
|
5,623
|
|
|
(3,244
|
)
|
||
Prepaid expenses and other current assets
|
(4,198
|
)
|
|
(496
|
)
|
||
Other assets
|
(187
|
)
|
|
(1,928
|
)
|
||
Accounts payable
|
2,417
|
|
|
(8,940
|
)
|
||
Accrued payroll and employee benefits
|
214
|
|
|
7,929
|
|
||
Accrued taxes
|
(860
|
)
|
|
4,783
|
|
||
Operating lease liability
|
(20,034
|
)
|
|
—
|
|
||
Other liabilities
|
6,019
|
|
|
(13,960
|
)
|
||
Net cash provided by (used in) operating activities from continuing operations
|
87,253
|
|
|
(873
|
)
|
||
Cash flows from investing activities from continuing operations:
|
|
|
|
|
|
||
Purchases of property and equipment
|
(29,369
|
)
|
|
(28,157
|
)
|
||
Proceeds from termination of net investment hedge
|
3,313
|
|
|
—
|
|
||
Proceeds from net working capital adjustments related to acquisitions
|
461
|
|
|
115
|
|
||
Proceeds from the disposal of fixed assets
|
2,719
|
|
|
1,605
|
|
||
Acquisitions, net of cash acquired
|
(21,882
|
)
|
|
(70,334
|
)
|
||
Net cash used in investing activities from continuing operations
|
(44,758
|
)
|
|
(96,771
|
)
|
||
Cash flows from financing activities from continuing operations:
|
|
|
|
|
|
||
Proceeds from asset-based revolving credit facility
|
403,454
|
|
|
757,298
|
|
||
Repayments of asset-based revolving credit facility
|
(415,178
|
)
|
|
(498,964
|
)
|
Principal payments for term loan
|
(3,375
|
)
|
|
—
|
|
||
Term loan proceeds
|
—
|
|
|
450,000
|
|
||
Term loan original issuance discount and deferred finance costs
|
—
|
|
|
(7,935
|
)
|
||
Repayment of bond principal
|
—
|
|
|
(575,000
|
)
|
||
Prepayment premium on senior secured notes
|
—
|
|
|
(23,872
|
)
|
||
Payment related to tax receivable agreement
|
(16,667
|
)
|
|
—
|
|
||
Tax withholding payment related to net settlement of equity awards
|
(155
|
)
|
|
(61
|
)
|
||
Principal repayment of finance lease obligations
|
(2,002
|
)
|
|
(2,094
|
)
|
||
Net cash (used in) provided by financing activities from continuing operations
|
(33,923
|
)
|
|
99,372
|
|
||
Net cash used in operating activities from discontinued operations
|
—
|
|
|
(2,063
|
)
|
||
Net cash used in investing activities from discontinued operations
|
(1,401
|
)
|
|
(928
|
)
|
||
Net cash used in financing activities of discontinued operations
|
—
|
|
|
(140
|
)
|
||
Net cash used in discontinued operations
|
(1,401
|
)
|
|
(3,131
|
)
|
||
Effect of exchange rate changes on cash
|
198
|
|
|
(138
|
)
|
||
Net increase (decrease) in cash
|
7,369
|
|
|
(1,541
|
)
|
||
Cash and cash equivalents at beginning of period
|
15,299
|
|
|
12,101
|
|
||
Cash and cash equivalents at end of period
|
$
|
22,668
|
|
|
$
|
10,560
|
|
|
|
|
|
|
|
||
Supplemental disclosures of cash flow information:
|
|
|
|
|
|
||
Cash paid for income taxes
|
$
|
10,401
|
|
|
$
|
1,504
|
|
Cash paid for interest
|
$
|
24,150
|
|
|
$
|
52,288
|
|
Supplemental disclosures of non-cash investing and financing activities:
|
|
|
|
|
|||
Change in fair value of derivatives, net of tax
|
$
|
5,663
|
|
|
$
|
839
|
|
Goodwill adjustment for purchase price allocation
|
$
|
57
|
|
|
$
|
202
|
|
Nine Months Ended September 30, 2019
|
||||||||||||||||||||||
|
Common Stock
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Shares
|
|
Amount
|
|
Additional Paid-in Capital
|
|
Retained Earnings
|
|
Other Comprehensive Loss
|
|
Total Stockholders' Equity
|
|||||||||||
Balance at December 31, 2018
|
42,907,326
|
|
|
$
|
13
|
|
|
$
|
332,330
|
|
|
$
|
34,187
|
|
|
$
|
(181
|
)
|
|
$
|
366,349
|
|
Adoption of derivatives guidance
|
—
|
|
|
—
|
|
|
—
|
|
|
(172
|
)
|
|
172
|
|
|
—
|
|
|||||
Stock-based compensation
|
—
|
|
|
—
|
|
|
829
|
|
|
—
|
|
|
—
|
|
|
829
|
|
|||||
Vesting of restricted stock units
|
93,014
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Shares withheld related to net settlement of equity awards
|
(13,657
|
)
|
|
—
|
|
|
(130
|
)
|
|
—
|
|
|
—
|
|
|
(130
|
)
|
|||||
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,098
|
)
|
|
(2,098
|
)
|
|||||
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
3,482
|
|
|
|
|
|
3,482
|
|
|||||
Balance at March 31, 2019
|
42,986,683
|
|
|
$
|
13
|
|
|
$
|
333,029
|
|
|
$
|
37,497
|
|
|
$
|
(2,107
|
)
|
|
$
|
368,432
|
|
Stock-based compensation
|
—
|
|
|
—
|
|
|
1,110
|
|
|
—
|
|
|
—
|
|
|
1,110
|
|
|||||
Vesting of restricted stock units
|
2,149
|
|
|
—
|
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Shares withheld related to net settlement of equity awards
|
(722
|
)
|
|
—
|
|
|
(8
|
)
|
|
—
|
|
|
—
|
|
|
(8
|
)
|
|||||
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,553
|
)
|
|
(1,553
|
)
|
|||||
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
14,677
|
|
|
—
|
|
|
14,677
|
|
|||||
Balance at June 30, 2019
|
42,988,110
|
|
|
$
|
13
|
|
|
$
|
334,131
|
|
|
$
|
52,174
|
|
|
$
|
(3,660
|
)
|
|
$
|
382,658
|
|
Stock-based compensation
|
—
|
|
|
—
|
|
|
1,117
|
|
|
—
|
|
|
—
|
|
|
1,117
|
|
|||||
Vesting of restricted stock units
|
2,135
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Shares withheld related to net settlement of equity awards
|
(405
|
)
|
|
—
|
|
|
(11
|
)
|
|
—
|
|
|
—
|
|
|
(11
|
)
|
|||||
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(640
|
)
|
|
(640
|
)
|
|||||
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
12,698
|
|
|
—
|
|
|
12,698
|
|
|||||
Balance at September 30, 2019
|
42,989,840
|
|
|
13
|
|
|
$
|
335,237
|
|
|
$
|
64,872
|
|
|
$
|
(4,300
|
)
|
|
$
|
395,822
|
|
Nine Months Ended September 30, 2018
|
||||||||||||||||||||||
|
Common Stock
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Shares
|
|
Amount
|
|
Additional Paid-in Capital
|
|
Retained Earnings
|
|
Other Comprehensive Income
|
|
Total Stockholders' Equity
|
|||||||||||
Balance at December 31, 2017
|
42,865,407
|
|
|
$
|
13
|
|
|
$
|
330,113
|
|
|
$
|
46,184
|
|
|
$
|
2,354
|
|
|
$
|
378,664
|
|
Adoption of tax guidance
|
—
|
|
|
—
|
|
|
—
|
|
|
180
|
|
|
(180
|
)
|
|
—
|
|
|||||
Stock-based compensation
|
—
|
|
|
—
|
|
|
271
|
|
|
—
|
|
|
—
|
|
|
271
|
|
|||||
Vesting of restricted stock units
|
29,050
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Shares withheld related to net settlement of equity awards
|
(3,205
|
)
|
|
—
|
|
|
(45
|
)
|
|
—
|
|
|
—
|
|
|
(45
|
)
|
|||||
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,028
|
)
|
|
(1,028
|
)
|
|||||
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,053
|
)
|
|
—
|
|
|
(1,053
|
)
|
|||||
Balance at March 31, 2018
|
42,891,252
|
|
|
$
|
13
|
|
|
$
|
330,339
|
|
|
$
|
45,311
|
|
|
$
|
1,146
|
|
|
$
|
376,809
|
|
Stock-based compensation
|
—
|
|
|
—
|
|
|
667
|
|
|
—
|
|
|
—
|
|
|
667
|
|
|||||
Vesting of restricted stock units
|
3,525
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Shares withheld related to net settlement of equity awards
|
(795
|
)
|
|
—
|
|
|
(11
|
)
|
|
—
|
|
|
—
|
|
|
(11
|
)
|
|||||
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(735
|
)
|
|
(735
|
)
|
|||||
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
5,400
|
|
|
—
|
|
|
5,400
|
|
|||||
Balance at June 30, 2018
|
42,893,982
|
|
|
$
|
13
|
|
|
$
|
330,995
|
|
|
$
|
50,711
|
|
|
$
|
411
|
|
|
$
|
382,130
|
|
Changes in accounting standard - income taxes
|
—
|
|
|
—
|
|
|
—
|
|
|
6
|
|
|
—
|
|
|
6
|
|
|||||
Stock-based compensation
|
—
|
|
|
—
|
|
|
677
|
|
|
—
|
|
|
—
|
|
|
677
|
|
|||||
Vesting of restricted stock units
|
1,327
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Shares withheld related to net settlement of equity awards
|
(344
|
)
|
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
|||||
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
58
|
|
|
58
|
|
|||||
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
(34,781
|
)
|
|
—
|
|
|
(34,781
|
)
|
|||||
Balance at September 30, 2018
|
42,894,965
|
|
|
$
|
13
|
|
|
$
|
331,667
|
|
|
$
|
15,936
|
|
|
$
|
469
|
|
|
$
|
348,085
|
|
|
Three Months Ended
September 30, 2018 |
|
Nine Months Ended
September 30, 2018 |
||||
Net sales
|
$
|
82,533
|
|
|
$
|
237,923
|
|
Cost of goods sold
|
60,125
|
|
|
172,682
|
|
||
Gross profit
|
22,408
|
|
|
65,241
|
|
||
Operating expenses:
|
|
|
|
||||
Selling, general and administrative expenses
|
17,078
|
|
|
49,481
|
|
||
Depreciation and amortization
|
1,561
|
|
|
4,637
|
|
||
Total operating expenses
|
18,639
|
|
|
54,118
|
|
||
Income from operations
|
3,769
|
|
|
11,123
|
|
||
Interest expense
|
(11
|
)
|
|
(36
|
)
|
||
Other income (expense), net
|
5
|
|
|
(5
|
)
|
||
Income from discontinued operations before income taxes
|
3,763
|
|
|
11,082
|
|
||
Income tax expense
|
991
|
|
|
3,169
|
|
||
Net income from discontinued operations, net of tax
|
$
|
2,772
|
|
|
$
|
7,913
|
|
|
September 30, 2019
|
||||||||||
|
United States
|
|
Canada
|
|
Total
|
||||||
Operating leases:
|
|
|
|
|
|
||||||
Real estate ROU assets, gross
|
$
|
109,139
|
|
|
$
|
16,032
|
|
|
$
|
125,171
|
|
Accumulated amortization
|
(16,143
|
)
|
|
(2,422
|
)
|
|
(18,565
|
)
|
|||
Real estate ROU assets, net
|
$
|
92,996
|
|
|
$
|
13,610
|
|
|
$
|
106,606
|
|
Real estate lease liability
|
$
|
92,074
|
|
|
$
|
13,772
|
|
|
$
|
105,846
|
|
|
|
|
|
|
|
||||||
Vehicle and equipment ROU assets, gross
|
$
|
11,779
|
|
|
$
|
863
|
|
|
$
|
12,642
|
|
Accumulated amortization
|
(1,934
|
)
|
|
(177
|
)
|
|
(2,111
|
)
|
|||
Vehicle and equipment ROU assets, net
|
$
|
9,845
|
|
|
$
|
686
|
|
|
$
|
10,531
|
|
Vehicle and equipment lease liability
|
$
|
9,822
|
|
|
$
|
682
|
|
|
$
|
10,504
|
|
|
|
|
|
|
|
||||||
Total ROU assets, net
|
$
|
102,841
|
|
|
$
|
14,296
|
|
|
$
|
117,137
|
|
Total operating lease liability
|
$
|
101,896
|
|
|
$
|
14,454
|
|
|
$
|
116,350
|
|
|
|
|
|
|
|
||||||
Finance leases included in property and equipment, net:
|
|
|
|
|
|
||||||
Vehicle and equipment ROU assets, gross
|
$
|
6,366
|
|
|
$
|
2,834
|
|
|
$
|
9,200
|
|
Accumulated depreciation
|
(1,468
|
)
|
|
(528
|
)
|
|
(1,996
|
)
|
|||
Total vehicle and equipment ROU assets, net
|
$
|
4,898
|
|
|
$
|
2,306
|
|
|
$
|
7,204
|
|
Total vehicle and equipment lease liability
|
$
|
5,299
|
|
|
$
|
2,706
|
|
|
$
|
8,005
|
|
|
|
Three Months Ended September 30, 2019
|
|
Nine Months Ended September 30, 2019
|
|
Income Statement Classification
|
||||
Operating leases:
|
|
|
|
|
|
|
||||
Lease cost
|
|
$
|
8,335
|
|
|
$
|
24,469
|
|
|
Selling, general and administrative expenses
|
Variable lease cost
|
|
527
|
|
|
2,852
|
|
|
Selling, general and administrative expenses
|
||
Operating lease cost
|
|
8,862
|
|
|
27,321
|
|
|
|
||
Finance leases:
|
|
|
|
|
|
|
||||
Amortization of ROU assets
|
|
615
|
|
|
2,044
|
|
|
Depreciation and amortization
|
||
Interest on lease liabilities
|
|
106
|
|
|
347
|
|
|
Interest expense
|
||
Finance lease cost
|
|
721
|
|
|
2,391
|
|
|
|
||
Total lease cost
|
|
$
|
9,583
|
|
|
$
|
29,712
|
|
|
|
Cash paid for amounts included in the measurement of lease liabilities:
|
|
|
||
Operating cash flows from operating leases
|
|
$
|
20,035
|
|
Financing cash flows from finance leases
|
|
$
|
2,002
|
|
|
|
|
||
Right-of-use-assets obtained in exchange for lease obligations:
|
|
|
||
Finance leases
|
|
$
|
203
|
|
Operating leases
|
|
$
|
136,204
|
|
|
|
Operating Leases
|
|
Finance Leases
|
Weighted average remaining lease term (years)
|
|
5.30
|
|
3.47
|
Weighted average discount rate
|
|
4.6%
|
|
5.2%
|
|
|
Operating Leases
|
|
Finance Leases
|
|
Total
|
||||||
2019 (excluding the nine months ended September 30, 2019)
|
|
$
|
7,989
|
|
|
$
|
770
|
|
|
$
|
8,759
|
|
2020
|
|
30,941
|
|
|
2,902
|
|
|
33,843
|
|
|||
2021
|
|
28,521
|
|
|
2,440
|
|
|
30,961
|
|
|||
2022
|
|
22,564
|
|
|
1,492
|
|
|
24,056
|
|
|||
2023
|
|
16,667
|
|
|
970
|
|
|
17,637
|
|
|||
2024 and thereafter
|
|
24,545
|
|
|
150
|
|
|
24,695
|
|
|||
Total lease payments
|
|
131,227
|
|
|
8,724
|
|
|
139,951
|
|
|||
Less amount representing interest
|
|
(14,877
|
)
|
|
(719
|
)
|
|
(15,596
|
)
|
|||
Total
|
|
$
|
116,350
|
|
|
$
|
8,005
|
|
|
$
|
124,355
|
|
|
|
|
|
|
|
|
||||||
Current portion of lease liabilities
|
|
$
|
26,671
|
|
|
$
|
2,639
|
|
|
$
|
29,310
|
|
Long-term portion of lease liabilities
|
|
$
|
89,679
|
|
|
$
|
5,366
|
|
|
$
|
95,045
|
|
|
|
Nine Months Ended September 30, 2019
|
||
Assets acquired:
|
|
|
||
Cash
|
|
$
|
88
|
|
Accounts receivable
|
|
6,095
|
|
|
Other receivables
|
|
2,012
|
|
|
Inventories
|
|
2,612
|
|
|
Prepaid and other current assets
|
|
29
|
|
|
Property and equipment
|
|
605
|
|
|
Goodwill
|
|
5,019
|
|
|
Intangible assets
|
|
8,953
|
|
|
Total assets acquired
|
|
25,413
|
|
|
Liabilities assumed:
|
|
|
||
Accounts payable
|
|
(3,125
|
)
|
|
Accrued expenses and other current liabilities
|
|
(318
|
)
|
|
Total liabilities assumed
|
|
(3,443
|
)
|
|
Total net assets acquired
|
|
$
|
21,970
|
|
|
Carrying Value
|
||
Balance at December 31, 2018
|
$
|
484,941
|
|
Goodwill acquired
|
5,019
|
|
|
Purchase price allocation adjustments from prior periods
|
(403
|
)
|
|
Impact of foreign currency exchange rates
|
758
|
|
|
Balance at September 30, 2019
|
$
|
490,315
|
|
|
September 30, 2019
|
|
December 31, 2018
|
||||||||||||||||||||
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
|
Net Carrying Amount
|
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
|
Net Carrying Amount
|
||||||||||||
Tradenames
|
$
|
15,980
|
|
|
$
|
(12,778
|
)
|
|
$
|
3,202
|
|
|
$
|
15,980
|
|
|
$
|
(10,423
|
)
|
|
$
|
5,557
|
|
Customer relationships
|
259,756
|
|
|
(145,064
|
)
|
|
114,692
|
|
|
250,498
|
|
|
(112,757
|
)
|
|
137,741
|
|
||||||
Other intangible assets
|
—
|
|
|
—
|
|
|
—
|
|
|
3,489
|
|
|
(911
|
)
|
|
2,578
|
|
||||||
|
$
|
275,736
|
|
|
$
|
(157,842
|
)
|
|
$
|
117,894
|
|
|
$
|
269,967
|
|
|
$
|
(124,091
|
)
|
|
$
|
145,876
|
|
|
September 30, 2019
|
|
December 31, 2018
|
||||
2018 Term Loan Facility
|
$
|
446,625
|
|
|
$
|
450,000
|
|
Unamortized deferred financing and issuance costs - term loan
|
(6,650
|
)
|
|
(7,500
|
)
|
||
2018 Revolving Credit Facility
|
134,306
|
|
|
146,000
|
|
||
Unamortized deferred financing costs - revolving credit facility
|
(3,933
|
)
|
|
(4,673
|
)
|
||
|
$
|
570,348
|
|
|
$
|
583,827
|
|
|
Foreign Currency Translation (Losses) Gains
|
|
Unrealized Gain (Loss) on Derivatives, Net of Taxes
|
|
Total
|
||||||
Balance at December 31, 2018
|
$
|
(3,085
|
)
|
|
$
|
2,904
|
|
|
$
|
(181
|
)
|
Other comprehensive income (loss)
|
2,317
|
|
|
(6,436
|
)
|
|
(4,119
|
)
|
|||
Balance at September 30, 2019
|
$
|
(768
|
)
|
|
$
|
(3,532
|
)
|
|
$
|
(4,300
|
)
|
|
Fair Value Measurements as of September 30, 2019
|
||||||||||||||
|
Quoted Prices in Active Markets for Identical Assets (Level 1)
|
|
Significant Other Observable Inputs (Level 2)
|
|
Significant Unobservable Inputs (Level 3)
|
|
Total Fair Value
|
||||||||
Recurring:
|
|
|
|
|
|
|
|
||||||||
Non-current liabilities
|
|
|
|
|
|
|
|
||||||||
Derivative liability (Note 5)
|
$
|
—
|
|
|
$
|
(7,781
|
)
|
|
$
|
—
|
|
|
$
|
(7,781
|
)
|
|
Fair Value Measurements as of December 31, 2018
|
||||||||||||||
|
Quoted Prices in Active Markets for Identical Assets (Level 1)
|
|
Significant Other Observable Inputs (Level 2)
|
|
Significant Unobservable Inputs (Level 3)
|
|
Total Fair Value
|
||||||||
Recurring:
|
|
|
|
|
|
|
|
||||||||
Non-current assets
|
|
|
|
|
|
|
|
||||||||
Derivative asset (Note 5)
|
$
|
—
|
|
|
$
|
4,344
|
|
|
$
|
—
|
|
|
$
|
4,344
|
|
|
September 30, 2019
|
|
December 31, 2018
|
||||
Property, plant and equipment, net
|
|
|
|
||||
United States
|
$
|
138,738
|
|
|
$
|
137,252
|
|
Canada
|
14,556
|
|
|
14,389
|
|
||
Total property, plant and equipment, net
|
$
|
153,294
|
|
|
$
|
151,641
|
|
Right-of-use assets, net
|
|
|
|
||||
United States
|
$
|
102,841
|
|
|
$
|
—
|
|
Canada
|
14,296
|
|
|
—
|
|
||
Total right-of-use assets, net
|
$
|
117,137
|
|
|
$
|
—
|
|
Goodwill
|
|
|
|
||||
United States
|
$
|
459,978
|
|
|
$
|
460,384
|
|
Canada
|
30,337
|
|
|
24,557
|
|
||
Total goodwill
|
$
|
490,315
|
|
|
$
|
484,941
|
|
Intangibles, net
|
|
|
|
|
|||
United States
|
$
|
105,959
|
|
|
$
|
141,186
|
|
Canada
|
11,935
|
|
|
4,690
|
|
||
Total intangibles, net
|
$
|
117,894
|
|
|
$
|
145,876
|
|
|
Three Months Ended September 30,
|
|
Change
|
|||||||||||||||
|
2019
|
|
2018
|
|
$
|
|
%
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||
Wallboard
|
$
|
207,326
|
|
36.7
|
%
|
|
$
|
203,991
|
|
37.6
|
%
|
|
$
|
3,335
|
|
|
1.6
|
%
|
Suspended ceiling systems
|
118,873
|
|
21.0
|
%
|
|
104,422
|
|
19.3
|
%
|
|
14,451
|
|
|
13.8
|
%
|
|||
Metal framing
|
98,817
|
|
17.5
|
%
|
|
98,576
|
|
18.2
|
%
|
|
241
|
|
|
0.2
|
%
|
|||
Complementary and other products
|
139,890
|
|
24.8
|
%
|
|
135,284
|
|
24.9
|
%
|
|
4,606
|
|
|
3.4
|
%
|
|||
Total net sales
|
$
|
564,906
|
|
100.0
|
%
|
|
$
|
542,273
|
|
100.0
|
%
|
|
$
|
22,633
|
|
|
4.2
|
%
|
|
Nine Months Ended September 30,
|
|
Change
|
|||||||||||||||
|
2019
|
|
2018
|
|
$
|
|
%
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||
Wallboard
|
$
|
624,299
|
|
38.1
|
%
|
|
$
|
583,242
|
|
38.2
|
%
|
|
$
|
41,057
|
|
|
7.0
|
%
|
Suspended ceiling systems
|
314,045
|
|
19.2
|
%
|
|
288,356
|
|
18.9
|
%
|
|
$
|
25,689
|
|
|
8.9
|
%
|
||
Metal framing
|
300,493
|
|
18.3
|
%
|
|
264,019
|
|
17.3
|
%
|
|
$
|
36,474
|
|
|
13.8
|
%
|
||
Complementary and other products
|
400,852
|
|
24.4
|
%
|
|
392,536
|
|
25.7
|
%
|
|
8,316
|
|
|
2.1
|
%
|
|||
Total net sales
|
$
|
1,639,689
|
|
100.0
|
%
|
|
$
|
1,528,153
|
|
100.0
|
%
|
|
$
|
111,536
|
|
|
7.3
|
%
|
|
September 30, 2019
|
|
December 31, 2018
|
||||
Accrued expenses
|
$
|
5,496
|
|
|
$
|
5,080
|
|
Accrued interest
|
152
|
|
|
1,315
|
|
||
Accrued other
|
18,002
|
|
|
13,584
|
|
||
Total other current liabilities
|
$
|
23,650
|
|
|
$
|
19,979
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||
Weighted average shares used in basic computations
|
|
42,988,829
|
|
|
42,894,474
|
|
|
42,969,797
|
|
|
42,889,430
|
|
Dilutive effect of stock options and restricted stock units
|
|
519,849
|
|
|
22,756
|
|
|
204,554
|
|
|
15,843
|
|
Weighted average shares used in diluted computations
|
|
43,508,678
|
|
|
42,917,230
|
|
|
43,174,351
|
|
|
42,905,273
|
|
Acquisitions
|
|
Effective Date of Acquisition
|
|
Branch Locations
|
|
# of Branches Acquired
|
Joe's Wallboard Supply Co. of Colorado Springs, Inc.
|
|
October 1, 2019
|
|
Colorado
|
|
1
|
The Supply Guy, Inc.
|
|
October 1, 2019
|
|
Washington
|
|
1
|
Select Acoustic Supply Inc.
|
|
May 1, 2019
|
|
Ontario, Canada
|
|
1
|
Builders' Supplies Limited II
|
|
February 1, 2019
|
|
Ontario, Canada
|
|
3
|
Total
|
|
|
|
|
|
6
|
|
Three Months Ended September 30,
|
||||||||||
|
2019
|
|
2018
|
||||||||
(dollars in thousands)
|
|
|
|
|
|
||||||
Statements of operations data
|
|
|
|
|
|
||||||
Net sales
|
$
|
564,906
|
|
100.0
|
%
|
|
$
|
542,273
|
|
100.0
|
%
|
Cost of goods sold
|
393,111
|
|
69.6
|
%
|
|
388,236
|
|
71.6
|
%
|
||
Gross profit
|
171,795
|
|
30.4
|
%
|
|
154,037
|
|
28.4
|
%
|
||
Operating expenses:
|
|
|
|
|
|
||||||
Selling, general and administrative expenses
|
123,907
|
|
21.9
|
%
|
|
113,279
|
|
20.9
|
%
|
||
Depreciation and amortization
|
20,218
|
|
3.6
|
%
|
|
19,771
|
|
12.8
|
%
|
||
Total operating expenses
|
144,125
|
|
25.5
|
%
|
|
133,050
|
|
24.5
|
%
|
||
Income from operations
|
27,670
|
|
4.9
|
%
|
|
20,987
|
|
3.9
|
%
|
||
Loss on extinguishment debt
|
—
|
|
—
|
%
|
|
(58,475
|
)
|
(10.8
|
)%
|
||
Interest expense
|
(9,118
|
)
|
(1.6
|
)%
|
|
(12,576
|
)
|
(2.3
|
)%
|
||
Other expense, net
|
(89
|
)
|
—
|
%
|
|
(8
|
)
|
—
|
%
|
||
Income (loss) before income taxes
|
18,463
|
|
3.3
|
%
|
|
(50,072
|
)
|
1.3
|
%
|
||
Income tax expense (benefit)
|
5,754
|
|
1.0
|
%
|
|
(12,519
|
)
|
(8.1
|
)%
|
||
Income (loss) from continuing operations
|
12,709
|
|
2.3
|
%
|
|
(37,553
|
)
|
(6.9
|
)%
|
||
Income from discontinued operations, net of tax
|
—
|
|
—
|
%
|
|
2,772
|
|
0.5
|
%
|
||
Loss on sale of discontinued operations, net of tax
|
(11
|
)
|
—
|
%
|
|
—
|
|
—
|
%
|
||
Net income (loss)
|
$
|
12,698
|
|
2.3
|
%
|
|
$
|
(34,781
|
)
|
(6.4
|
)%
|
|
Three Months Ended September 30,
|
|
Change
|
|||||||||||||||
|
2019
|
|
2018
|
|
$
|
|
%
|
|||||||||||
(dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Wallboard
|
$
|
207,326
|
|
36.7
|
%
|
|
$
|
203,991
|
|
37.6
|
%
|
|
$
|
3,335
|
|
|
1.6
|
%
|
Suspended ceiling systems
|
118,873
|
|
21.0
|
%
|
|
104,422
|
|
19.3
|
%
|
|
14,451
|
|
|
13.8
|
%
|
|||
Metal framing
|
98,817
|
|
17.5
|
%
|
|
98,576
|
|
18.2
|
%
|
|
241
|
|
|
0.2
|
%
|
|||
Complementary and other products
|
139,890
|
|
24.8
|
%
|
|
135,284
|
|
24.9
|
%
|
|
4,606
|
|
|
3.4
|
%
|
|||
Total net sales
|
$
|
564,906
|
|
100.0
|
%
|
|
$
|
542,273
|
|
100.0
|
%
|
|
$
|
22,633
|
|
|
4.2
|
%
|
Total gross profit
|
$
|
171,795
|
|
|
|
$
|
154,037
|
|
|
|
$
|
17,758
|
|
|
11.5
|
%
|
||
Total gross margin
|
30.4
|
%
|
|
|
28.4
|
%
|
|
|
2.0
|
%
|
|
|
|
•
|
a decrease in wallboard net sales of $3.9 million, or 2.0%, primarily due to a decrease in average selling price of 0.9% and a decrease in volume of 1.1%;
|
•
|
an increase in suspended ceiling systems net sales of $9.7 million, or 11.0%, primarily due an increase in selling price and increased sales initiatives;
|
•
|
a decrease in metal framing net sales of $3.0 million, or 3.3%, primarily due to normalization in product costs as compared to the tariff-driven price increases in the previous period; and
|
•
|
an increase in complementary and other product net sales of $2.5 million, or 2.0%, primarily due to our continued initiatives to increase complementary product sales partially offset by weaker sales in Canada.
|
|
Nine Months Ended September 30,
|
||||||||||
|
2019
|
|
2018
|
||||||||
(dollars in thousands)
|
|
|
|
|
|
||||||
Statements of operations data
|
|
|
|
|
|
||||||
Net sales
|
$
|
1,639,689
|
|
100.0
|
%
|
|
$
|
1,528,153
|
|
100.0
|
%
|
Cost of goods sold
|
1,143,397
|
|
69.7
|
%
|
|
1,093,412
|
|
71.6
|
%
|
||
Gross profit
|
496,292
|
|
30.3
|
%
|
|
434,741
|
|
28.4
|
%
|
||
Operating expenses:
|
|
|
|
|
|
||||||
Selling, general and administrative expenses
|
363,872
|
|
22.2
|
%
|
|
328,088
|
|
21.5
|
%
|
||
Depreciation and amortization
|
60,911
|
|
3.7
|
%
|
|
56,922
|
|
13.1
|
%
|
||
Total operating expenses
|
424,783
|
|
25.9
|
%
|
|
385,010
|
|
25.2
|
%
|
||
Income from operations
|
71,509
|
|
4.4
|
%
|
|
49,731
|
|
3.3
|
%
|
||
Loss on extinguishment of debt
|
—
|
|
—
|
%
|
|
(58,475
|
)
|
(3.8
|
)%
|
||
Interest expense
|
(26,015
|
)
|
(1.6
|
)%
|
|
(43,028
|
)
|
(2.8
|
)%
|
||
Other (expense) income, net
|
(4
|
)
|
—
|
%
|
|
126
|
|
—
|
%
|
||
Income (loss) before income taxes
|
45,490
|
|
2.8
|
%
|
|
(51,646
|
)
|
1.3
|
%
|
||
Income tax expense (benefit)
|
13,232
|
|
0.8
|
%
|
|
(13,299
|
)
|
(3.1
|
)%
|
||
Income (loss) from continuing operations
|
32,258
|
|
2.0
|
%
|
|
(38,347
|
)
|
(2.5
|
)%
|
||
Income from discontinued operations, net of tax
|
—
|
|
—
|
%
|
|
7,913
|
|
0.5
|
%
|
||
Loss on sale of discontinued operations, net of tax
|
(1,401
|
)
|
(0.1
|
)%
|
|
—
|
|
—
|
%
|
||
Net income (loss)
|
$
|
30,857
|
|
1.9
|
%
|
|
$
|
(30,434
|
)
|
(2.0
|
)%
|
|
Nine Months Ended September 30,
|
|
Change
|
|||||||||||||||
|
2019
|
|
2018
|
|
$
|
|
%
|
|||||||||||
(dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|||||||||
Wallboard
|
$
|
624,299
|
|
38.1
|
%
|
|
$
|
583,242
|
|
38.2
|
%
|
|
$
|
41,057
|
|
|
7.0
|
%
|
Suspended ceiling systems
|
314,045
|
|
19.2
|
%
|
|
288,356
|
|
18.9
|
%
|
|
25,689
|
|
|
8.9
|
%
|
|||
Metal framing
|
300,493
|
|
18.3
|
%
|
|
264,019
|
|
17.3
|
%
|
|
36,474
|
|
|
13.8
|
%
|
|||
Complementary and other products
|
400,852
|
|
24.4
|
%
|
|
392,536
|
|
25.7
|
%
|
|
8,316
|
|
|
2.1
|
%
|
|||
Total net sales
|
$
|
1,639,689
|
|
100.0
|
%
|
|
$
|
1,528,153
|
|
100.0
|
%
|
|
$
|
111,536
|
|
|
7.3
|
%
|
Total gross profit
|
$
|
496,292
|
|
|
|
$
|
434,741
|
|
|
|
$
|
61,551
|
|
|
14.2
|
%
|
||
Total gross margin
|
30.3
|
%
|
|
|
28.4
|
%
|
|
|
1.9
|
%
|
|
|
|
•
|
an increase in wallboard net sales of $9.3 million, or 1.7%, primarily due to an increase in average selling price of 0.9%, product mix, and an increase in wallboard unit volume of 0.8%. On an average daily net sales basis, wallboard increased by 2.2% driven by an average daily unit volume growth of 1.3%;
|
•
|
an increase in suspended ceiling systems net sales of $12.1 million, or 4.9%. On an average daily net sales basis, suspended ceiling systems increased by 5.4%, which was primarily due to an increase in average selling price and product mix;
|
•
|
an increase in metal framing net sales of $19.6 million, or 7.7%. On an average daily net sales basis, metal framing increased by 8.3%. The increase in metal framing net sales was primarily due to an increase in volume primarily due to commercial construction activity; and
|
•
|
an increase in complementary and other product net sales of $10.1 million, or 2.9%. On an average daily net sales basis, complementary and other products increased by 3.4%, primarily due to our continued initiatives to increase complementary product sales.
|
|
|
As of September 30, 2019
|
||
(in thousands)
|
|
|
||
Total gross debt
|
|
$
|
580,931
|
|
Finance leases
|
|
8,005
|
|
|
Consolidated Total Debt
|
|
$
|
588,936
|
|
|
Nine Months Ended September 30,
|
||||||
|
2019
|
|
2018
|
||||
(in thousands)
|
|
|
|
||||
Net cash provided by (used in) operating activities
|
$
|
87,253
|
|
|
$
|
(873
|
)
|
Net cash used in investing activities
|
$
|
(44,758
|
)
|
|
$
|
(96,771
|
)
|
Net cash (used in) provided by financing activities
|
$
|
(33,923
|
)
|
|
$
|
99,372
|
|
•
|
It does not reflect our cash outlays for capital expenditures or future contractual commitments;
|
•
|
It does not reflect changes in, or cash requirements for, working capital;
|
•
|
It does not reflect interest expense or the cash requirements necessary to service interest or principal payments on indebtedness;
|
•
|
It does not reflect income tax expense or the cash necessary to pay income taxes; and
|
•
|
Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized may have to be replaced in the future, and this non-GAAP measure does not reflect cash requirements for such replacements.
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
(dollars in thousands)
|
|
|
|
|
|
|
|
||||||||
Net income (loss) from continuing operations
|
$
|
12,709
|
|
|
$
|
(37,553
|
)
|
|
$
|
32,258
|
|
|
$
|
(38,347
|
)
|
Loss on extinguishment of debt
|
—
|
|
|
58,475
|
|
|
—
|
|
|
58,475
|
|
||||
Interest expense, net
|
9,012
|
|
|
12,544
|
|
|
25,999
|
|
|
42,957
|
|
||||
Income tax expense (benefit)
|
5,754
|
|
|
(12,519
|
)
|
|
13,232
|
|
|
(13,299
|
)
|
||||
Depreciation and amortization
|
20,218
|
|
|
19,771
|
|
|
60,911
|
|
|
56,922
|
|
||||
Unrealized loss (gain) on derivative financial instruments
|
—
|
|
|
78
|
|
|
—
|
|
|
(56
|
)
|
||||
Offering and public company readiness expenses(a)
|
378
|
|
|
—
|
|
|
378
|
|
|
89
|
|
||||
Stock-based compensation
|
1,117
|
|
|
633
|
|
|
3,056
|
|
|
1,512
|
|
||||
Non-cash purchase accounting effects(b)
|
—
|
|
|
6
|
|
|
—
|
|
|
413
|
|
||||
Loss (gain) on disposal of property and equipment
|
13
|
|
|
339
|
|
|
(54
|
)
|
|
614
|
|
||||
Transaction costs(c)
|
819
|
|
|
1,967
|
|
|
2,046
|
|
|
4,670
|
|
||||
Adjusted EBITDA
|
$
|
50,020
|
|
|
$
|
43,741
|
|
|
$
|
137,826
|
|
|
$
|
113,950
|
|
Adjusted EBITDA margin(d)
|
8.9
|
%
|
|
8.1
|
%
|
|
8.4
|
%
|
|
7.5
|
%
|
(a)
|
Represents costs related to our initial public offering, secondary offering, and public company readiness expenses.
|
(b)
|
Adjusts for the effect of the purchase accounting step-up in the value of inventory to fair value recognized as a result of acquisitions.
|
(c)
|
Represents costs related to our transactions, including fees to financial advisors, accountants, attorneys and other professionals as well as certain internal corporate development costs.
|
(d)
|
Adjusted EBITDA margin represents Adjusted EBITDA divided by net sales.
|
Exhibit Number
|
|
Description
|
|||
|
|||||
|
|||||
|
|||||
|
|||||
|
|||||
101 INS
|
|
XBRL Instance Document.
|
|||
101 SCH
|
|
XBRL Taxonomy Extension Schema Document.
|
|||
101 CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document.
|
|||
101 DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document.
|
|||
101 LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|||
101 PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document.
|
#
|
Denotes management compensatory plan or arrangement.
|
FOUNDATION BUILDING MATERIALS, INC.
|
Date: November 5, 2019
|
BY:
|
/s/ John Gorey
|
|
|
John Gorey
|
|
|
Chief Financial Officer
|
|
|
(Principal Financial Officer)
|
|
|
|
|
|
/s/ Barbara J. Bitzer
|
|
|
Barbara J. Bitzer
|
|
|
Chief Accounting Officer
|
|
|
(Principal Accounting Officer)
|
|
|
|
|
|
|
|
|
/s/ Ruben Mendoza
|
|
|
Ruben Mendoza
|
|
|
President and Chief Executive Officer
|
|
|
|
|
|
/s/ John Gorey
|
|
|
John Gorey
|
|
|
Chief Financial Officer
|
|
|
|
Date: November 5, 2019
|
|
/s/ Ruben Mendoza
|
|
|
Ruben Mendoza
|
|
|
President and Chief Executive Officer
|
|
|
|
Date: November 5, 2019
|
|
/s/ John Gorey
|
|
|
John Gorey
|
|
|
Chief Financial Officer
|