Summit Materials, Inc. Reports First Quarter 2018 Results
-Completed Four Bolt-on Acquisitions Since February 2018
-Completed Seven Acquisitions YTD 2018 for Total Invested Capital of $154 million
-Increasing Adjusted EBITDA Guidance for the Full-Year 2018 to a Range of $495 million to $515
million
Summit Materials, Inc. (NYSE: SUM, “Summit” or the “Company”), a leading vertically integrated construction materials company,
today announced results for the first quarter 2018.
For the three months ended March 31, 2018, the Company reported a basic loss per share of ($0.49) on a net loss attributable to
Summit Inc. of ($53.7) million, compared to a basic loss per share of ($0.49) on a net loss attributable to Summit Inc. of ($52.4)
million in the prior year period. On an adjusted basis, Summit reported a diluted loss per share of ($0.55) on a net loss of
($62.9) million, versus a diluted loss per share of ($0.49) on a net loss of ($54.8) million in the prior year period.
“We have increased our Adjusted EBITDA guidance for the full-year 2018, given the completion of four new bolt-on acquisitions,”
stated Tom Hill, CEO of Summit Materials. “We continue to anticipate mid-to-high single digit organic Adjusted EBITDA growth in the
current year, consistent with our prior forecast.”
“While demand fundamentals remain strong in our core markets, weather conditions were challenging during the first quarter,
resulting in lower materials sales volumes in the period,” continued Hill. “Importantly, given the inherent seasonality of our
business, the first quarter has a very limited impact on our full-year outlook. Our businesses have strong momentum heading into
the start of construction season. For the full-year 2018, we anticipate organic price and volume growth in both aggregates and
cement.”
“We continue to deliver robust adjusted cash gross profit margins within our materials lines of business,” noted Hill. “On a
last twelve months ('LTM') basis through the first quarter 2018, adjusted cash gross profit margins on aggregates and cement
increased to 64.5% and 48.4%, respectively, versus 61.4% and 44.4% in the prior year period. Further, LTM incremental adjusted cash
gross margin capture on aggregates and cement remain exceptionally strong, well above the prior twelve month period.”
“Heavy materials selling prices are trending higher in our core regional markets,” stated Hill. “Organic average selling prices
on aggregates increased on a reported and mix-adjusted basis in the first quarter 2018, with both Houston and Salt Lake City
achieving high-single digit organic growth in aggregates selling prices, when compared to the prior-year period.”
“We anticipate our average realized selling price on cement sold in the Mississippi River corridor will grow in the low to mid
single-digit percent range in 2018,” continued Hill. “As supplies of domestically produced cement continue to tighten, we
anticipate price growth could escalate above current levels in 2019,” noted Hill. “Cement prices have now risen for six consecutive
years in the United States, with no indications of abating.”
“In Houston, our single largest ready-mix concrete market by volume, cement prices have increased by $6 per ton on a
year-over-year basis,” stated Hill. “As a buyer of third-party cement in Houston for our ready-mix concrete operations, we believe
higher cement prices will translate into higher ready-mix concrete prices in that market this year, given strong underlying demand
in the region.”
“On a year-to-date basis, we have completed seven acquisitions for total invested capital of $154 million,” continued Hill.
“Recent acquisitions have served to further establish our leadership in well-structured, materials-based markets in Utah, Texas,
Oklahoma, Kansas, Kentucky and Missouri. The acquisition pipeline remains very active as we look ahead to the remainder of the
year, with multiple transactions currently in various stages of diligence.”
“Our Adjusted EBITDA guidance for the full-year 2018 assumes normalized cost inflation, given year-over-year increases in wages
and hydrocarbon expenses,” stated Brian Harris, CFO of Summit Materials. “Wage inflation remains within historical levels, given
our exposure to more rural, less urban markets. We anticipate wage and benefits inflation of 3.0% to 4.0% in 2018, consistent with
our expectations coming into the year.”
“Summit’s diesel fuel forward purchase program has helped to mitigate the impact of commodity price volatility within our
business, particularly given the recent increase in the price of crude oil-linked hydrocarbon products,” stated Harris. “Diesel
fuel represents our single most significant variable cost each year, with an estimated 30 million gallons consumed annually by our
operating companies. Our program, which utilizes physical contracts to pre-purchase a portion of our required diesel fuel volumes
up to twelve months in advance, provides visibility into our overall diesel fuel expense each year. To date, we have pre-purchased
62% of our current year fuel requirements at an average ultra-low sulfur diesel ('ULSD') NYMEX price of less than $1.90 per
gallon.”
“As of March 31, 2018, we had $397.9 million in cash and availability under our revolving credit facility to support our
acquisition strategy and the general growth of the business,” continued Harris. “We anticipate net leverage to remain between
approximately 3.0x and 4.0x for the duration of the year, assuming the mid-point of our upwardly revised Adjusted EBITDA guidance
and subject to the pace of acquisitions.”
“We believe that demand for construction materials could increase meaningfully during the second half of 2018, given recent
feedback from our customers and operating companies,” stated Hill. “Our outlook for North Texas, Austin, Vancouver, Utah and the
Carolinas has improved within the last 90 days, given strong growth in single family residential, stable growth in low-rise
commercial and accelerating growth in state public lettings. Despite the slow start to the year, the combination of accelerating
organic growth within our larger platform markets, together with a solid pipeline of acquisition targets, positions Summit for
another strong year ahead.”
First Quarter 2018 | Financial Performance
Net revenue increased by 11.9% to $289.9 million in the first quarter 2018, versus $259.0 million in the prior year period. The
improvement in net revenue was primarily attributable to acquisition-related contributions in the East and West segments, coupled
with organic growth in the West Segment. The Company reported an operating loss of ($51.5) million in the first quarter 2018,
versus an operating loss of ($32.8) million in the prior year period. Adjusted EBITDA declined to $5.5 million in the first quarter
2018, versus $13.6 million in the prior year period.
West Segment: The West Segment reported an operating loss of ($6.1) million in the first quarter 2018, versus an
operating loss of ($0.3) million in the prior year period. Adjusted EBITDA increased by 3.0% to $16.2 million in the first quarter
2018, when compared to the prior year period. The year-over-year improvement in segment Adjusted EBITDA was attributable to
increased average selling prices on aggregates and ready-mix concrete, together with higher organic sales volumes of ready-mix
concrete, partially offset by a decline in organic sales volumes of aggregates and asphalt.
East Segment: The East Segment reported an operating loss of ($20.9) million in the first quarter 2018, versus an
operating loss of ($11.5) million in the prior year period. Adjusted EBITDA declined to ($3.2) million in the first quarter 2018,
versus $4.3 million in the prior year period. The year-over-year decline in segment Adjusted EBITDA was mainly attributable to a
broad-based decline in organic volumes across all lines of business due to challenging seasonal weather conditions.
Cement Segment: The Cement Segment reported an operating loss of ($2.8) million in the first quarter 2018, versus an
operating loss of ($5.3) million in the prior year period. Adjusted EBITDA increased to $3.7 million in the first quarter 2018,
versus $2.7 million in the prior year period. Higher organic average selling prices were partially offset by challenging seasonal
weather conditions along the Mississippi River corridor, which resulted in a year-over-year decline in organic sales volume during
the first quarter 2018.
First Quarter 2018 | Results by Line of Business
Aggregates Business: Aggregates net revenues increased by 9.5% to $67.5 million in the first quarter 2018, when compared
to the prior year period. Aggregates adjusted cash gross profit margin declined to 41.5% in the first quarter, versus 43.6% in the
prior year period. Organic aggregates sales volumes declined 6.8% in the first quarter, due mainly to lower organic aggregates
sales volumes in the East Segment, where challenging weather impacted working conditions. Organic average selling prices on
aggregates increased 1.6% in the first quarter 2018 due to year-over-year improvements in prices within both the West and East
segments during the period.
Cement Business: Cement segment net revenues declined 14.3% to $37.6 million in the first quarter 2018, when compared to
the prior-year period. Cement adjusted cash gross profit margin increased to 19.5% in the first quarter, versus 14.3% in the
prior-year period. Organic sales volume of cement declined 18.8% in the first quarter, when compared to the prior year period, in a
seasonally low volume quarter for the segment. Organic average selling prices on cement increased 3.2% in the first quarter, when
compared to the prior year period. The segment announced an $8 per ton price increase in late 2017 that went into effect in markets
north of St. Louis on April 1, 2018. The Company expects to capture a significant portion of this price increase during 2018.
Products Business: Net revenues increased 26.0% to $156.2 million in the first quarter 2018, when compared to the prior
year period. Products adjusted cash gross profit margin declined to 16.1% in the first quarter, versus 21.2% in the prior year
period. Organic sales volumes of ready-mix concrete increased 2.8% in the first quarter, while organic average selling prices
increased 4.2%, versus the prior year period. Improved metrics on ready-mix concrete were partially offset by a 22.4% decline in
organic sales volumes of asphalt and a 4.4% decline in average selling prices on asphalt in the first quarter, when compared to the
prior year period.
Acquisition Program Update
As of May 8, 2018, the Company has completed seven acquisitions on a year-to-date basis, including four transactions that have
closed since the Company’s last quarterly update on February 14, 2018. Total investment spend across the seven acquisitions
completed year-to-date 2018 was approximately $154 million, including approximately $34 million for the four acquisitions completed
since the last update.
Stoner Sand (Missouri). Stoner Sand is a high synergy, bolt-on aggregates acquisition that is an excellent fit with the
Company’s existing operations in the region. Summit closed on the acquisition of Stoner Sand in late February 2018.
Midwest Minerals (Kansas). Midwest Minerals is an aggregates company with extensive, high-quality reserves. The
acquisition expands Summit’s market presence in southeast Kansas. Summit closed on the acquisition of Midwest Minerals in April
2018.
Day Concrete (Oklahoma). Day Concrete is long-established ready-mix concrete company that has a leading position in its
local market, and is an excellent fit with the Company’s existing aggregates and ready-mix concrete operations in the state. Summit
closed on the acquisition of Day Concrete in April 2018.
Superior Ready-Mix (Kentucky). Superior Ready-Mix is a ready-mix concrete company that enhances the Company’s
market coverage in the region and will integrate seamlessly into existing operations. Summit closed on the acquisition of Superior
Ready-Mix in April 2018.
Liquidity and Capital Resources
As of March 31, 2018, the Company had cash on hand of $178.3 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 March 31, 2018, the Company had $1.8 billion in debt outstanding.
Financial Outlook
For the full-year 2018, the Company has increased its Adjusted EBITDA guidance from a range of $490 million to $510 million to a
range of $495 million to $515 million, including acquisition-related contributions from four transactions that closed since the
Company’s last update in February 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 reiterated its capital expenditure guidance from a range of $210
million to $225 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 first 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: |
|
|
|
|
86972581 |
To listen to a replay of the teleconference, which will be available through June 8, 2018:
Domestic Replay: |
|
|
|
|
1-844-512-2921 |
International Replay: |
|
|
|
|
1-412-317-6671 |
Conference ID: |
|
|
|
|
13677913 |
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
The Securities and Exchange Commission (“SEC”) regulates the use of “non-GAAP financial measures,” such as Adjusted Net Income,
Adjusted EPS, Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Cash Gross Profit, Adjusted Cash Gross Profit Margin, Free Cash
Flow and Net Leverage 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, Adjusted EPS, Adjusted EBITDA, Adjusted EBITDA Margin ,
Adjusted Cash Gross Profit, Adjusted Cash Gross Profit Margin, Free Cash Flow and Net Leverage 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 March 31, 2018, which is calculated as the three months ended March 31, 2018 plus the actual or pro forma year ended
December 30, 2017 less the actual or pro forma three months ended April 1, 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, Adjusted EBITDA Margin, Adjusted Cash Gross Profit, Adjusted Cash Gross Profit Margin, Adjusted Net Income,
Adjusted EPS, Free Cash Flow and Net Leverage 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”), as filed with the Securities and
Exchange Commission (the “SEC”), any factors discussed in the section entitled “Risk Factors” in our quarterly reports on Form 10-Q
or other 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 the petroleum-based resources that we use,
including electricity, diesel fuel 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 |
|
|
|
|
|
March 31, |
|
|
April 1, |
|
|
|
|
|
2018 |
|
|
2017 |
Revenue: |
|
|
|
|
|
|
|
|
|
|
Product |
|
|
|
|
$ |
256,807 |
|
|
|
$ |
225,017 |
|
Service |
|
|
|
|
|
33,109 |
|
|
|
|
34,027 |
|
Net revenue |
|
|
|
|
|
289,916 |
|
|
|
|
259,044 |
|
Delivery and subcontract revenue |
|
|
|
|
|
24,505 |
|
|
|
|
25,233 |
|
Total revenue |
|
|
|
|
|
314,421 |
|
|
|
|
284,277 |
|
Cost of revenue (excluding items shown separately below): |
|
|
|
|
|
|
|
|
|
|
Product |
|
|
|
|
|
197,433 |
|
|
|
|
166,968 |
|
Service |
|
|
|
|
|
25,923 |
|
|
|
|
25,371 |
|
Net cost of revenue |
|
|
|
|
|
223,356 |
|
|
|
|
192,339 |
|
Delivery and subcontract cost |
|
|
|
|
|
24,505 |
|
|
|
|
25,233 |
|
Total cost of revenue |
|
|
|
|
|
247,861 |
|
|
|
|
217,572 |
|
General and administrative expenses |
|
|
|
|
|
69,861 |
|
|
|
|
58,468 |
|
Depreciation, depletion, amortization and accretion |
|
|
|
|
|
46,958 |
|
|
|
|
39,748 |
|
Transaction costs |
|
|
|
|
|
1,266 |
|
|
|
|
1,273 |
|
Operating loss |
|
|
|
|
|
(51,525 |
) |
|
|
|
(32,784 |
) |
Interest expense |
|
|
|
|
|
28,784 |
|
|
|
|
24,969 |
|
Loss on debt financings |
|
|
|
|
|
— |
|
|
|
|
190 |
|
Other income, net |
|
|
|
|
|
(7,655 |
) |
|
|
|
(657 |
) |
Loss from operations before taxes |
|
|
|
|
|
(72,654 |
) |
|
|
|
(57,286 |
) |
Income tax benefit |
|
|
|
|
|
(16,706 |
) |
|
|
|
(2,178 |
) |
Net loss |
|
|
|
|
|
(55,948 |
) |
|
|
|
(55,108 |
) |
Net loss attributable to noncontrolling interest in subsidiaries |
|
|
|
|
|
— |
|
|
|
|
(98 |
) |
Net loss attributable to Summit Holdings (1) |
|
|
|
|
|
(2,219 |
) |
|
|
|
(2,566 |
) |
Net loss attributable to Summit Inc. |
|
|
|
|
$ |
(53,729 |
) |
|
|
$ |
(52,444 |
) |
Loss per share of Class A common stock: |
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
|
|
$ |
(0.49 |
) |
|
|
$ |
(0.49 |
) |
Diluted |
|
|
|
|
$ |
(0.49 |
) |
|
|
$ |
(0.49 |
) |
Weighted average shares of Class A common stock: |
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
|
|
|
110,659,098 |
|
|
|
|
106,692,717 |
|
Diluted |
|
|
|
|
|
110,659,098 |
|
|
|
|
106,692,717 |
|
________________
|
(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)
|
|
|
|
|
March 31,
|
|
|
December 30, |
|
|
|
2018 |
|
|
2017 |
|
|
|
(unaudited) |
|
|
(audited) |
Assets |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
$ |
178,293 |
|
|
$ |
383,556 |
Accounts receivable, net |
|
|
|
180,099 |
|
|
|
198,330 |
Costs and estimated earnings in excess of billings |
|
|
|
12,668 |
|
|
|
9,512 |
Inventories |
|
|
|
226,750 |
|
|
|
184,439 |
Other current assets |
|
|
|
13,742 |
|
|
|
7,764 |
Total current assets |
|
|
|
611,552 |
|
|
|
783,601 |
Property, plant and equipment, less accumulated depreciation, depletion and
amortization (March 31, 2018 - $673,761 and December 30, 2017 - $631,841) |
|
|
|
1,672,880 |
|
|
|
1,615,424 |
Goodwill |
|
|
|
1,109,448 |
|
|
|
1,036,320 |
Intangible assets, less accumulated amortization (March 31, 2018 - $7,020 and
December 30, 2017 - $6,698) |
|
|
|
16,621 |
|
|
|
16,833 |
Deferred tax assets, less valuation allowance (March 31, 2018 and December 30, 2017 -
$1,675) |
|
|
|
297,729 |
|
|
|
284,092 |
Other assets |
|
|
|
48,350 |
|
|
|
51,063 |
Total assets |
|
|
$ |
3,756,580 |
|
|
$ |
3,787,333 |
Liabilities and Stockholders’ Equity |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Current portion of debt |
|
|
$ |
6,354 |
|
|
$ |
4,765 |
Current portion of acquisition-related liabilities |
|
|
|
37,101 |
|
|
|
14,087 |
Accounts payable |
|
|
|
110,348 |
|
|
|
98,744 |
Accrued expenses |
|
|
|
112,329 |
|
|
|
116,629 |
Billings in excess of costs and estimated earnings |
|
|
|
15,131 |
|
|
|
15,750 |
Total current liabilities |
|
|
|
281,263 |
|
|
|
249,975 |
Long-term debt |
|
|
|
1,808,535 |
|
|
|
1,810,833 |
Acquisition-related liabilities |
|
|
|
28,894 |
|
|
|
58,135 |
Tax receivable agreement liability |
|
|
|
332,162 |
|
|
|
331,340 |
Other noncurrent liabilities |
|
|
|
70,379 |
|
|
|
65,329 |
Total liabilities |
|
|
|
2,521,233 |
|
|
|
2,515,612 |
|
|
|
|
|
|
|
|
|
Stockholders’ equity: |
|
|
|
|
|
|
|
|
Class A common stock, par value $0.01 per share; 1,000,000,000 shares authorized,
111,488,573 and 110,350,594 shares issued and outstanding as of March 31, 2018 and December 30, 2017, respectively |
|
|
|
1,116 |
|
|
|
1,104 |
Class B common stock, par value $0.01 per share; 250,000,000 shares authorized, 100
shares issued and outstanding as of March 31, 2018 and December 30, 2017 |
|
|
|
— |
|
|
|
— |
Additional paid-in capital |
|
|
|
1,176,906 |
|
|
|
1,154,220 |
Accumulated earnings |
|
|
|
42,104 |
|
|
|
95,833 |
Accumulated other comprehensive income |
|
|
|
4,823 |
|
|
|
7,386 |
Stockholders’ equity |
|
|
|
1,224,949 |
|
|
|
1,258,543 |
Noncontrolling interest in Summit Holdings |
|
|
|
10,398 |
|
|
|
13,178 |
Total stockholders’ equity |
|
|
|
1,235,347 |
|
|
|
1,271,721 |
Total liabilities and stockholders’ equity |
|
|
$ |
3,756,580 |
|
|
$ |
3,787,333 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SUMMIT MATERIALS, INC. AND SUBSIDIARIES |
Consolidated Statements of Cash Flows
|
($ in thousands)
|
|
|
|
|
|
|
Three months ended |
|
|
|
|
|
March 31, |
|
|
April 1, |
|
|
|
|
|
2018 |
|
|
2017 |
Cash flow from operating activities: |
|
|
|
|
|
|
|
|
|
|
Net loss |
|
|
|
|
$ |
(55,948 |
) |
|
|
$ |
(55,108 |
) |
Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
|
|
|
|
|
|
|
|
Depreciation, depletion, amortization and accretion |
|
|
|
|
|
45,559 |
|
|
|
|
43,343 |
|
Share-based compensation expense |
|
|
|
|
|
8,507 |
|
|
|
|
4,748 |
|
Net gain on asset disposals |
|
|
|
|
|
(4,077 |
) |
|
|
|
(1,665 |
) |
Non-cash loss on debt financings |
|
|
|
|
|
— |
|
|
|
|
85 |
|
Change in deferred tax asset, net |
|
|
|
|
|
(17,373 |
) |
|
|
|
(2,337 |
) |
Other |
|
|
|
|
|
1,579 |
|
|
|
|
783 |
|
Decrease (increase) in operating assets, net of acquisitions: |
|
|
|
|
|
|
|
|
|
|
Accounts receivable, net |
|
|
|
|
|
27,979 |
|
|
|
|
13,847 |
|
Inventories |
|
|
|
|
|
(35,248 |
) |
|
|
|
(24,677 |
) |
Costs and estimated earnings in excess of billings |
|
|
|
|
|
(2,678 |
) |
|
|
|
(7,480 |
) |
Other current assets |
|
|
|
|
|
(3,202 |
) |
|
|
|
1,477 |
|
Other assets |
|
|
|
|
|
747 |
|
|
|
|
(726 |
) |
(Decrease) increase in operating liabilities, net of acquisitions: |
|
|
|
|
|
|
|
|
|
|
Accounts payable |
|
|
|
|
|
(7,742 |
) |
|
|
|
4,169 |
|
Accrued expenses |
|
|
|
|
|
(8,660 |
) |
|
|
|
(20,664 |
) |
Billings in excess of costs and estimated earnings |
|
|
|
|
|
(1,788 |
) |
|
|
|
(2,703 |
) |
Tax receivable agreement liability |
|
|
|
|
|
822 |
|
|
|
|
— |
|
Other liabilities |
|
|
|
|
|
156 |
|
|
|
|
1,369 |
|
Net cash used in operating activities |
|
|
|
|
|
(51,367 |
) |
|
|
|
(45,539 |
) |
Cash flow from investing activities: |
|
|
|
|
|
|
|
|
|
|
Acquisitions, net of cash acquired |
|
|
|
|
|
(113,993 |
) |
|
|
|
(112,333 |
) |
Purchases of property, plant and equipment |
|
|
|
|
|
(49,505 |
) |
|
|
|
(51,056 |
) |
Proceeds from the sale of property, plant and equipment |
|
|
|
|
|
7,788 |
|
|
|
|
4,325 |
|
Other |
|
|
|
|
|
1,500 |
|
|
|
|
974 |
|
Net cash used for investing activities |
|
|
|
|
|
(154,210 |
) |
|
|
|
(158,090 |
) |
Cash flow from financing activities: |
|
|
|
|
|
|
|
|
|
|
Proceeds from equity offerings |
|
|
|
|
|
— |
|
|
|
|
237,600 |
|
Capital issuance costs |
|
|
|
|
|
— |
|
|
|
|
(638 |
) |
Debt issuance costs |
|
|
|
|
|
— |
|
|
|
|
(699 |
) |
Payments on debt |
|
|
|
|
|
(3,972 |
) |
|
|
|
(3,566 |
) |
Payments on acquisition-related liabilities |
|
|
|
|
|
(8,962 |
) |
|
|
|
(16,414 |
) |
Distributions from partnership |
|
|
|
|
|
(9 |
) |
|
|
|
(79 |
) |
Proceeds from stock option exercises |
|
|
|
|
|
15,475 |
|
|
|
|
771 |
|
Other |
|
|
|
|
|
(1,820 |
) |
|
|
|
(731 |
) |
Net cash provided by financing activities |
|
|
|
|
|
712 |
|
|
|
|
216,244 |
|
Impact of foreign currency on cash |
|
|
|
|
|
(398 |
) |
|
|
|
100 |
|
Net (decrease) increase in cash |
|
|
|
|
|
(205,263 |
) |
|
|
|
12,715 |
|
Cash and cash equivalents—beginning of period |
|
|
|
|
|
383,556 |
|
|
|
|
143,392 |
|
Cash and cash equivalents—end of period |
|
|
|
|
$ |
178,293 |
|
|
|
$ |
156,107 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SUMMIT MATERIALS, INC. AND SUBSIDIARIES |
Unaudited Revenue Data by Segment and Line of Business
|
($ in thousands)
|
|
|
|
|
Three months ended |
|
|
Twelve Months Ended |
|
|
|
March 31, |
|
|
April 1, |
|
|
March 31, |
|
|
April 1, |
|
|
|
2018 |
|
|
2017 |
|
|
2018 |
|
|
2017 |
Segment Net Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
West |
|
|
$ |
168,944 |
|
|
|
$ |
131,974 |
|
|
|
$ |
936,962 |
|
|
|
$ |
754,700 |
|
East |
|
|
|
83,421 |
|
|
|
|
83,235 |
|
|
|
|
548,790 |
|
|
|
|
493,645 |
|
Cement |
|
|
|
37,551 |
|
|
|
|
43,835 |
|
|
|
|
297,529 |
|
|
|
|
290,934 |
|
Net Revenue |
|
|
$ |
289,916 |
|
|
|
$ |
259,044 |
|
|
|
$ |
1,783,281 |
|
|
|
$ |
1,539,279 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Line of Business - Net Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Materials |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregates |
|
|
$ |
67,450 |
|
|
|
$ |
61,622 |
|
|
|
$ |
319,211 |
|
|
|
$ |
276,323 |
|
Cement (1) |
|
|
|
33,117 |
|
|
|
|
39,435 |
|
|
|
|
275,723 |
|
|
|
|
261,248 |
|
Products |
|
|
|
156,240 |
|
|
|
|
123,960 |
|
|
|
|
886,792 |
|
|
|
|
730,352 |
|
Total Materials and Products |
|
|
|
256,807 |
|
|
|
|
225,017 |
|
|
|
|
1,481,726 |
|
|
|
|
1,267,923 |
|
Services |
|
|
|
33,109 |
|
|
|
|
34,027 |
|
|
|
|
301,555 |
|
|
|
|
271,356 |
|
Net Revenue |
|
|
$ |
289,916 |
|
|
|
$ |
259,044 |
|
|
|
$ |
1,783,281 |
|
|
|
$ |
1,539,279 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Line of Business - Net Cost of Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Materials |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregates |
|
|
$ |
39,482 |
|
|
|
$ |
34,782 |
|
|
|
$ |
113,429 |
|
|
|
$ |
106,771 |
|
Cement |
|
|
|
25,788 |
|
|
|
|
33,173 |
|
|
|
|
131,673 |
|
|
|
|
132,154 |
|
Products |
|
|
|
131,137 |
|
|
|
|
97,741 |
|
|
|
|
677,406 |
|
|
|
|
538,997 |
|
Total Materials and Products |
|
|
|
196,407 |
|
|
|
|
165,696 |
|
|
|
|
922,508 |
|
|
|
|
777,922 |
|
Services |
|
|
|
26,949 |
|
|
|
|
26,643 |
|
|
|
|
210,120 |
|
|
|
|
191,970 |
|
Net Cost of Revenue |
|
|
$ |
223,356 |
|
|
|
$ |
192,339 |
|
|
|
$ |
1,132,628 |
|
|
|
$ |
969,892 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Line of Business - Adjusted Cash Gross Profit (2): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Materials |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregates |
|
|
$ |
27,968 |
|
|
|
$ |
26,840 |
|
|
|
$ |
205,782 |
|
|
|
$ |
169,552 |
|
Cement (3) |
|
|
|
7,329 |
|
|
|
|
6,262 |
|
|
|
|
144,050 |
|
|
|
|
129,094 |
|
Products |
|
|
|
25,103 |
|
|
|
|
26,219 |
|
|
|
|
209,386 |
|
|
|
|
191,355 |
|
Total Materials and Products |
|
|
|
60,400 |
|
|
|
|
59,321 |
|
|
|
|
559,218 |
|
|
|
|
490,001 |
|
Services |
|
|
|
6,160 |
|
|
|
|
7,384 |
|
|
|
|
91,435 |
|
|
|
|
79,386 |
|
Adjusted Cash Gross Profit |
|
|
$ |
66,560 |
|
|
|
$ |
66,705 |
|
|
|
$ |
650,653 |
|
|
|
$ |
569,387 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Cash Gross Profit Margin (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Materials |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregates |
|
|
|
41.5 |
% |
|
|
|
43.6 |
% |
|
|
|
64.5 |
% |
|
|
|
61.4 |
% |
Cement (3) |
|
|
|
19.5 |
% |
|
|
|
14.3 |
% |
|
|
|
48.4 |
% |
|
|
|
44.4 |
% |
Products |
|
|
|
16.1 |
% |
|
|
|
21.2 |
% |
|
|
|
23.6 |
% |
|
|
|
26.2 |
% |
Services |
|
|
|
18.6 |
% |
|
|
|
21.7 |
% |
|
|
|
30.3 |
% |
|
|
|
29.3 |
% |
Total Adjusted Cash Gross Profit Margin |
|
|
|
23.0 |
% |
|
|
|
25.8 |
% |
|
|
|
36.5 |
% |
|
|
|
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) |
|
Previously, we presented gross profit as a non- GAAP metric. We have renamed that
metric adjusted cash gross profit to be more descriptive of the calculation. Adjusted cash gross profit 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 |
Total Volume |
|
|
March 31, 2018 |
|
|
April 1, 2017 |
Aggregates (tons) |
|
|
|
8,814 |
|
|
|
|
7,963 |
|
Cement (tons) |
|
|
|
294 |
|
|
|
|
362 |
|
Ready-mix concrete (cubic yards) |
|
|
|
1,142 |
|
|
|
|
906 |
|
Asphalt (tons) |
|
|
|
350 |
|
|
|
|
362 |
|
|
|
|
|
|
|
|
Three months ended |
Pricing |
|
|
March 31, 2018 |
|
|
April 1, 2017 |
Aggregates (per ton) |
|
|
$ |
9.86 |
|
|
|
$ |
9.84 |
|
Cement (per ton) |
|
|
|
115.04 |
|
|
|
|
111.48 |
|
Ready-mix concrete (per cubic yards) |
|
|
|
107.08 |
|
|
|
|
103.04 |
|
Asphalt (per ton) |
|
|
|
52.04 |
|
|
|
|
53.98 |
|
|
|
|
|
Year over Year Comparison |
|
|
Volume |
|
|
Pricing |
Aggregates (per ton) |
|
|
|
10.7 |
% |
|
|
|
0.2 |
% |
Cement (per ton) |
|
|
|
(18.8 |
)% |
|
|
|
3.2 |
% |
Ready-mix concrete (per cubic yards) |
|
|
|
26.0 |
% |
|
|
|
3.9 |
% |
Asphalt (per ton) |
|
|
|
(3.3 |
)% |
|
|
|
(3.6 |
)% |
|
|
|
|
Year over Year Comparison (Excluding acquisitions) |
|
|
Volume |
|
|
Pricing |
Aggregates (per ton) |
|
|
|
(6.8 |
)% |
|
|
|
1.6 |
% |
Cement (per ton) |
|
|
|
(18.8 |
)% |
|
|
|
3.2 |
% |
Ready-mix concrete (per cubic yards) |
|
|
|
2.8 |
% |
|
|
|
4.2 |
% |
Asphalt (per ton) |
|
|
|
(22.4 |
)% |
|
|
|
(4.4 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 March 31,
2018 |
|
|
|
|
|
|
|
|
|
|
Gross Revenue |
|
|
Intercompany |
|
|
Net |
|
|
|
Volumes |
|
|
Pricing |
|
|
by Product |
|
|
Elimination/Delivery |
|
|
Revenue |
Aggregates |
|
|
8,814 |
|
|
$ |
9.86 |
|
|
$ |
86,879 |
|
|
$ |
(19,429 |
) |
|
|
$ |
67,450 |
Cement |
|
|
294 |
|
|
|
115.04 |
|
|
|
33,766 |
|
|
|
(649 |
) |
|
|
|
33,117 |
Materials |
|
|
|
|
|
|
|
|
|
$ |
120,645 |
|
|
$ |
(20,078 |
) |
|
|
$ |
100,567 |
Ready-mix concrete |
|
|
1,142 |
|
|
|
107.08 |
|
|
|
122,308 |
|
|
|
(293 |
) |
|
|
|
122,015 |
Asphalt |
|
|
350 |
|
|
|
52.04 |
|
|
|
18,220 |
|
|
|
(79 |
) |
|
|
|
18,141 |
Other Products |
|
|
|
|
|
|
|
|
|
|
62,495 |
|
|
|
(46,411 |
) |
|
|
|
16,084 |
Products |
|
|
|
|
|
|
|
|
|
$ |
203,023 |
|
|
$ |
(46,783 |
) |
|
|
$ |
156,240 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 months ended March 31, 2018 and
April 1, 2017.
Reconciliation of Net Income (Loss) to Adjusted
EBITDA |
|
|
Three months ended March 31,
2018 |
by Segment |
|
|
West |
|
|
East |
|
|
Cement |
|
|
Corporate |
|
|
Consolidated |
($ in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
|
$ |
72 |
|
|
|
$ |
(21,644 |
) |
|
|
$ |
(1,097 |
) |
|
|
$ |
(33,279 |
) |
|
|
$ |
(55,948 |
) |
Interest expense (income) |
|
|
|
1,180 |
|
|
|
|
606 |
|
|
|
|
(1,606 |
) |
|
|
|
28,604 |
|
|
|
|
28,784 |
|
Income tax expense (benefit) |
|
|
|
(382 |
) |
|
|
|
(186 |
) |
|
|
|
— |
|
|
|
|
(16,138 |
) |
|
|
|
(16,706 |
) |
Depreciation, depletion and amortization |
|
|
|
22,008 |
|
|
|
|
17,512 |
|
|
|
|
6,313 |
|
|
|
|
710 |
|
|
|
|
46,543 |
|
EBITDA |
|
|
$ |
22,878 |
|
|
|
$ |
(3,712 |
) |
|
|
$ |
3,610 |
|
|
|
$ |
(20,103 |
) |
|
|
$ |
2,673 |
|
Accretion |
|
|
|
143 |
|
|
|
|
215 |
|
|
|
|
57 |
|
|
|
|
— |
|
|
|
|
415 |
|
Transaction costs |
|
|
|
(4 |
) |
|
|
|
— |
|
|
|
|
— |
|
|
|
|
1,270 |
|
|
|
|
1,266 |
|
Non-cash compensation |
|
|
|
— |
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
8,507 |
|
|
|
|
8,507 |
|
Other (1) |
|
|
|
(6,844 |
) |
|
|
|
294 |
|
|
|
|
— |
|
|
|
|
(798 |
) |
|
|
|
(7,348 |
) |
Adjusted EBITDA |
|
|
$ |
16,173 |
|
|
|
$ |
(3,203 |
) |
|
|
$ |
3,667 |
|
|
|
$ |
(11,124 |
) |
|
|
$ |
5,513 |
|
Adjusted EBITDA Margin (2) |
|
|
|
9.6 |
% |
|
|
|
(3.8 |
)% |
|
|
|
9.8 |
% |
|
|
|
|
|
|
|
1.9 |
% |
Reconciliation of Net Loss to Adjusted
EBITDA
|
|
|
Three months ended April 1, 2017 |
by Segment |
|
|
West |
|
|
East |
|
|
Cement |
|
|
Corporate |
|
|
Consolidated |
($ in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
|
$ |
(2,026 |
) |
|
|
$ |
(12,093 |
) |
|
|
$ |
(4,713 |
) |
|
|
$ |
(36,276 |
) |
|
|
$ |
(55,108 |
) |
Interest expense |
|
|
|
1,904 |
|
|
|
|
685 |
|
|
|
|
(650 |
) |
|
|
|
23,030 |
|
|
|
|
24,969 |
|
Income tax expense (benefit) |
|
|
|
2 |
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
(2,180 |
) |
|
|
|
(2,178 |
) |
Depreciation, depletion and amortization |
|
|
|
15,468 |
|
|
|
|
15,187 |
|
|
|
|
7,990 |
|
|
|
|
659 |
|
|
|
|
39,304 |
|
EBITDA |
|
|
$ |
15,348 |
|
|
|
$ |
3,779 |
|
|
|
$ |
2,627 |
|
|
|
$ |
(14,767 |
) |
|
|
$ |
6,987 |
|
Accretion |
|
|
|
195 |
|
|
|
|
191 |
|
|
|
|
58 |
|
|
|
|
— |
|
|
|
|
444 |
|
Loss on debt financings |
|
|
|
— |
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
190 |
|
|
|
|
190 |
|
Transaction costs |
|
|
|
37 |
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
1,236 |
|
|
|
|
1,273 |
|
Non-cash compensation |
|
|
|
— |
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
4,748 |
|
|
|
|
4,748 |
|
Other |
|
|
|
119 |
|
|
|
|
378 |
|
|
|
|
— |
|
|
|
|
(509 |
) |
|
|
|
(12 |
) |
Adjusted EBITDA |
|
|
$ |
15,699 |
|
|
|
$ |
4,348 |
|
|
|
$ |
2,685 |
|
|
|
$ |
(9,102 |
) |
|
|
$ |
13,630 |
|
Adjusted EBITDA Margin (2) |
|
|
|
11.9 |
% |
|
|
|
5.2 |
% |
|
|
|
6.1 |
% |
|
|
|
|
|
|
|
5.3 |
% |
________________
|
(1) |
|
In the three months ended March 31, 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. |
(2) |
|
Adjusted EBITDA Margin is defined as Adjusted EBITDA as a percentage of net
revenue. |
|
|
|
|
|
|
The table below reconciles our net loss per share attributable to Summit Materials, Inc. to adjusted diluted net loss per share
for the three months ended March 31, 2018 and April 1, 2017. The per share amount of the net loss 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
loss per share.
|
|
|
Three months ended |
|
|
|
March 31, 2018 |
|
|
April 1, 2017 |
Reconciliation of Net Loss Per Share to Adjusted Diluted EPS |
|
|
Net Income |
|
|
Per Equity Unit |
|
|
Net Income |
|
|
Per Equity Unit |
Net loss attributable to Summit Materials, Inc. |
|
|
$ |
(53,729 |
) |
|
|
$ |
(0.47 |
) |
|
|
$ |
(52,444 |
) |
|
|
$ |
(0.47 |
) |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable to noncontrolling interest |
|
|
|
(2,219 |
) |
|
|
|
(0.02 |
) |
|
|
|
(2,566 |
) |
|
|
|
(0.02 |
) |
Adjustment to acquisition deferred liability |
|
|
|
(6,947 |
) |
|
|
|
(0.06 |
) |
|
|
|
— |
|
|
|
|
— |
|
Loss on debt financings |
|
|
|
— |
|
|
|
|
— |
|
|
|
|
190 |
|
|
|
|
— |
|
Adjusted diluted net loss |
|
|
$ |
(62,895 |
) |
|
|
$ |
(0.55 |
) |
|
|
$ |
(54,820 |
) |
|
|
$ |
(0.49 |
) |
Weighted-average shares: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Class A common stock |
|
|
|
110,659,098 |
|
|
|
|
|
|
|
|
106,692,717 |
|
|
|
|
|
LP Units outstanding |
|
|
|
3,649,212 |
|
|
|
|
|
|
|
|
5,069,805 |
|
|
|
|
|
Total equity units |
|
|
|
114,308,310 |
|
|
|
|
|
|
|
|
111,762,522 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table reconciles operating loss to Adjusted Cash Gross Profit and Adjusted Cash Gross Profit Margin for the three
months ended March 31, 2018 and April 1, 2017.
|
|
|
|
|
Three months ended |
|
|
|
|
|
March 31, |
|
|
April 1, |
Reconciliation of Operating Loss to Adjusted Cash Gross Profit |
|
|
|
|
2018 |
|
|
2017 |
($ in thousands) |
|
|
|
|
|
|
|
|
|
|
Operating loss |
|
|
|
|
$ |
(51,525 |
) |
|
|
$ |
(32,784 |
) |
General and administrative expenses |
|
|
|
|
|
69,861 |
|
|
|
|
58,468 |
|
Depreciation, depletion, amortization and accretion |
|
|
|
|
|
46,958 |
|
|
|
|
39,748 |
|
Transaction costs |
|
|
|
|
|
1,266 |
|
|
|
|
1,273 |
|
Adjusted Cash Gross Profit (exclusive of items shown separately) |
|
|
|
|
$ |
66,560 |
|
|
|
$ |
66,705
|
|
Adjusted Cash Gross Profit Margin (exclusive of items shown separately) (1) |
|
|
|
|
|
23.0
|
%
|
|
|
|
25.8
|
%
|
________________
|
(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 used for operating activities to free cash flow for the three months ended March 31,
2018 and April 1, 2017.
|
|
|
|
|
Three months ended |
|
|
|
|
|
March 31, |
|
|
April 1, |
($ in thousands) |
|
|
|
|
2018 |
|
|
2017 |
Net loss |
|
|
|
|
$ |
(55,948 |
) |
|
|
$ |
(55,108 |
) |
Non-cash items |
|
|
|
|
|
34,195 |
|
|
|
|
44,957 |
|
Net loss adjusted for non-cash items |
|
|
|
|
|
(21,753 |
) |
|
|
|
(10,151 |
) |
Change in working capital accounts |
|
|
|
|
|
(29,614 |
) |
|
|
|
(35,388 |
) |
Net cash provided by operating activities |
|
|
|
|
|
(51,367 |
) |
|
|
|
(45,539 |
) |
Capital expenditures, net of asset sales |
|
|
|
|
|
(41,717 |
) |
|
|
|
(46,731 |
) |
Free cash flow |
|
|
|
|
$ |
(93,084 |
) |
|
|
$ |
(92,270 |
) |
Mr. Noel Ryan
Vice President, Investor Relations
Summit Materials, Inc.
noel.ryan@summit-materials.com
View source version on businesswire.com: https://www.businesswire.com/news/home/20180508005592/en/