Builders FirstSource, Inc. (NYSE: BLDR) today reported its results for the third quarter ended September 30, 2024.
Third Quarter 2024 Highlights
All Year-Over-Year Comparisons Unless Otherwise Noted:
As previously announced, Dave Rush is retiring as President and CEO of Builders FirstSource ("BFS"), effective November 6, 2024, after 25 years of dedicated service. Mr. Rush will remain on the Board of Directors and continue as a special advisor to ensure a smooth transition.
“I'm proud of our resilient third quarter performance as we maintained a mid-teens EBITDA margin by leveraging our distinct competitive advantages and differentiated business model,” commented Dave Rush, CEO of Builders FirstSource. “Our six acquisitions during the third quarter reinforce our commitment to investing in value-added products to enhance our margin profile. I am confident in our ability to execute our strategy and drive long-term growth.”
Rush added, “It has been an honor to serve this great company as CEO for the past two years capping off my more than 25 years of service through various levels of the business. We have the best people in the industry, and the opportunity to be CEO of BFS has truly been the joy and highlight of my career. I am so proud of how far we have come and am grateful to the Board of Directors, my fellow leadership team and all team members for their support. I have full confidence in Peter and know he will be an excellent leader of BFS. He embodies our culture, has helped craft our current strategy, and has served as a trusted advisor to our operational leaders.”
“It has been a pleasure to serve alongside Dave, and I'm grateful that he will continue to be involved moving forward as an advisor and Board member,” commented Peter Jackson, incoming CEO of Builders FirstSource. "I want to thank the Board for their confidence in Pete Beckmann and me to drive the BFS strategy, which will continue to be focused on growing value-added products and services, driving operational excellence, investing in digital solutions and innovation, and continuing to build our high-performing culture. Disciplined capital allocation is a true competitive advantage that creates shareholder value through opportunistic share repurchases and acquisitions that set us up to drive long-term growth. As a trusted partner to homebuilders, we are helping solve industry pain points with our best-in-class product portfolio and scale, industry-leading digital solutions, and an exceptional team dedicated to customer service. I am confident that we are well positioned to take advantage of the many opportunities in front of us.”
Pete Beckmann, incoming CFO of Builders FirstSource, added, “We delivered resilient results during the third quarter despite a choppy housing market and the reduced value of an average start by leaning into the pillars of our strategy and operating model. We are leveraging our fortress balance sheet and free cash flow generation to drive disciplined capital deployment, as witnessed by our share repurchases and M&A activity during the quarter. Our scale and financial flexibility help us act as a key partner to homebuilders, and we have clear line of sight to compound value creation over the long term.”
Third Quarter 2024 Financial Performance Highlights
All Year-Over-Year Comparisons Unless Otherwise Noted:
Net Sales
Gross Profit
Selling, General and Administrative Expenses
Interest Expense
Income Tax Expense
Net Income
Adjusted Net Income
Adjusted Earnings Per Diluted Share
Adjusted EBITDA
Productivity Savings From Operational Excellence
Capital Structure, Leverage, and Liquidity Information
2024 Full Year Total Company Outlook
For 2024, the Company expects to achieve the financial performance highlighted below. Projected Net Sales and Adjusted EBITDA include the expected impact of price, commodities, and margins for 2024.
2024 Full Year Assumptions
The Company’s anticipated 2024 performance is based on several assumptions for the full year, including the following:
Conference Call
Builders FirstSource will host a conference call and webcast on Tuesday, November 5, 2024, to discuss the Company’s financial results and other business matters. The teleconference will begin at 8:00 a.m. Central Time and will be hosted by Dave Rush, current President and Chief Executive Officer, Peter Jackson, incoming CEO and current Chief Financial Officer, and Pete Beckmann, incoming CFO and current Senior Vice President, Financial Planning & Analysis.
To participate in the teleconference, please dial into the call a few minutes before the start time at 800-245-3047 (U.S. and Canada) or 203-518-9765 (international), Conference ID: BLDRQ324. A replay of the call will be available at 12:00 p.m. Central Time through Tuesday, November 12, 2024. To access the replay, please dial 800-839-5247 (U.S. and Canada) or 402-220-2703 (international). The live webcast and archived replay can also be accessed on the Company's investor relations website at investors.bldr.com under the Events and Presentations section. The online archive of the webcast will be available for approximately 90 days.
Upcoming Events
Management will participate in investor meetings at the Baird Global Industrials Conference in Chicago on November 13, 2024, the NYSE Industrials Investor Access Day virtually on November 19, 2024, and the Stephens Annual Investment Conference in Nashville on November 20, 2024.
About Builders FirstSource
Headquartered in Irving, Texas, Builders FirstSource is the largest U.S. supplier of building products, prefabricated components, and value-added services to the professional market segment for new residential construction and repair and remodeling. We provide customers an integrated homebuilding solution, offering manufacturing, supply, delivery, and installation of a full range of structural and related building products. We operate in 43 states with approximately 580 locations and have a market presence in 48 of the top 50 and 90 of the top 100 MSAs, providing geographic diversity and balanced end market exposure. We service customers from strategically located distribution and manufacturing facilities (some of which are co-located) that produce value-added products such as roof and floor trusses, wall panels, stairs, vinyl windows, custom millwork, and pre-hung doors. Builders FirstSource also distributes dimensional lumber and lumber sheet goods, millwork, windows, interior and exterior doors, and other specialty building products. www.bldr.com
Forward-Looking Statements
Statements in this news release and the schedules hereto that are not purely historical facts or that necessarily depend upon future events, including statements about forecasted financial performance or other statements about anticipations, beliefs, expectations, hopes, synergies, intentions or strategies for the future, may be forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended. Readers are cautioned not to place undue reliance on forward-looking statements. In addition, oral statements made by our directors, officers and employees to the investor and analyst communities, media representatives and others, depending upon their nature, may also constitute forward-looking statements. As with the forward-looking statements included in this release, these forward-looking statements are by nature inherently uncertain, and actual results or events may differ materially as a result of many factors. All forward-looking statements are based upon information available to Builders FirstSource on the date this release was submitted. Builders FirstSource undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. Forward-looking statements involve risks and uncertainties, many of which are beyond the Company’s control or may be currently unknown to the Company, that could cause actual events or results to differ materially from the events or results described in the forward-looking statements; such risks or uncertainties include those related to the Company’s growth strategies, including acquisitions, organic growth and digital strategies, or the dependence of the Company’s revenues and operating results on, among other things, the homebuilding industry and, to a lesser extent, repair and remodel activity, which in each case is dependent on economic conditions, including inflation, interest rates, consumer confidence, labor and supply shortages, and also lumber and other commodity prices. Builders FirstSource may not succeed in addressing these and other risks. Further information regarding factors that could affect our financial and other results can be found in the risk factors section of Builders FirstSource’s most recent annual report on Form 10-K filed with the Securities and Exchange Commission (the “SEC”) and may also be described from time to time in the other reports Builders FirstSource files with the SEC. Consequently, all forward-looking statements in this release are qualified by the factors, risks and uncertainties contained therein.
Non-GAAP Financial Measures
The financial measures entitled Adjusted EBITDA, LTM Adjusted EBITDA, Adjusted EBITDA margin, Adjusted net income, basic Adjusted net income per share, diluted Adjusted net income per share, Adjusted SG&A, Adjusted SG&A as a percent of net sales, and Free cash flow are not financial measures recognized under GAAP and are therefore non-GAAP financial measures. The Company believes that these non-GAAP financial measures provide useful information to management and investors regarding certain financial and business trends relating to the Company’s financial condition and operating results.
Adjusted EBITDA is defined as GAAP net income before depreciation and amortization expense, interest expense, net, income tax expense and other non-cash or special items including stock compensation expense, acquisition and related expense, technology implementation expense, debt issuance and refinancing costs, severance and gain on sale of assets and other one-time costs partially offset by the tax effect of those adjustments to net income. LTM Adjusted EBITDA is defined as Adjusted EBITDA for the last twelve consecutive months. Adjusted EBITDA margin is defined as Adjusted EBITDA divided by net sales. Adjusted net income is defined as GAAP net income before non-cash or special items including acquisition and related expense, technology implementation expense, debt issuance and refinancing cost and amortization expense partially offset by the tax effect of those adjustments to net income. Basic Adjusted net income per share is defined as Adjusted net income divided by weighted average basic common shares outstanding while diluted Adjusted net income per share is defined as Adjusted net income divided by weighted average diluted common shares outstanding. Adjusted SG&A is defined as GAAP SG&A expense before non-cash or special items including depreciation expense, amortization expense, stock compensation expense, acquisition and related expense, and technology implementation expense. Adjusted SG&A as a percent of sales is defined as Adjusted SG&A divided by net sales. Free cash flow is defined as GAAP net cash from operating activities less capital expenditures, net of proceeds from the sale of property, plant and equipment.
Company management uses Adjusted EBITDA, Adjusted EBITDA margin, Adjusted net income, basic Adjusted net income per share and diluted Adjusted net income per share as supplemental measures in its evaluation of the Company’s business, including for trend analysis, purposes of determining management incentive compensation and budgeting and planning purposes. Company management believes that these measures provide a meaningful measure of the Company’s performance and a better baseline for comparing financial performance across periods because these measures eliminate the effects of period to period changes, in the case of Adjusted EBITDA and Adjusted EBITDA margin, in taxes, costs associated with capital investments, interest expense, stock compensation expense, and other non-cash and non-recurring items and, in the case of Adjusted net income and Adjusted net income per diluted share, in certain non-recurring items. Company management also uses free cash flow as a supplemental measure in its evaluation of the Company’s business, including for purposes of its internal liquidity assessments. Company management believes that free cash flow provides a meaningful evaluation of the Company’s liquidity.
The Company believes that these non-GAAP financial measures provide additional tools for investors to use in evaluating ongoing operating results, cash flows and trends and in comparing the Company’s financial measures with other companies in the Company’s industry, which may present similar non-GAAP financial measures to investors. However, the Company’s calculations of these financial measures are not necessarily comparable to similarly titled measures reported by other companies. Company management does not consider these financial measures in isolation or as alternatives to financial measures determined in accordance with GAAP. Furthermore, items that are excluded and other adjustments and assumptions that are made in calculating these non-GAAP financial measures are significant components in understanding and assessing the Company’s financial performance. These non-GAAP financial measures should be evaluated in conjunction with, and are not a substitute for, the Company’s GAAP financial measures. Further, because these non-GAAP financial measures are not determined in accordance with GAAP and are thus susceptible to varying calculations, the non-GAAP financial measures, as presented, may not be comparable to other similarly titled measures of other companies. Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures are included in the tables below.
The Company’s Adjusted EBITDA outlook, free cash flow and full-year forecast for its effective tax rate on operations exclude the impact of certain income and expense items that management believes are not part of underlying operations. These items may include, but are not limited to, loss on early extinguishment of debt, restructuring charges, certain tax items, and charges associated with non-recurring costs such as professional and legal fees associated with our acquisitions and enterprise resource planning (ERP) program. The Company’s management cannot estimate on a forward-looking basis without unreasonable effort the impact these income and expense items will have on its reported net income, operating cash flow and its reported effective tax rate because these items, which could be significant, are difficult to predict and may be highly variable. As a result, the Company does not provide a reconciliation to the most comparable GAAP financial measure for its Adjusted EBITDA or free cash flow outlook or its effective tax rate on operations forecast. Please see the Forward-Looking Statements section of this release for a discussion of certain risks relevant to the Company’s outlook.
|
|
|
|
|
||||||||
BUILDERS FIRSTSOURCE, INC. AND SUBSIDIARIES |
||||||||||||
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS |
||||||||||||
(unaudited) |
||||||||||||
|
|
|
|
|
||||||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||
(in thousands, except per share amounts) |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||
Net sales |
|
$ |
4,232,494 |
|
$ |
4,534,264 |
|
$ |
12,580,186 |
|
$ |
12,946,468 |
Cost of sales |
|
|
2,846,161 |
|
|
2,953,162 |
|
|
8,431,315 |
|
|
8,399,020 |
Gross margin |
|
|
1,386,333 |
|
|
1,581,102 |
|
|
4,148,871 |
|
|
4,547,448 |
Selling, general and administrative expenses |
|
|
958,310 |
|
|
939,474 |
|
|
2,857,768 |
|
|
2,861,565 |
Income from operations |
|
|
428,023 |
|
|
641,628 |
|
|
1,291,103 |
|
|
1,685,883 |
Interest expense, net |
|
|
54,263 |
|
|
50,193 |
|
|
154,615 |
|
|
145,317 |
Income before income taxes |
|
|
373,760 |
|
|
591,435 |
|
|
1,136,488 |
|
|
1,540,566 |
Income tax expense |
|
|
88,977 |
|
|
139,978 |
|
|
248,834 |
|
|
350,704 |
Net income |
|
$ |
284,783 |
|
$ |
451,457 |
|
$ |
887,654 |
|
$ |
1,189,862 |
|
|
|
|
|
|
|
|
|
||||
Net income per share: |
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
2.45 |
|
$ |
3.62 |
|
$ |
7.45 |
|
$ |
9.19 |
Diluted |
|
$ |
2.44 |
|
$ |
3.59 |
|
$ |
7.39 |
|
$ |
9.10 |
Weighted average common shares: |
|
|
|
|
|
|
|
|
||||
Basic |
|
|
116,176 |
|
|
124,577 |
|
|
119,120 |
|
|
129,521 |
Diluted |
|
|
116,940 |
|
|
125,792 |
|
|
120,116 |
|
|
130,734 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
BUILDERS FIRSTSOURCE, INC. AND SUBSIDIARIES |
||||||||||||||||
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS |
||||||||||||||||
(unaudited) |
||||||||||||||||
|
|
|
|
|
||||||||||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
(in thousands) |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
||||||||
Net income |
|
$ |
284,783 |
|
|
$ |
451,457 |
|
|
$ |
887,654 |
|
|
$ |
1,189,862 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
||||||||
Depreciation and amortization |
|
|
141,705 |
|
|
|
140,611 |
|
|
|
425,441 |
|
|
|
416,126 |
|
Deferred income taxes |
|
|
(18,678 |
) |
|
|
(34,786 |
) |
|
|
(46,000 |
) |
|
|
(72,688 |
) |
Stock-based compensation expense |
|
|
17,259 |
|
|
|
12,128 |
|
|
|
50,885 |
|
|
|
35,549 |
|
Other non-cash adjustments |
|
|
17,121 |
|
|
|
(5,088 |
) |
|
|
17,136 |
|
|
|
(4,284 |
) |
Changes in assets and liabilities, net of assets acquired and liabilities assumed: |
|
|
|
|
|
|
|
|
||||||||
Receivables |
|
|
141,285 |
|
|
|
991 |
|
|
|
105,140 |
|
|
|
(178,955 |
) |
Inventories |
|
|
96,552 |
|
|
|
38,298 |
|
|
|
47,316 |
|
|
|
115,575 |
|
Contract assets |
|
|
7,040 |
|
|
|
2,528 |
|
|
|
(18,220 |
) |
|
|
(4,287 |
) |
Other current assets |
|
|
14,779 |
|
|
|
(2,355 |
) |
|
|
4,741 |
|
|
|
23,297 |
|
Other assets and liabilities |
|
|
(8,402 |
) |
|
|
(2,577 |
) |
|
|
(41,009 |
) |
|
|
(16,392 |
) |
Accounts payable |
|
|
(18,158 |
) |
|
|
(30,396 |
) |
|
|
123,658 |
|
|
|
230,576 |
|
Accrued liabilities |
|
|
55,552 |
|
|
|
89,352 |
|
|
|
(81,237 |
) |
|
|
(24,343 |
) |
Contract liabilities |
|
|
(880 |
) |
|
|
(10,697 |
) |
|
|
23,724 |
|
|
|
(14,863 |
) |
Net cash provided by operating activities |
|
|
729,958 |
|
|
|
649,466 |
|
|
|
1,499,229 |
|
|
|
1,695,173 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
||||||||
Cash used for acquisitions, net of cash acquired |
|
|
(123,938 |
) |
|
|
(52,347 |
) |
|
|
(256,856 |
) |
|
|
(142,906 |
) |
Purchases of property, plant and equipment |
|
|
(99,578 |
) |
|
|
(145,486 |
) |
|
|
(280,897 |
) |
|
|
(376,596 |
) |
Proceeds from sale of property, plant and equipment |
|
|
4,257 |
|
|
|
33,548 |
|
|
|
10,555 |
|
|
|
43,406 |
|
Cash used for equity investments |
|
|
— |
|
|
|
— |
|
|
|
(7,686 |
) |
|
|
— |
|
Net cash used in investing activities |
|
|
(219,259 |
) |
|
|
(164,285 |
) |
|
|
(534,884 |
) |
|
|
(476,096 |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
||||||||
Borrowings under revolving credit facility |
|
|
57,000 |
|
|
|
1,224,000 |
|
|
|
954,000 |
|
|
|
4,025,000 |
|
Repayments under revolving credit facility |
|
|
(156,000 |
) |
|
|
(1,499,000 |
) |
|
|
(1,418,000 |
) |
|
|
(3,607,000 |
) |
Proceeds from long-term debt and other loans |
|
|
— |
|
|
|
— |
|
|
|
1,000,000 |
|
|
|
— |
|
Repayments of long-term debt and other loans |
|
|
(846 |
) |
|
|
(1,078 |
) |
|
|
(2,613 |
) |
|
|
(3,190 |
) |
Payments of loan costs |
|
|
— |
|
|
|
— |
|
|
|
(12,829 |
) |
|
|
(1,897 |
) |
Payments of acquisition-related deferred and contingent consideration |
|
|
(4,842 |
) |
|
|
— |
|
|
|
(14,364 |
) |
|
|
— |
|
Tax withholdings on and exercises of equity awards |
|
|
(270 |
) |
|
|
(75 |
) |
|
|
(55,267 |
) |
|
|
(32,103 |
) |
Repurchase of common stock |
|
|
(153,207 |
) |
|
|
(210,248 |
) |
|
|
(1,153,325 |
) |
|
|
(1,592,236 |
) |
Net cash used in financing activities |
|
|
(258,165 |
) |
|
|
(486,401 |
) |
|
|
(702,398 |
) |
|
|
(1,211,426 |
) |
Net change in cash and cash equivalents |
|
|
252,534 |
|
|
|
(1,220 |
) |
|
|
261,947 |
|
|
|
7,651 |
|
Cash and cash equivalents at beginning of period |
|
|
75,569 |
|
|
|
89,316 |
|
|
|
66,156 |
|
|
|
80,445 |
|
Cash and cash equivalents at end of period |
|
$ |
328,103 |
|
|
$ |
88,096 |
|
|
$ |
328,103 |
|
|
$ |
88,096 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
BUILDERS FIRSTSOURCE, INC. AND SUBSIDIARIES |
||||||
CONDENSED CONSOLIDATED BALANCE SHEET |
||||||
(unaudited) |
||||||
|
|
|
|
|
||
(in thousands, except per share amounts) |
|
September 30,
|
|
December 31,
|
||
ASSETS |
|
|
|
|
||
Current assets: |
|
|
|
|
||
Cash and cash equivalents |
|
$ |
328,103 |
|
$ |
66,156 |
Accounts receivable, less allowances of $42,530 and $42,488, respectively |
|
|
1,369,660 |
|
|
1,436,917 |
Other receivables |
|
|
279,177 |
|
|
290,310 |
Inventories |
|
|
1,203,919 |
|
|
1,228,265 |
Contract assets |
|
|
184,351 |
|
|
165,677 |
Other current assets |
|
|
109,198 |
|
|
113,403 |
Total current assets |
|
|
3,474,408 |
|
|
3,300,728 |
Property, plant and equipment, net |
|
|
1,939,881 |
|
|
1,803,824 |
Operating lease right-of-use assets, net |
|
|
600,369 |
|
|
502,184 |
Goodwill |
|
|
3,646,915 |
|
|
3,556,556 |
Intangible assets, net |
|
|
1,143,123 |
|
|
1,298,173 |
Other assets, net |
|
|
89,441 |
|
|
37,987 |
Total assets |
|
$ |
10,894,137 |
|
$ |
10,499,452 |
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
||
Current liabilities: |
|
|
|
|
||
Accounts payable |
|
$ |
1,021,626 |
|
$ |
881,384 |
Accrued liabilities |
|
|
645,345 |
|
|
717,528 |
Contract liabilities |
|
|
186,514 |
|
|
162,659 |
Current portion of operating lease liabilities |
|
|
101,807 |
|
|
98,217 |
Current maturities of long-term debt |
|
|
3,591 |
|
|
3,649 |
Total current liabilities |
|
|
1,958,883 |
|
|
1,863,437 |
Noncurrent portion of operating lease liabilities |
|
|
531,763 |
|
|
434,081 |
Long-term debt, net of current maturities, discounts and issuance costs |
|
|
3,700,175 |
|
|
3,177,411 |
Deferred income taxes |
|
|
121,199 |
|
|
167,199 |
Other long-term liabilities |
|
|
135,444 |
|
|
124,973 |
Total liabilities |
|
|
6,447,464 |
|
|
5,767,101 |
Commitments and contingencies (Note 11) |
|
|
|
|
||
Stockholders' equity: |
|
|
|
|
||
Preferred stock, $0.01 par value, 10,000 shares authorized; zero shares issued and outstanding |
|
|
— |
|
|
— |
Common stock, $0.01 par value, 300,000 shares authorized; 115,557 and 121,857 shares issued and outstanding at September 30, 2024, and December 31, 2023, respectively |
|
|
1,156 |
|
|
1,219 |
Additional paid-in capital |
|
|
4,266,561 |
|
|
4,270,948 |
Retained earnings |
|
|
178,956 |
|
|
460,184 |
Total stockholders' equity |
|
|
4,446,673 |
|
|
4,732,351 |
Total liabilities and stockholders' equity |
|
$ |
10,894,137 |
|
$ |
10,499,452 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
BUILDERS FIRSTSOURCE, INC. AND SUBSIDIARIES |
|||||||||||||||||||
Reconciliation of GAAP Net Income to Adjusted Net Income |
|||||||||||||||||||
(unaudited) |
|||||||||||||||||||
|
|
|
|
|
|
||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
|
Twelve Months Ended |
||||||||||||||
|
September 30, |
|
September 30, |
|
September 30, |
||||||||||||||
(in millions) |
2024 |
|
2023 |
|
2024 |
|
2023 |
|
2024 |
||||||||||
Reconciliation to Adjusted Net Income: |
|
|
|
|
|
|
|
|
|
||||||||||
GAAP net income |
$ |
284.8 |
|
|
$ |
451.5 |
|
|
$ |
887.7 |
|
|
$ |
1,189.9 |
|
|
$ |
1,238.3 |
|
Acquisition and related expense |
|
2.6 |
|
|
|
(1.0 |
) |
|
|
5.2 |
|
|
|
26.9 |
|
|
|
9.2 |
|
Technology implementation expense |
|
19.4 |
|
|
|
25.5 |
|
|
|
46.7 |
|
|
|
51.6 |
|
|
|
76.5 |
|
Debt issuance and refinancing cost |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
0.7 |
|
|
|
- |
|
Amortization expense |
|
76.3 |
|
|
|
83.5 |
|
|
|
237.2 |
|
|
|
252.9 |
|
|
|
320.0 |
|
Tax-effect of adjustments to net income |
|
(23.6 |
) |
|
|
(25.9 |
) |
|
|
(69.4 |
) |
|
|
(79.7 |
) |
|
|
(97.4 |
) |
Adjusted net income |
$ |
359.5 |
|
|
$ |
533.6 |
|
|
$ |
1,107.4 |
|
|
$ |
1,442.3 |
|
|
$ |
1,546.6 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
GAAP common shares outstanding |
|
116.2 |
|
|
|
124.6 |
|
|
|
119.1 |
|
|
|
129.5 |
|
|
|
||
GAAP diluted common shares outstanding |
|
116.9 |
|
|
|
125.8 |
|
|
|
120.1 |
|
|
|
130.7 |
|
|
|
||
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic adjusted net income per share: |
$ |
3.09 |
|
|
$ |
4.28 |
|
|
$ |
9.30 |
|
|
$ |
11.14 |
|
|
|
||
Diluted adjusted net income per share: |
$ |
3.07 |
|
|
$ |
4.24 |
|
|
$ |
9.22 |
|
|
$ |
11.03 |
|
|
|
|
|
|
|
|
|
||||||||||||||
BUILDERS FIRSTSOURCE, INC. AND SUBSIDIARIES |
|||||||||||||||||||
Reconciliation of GAAP Net Income to Adjusted EBITDA |
|||||||||||||||||||
(unaudited) |
|||||||||||||||||||
|
|
|
|
|
|
||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
|
Twelve Months Ended |
||||||||||||||
|
September 30, |
|
September 30, |
|
September 30, |
||||||||||||||
(in millions) |
2024 |
|
2023 |
|
2024 |
|
2023 |
|
2024 |
||||||||||
Reconciliation to Adjusted EBITDA: |
|
|
|
|
|
|
|
|
|
||||||||||
GAAP net income |
$ |
284.8 |
|
|
$ |
451.5 |
|
|
$ |
887.7 |
|
|
$ |
1,189.9 |
|
|
$ |
1,238.3 |
|
Interest expense, net |
|
54.3 |
|
|
|
50.2 |
|
|
|
154.6 |
|
|
|
144.6 |
|
|
|
201.4 |
|
Income tax expense |
|
112.6 |
|
|
|
165.9 |
|
|
|
318.2 |
|
|
|
430.4 |
|
|
|
439.2 |
|
Depreciation expense |
|
65.5 |
|
|
|
57.1 |
|
|
|
188.3 |
|
|
|
163.2 |
|
|
|
247.6 |
|
Amortization expense |
|
76.3 |
|
|
|
83.5 |
|
|
|
237.2 |
|
|
|
252.9 |
|
|
|
320.0 |
|
Stock compensation expense |
|
17.3 |
|
|
|
12.1 |
|
|
|
50.9 |
|
|
|
35.5 |
|
|
|
63.9 |
|
Acquisition and related expense |
|
2.6 |
|
|
|
(1.0 |
) |
|
|
5.2 |
|
|
|
26.9 |
|
|
|
9.2 |
|
Technology implementation expense |
|
19.4 |
|
|
|
25.5 |
|
|
|
46.7 |
|
|
|
51.6 |
|
|
|
76.5 |
|
Debt issuance and refinancing cost |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
0.7 |
|
|
|
- |
|
Tax-effect of adjustments to net income |
|
(23.6 |
) |
|
|
(25.9 |
) |
|
|
(69.4 |
) |
|
|
(79.7 |
) |
|
|
(97.4 |
) |
Other management-identified adjustments (1) |
|
17.3 |
|
|
|
(5.6 |
) |
|
|
17.7 |
|
|
|
(2.2 |
) |
|
|
23.9 |
|
Adjusted EBITDA |
$ |
626.5 |
|
|
$ |
813.3 |
|
|
$ |
1,837.1 |
|
|
$ |
2,213.8 |
|
|
$ |
2,522.6 |
|
Adjusted EBITDA margin |
|
14.8 |
% |
|
|
17.9 |
% |
|
|
14.6 |
% |
|
|
17.1 |
% |
|
|
15.1 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||||
(1) Primarily relates to severance, net gain/loss on sale of assets, and other one-time costs. |
|
|
|
|
|
||||||||||||
BUILDERS FIRSTSOURCE, INC. AND SUBSIDIARIES |
|||||||||||||||
Reconciliation of GAAP Selling, General & Administrative Expenses to Adjusted Selling, General & Administrative Expenses |
|||||||||||||||
(unaudited) |
|||||||||||||||
|
|
|
|
||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
September 30, |
|
September 30, |
||||||||||||
(in millions) |
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
Reconciliation to Adjusted SG&A Expense: |
|
|
|
|
|
|
|
||||||||
GAAP SG&A expense |
$ |
958.3 |
|
|
$ |
939.5 |
|
|
$ |
2,857.8 |
|
|
$ |
2,861.6 |
|
Depreciation expense |
|
(45.3 |
) |
|
|
(41.7 |
) |
|
|
(130.7 |
) |
|
|
(119.2 |
) |
Amortization expense |
|
(73.6 |
) |
|
|
(83.5 |
) |
|
|
(229.1 |
) |
|
|
(252.9 |
) |
Stock compensation expense |
|
(17.3 |
) |
|
|
(12.1 |
) |
|
|
(50.9 |
) |
|
|
(35.5 |
) |
Acquisition and related expense |
|
(2.6 |
) |
|
|
1.0 |
|
|
|
(5.2 |
) |
|
|
(26.9 |
) |
Technology implementation expense |
|
(19.4 |
) |
|
|
(25.5 |
) |
|
|
(46.7 |
) |
|
|
(51.6 |
) |
Other management-identified adjustments (1) |
|
(17.3 |
) |
|
|
5.6 |
|
|
|
(17.7 |
) |
|
|
2.2 |
|
Adjusted SG&A expense |
$ |
782.8 |
|
|
$ |
783.3 |
|
|
$ |
2,377.5 |
|
|
$ |
2,377.7 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP SG&A expense as a % of sales |
|
22.6 |
% |
|
|
20.7 |
% |
|
|
22.7 |
% |
|
|
22.1 |
% |
Adjusted SG&A expense as a % of sales |
|
18.5 |
% |
|
|
17.3 |
% |
|
|
18.9 |
% |
|
|
18.4 |
% |
|
|
|
|
|
|
|
|
||||||||
(1) Primarily relates to severance, net gain/loss on sale of assets, and other one-time costs. |
|
|
|
|
||||||||||
BUILDERS FIRSTSOURCE, INC. AND SUBSIDIARIES |
|||||||||||||
Interest Reconciliation |
|||||||||||||
(unaudited) |
|||||||||||||
|
|
|
|
||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||
|
September 30, 2024 |
|
September 30, 2024 |
||||||||||
(in millions) |
Interest
|
|
Net Debt Outstanding |
|
Interest
|
|
Net Debt Outstanding |
||||||
2032 Unsecured notes @ 4.25% |
$ |
13.8 |
|
$ |
1,300.0 |
|
|
$ |
41.4 |
|
$ |
1,300.0 |
|
2032 Unsecured notes @ 6.375% |
|
11.2 |
|
|
700.0 |
|
|
|
33.5 |
|
|
700.0 |
|
2030 Unsecured notes @ 5.00% |
|
6.9 |
|
|
550.0 |
|
|
|
20.6 |
|
|
550.0 |
|
2034 Unsecured notes @ 6.375% |
|
16.1 |
|
|
1,000.0 |
|
|
|
37.5 |
|
|
1,000.0 |
|
Revolving credit facility @ 8.10% weighted average interest rate |
|
1.2 |
|
|
- |
|
|
|
8.5 |
|
|
- |
|
Amortization of debt issuance costs, discount and premium |
|
1.4 |
|
|
- |
|
|
|
4.1 |
|
|
- |
|
Finance leases and other finance obligations |
|
4.7 |
|
|
192.1 |
|
|
|
14.6 |
|
|
192.1 |
|
Cash |
|
- |
|
|
(328.1 |
) |
|
|
- |
|
|
(328.1 |
) |
Total (1) |
$ |
55.3 |
|
$ |
3,414.0 |
|
|
$ |
160.2 |
|
$ |
3,414.0 |
|
|
|
|
|
|
|
|
|
||||||
(1) Total interest expense does not include interest income of approximately $1 million and $6 million received during the three month and nine month periods, respectively. |
|
|
|
|
||||
BUILDERS FIRSTSOURCE, INC. AND SUBSIDIARIES |
|||||||
Free Cash Flow |
|||||||
(unaudited) |
|||||||
|
|
|
|
||||
|
Three Months Ended |
|
Nine Months Ended |
||||
(in millions) |
September 30, 2024 |
|
September 30, 2024 |
||||
Free Cash Flow |
|
||||||
Operating activities |
$ |
730.0 |
|
|
$ |
1,499.2 |
|
Less: Capital expenditures, net of proceeds |
|
(95.3 |
) |
|
|
(270.3 |
) |
Free cash flow |
$ |
634.7 |
|
|
$ |
1,228.9 |
|
|
|
|||||||||||||
BUILDERS FIRSTSOURCE, INC. AND SUBSIDIARIES |
||||||||||||||
Sales by Product Category |
||||||||||||||
(unaudited) |
||||||||||||||
|
|
|||||||||||||
|
Three Months Ended September 30, |
|||||||||||||
|
2024 |
|
2023 |
|
|
|||||||||
(in millions) |
Net Sales |
|
% of
|
|
Net Sales |
|
% of
|
|
% Change |
|||||
Manufactured products |
$ |
997.6 |
|
23.6 |
% |
|
$ |
1,200.4 |
|
26.5 |
% |
|
(16.9 |
)% |
Windows, doors & millwork |
$ |
1,084.8 |
|
25.6 |
% |
|
$ |
1,093.3 |
|
24.1 |
% |
|
(0.8 |
)% |
Value-added products |
|
2,082.4 |
|
49.2 |
% |
|
|
2,293.7 |
|
50.6 |
% |
|
(9.2 |
)% |
|
|
|
|
|
|
|
|
|
|
|||||
Specialty building products & services |
|
1,081.0 |
|
25.5 |
% |
|
|
1,083.4 |
|
23.9 |
% |
|
(0.2 |
)% |
Lumber & lumber sheet goods |
|
1,069.1 |
|
25.3 |
% |
|
|
1,157.2 |
|
25.5 |
% |
|
(7.6 |
)% |
Total net sales |
$ |
4,232.5 |
|
100.0 |
% |
|
$ |
4,534.3 |
|
100.0 |
% |
|
(6.7 |
)% |
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|||||
|
Nine Months Ended September 30, |
|||||||||||||
|
2024 |
|
2023 |
|
|
|||||||||
(in millions) |
Net Sales |
|
% of
|
|
Net Sales |
|
% of
|
|
% Change |
|||||
Manufactured products |
$ |
3,031.8 |
|
24.1 |
% |
|
$ |
3,557.4 |
|
27.5 |
% |
|
(14.8 |
)% |
Windows, doors & millwork |
|
3,230.5 |
|
25.7 |
% |
|
|
3,263.4 |
|
25.2 |
% |
|
(1.0 |
)% |
Value-added products |
|
6,262.3 |
|
49.8 |
% |
|
|
6,820.8 |
|
52.7 |
% |
|
(8.2 |
)% |
|
|
|
|
|
|
|
|
|
|
|||||
Specialty building products & services |
|
3,073.5 |
|
24.4 |
% |
|
|
3,032.8 |
|
23.4 |
% |
|
1.3 |
% |
Lumber & lumber sheet goods |
|
3,244.4 |
|
25.8 |
% |
|
|
3,092.9 |
|
23.9 |
% |
|
4.9 |
% |
Total net sales |
$ |
12,580.2 |
|
100.0 |
% |
|
$ |
12,946.5 |
|
100.0 |
% |
|
(2.8 |
)% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20241105173732/en/
Heather Kos
SVP, Investor Relations
Builders FirstSource, Inc.
investorrelations@bldr.com