Summit Materials, Inc. Reports Fourth Quarter and Full Year 2018 Results
– Net Revenue Growth of 9.0% in Year Ended December 29, 2018, Supported By Acquisitions
– Announced 2019 Adjusted EBITDA Guidance Range For The Full-Year 2019 at $430 - $470 million
Summit Materials, Inc. (NYSE: SUM, “Summit” or the “Company”), a leading vertically integrated construction materials company,
today announced results for the fourth quarter and full year 2018.
For the three months ended December 29, 2018, the Company reported net loss attributable to Summit Inc. of $(19.2) million, or
$(0.17) per basic share, compared to net income attributable to Summit Inc. of $43.0 million, or $0.39 per basic share in the
comparable prior year period. Summit reported adjusted diluted net loss of $(18.6) million, or $(0.16) per adjusted diluted
share as compared to adjusted diluted net income of $52.1 million, or $0.46 per adjusted diluted share in the prior year
period.
For the year ended December 29, 2018, the Company reported net income attributable to Summit Inc. of $33.9 million, or $0.30 per
basic share, compared to net income attributable to Summit Inc. of $121.8 million, or $1.12 per basic share in the comparable prior
year period. Summit reported adjusted diluted net income of $17.4 million, or $0.15 per adjusted diluted share as compared to
adjusted diluted net income of $104.9 million, or $0.93 per adjusted diluted share in the prior year period.
Summit's net revenue increased 1.0% in the fourth quarter of 2018 compared to the comparable 2017 period, while net income and
Adjusted EBITDA decreased in 2018 as compared to 2017, as a result of the increases in our input costs which exceeded its revenue
gains. Summit's net revenue increased 9.0% in the year ended December 29, 2018 as compared to 2017, primarily due to acquisitions,
offset by decreases caused by less favorable weather conditions in 2018. Net income and Adjusted EBITDA for the full year 2018 were
also lower than in 2017 due to the same factors that impacted our quarterly results. Tom Hill, CEO of Summit Materials, stated
“although we continued to face input cost headwinds in the fourth quarter, we were very pleased to see our organic average sales
prices for aggregates increased by 6.5% in the fourth quarter as compared to a year ago. We have also announced our cement price
increases for 2019 which will go into effect in the next few months. We continue to believe end market fundamentals remain intact
for the construction industry, as well as cement specifically, going into 2019.” Summit noted that according to the USGS,
aggregates pricing has increased in 70 of the last 75 years, with average price growth in the low single digits. Further the PCA
has reported that cement consumption is still below long-term trend lines, which we believe suggests room for demand expansion in
2019. Hill commented, “we believe these long term industry trends support our expectation for improved average sales prices in
2019.”
Summit also announced its 2019 Adjusted EBITDA guidance, as well as guidance regarding capital expenditures. Hill continued “as
we enter 2019, we're pleased to announce Adjusted EBITDA guidance of approximately $430 million to $470 million for 2019.”
“Underlying demand conditions in most of our markets remain favorable and are expected to remain so into 2019,” continued Hill.
In Summit's public markets, state transportation funding measures in Texas, coupled with steady increases in federal subsidies, are
contributing to increased lettings activity. Single family housing starts and permits remain well below peak levels in
Summit's major markets.
During 2018, Summit completed 13 acquisitions for total invested capital of $300 million. Across these 13 transactions,
Summit added more than 400 million tons of aggregates reserves to its portfolio.
Brian Harris, CFO of Summit Materials, stated “our 2019 Adjusted EBITDA guidance reflects an increase from our 2018 results, and
we also expect to reduce the level of capital expenditures to approximately $160 million to $175 million, which we believe is more
reflective of levels to be incurred in future years.” Summit expects to remain disciplined and selective on future acquisitions. As
such, Summit expects to generate increased levels of cash flow from operations less capital expenditures in 2019 as compared to
2018, which we expect will allow us to reduce our leverage ratio by the end of 2019.
Full-Year 2018 | Results by Line of Business
Aggregates Business: Aggregates net revenues increased by 19.3% to $373.8 million during 2018, when compared to the prior
year period. Aggregates adjusted cash gross profit margin declined to 59.4% in 2018, compared to 65.3% in 2017 due to higher
variable costs. Organic aggregates sales volumes decreased 0.1% in 2018, as compared to 2017. Summit had growth in organic
aggregates sales volumes in the West Region, which were more than offset by a decline in organic aggregates sales volumes in the
East Region. Organic average selling prices on aggregates increased 3.3% in 2018 due to improvements in prices within both the
West and East segments during the year.
Cement Business: Cement segment net revenues declined 7.6% to $280.8 million during 2018, when compared to
2017. Cement adjusted cash gross profit margin decreased to 44.3% in 2018, compared to 47.1% in 2017, as productivity gains
and a 0.6% increase in average sales prices were offset by a higher freight, storage and demurrage costs related to
weather-affected cement inventories. Organic sales volume of cement declined 8.6% in 2018, when compared to 2017, due to high
levels of precipitation that disrupted project work during the year, as well as increased competition.
Products Business: Net revenues increased 13.2% to $967.5 million during 2018, when compared to 2017. Products adjusted
cash gross profit margin declined to 21.1% in 2018, versus 24.6% in the 2017, as the increases in labor, raw materials and
transportation costs exceeded increases in our average sales prices. Organic sales volumes of ready-mix concrete increased
0.2% in 2018, while organic average selling prices increased 2.0% as compared to 2017. Organic sales volumes of asphalt decreased
0.4% in 2018, while organic average selling prices increased 2.4% during 2017.
Fourth Quarter 2018 | Results by Line of Business
Aggregates Business: Aggregates net revenues increased by 20.9% to $93.1 million in the fourth quarter 2018, when
compared to the prior year period. Aggregates adjusted cash gross profit margin declined to 54.8% in the fourth quarter 2018,
compared to 70.5% in the prior year period, due to higher variable costs. Organic aggregates sales volumes decreased 1.9% in the
fourth quarter 2018, when compared to the prior-year period. Organic average selling prices on aggregates increased 6.5% in the
fourth quarter 2018 due to improvements in prices within both the West and East segments during the period.
Cement Business: Cement segment net revenues declined 9.5% to $67.4 million in the fourth quarter 2018, when
compared to the prior-year period. Cement adjusted cash gross profit margin decreased to 46.4% in the fourth quarter, compared
to 49.9% in the prior-year period, as margins were impacted by the same factors noted above. Organic sales volume of cement
declined 10.1% in the fourth quarter, when compared to the prior year period, due to high levels of precipitation and cold weather
that disrupted project work during the quarter, as well as increased competition. Organic average selling prices on cement
increased 0.1% in the fourth quarter, when compared to the prior year period.
Products Business: Net revenues increased 0.1% to $216.1 million in the fourth quarter 2018, when compared to the prior
year period. Products adjusted cash gross profit margin declined to 21.6% in the fourth quarter, versus 23.7% in the prior year
period, as the increases in labor, raw materials and transportation costs exceeded increases in our average sales
prices. Organic sales volumes of ready-mix concrete decreased 4.8% in the fourth quarter, while organic average selling prices
decreased 0.7% as compared to the prior year period. Organic sales volumes of asphalt decreased 3.0% in the fourth quarter, while
organic average selling prices increased 6.4%, over the same period in 2017.
Full-Year 2018 | Results By Reporting Segment
Net revenue increased by 9.0% to $1.9 billion in 2018, versus $1.8 billion in 2017. The improvement in net revenue was
attributable to a small amount of organic growth and primarily acquisition-related contributions in the East and West segments,
offset by a decline in the Cement segment. The Company reported operating income of $162.5 million in 2018, compared to $220.9
million in the prior year. Adjusted EBITDA was $406.3 million in 2018 compared to $435.8 million in 2017.
West Segment: The West Segment reported operating income of $92.1 million in 2018, compared to $130.3 million in
2017. Adjusted EBITDA decreased to $189.0 million in 2018, compared to $203.6 million in 2017. The decreases in West Segment
operating income and Adjusted EBITDA were primarily attributable to increases in labor and liquid asphalt costs and low margin
construction projects, partially offset by increases in average selling prices on aggregates and ready-mix concrete. Aggregates
revenue in 2018 increased 14.2% over 2017 as a result of contributions from acquisitions, a 0.8% increase in organic volumes and a
4.2% increase organic average sales prices. Ready-mix concrete revenue in 2018 increased 23.5% over 2017, as a result of
contributions from acquisitions, along with a 2.7% increase in organic volumes and a 2.4% increase in organic average sales prices.
Asphalt revenue also increased by 0.1% in 2018, as contributions from our acquisitions exceeded a 0.4% decrease in volumes and a
1.4% decrease in average sales price.
East Segment: The East Segment reported operating income of $59.6 million in 2018, compared to $67.7 million in
2017. Adjusted EBITDA decreased to $138.0 million in 2018, compared to $139.1 million in 2017. The decrease in East
Segment operating income was mainly attributable to increases in net revenue from our acquisition program and increases in average
selling prices of aggregates, ready-mix concrete and asphalt, partially offset by increased labor and hydrocarbon costs, as well as
decreases in ready-mix volumes. Aggregates revenue increased 20.5%, primarily due to increases resulting from our acquisition
program as well as an increase in organic average sales prices of 2.7%, offset by a decline in organic sales volumes of 0.9%.
Ready-mix concrete revenue increased 4.9% as a result of our acquisition program, partially offset by a decline in organic sales
volumes of 6.6%. Asphalt revenue increased 14.2% primarily as a result of acquisition related volumes and increased average sales
prices, partially offset by a decrease in organic sales volumes.
Cement Segment: The Cement Segment reported operating income of $75.8 million in 2018, compared to $89.4 million in 2017.
Adjusted EBITDA declined to $111.4 million in 2018, compared to $127.5 million in 2017. The Company experienced slightly
higher organic average selling prices as well as declines in organic sales volumes during 2018 due to high levels of precipitation
in the Company’s Mississippi River markets.
Fourth Quarter 2018 | Results By Reporting Segment
Net revenue increased by 1.0% to $445.1 million in the fourth quarter 2018, versus $440.6 million in the prior year
period. The improvement in net revenue was primarily attributable to both organic and acquisition-related contributions in the
East and West segments, offset by a decline in the Cement segment. The Company reported operating income of $28.5 million in
the fourth quarter 2018, compared to $57.3 million in the prior year period. Adjusted EBITDA was $93.4 million in the fourth
quarter 2018, compared to $114.2 million in the prior year period.
West Segment: The West Segment reported operating income of $11.6 million in the fourth quarter 2018, compared to
$30.2 million in the prior year period. Adjusted EBITDA decreased to $37.7 million in the third quarter 2018, compared to $50.7
million in the prior year period. The quarterly declines in West Segment operating income and Adjusted EBITDA were primarily
attributable to increased labor and hydrocarbon costs, partially offset by increases in average selling prices on aggregates and
ready-mix concrete. Aggregates revenue in the fourth quarter increased 11.0% over the prior year as a result of contributions from
acquisitions, a 0.9% decrease in organic volumes and a 5.4% increase in organic average sales prices. Ready-mix concrete revenue in
the fourth quarter 2018 increased 10.0% over the prior year period, as a result of contributions from acquisitions, partially
offset by a 1.4% and 1.9% decrease in organic volumes and organic average sales prices, respectively. Asphalt revenue decreased by
1.5% in the fourth quarter, resulting from a 6.6% decrease in volumes, partially offset by a 0.9% increase in average sales
price.
East Segment: The East Segment reported operating income of $15.5 million in the fourth quarter 2018, compared to
$21.2 million in the prior year period. Adjusted EBITDA decreased to $37.5 million in the third quarter 2018, compared to
$39.6 million in the prior year period. The quarterly decline in East Segment operating income was primarily attributable to
increases in costs of revenue and general and administrative expenses. The quarterly improvement in East Segment Adjusted EBITDA
was mainly attributable to increases in net revenue from our acquisition program, increases in average selling prices of
aggregates, ready-mix concrete and asphalt, partially offset increased labor and hydrocarbon costs, as well as decreases in
ready-mix volumes. Aggregates revenue increased 25.4%, primarily due to increases resulting from our acquisition program as well as
a 7.5% increase in organic average sales prices, partially offset by a 3.0% decline in organic sales volumes. Ready-mix concrete
revenue decreased 10.9% as a result of lower sales volumes, partially offset by an increase in organic average sales prices.
Asphalt revenue increased 26.8% primarily as a result of a 3.0% and 17.0% increase in organic volumes and organic average sales
prices, respectively.
Cement Segment: The Cement Segment reported operating income of $19.3 million in the fourth quarter 2018, compared to
$25.8 million in the prior year period. Adjusted EBITDA declined to $28.8 million in the fourth quarter 2018, compared to $34.2
million in the prior year period. The Company experienced slightly higher organic average selling prices as well as declines
in organic sales volumes during fourth quarter 2018 due to high levels of precipitation in the Company’s Mississippi River markets
and price-driven competitive pressures.
Acquisitions and Divestitures
During 2018, the Company completed 13 acquisitions with a total investment of approximately $300 million.
Liquidity and Capital Resources
As of December 29, 2018, the Company had cash on hand of $128.5 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 December 29, 2018, the Company had $1.8 billion in
debt outstanding.
Financial Outlook
For the full-year 2019, the Company estimates its Adjusted EBITDA to be in the range of $430 million to $470 million. For
the full-year 2019, the Company estimates its capital expenditures to be in the range of $160 million to $175 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 fourth quarter and full year 2018 financial results. A webcast of the conference call and accompanying presentation
materials will be available in the Investors section of Summit’s website at investors.summit-materials.com. To listen to a
live broadcast, go to the site at least 15 minutes prior to the scheduled start time in order to register, download, and install
any necessary audio software.
To participate in the live teleconference: |
|
Domestic Live: |
|
|
|
|
|
|
|
|
1-877-407-0784 |
International Live: |
|
|
|
|
|
|
|
|
1-201-689-8560 |
Conference ID: |
|
|
|
|
|
|
|
|
57511368 |
|
To listen to a replay of the teleconference, which will be available
through March 6, 2019: |
|
Domestic Replay: |
|
|
|
|
|
|
|
|
1-844-512-2921 |
International Replay: |
|
|
|
|
|
|
|
|
1-412-317-6671 |
Conference ID: |
|
|
|
|
|
|
|
|
13686788 |
|
|
|
|
|
|
|
|
|
|
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
(Loss), Adjusted Diluted EPS, Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Cash Gross Profit, Adjusted Cash Gross Profit
Margin, Free Cash Flow, Net Leverage and Net Debt which are derived on the basis of methodologies other than in accordance with
U.S. generally accepted accounting principles (“U.S. GAAP”). We have provided these measures because, among other things, we
believe that they provide investors with additional information to measure our performance, evaluate our ability to service our
debt and evaluate certain flexibility under our restrictive covenants. Our Adjusted Net Income (Loss), Adjusted Diluted EPS,
Adjusted EBITDA, Further Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Cash Gross Profit, Adjusted Cash Gross Profit Margin,
Free Cash Flow, Net Leverage and Net Debt may vary from the use of such terms by others and should not be considered as
alternatives to or more important than net income (loss), operating income (loss), revenue or any other performance measures
derived in accordance with U.S. GAAP as measures of operating performance or to cash flows as measures of liquidity.
Adjusted EBITDA, Adjusted EBITDA Margin, and other non-GAAP measures have important limitations as analytical tools, and you
should not consider them in isolation or as substitutes for analysis of our results as reported under U.S. GAAP. Some of the
limitations of Adjusted EBITDA are that these measures do not reflect: (i) our cash expenditures or future requirements for
capital expenditures or contractual commitments; (ii) changes in, or cash requirements for, our working capital needs;
(iii) interest expense or cash requirements necessary to service interest and principal payments on our debt; and
(iv) income tax payments we are required to make. Because of these limitations, we rely primarily on our U.S. GAAP results and
use Adjusted EBITDA, Adjusted EBITDA Margin and other non-GAAP measures on a supplemental basis.
Adjusted EBITDA, Further Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Cash Gross Profit, Adjusted Cash Gross Profit Margin,
Adjusted Net Income (Loss), Adjusted Diluted EPS, Free Cash Flow, Net Leverage and Net Debt reflect additional ways of viewing
aspects of our business that, when viewed with our GAAP results and the accompanying reconciliations to U.S. GAAP financial
measures included in the tables attached to this press release, may provide a more complete understanding of factors and trends
affecting our business. We strongly encourage investors to review our consolidated financial statements in their entirety and not
rely on any single financial measure. Reconciliations of the non-GAAP measures used in this press release are included in the
attached tables. Because GAAP financial measures on a forward-looking basis are not accessible, and reconciling information is
not available without unreasonable effort, we have not provided reconciliations for forward-looking non-GAAP measures. For the same
reasons, we are unable to address the probable significance of the unavailable information, which could be material to future
results.
Cautionary Statement Regarding Forward-Looking Statements
This press release includes “forward-looking statements” within the meaning of the federal securities laws, which involve risks
and uncertainties. Forward-looking statements include all statements that do not relate solely to historical or current facts, and
you can identify forward-looking statements because they contain words such as “believes,” “expects,” “may,” “will,” “should,”
“seeks,” “intends,” “trends,” “plans,” “estimates,” “projects” or “anticipates” or similar expressions that concern our strategy,
plans, expectations or intentions. All statements made relating to our estimated and projected earnings, margins, costs,
expenditures, cash flows, growth rates and financial results are forward-looking statements. These forward-looking statements are
subject to risks, uncertainties and other factors that may cause our actual results, performance or achievements to be materially
different from future results, performance or achievements expressed or implied by such forward-looking statements. We derive many
of our forward-looking statements from our operating budgets and forecasts, which are based upon many detailed assumptions. While
we believe that our assumptions are reasonable, it is very difficult to predict the effect of known factors, and, of course, it is
impossible to anticipate all factors that could affect our actual results. In light of the significant uncertainties inherent in
the forward-looking statements included herein, the inclusion of such information should not be regarded as a representation by us
or any other person that the results or conditions described in such statements or our objectives and plans will be realized.
Important factors could affect our results and could cause results to differ materially from those expressed in our forward-looking
statements, including but not limited to the factors discussed in the section entitled “Risk Factors” in Summit Inc.’s Annual
Report on Form 10-K for the fiscal year ended December 30, 2017 and Quarterly Report on Form 10-Q for the fiscal quarter ended
March 31, 2018, each as filed with the Securities and Exchange Commission (the “SEC”), any factors discussed in the section
entitled “Risk Factors” in any of our subsequently filed SEC filings, including our Annual Report on Form 10-K for the fiscal year
ended December 29, 2018, which is expected to be filed on or about the date of this press release, 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; |
|
|
|
|
|
•
|
|
|
rising prices for commodities, labor and other production and delivery costs as a
result of inflation or otherwise; |
|
|
|
|
|
•
|
|
|
conditions in the credit markets; |
|
|
|
|
|
•
|
|
|
our ability to accurately estimate the overall risks, requirements or costs when we
bid on or negotiate contracts that are ultimately awarded to us; |
|
|
|
|
|
•
|
|
|
material costs and losses as a result of claims that our products do not meet
regulatory requirements or contractual specifications; |
|
|
|
|
|
•
|
|
|
cancellation of a significant number of contracts or our disqualification from
bidding for new contracts; |
|
|
|
|
|
•
|
|
|
special hazards related to our operations that may cause personal injury or property
damage not covered by insurance; |
|
|
|
|
|
•
|
|
|
our substantial current level of indebtedness; |
|
|
|
|
|
•
|
|
|
our dependence on senior management and other key personnel; |
|
|
|
|
|
•
|
|
|
supply constraints or significant price fluctuations in electricity and the
petroleum-based resources that we use, including diesel and liquid asphalt |
|
|
|
|
|
•
|
|
|
climate change and climate change legislation or regulations; |
|
|
|
|
|
•
|
|
|
unexpected operational difficulties; |
|
|
|
|
|
•
|
|
|
interruptions in our information technology systems and infrastructure; and |
|
|
|
|
|
•
|
|
|
potential labor disputes.
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
Year ended |
|
|
|
|
December 29, |
|
|
|
December 30, |
|
|
|
December 29, |
|
|
|
December 30, |
|
|
|
|
2018 |
|
|
|
2017 |
|
|
|
2018 |
|
|
|
2017 |
|
|
|
|
(unaudited) |
|
|
|
(unaudited) |
|
|
|
(audited) |
|
|
|
(audited) |
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product |
|
|
|
$ |
370,563 |
|
|
|
|
$ |
361,637 |
|
|
|
|
$ |
1,600,159 |
|
|
|
|
$ |
1,449,936 |
|
Service |
|
|
|
74,527 |
|
|
|
|
78,973 |
|
|
|
|
309,099 |
|
|
|
|
302,473 |
|
Net revenue |
|
|
|
445,090 |
|
|
|
|
440,610 |
|
|
|
|
1,909,258 |
|
|
|
|
1,752,409 |
|
Delivery and subcontract revenue |
|
|
|
45,940 |
|
|
|
|
49,414 |
|
|
|
|
191,744 |
|
|
|
|
180,166 |
|
Total revenue |
|
|
|
491,030 |
|
|
|
|
490,024 |
|
|
|
|
2,101,002 |
|
|
|
|
1,932,575 |
|
Cost of revenue (excluding items shown separately below): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product |
|
|
|
244,378 |
|
|
|
|
220,420 |
|
|
|
|
1,058,544 |
|
|
|
|
898,281 |
|
Service |
|
|
|
54,865 |
|
|
|
|
48,922 |
|
|
|
|
225,491 |
|
|
|
|
203,330 |
|
Net cost of revenue |
|
|
|
299,243 |
|
|
|
|
269,342 |
|
|
|
|
1,284,035 |
|
|
|
|
1,101,611 |
|
Delivery and subcontract cost |
|
|
|
45,940 |
|
|
|
|
49,414 |
|
|
|
|
191,744 |
|
|
|
|
180,166 |
|
Total cost of revenue |
|
|
|
345,183 |
|
|
|
|
318,756 |
|
|
|
|
1,475,779 |
|
|
|
|
1,281,777 |
|
General and administrative expenses |
|
|
|
62,634 |
|
|
|
|
66,941 |
|
|
|
|
253,609 |
|
|
|
|
242,670 |
|
Depreciation, depletion, amortization and accretion |
|
|
|
54,247 |
|
|
|
|
45,762 |
|
|
|
|
204,910 |
|
|
|
|
179,518 |
|
Transaction costs |
|
|
|
421 |
|
|
|
|
1,259 |
|
|
|
|
4,238 |
|
|
|
|
7,733 |
|
Operating income |
|
|
|
28,545 |
|
|
|
|
57,306 |
|
|
|
|
162,466 |
|
|
|
|
220,877 |
|
Interest expense |
|
|
|
29,932 |
|
|
|
|
28,673 |
|
|
|
|
116,548 |
|
|
|
|
108,549 |
|
Loss on debt financings |
|
|
|
— |
|
|
|
|
4,625 |
|
|
|
|
149 |
|
|
|
|
4,815 |
|
Tax receivable agreement (benefit) expense |
|
|
|
(22,684 |
) |
|
|
|
(232,261 |
) |
|
|
|
(22,684 |
) |
|
|
|
271,016 |
|
Gain on sale of business |
|
|
|
— |
|
|
|
|
— |
|
|
|
|
(12,108 |
) |
|
|
|
— |
|
Other income, net |
|
|
|
(3,574 |
) |
|
|
|
(1,340 |
) |
|
|
|
(15,516 |
) |
|
|
|
(5,303 |
) |
Income (loss) from operations before taxes |
|
|
|
24,871 |
|
|
|
|
257,609 |
|
|
|
|
96,077 |
|
|
|
|
(158,200 |
) |
Income tax expense (benefit) |
|
|
|
43,498 |
|
|
|
|
213,099 |
|
|
|
|
59,747 |
|
|
|
|
(283,977 |
) |
Net income |
|
|
|
(18,627 |
) |
|
|
|
44,510 |
|
|
|
|
36,330 |
|
|
|
|
125,777 |
|
Net (loss) income attributable to noncontrolling interest in subsidiaries |
|
|
|
— |
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
(27 |
) |
Net income attributable to Summit Holdings (1) |
|
|
|
536 |
|
|
|
|
1,500 |
|
|
|
|
2,424 |
|
|
|
|
3,974 |
|
Net income attributable to Summit Inc. |
|
|
|
$ |
(19,163 |
) |
|
|
|
$ |
43,010 |
|
|
|
|
$ |
33,906 |
|
|
|
|
$ |
121,830 |
|
Income per share of Class A common stock: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
|
$ |
(0.17 |
) |
|
|
|
$ |
0.39 |
|
|
|
|
$ |
0.30 |
|
|
|
|
$ |
1.12 |
|
Diluted |
|
|
|
$ |
(0.17 |
) |
|
|
|
$ |
0.38 |
|
|
|
|
$ |
0.30 |
|
|
|
|
$ |
1.11 |
|
Weighted average shares of Class A common stock: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
|
111,656,069 |
|
|
|
|
110,128,357 |
|
|
|
|
111,380,175 |
|
|
|
|
108,696,438 |
|
Diluted |
|
|
|
111,656,069 |
|
|
|
|
111,723,427 |
|
|
|
|
112,316,646 |
|
|
|
|
109,490,898 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 29, |
|
|
|
|
|
December 30, |
|
|
|
|
|
|
|
|
2018 |
|
|
|
|
|
2017 |
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
|
|
|
|
|
$ |
128,508 |
|
|
|
|
|
|
$ |
383,556 |
Accounts receivable, net |
|
|
|
|
|
|
|
214,518 |
|
|
|
|
|
|
198,330 |
Costs and estimated earnings in excess of billings |
|
|
|
|
|
|
|
18,602 |
|
|
|
|
|
|
9,512 |
Inventories |
|
|
|
|
|
|
|
213,851 |
|
|
|
|
|
|
184,439 |
Other current assets |
|
|
|
|
|
|
|
16,061 |
|
|
|
|
|
|
7,764 |
Total current assets |
|
|
|
|
|
|
|
591,540 |
|
|
|
|
|
|
783,601 |
Property, plant and equipment |
|
|
|
|
|
|
|
1,780,132 |
|
|
|
|
|
|
1,615,424 |
Goodwill |
|
|
|
|
|
|
|
1,192,028 |
|
|
|
|
|
|
1,036,320 |
Intangible assets |
|
|
|
|
|
|
|
18,460 |
|
|
|
|
|
|
16,833 |
Deferred tax assets |
|
|
|
|
|
|
|
225,397 |
|
|
|
|
|
|
284,092 |
Other assets |
|
|
|
|
|
|
|
50,084 |
|
|
|
|
|
|
51,063 |
Total assets |
|
|
|
|
|
|
|
$ |
3,857,641 |
|
|
|
|
|
|
$ |
3,787,333 |
Liabilities and Stockholders’ Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current portion of debt |
|
|
|
|
|
|
|
$ |
6,354 |
|
|
|
|
|
|
$ |
4,765 |
Current portion of acquisition-related liabilities |
|
|
|
|
|
|
|
34,270 |
|
|
|
|
|
|
14,087 |
Accounts payable |
|
|
|
|
|
|
|
107,702 |
|
|
|
|
|
|
98,744 |
Accrued expenses |
|
|
|
|
|
|
|
100,491 |
|
|
|
|
|
|
116,629 |
Billings in excess of costs and estimated earnings |
|
|
|
|
|
|
|
11,840 |
|
|
|
|
|
|
15,750 |
Total current liabilities |
|
|
|
|
|
|
|
260,657 |
|
|
|
|
|
|
249,975 |
Long-term debt |
|
|
|
|
|
|
|
1,807,502 |
|
|
|
|
|
|
1,810,833 |
Acquisition-related liabilities |
|
|
|
|
|
|
|
49,468 |
|
|
|
|
|
|
58,135 |
Tax receivable agreement liability |
|
|
|
|
|
|
|
309,674 |
|
|
|
|
|
|
331,340 |
Other noncurrent liabilities |
|
|
|
|
|
|
|
88,195 |
|
|
|
|
|
|
65,329 |
Total liabilities |
|
|
|
|
|
|
|
2,515,496 |
|
|
|
|
|
|
2,515,612 |
Stockholders’ equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class A common stock, par value $0.01 per share; 1,000,000,000 shares authorized,
111,658,927 and 110,350,594 shares issued and outstanding as of December 29, 2018 and December 30, 2017, respectively |
|
|
|
|
|
|
|
1,117 |
|
|
|
|
|
|
1,104 |
Class B common stock, par value $0.01 per share; 250,000,000 shares authorized, 99
and 100 shares issued and outstanding as of December 29, 2018 and December 30, 2017, respectively |
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
— |
Additional paid-in capital |
|
|
|
|
|
|
|
1,194,204 |
|
|
|
|
|
|
1,154,220 |
Accumulated earnings |
|
|
|
|
|
|
|
129,739 |
|
|
|
|
|
|
95,833 |
Accumulated other comprehensive income |
|
|
|
|
|
|
|
2,681 |
|
|
|
|
|
|
7,386 |
Stockholders’ equity |
|
|
|
|
|
|
|
1,327,741 |
|
|
|
|
|
|
1,258,543 |
Noncontrolling interest in Summit Holdings |
|
|
|
|
|
|
|
14,404 |
|
|
|
|
|
|
13,178 |
Total stockholders’ equity |
|
|
|
|
|
|
|
1,342,145 |
|
|
|
|
|
|
1,271,721 |
Total liabilities and stockholders’ equity |
|
|
|
|
|
|
|
$ |
3,857,641 |
|
|
|
|
|
|
$ |
3,787,333 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SUMMIT MATERIALS, INC. AND SUBSIDIARIES
Consolidated Statements of Cash Flows
($ in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended |
|
|
|
|
|
|
|
|
December 29, |
|
|
|
|
|
December 30, |
|
|
|
|
|
|
|
|
2018 |
|
|
|
|
|
2017 |
Cash flow from operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
|
$ |
36,330 |
|
|
|
|
|
|
$ |
125,777 |
|
Adjustments to reconcile net income to net cash provided by operating
activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation, depletion, amortization and accretion |
|
|
|
|
|
|
|
208,772 |
|
|
|
|
|
|
193,107 |
|
Share-based compensation expense |
|
|
|
|
|
|
|
25,378 |
|
|
|
|
|
|
21,140 |
|
Net gain on asset disposals |
|
|
|
|
|
|
|
(30,093 |
) |
|
|
|
|
|
(7,638 |
) |
Non-cash loss on debt financings |
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
3,856 |
|
Change in deferred tax asset, net |
|
|
|
|
|
|
|
57,490 |
|
|
|
|
|
|
(289,219 |
) |
Other |
|
|
|
|
|
|
|
2,018 |
|
|
|
|
|
|
(2,359 |
) |
(Increase) decrease in operating assets, net of acquisitions and dispositions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable, net |
|
|
|
|
|
|
|
(5,796 |
) |
|
|
|
|
|
(3,720 |
) |
Inventories |
|
|
|
|
|
|
|
(11,598 |
) |
|
|
|
|
|
(18,609 |
) |
Costs and estimated earnings in excess of billings |
|
|
|
|
|
|
|
(8,702 |
) |
|
|
|
|
|
(1,825 |
) |
Other current assets |
|
|
|
|
|
|
|
(7,159 |
) |
|
|
|
|
|
8,703 |
|
Other assets |
|
|
|
|
|
|
|
(106 |
) |
|
|
|
|
|
(3,103 |
) |
(Decrease) increase in operating liabilities, net of acquisitions and
dispositions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable |
|
|
|
|
|
|
|
(13,403 |
) |
|
|
|
|
|
6,192 |
|
Accrued expenses |
|
|
|
|
|
|
|
(16,544 |
) |
|
|
|
|
|
(7,006 |
) |
Billings in excess of costs and estimated earnings |
|
|
|
|
|
|
|
(5,052 |
) |
|
|
|
|
|
109 |
|
Tax receivable agreement liability |
|
|
|
|
|
|
|
(21,666 |
) |
|
|
|
|
|
273,194 |
|
Other liabilities |
|
|
|
|
|
|
|
(501 |
) |
|
|
|
|
|
(6,416 |
) |
Net cash provided by operating activities |
|
|
|
|
|
|
|
209,368 |
|
|
|
|
|
|
292,183 |
|
Cash flow from investing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisitions, net of cash acquired |
|
|
|
|
|
|
|
(246,017 |
) |
|
|
|
|
|
(374,930 |
) |
Purchases of property, plant and equipment |
|
|
|
|
|
|
|
(220,685 |
) |
|
|
|
|
|
(194,146 |
) |
Proceeds from the sale of property, plant and equipment |
|
|
|
|
|
|
|
21,635 |
|
|
|
|
|
|
17,072 |
|
Proceeds from sale of business |
|
|
|
|
|
|
|
21,564 |
|
|
|
|
|
|
— |
|
Other |
|
|
|
|
|
|
|
3,804 |
|
|
|
|
|
|
(471 |
) |
Net cash used for investing activities |
|
|
|
|
|
|
|
(419,699 |
) |
|
|
|
|
|
(552,475 |
) |
Cash flow from financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from equity offerings |
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
237,600 |
|
Capital issuance costs |
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
(627 |
) |
Proceeds from debt issuances |
|
|
|
|
|
|
|
64,500 |
|
|
|
|
|
|
302,000 |
|
Debt issuance costs |
|
|
|
|
|
|
|
(550 |
) |
|
|
|
|
|
(6,416 |
) |
Payments on debt |
|
|
|
|
|
|
|
(85,042 |
) |
|
|
|
|
|
(16,438 |
) |
Purchase of noncontrolling interests |
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
(532 |
) |
Payments on acquisition-related liabilities |
|
|
|
|
|
|
|
(36,504 |
) |
|
|
|
|
|
(34,650 |
) |
Distributions from partnership |
|
|
|
|
|
|
|
(69 |
) |
|
|
|
|
|
(1,974 |
) |
Proceeds from stock option exercises |
|
|
|
|
|
|
|
15,615 |
|
|
|
|
|
|
21,661 |
|
Other |
|
|
|
|
|
|
|
(1,943 |
) |
|
|
|
|
|
(869 |
) |
Net cash (used in) provided by financing activities |
|
|
|
|
|
|
|
(43,993 |
) |
|
|
|
|
|
499,755 |
|
Impact of foreign currency on cash |
|
|
|
|
|
|
|
(724 |
) |
|
|
|
|
|
701 |
|
Net (decrease) increase in cash |
|
|
|
|
|
|
|
(255,048 |
) |
|
|
|
|
|
240,164 |
|
Cash and cash equivalents—beginning of period |
|
|
|
|
|
|
|
383,556 |
|
|
|
|
|
|
143,392 |
|
Cash and cash equivalents—end of period |
|
|
|
|
|
|
|
$ |
128,508 |
|
|
|
|
|
|
$ |
383,556 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SUMMIT MATERIALS, INC. AND SUBSIDIARIES
Unaudited Revenue Data by Segment and Line of Business
($ in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
Year ended |
|
|
|
|
December 29, |
|
|
|
December 30, |
|
|
|
December 29, |
|
|
|
December 30, |
|
|
|
|
2018 |
|
|
|
2017 |
|
|
|
2018 |
|
|
|
2017 |
Segment Net Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
West |
|
|
|
$ |
219,180 |
|
|
|
|
$ |
224,318 |
|
|
|
|
$ |
1,011,155 |
|
|
|
|
$ |
899,992 |
|
East |
|
|
|
158,485 |
|
|
|
|
141,817 |
|
|
|
|
617,314 |
|
|
|
|
548,604 |
|
Cement |
|
|
|
67,425 |
|
|
|
|
74,475 |
|
|
|
|
280,789 |
|
|
|
|
303,813 |
|
Net Revenue |
|
|
|
$ |
445,090 |
|
|
|
|
$ |
440,610 |
|
|
|
|
$ |
1,909,258 |
|
|
|
|
$ |
1,752,409 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Line of Business - Net Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Materials |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregates |
|
|
|
$ |
93,063 |
|
|
|
|
$ |
76,946 |
|
|
|
|
$ |
373,824 |
|
|
|
|
$ |
313,383 |
|
Cement (1) |
|
|
|
61,437 |
|
|
|
|
68,798 |
|
|
|
|
258,876 |
|
|
|
|
282,041 |
|
Products |
|
|
|
216,063 |
|
|
|
|
215,893 |
|
|
|
|
967,459 |
|
|
|
|
854,512 |
|
Total Materials and Products |
|
|
|
370,563 |
|
|
|
|
361,637 |
|
|
|
|
1,600,159 |
|
|
|
|
1,449,936 |
|
Services |
|
|
|
74,527 |
|
|
|
|
78,973 |
|
|
|
|
309,099 |
|
|
|
|
302,473 |
|
Net Revenue |
|
|
|
$ |
445,090 |
|
|
|
|
$ |
440,610 |
|
|
|
|
$ |
1,909,258 |
|
|
|
|
$ |
1,752,409 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Line of Business - Net Cost of Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Materials |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregates |
|
|
|
$ |
42,091 |
|
|
|
|
$ |
22,729 |
|
|
|
|
$ |
151,838 |
|
|
|
|
$ |
108,729 |
|
Cement |
|
|
|
30,156 |
|
|
|
|
31,659 |
|
|
|
|
134,597 |
|
|
|
|
139,058 |
|
Products |
|
|
|
169,457 |
|
|
|
|
164,736 |
|
|
|
|
763,319 |
|
|
|
|
644,010 |
|
Total Materials and Products |
|
|
|
241,704 |
|
|
|
|
219,124 |
|
|
|
|
1,049,754 |
|
|
|
|
891,797 |
|
Services |
|
|
|
57,539 |
|
|
|
|
50,218 |
|
|
|
|
234,281 |
|
|
|
|
209,814 |
|
Net Cost of Revenue |
|
|
|
$ |
299,243 |
|
|
|
|
$ |
269,342 |
|
|
|
|
$ |
1,284,035 |
|
|
|
|
$ |
1,101,611 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Line of Business - Adjusted Cash Gross Profit (2): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Materials |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregates |
|
|
|
$ |
50,972 |
|
|
|
|
$ |
54,217 |
|
|
|
|
$ |
221,986 |
|
|
|
|
$ |
204,654 |
|
Cement (3) |
|
|
|
31,281 |
|
|
|
|
37,139 |
|
|
|
|
124,279 |
|
|
|
|
142,983 |
|
Products |
|
|
|
46,606 |
|
|
|
|
51,157 |
|
|
|
|
204,140 |
|
|
|
|
210,502 |
|
Total Materials and Products |
|
|
|
128,859 |
|
|
|
|
142,513 |
|
|
|
|
550,405 |
|
|
|
|
558,139 |
|
Services |
|
|
|
16,988 |
|
|
|
|
28,755 |
|
|
|
|
74,818 |
|
|
|
|
92,659 |
|
Adjusted Cash Gross Profit |
|
|
|
$ |
145,847 |
|
|
|
|
$ |
171,268 |
|
|
|
|
$ |
625,223 |
|
|
|
|
$ |
650,798 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Cash Gross Profit Margin (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Materials |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregates |
|
|
|
54.8 |
% |
|
|
|
70.5 |
% |
|
|
|
59.4 |
% |
|
|
|
65.3 |
% |
Cement (3) |
|
|
|
46.4 |
% |
|
|
|
49.9 |
% |
|
|
|
44.3 |
% |
|
|
|
47.1 |
% |
Products |
|
|
|
21.6 |
% |
|
|
|
23.7 |
% |
|
|
|
21.1 |
% |
|
|
|
24.6 |
% |
Services |
|
|
|
22.8 |
% |
|
|
|
36.4 |
% |
|
|
|
24.2 |
% |
|
|
|
30.6 |
% |
Total Adjusted Cash Gross Profit Margin |
|
|
|
32.8 |
% |
|
|
|
38.9 |
% |
|
|
|
32.7 |
% |
|
|
|
37.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
|
Net revenue for the cement line of business excludes revenue associated with
hazardous and non-hazardous waste, which is processed into fuel and used in the cement plants and is included in services net
revenue. Additionally, net revenue from cement swaps and other cement-related products are included in products net
revenue. |
(2) |
|
|
Adjusted cash gross profit is calculated as net revenue by line of business less net
cost of revenue by line of business. Adjusted cash gross profit margin is defined as adjusted cash gross profit divided by net
revenue. |
(3) |
|
|
The cement adjusted cash gross profit includes the earnings from the waste processing
operations, cement swaps and other products. Cement line of business adjusted cash gross profit margin is defined as cement
adjusted cash gross profit divided by cement segment net revenue. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SUMMIT MATERIALS, INC. AND SUBSIDIARIES
Unaudited Volume and Price Statistics
(Units in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
Year ended |
Total Volume |
|
|
|
December 29,
2018
|
|
|
|
December 30,
2017
|
|
|
|
December 29,
2018
|
|
|
|
December 30,
2017
|
Aggregates (tons) |
|
|
|
11,543 |
|
|
|
|
10,465 |
|
|
|
|
47,624 |
|
|
|
|
41,712 |
|
Cement (tons) |
|
|
|
559 |
|
|
|
|
622 |
|
|
|
|
2,329 |
|
|
|
|
2,547 |
|
Ready-mix concrete (cubic yards) |
|
|
|
1,269 |
|
|
|
|
1,216 |
|
|
|
|
5,433 |
|
|
|
|
4,680 |
|
Asphalt (tons) |
|
|
|
1,231 |
|
|
|
|
1,259 |
|
|
|
|
5,404 |
|
|
|
|
5,263 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
Year ended |
Pricing |
|
|
|
December 29,
2018
|
|
|
|
December 30,
2017
|
|
|
|
December 29,
2018
|
|
|
|
December 30,
2017
|
Aggregates (per ton) |
|
|
|
$ |
10.50 |
|
|
|
|
$ |
9.76 |
|
|
|
|
$ |
10.27 |
|
|
|
|
$ |
9.97 |
|
Cement (per ton) |
|
|
|
112.40 |
|
|
|
|
112.32 |
|
|
|
|
113.14 |
|
|
|
|
112.42 |
|
Ready-mix concrete (per cubic yards) |
|
|
|
107.34 |
|
|
|
|
107.48 |
|
|
|
|
107.61 |
|
|
|
|
105.37 |
|
Asphalt (per ton) |
|
|
|
56.32 |
|
|
|
|
53.04 |
|
|
|
|
55.57 |
|
|
|
|
54.19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year over Year Comparison |
|
|
|
Volume |
|
|
|
Pricing |
|
|
|
Volume |
|
|
|
Pricing |
Aggregates (per ton) |
|
|
|
10.3 |
% |
|
|
|
7.6 |
% |
|
|
|
14.2 |
% |
|
|
|
3.0 |
% |
Cement (per ton) |
|
|
|
(10.1 |
)% |
|
|
|
0.1 |
% |
|
|
|
(8.6 |
)% |
|
|
|
0.6 |
% |
Ready-mix concrete (per cubic yards) |
|
|
|
4.4 |
% |
|
|
|
(0.1 |
)% |
|
|
|
16.1 |
% |
|
|
|
2.1 |
% |
Asphalt (per ton) |
|
|
|
(2.2 |
)% |
|
|
|
6.2 |
% |
|
|
|
2.7 |
% |
|
|
|
2.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year over Year Comparison (Excluding acquisitions) |
|
|
|
Volume |
|
|
|
Pricing |
|
|
|
Volume |
|
|
|
Pricing |
Aggregates (per ton) |
|
|
|
(1.9 |
)% |
|
|
|
6.5 |
% |
|
|
|
(0.1 |
)% |
|
|
|
3.3 |
% |
Cement (per ton) |
|
|
|
(10.1 |
)% |
|
|
|
0.1 |
% |
|
|
|
(8.6 |
)% |
|
|
|
0.6 |
% |
Ready-mix concrete (per cubic yards) |
|
|
|
(4.8 |
)% |
|
|
|
(0.7 |
)% |
|
|
|
0.2 |
% |
|
|
|
2.0 |
% |
Asphalt (per ton) |
|
|
|
(3.0 |
)% |
|
|
|
6.4 |
% |
|
|
|
(0.4 |
)% |
|
|
|
2.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 December 29,
2018 |
|
|
|
|
|
|
|
|
|
|
|
|
Gross Revenue |
|
|
|
Intercompany |
|
|
|
Net |
|
|
|
|
Volumes |
|
|
|
Pricing |
|
|
|
by Product |
|
|
|
Elimination/Delivery |
|
|
|
Revenue |
Aggregates |
|
|
|
11,543 |
|
|
|
|
$ |
10.50 |
|
|
|
|
$ |
121,195 |
|
|
|
|
$ |
(28,132 |
) |
|
|
|
$ |
93,063 |
Cement |
|
|
|
559 |
|
|
|
|
112.40 |
|
|
|
|
62,822 |
|
|
|
|
(1,385 |
) |
|
|
|
61,437 |
Materials |
|
|
|
|
|
|
|
|
|
|
|
$ |
184,017 |
|
|
|
|
$ |
(29,517 |
) |
|
|
|
$ |
154,500 |
Ready-mix concrete |
|
|
|
1,269 |
|
|
|
|
107.34 |
|
|
|
|
136,188 |
|
|
|
|
436 |
|
|
|
|
136,624 |
Asphalt |
|
|
|
1,231 |
|
|
|
|
56.32 |
|
|
|
|
69,324 |
|
|
|
|
(47 |
) |
|
|
|
69,277 |
Other Products |
|
|
|
|
|
|
|
|
|
|
|
79,451 |
|
|
|
|
(69,289 |
) |
|
|
|
10,162 |
Products |
|
|
|
|
|
|
|
|
|
|
|
$ |
284,963 |
|
|
|
|
$ |
(68,900 |
) |
|
|
|
$ |
216,063 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 29, 2018 |
|
|
|
|
|
|
|
|
|
|
|
|
Gross Revenue |
|
|
|
Intercompany |
|
|
|
Net |
|
|
|
|
Volumes |
|
|
|
Pricing |
|
|
|
by Product |
|
|
|
Elimination/Delivery |
|
|
|
Revenue |
Aggregates |
|
|
|
47,624 |
|
|
|
|
$ |
10.27 |
|
|
|
|
$ |
489,200 |
|
|
|
|
$ |
(115,376 |
) |
|
|
|
$ |
373,824 |
Cement |
|
|
|
2,329 |
|
|
|
|
113.14 |
|
|
|
|
263,526 |
|
|
|
|
(4,650 |
) |
|
|
|
258,876 |
Materials |
|
|
|
|
|
|
|
|
|
|
|
$ |
752,726 |
|
|
|
|
$ |
(120,026 |
) |
|
|
|
$ |
632,700 |
Ready-mix concrete |
|
|
|
5,433 |
|
|
|
|
107.61 |
|
|
|
|
584,630 |
|
|
|
|
(516 |
) |
|
|
|
584,114 |
Asphalt |
|
|
|
5,404 |
|
|
|
|
55.57 |
|
|
|
|
300,286 |
|
|
|
|
(263 |
) |
|
|
|
300,023 |
Other Products |
|
|
|
|
|
|
|
|
|
|
|
366,521 |
|
|
|
|
(283,199 |
) |
|
|
|
83,322 |
Products |
|
|
|
|
|
|
|
|
|
|
|
$ |
1,251,437 |
|
|
|
|
$ |
(283,978 |
) |
|
|
|
$ |
967,459 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
and years ended December 29, 2018 and December 30, 2017.
|
|
|
|
|
|
Reconciliation of Net Income (Loss) to Adjusted
EBITDA |
|
|
|
Three months ended December 29,
2018 |
by Segment |
|
|
|
West |
|
|
|
East |
|
|
|
Cement |
|
|
|
Corporate |
|
|
|
Consolidated |
($ in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
|
|
$ |
11,738 |
|
|
|
|
$ |
16,451 |
|
|
|
|
$ |
21,461 |
|
|
|
|
$ |
(68,277 |
) |
|
|
|
$ |
(18,627 |
) |
Interest expense (income) |
|
|
|
950 |
|
|
|
|
1,094 |
|
|
|
|
(2,021 |
) |
|
|
|
29,909 |
|
|
|
|
29,932 |
|
Income tax (benefit) expense |
|
|
|
(81 |
) |
|
|
|
27 |
|
|
|
|
— |
|
|
|
|
43,552 |
|
|
|
|
43,498 |
|
Depreciation, depletion and amortization |
|
|
|
23,627 |
|
|
|
|
20,191 |
|
|
|
|
9,345 |
|
|
|
|
703 |
|
|
|
|
53,866 |
|
EBITDA |
|
|
|
$ |
36,234 |
|
|
|
|
$ |
37,763 |
|
|
|
|
$ |
28,785 |
|
|
|
|
$ |
5,887 |
|
|
|
|
$ |
108,669 |
|
Accretion |
|
|
|
138 |
|
|
|
|
260 |
|
|
|
|
(17 |
) |
|
|
|
— |
|
|
|
|
381 |
|
Tax receivable agreement benefit |
|
|
|
— |
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
(22,684 |
) |
|
|
|
(22,684 |
) |
Transaction costs |
|
|
|
1 |
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
420 |
|
|
|
|
421 |
|
Non-cash compensation |
|
|
|
— |
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
5,545 |
|
|
|
|
5,545 |
|
Other |
|
|
|
1,310 |
|
|
|
|
(488 |
) |
|
|
|
— |
|
|
|
|
247 |
|
|
|
|
1,069 |
|
Adjusted EBITDA |
|
|
|
$ |
37,683 |
|
|
|
|
$ |
37,535 |
|
|
|
|
$ |
28,768 |
|
|
|
|
$ |
(10,585 |
) |
|
|
|
$ |
93,401 |
|
Adjusted EBITDA Margin (1) |
|
|
|
17.2 |
% |
|
|
|
23.7 |
% |
|
|
|
42.7 |
% |
|
|
|
|
|
|
|
21.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net Income (Loss) to Adjusted
EBITDA |
|
|
|
Three months ended December 30,
2017 |
by Segment |
|
|
|
West |
|
|
|
East |
|
|
|
Cement |
|
|
|
Corporate |
|
|
|
Consolidated |
($ in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
|
|
$ |
28,048 |
|
|
|
|
$ |
22,237 |
|
|
|
|
$ |
27,171 |
|
|
|
|
$ |
(32,946 |
) |
|
|
|
$ |
44,510 |
|
Interest expense (income) |
|
|
|
1,338 |
|
|
|
|
579 |
|
|
|
|
(1,415 |
) |
|
|
|
28,171 |
|
|
|
|
28,673 |
|
Income tax expense (benefit) |
|
|
|
486 |
|
|
|
|
(843 |
) |
|
|
|
— |
|
|
|
|
213,456 |
|
|
|
|
213,099 |
|
Depreciation, depletion and amortization |
|
|
|
19,110 |
|
|
|
|
17,093 |
|
|
|
|
8,405 |
|
|
|
|
661 |
|
|
|
|
45,269 |
|
EBITDA |
|
|
|
$ |
48,982 |
|
|
|
|
$ |
39,066 |
|
|
|
|
$ |
34,161 |
|
|
|
|
$ |
209,342 |
|
|
|
|
$ |
331,551 |
|
Accretion |
|
|
|
215 |
|
|
|
|
220 |
|
|
|
|
58 |
|
|
|
|
— |
|
|
|
|
493 |
|
Loss on debt financings |
|
|
|
— |
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
4,625 |
|
|
|
|
4,625 |
|
Tax receivable agreement expense |
|
|
|
— |
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
(232,261 |
) |
|
|
|
(232,261 |
) |
Transaction costs |
|
|
|
(99 |
) |
|
|
|
— |
|
|
|
|
— |
|
|
|
|
1,358 |
|
|
|
|
1,259 |
|
Non-cash compensation |
|
|
|
— |
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
6,992 |
|
|
|
|
6,992 |
|
Other |
|
|
|
1,636 |
|
|
|
|
311 |
|
|
|
|
— |
|
|
|
|
(395 |
) |
|
|
|
1,552 |
|
Adjusted EBITDA |
|
|
|
$ |
50,734 |
|
|
|
|
$ |
39,597 |
|
|
|
|
$ |
34,219 |
|
|
|
|
$ |
(10,339 |
) |
|
|
|
$ |
114,211 |
|
Adjusted EBITDA Margin (1) |
|
|
|
22.6 |
% |
|
|
|
27.9 |
% |
|
|
|
45.9 |
% |
|
|
|
|
|
|
|
25.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net Income (Loss) to Adjusted
EBITDA |
|
|
|
Year ended December 29, 2018 |
by Segment |
|
|
|
West |
|
|
|
East |
|
|
|
Cement |
|
|
|
Corporate |
|
|
|
Consolidated |
($ in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
|
|
$ |
109,363 |
|
|
|
|
$ |
58,579 |
|
|
|
|
$ |
83,148 |
|
|
|
|
$ |
(214,760 |
) |
|
|
|
$ |
36,330 |
|
Interest expense (income) |
|
|
|
5,064 |
|
|
|
|
3,491 |
|
|
|
|
(6,815 |
) |
|
|
|
114,808 |
|
|
|
|
116,548 |
|
Income tax expense |
|
|
|
535 |
|
|
|
|
32 |
|
|
|
|
— |
|
|
|
|
59,180 |
|
|
|
|
59,747 |
|
Depreciation, depletion and amortization |
|
|
|
91,224 |
|
|
|
|
74,463 |
|
|
|
|
34,996 |
|
|
|
|
2,622 |
|
|
|
|
203,305 |
|
EBITDA |
|
|
|
$ |
206,186 |
|
|
|
|
$ |
136,565 |
|
|
|
|
$ |
111,329 |
|
|
|
|
$ |
(38,150 |
) |
|
|
|
$ |
415,930 |
|
Accretion |
|
|
|
570 |
|
|
|
|
970 |
|
|
|
|
65 |
|
|
|
|
— |
|
|
|
|
1,605 |
|
Loss on debt financings |
|
|
|
— |
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
149 |
|
|
|
|
149 |
|
Tax receivable agreement benefit |
|
|
|
— |
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
(22,684 |
) |
|
|
|
(22,684 |
) |
Gain on sale of business |
|
|
|
(12,108 |
) |
|
|
|
— |
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
(12,108 |
) |
Transaction costs |
|
|
|
(3 |
) |
|
|
|
— |
|
|
|
|
— |
|
|
|
|
4,241 |
|
|
|
|
4,238 |
|
Non-cash compensation |
|
|
|
— |
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
25,378 |
|
|
|
|
25,378 |
|
Other (2) |
|
|
|
(5,646 |
) |
|
|
|
497 |
|
|
|
|
— |
|
|
|
|
(1,098 |
) |
|
|
|
(6,247 |
) |
Adjusted EBITDA |
|
|
|
$ |
188,999 |
|
|
|
|
$ |
138,032 |
|
|
|
|
$ |
111,394 |
|
|
|
|
$ |
(32,164 |
) |
|
|
|
$ |
406,261 |
|
Adjusted EBITDA Margin (1) |
|
|
|
18.7 |
% |
|
|
|
22.4 |
% |
|
|
|
39.7 |
% |
|
|
|
|
|
|
|
21.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net Income (Loss) to Adjusted
EBITDA |
|
|
|
Year ended December 30, 2017 |
by Segment |
|
|
|
West |
|
|
|
East |
|
|
|
Cement |
|
|
|
Corporate |
|
|
|
Consolidated |
($ in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
|
|
$ |
121,390 |
|
|
|
|
$ |
68,361 |
|
|
|
|
$ |
92,956 |
|
|
|
|
$ |
(156,930 |
) |
|
|
|
$ |
125,777 |
|
Interest expense (income) |
|
|
|
6,924 |
|
|
|
|
3,082 |
|
|
|
|
(3,760 |
) |
|
|
|
102,303 |
|
|
|
|
108,549 |
|
Income tax expense (benefit) |
|
|
|
1,910 |
|
|
|
|
(864 |
) |
|
|
|
— |
|
|
|
|
(285,023 |
) |
|
|
|
(283,977 |
) |
Depreciation, depletion and amortization |
|
|
|
70,499 |
|
|
|
|
66,436 |
|
|
|
|
38,107 |
|
|
|
|
2,601 |
|
|
|
|
177,643 |
|
EBITDA |
|
|
|
$ |
200,723 |
|
|
|
|
$ |
137,015 |
|
|
|
|
$ |
127,303 |
|
|
|
|
$ |
(337,049 |
) |
|
|
|
$ |
127,992 |
|
Accretion |
|
|
|
815 |
|
|
|
|
816 |
|
|
|
|
244 |
|
|
|
|
— |
|
|
|
|
1,875 |
|
Loss on debt financings |
|
|
|
— |
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
4,815 |
|
|
|
|
4,815 |
|
Tax receivable agreement expense |
|
|
|
— |
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
271,016 |
|
|
|
|
271,016 |
|
Transaction costs |
|
|
|
(76 |
) |
|
|
|
— |
|
|
|
|
— |
|
|
|
|
7,809 |
|
|
|
|
7,733 |
|
Non-cash compensation |
|
|
|
— |
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
21,140 |
|
|
|
|
21,140 |
|
Other |
|
|
|
2,128 |
|
|
|
|
1,277 |
|
|
|
|
— |
|
|
|
|
(2,199 |
) |
|
|
|
1,206 |
|
Adjusted EBITDA |
|
|
|
$ |
203,590 |
|
|
|
|
$ |
139,108 |
|
|
|
|
$ |
127,547 |
|
|
|
|
$ |
(34,468 |
) |
|
|
|
$ |
435,777 |
|
Adjusted EBITDA Margin (1) |
|
|
|
22.6 |
% |
|
|
|
25.4 |
% |
|
|
|
42.0 |
% |
|
|
|
|
|
|
|
24.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
|
Adjusted EBITDA Margin is defined as Adjusted EBITDA as a percentage of net
revenue. |
(2) |
|
|
In the year ended December 29, 2018, we negotiated a $6.9 million reduction in the
amount of a contingent liability from one of our acquisitions. As we had passed the period to revise the opening balance sheet
for this acquisition, the adjustment was recorded as other income. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The table below reconciles our net (loss) income per share attributable to Summit Materials, Inc. to
adjusted diluted net (loss) income per share for the three months and years ended December 29, 2018 and December 30,
2017. The per share amount of the net (loss) income attributable to Summit Materials, Inc. presented in the table is
calculated using the total equity interests for the purpose of reconciling to adjusted diluted net (loss) income per
share.
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Year ended |
|
|
|
|
December 29, 2018 |
|
|
December 30, 2017 |
|
|
December 29, 2018 |
|
|
December 30, 2017 |
Reconciliation of Net Income (Loss) Per Share to Adjusted Diluted EPS |
|
|
|
Net Loss |
|
|
Per Equity
Unit
|
|
|
Net Income |
|
|
Per Equity
Unit
|
|
|
Net Income |
|
|
Per Equity
Unit
|
|
|
Net Income |
|
|
Per Equity
Unit
|
Net (loss) income attributable to Summit Materials, Inc. |
|
|
|
$ |
(19,163 |
) |
|
|
$ |
(0.17 |
) |
|
|
$ |
43,010 |
|
|
|
$ |
0.38 |
|
|
|
$ |
33,906 |
|
|
|
$ |
0.30 |
|
|
|
$ |
121,830 |
|
|
|
$ |
1.08 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to noncontrolling interest |
|
|
|
536 |
|
|
|
0.01 |
|
|
|
1,500 |
|
|
|
0.01 |
|
|
|
2,424 |
|
|
|
0.02 |
|
|
|
3,974 |
|
|
|
0.04 |
|
Adjustment to acquisition deferred liability |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(6,947 |
) |
|
|
(0.06 |
) |
|
|
— |
|
|
|
— |
|
Gain on sale of business |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(12,108 |
) |
|
|
(0.11 |
) |
|
|
— |
|
|
|
— |
|
Loss on debt financings |
|
|
|
— |
|
|
|
— |
|
|
|
4,625 |
|
|
|
0.04 |
|
|
|
149 |
|
|
|
— |
|
|
|
4,815 |
|
|
|
0.04 |
|
Adjusted diluted net (loss) income before tax related adjustments |
|
|
|
(18,627 |
) |
|
|
(0.16 |
) |
|
|
49,135 |
|
|
|
0.43 |
|
|
|
17,424 |
|
|
|
0.15 |
|
|
|
130,619 |
|
|
|
1.16 |
|
Tax receivable agreement (benefit) expense |
|
|
|
(22,684 |
) |
|
|
(0.20 |
) |
|
|
(232,261 |
) |
|
|
(2.04 |
) |
|
|
(22,684 |
) |
|
|
(0.20 |
) |
|
|
271,016 |
|
|
|
2.40 |
|
Unrecognized tax benefits |
|
|
|
22,663 |
|
|
|
0.20 |
|
|
|
— |
|
|
|
— |
|
|
|
22,663 |
|
|
|
0.20 |
|
|
|
— |
|
|
|
— |
|
Valuation allowance release |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(531,952 |
) |
|
|
(4.70 |
) |
Change in Federal statutory tax rates |
|
|
|
— |
|
|
|
— |
|
|
|
235,253 |
|
|
|
2.07 |
|
|
|
— |
|
|
|
— |
|
|
|
235,253 |
|
|
|
2.07 |
|
Adjusted diluted net (loss) income |
|
|
|
$ |
(18,648 |
) |
|
|
$ |
(0.16 |
) |
|
|
$ |
52,127 |
|
|
|
$ |
0.46 |
|
|
|
$ |
17,403 |
|
|
|
$ |
0.15 |
|
|
|
$ |
104,936 |
|
|
|
$ |
0.93 |
|
Weighted-average shares: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Class A common stock |
|
|
|
111,656,069 |
|
|
|
|
|
|
110,128,357 |
|
|
|
|
|
|
111,380,175 |
|
|
|
|
|
|
108,696,438 |
|
|
|
|
LP Units outstanding |
|
|
|
3,435,518 |
|
|
|
|
|
|
3,803,892 |
|
|
|
|
|
|
3,512,669 |
|
|
|
|
|
|
4,371,705 |
|
|
|
|
Total equity units |
|
|
|
115,091,587 |
|
|
|
|
|
|
113,932,249 |
|
|
|
|
|
|
114,892,844 |
|
|
|
|
|
|
113,068,143 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table reconciles operating income to Adjusted Cash Gross Profit and Adjusted Cash
Gross Profit Margin for the three months and years ended December 29, 2018 and December 30, 2017.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
Year ended |
|
|
|
|
December 29, |
|
|
|
December 30, |
|
|
|
December 29, |
|
|
|
December 30, |
Reconciliation of Operating Income to Adjusted Cash Gross Profit |
|
|
|
2018 |
|
|
|
2017 |
|
|
|
2018 |
|
|
|
2017 |
($ in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
|
$ |
28,545 |
|
|
|
|
$ |
57,306 |
|
|
|
|
$ |
162,466 |
|
|
|
|
$ |
220,877 |
|
General and administrative expenses |
|
|
|
62,634 |
|
|
|
|
66,941 |
|
|
|
|
253,609 |
|
|
|
|
242,670 |
|
Depreciation, depletion, amortization and accretion |
|
|
|
54,247 |
|
|
|
|
45,762 |
|
|
|
|
204,910 |
|
|
|
|
179,518 |
|
Transaction costs |
|
|
|
421 |
|
|
|
|
1,259 |
|
|
|
|
4,238 |
|
|
|
|
7,733 |
|
Adjusted Cash Gross Profit (exclusive of items shown separately) |
|
|
|
$ |
145,847 |
|
|
|
|
$ |
171,268 |
|
|
|
|
$ |
625,223 |
|
|
|
|
$ |
650,798 |
|
Adjusted Cash Gross Profit Margin (exclusive of items shown separately) (1) |
|
|
|
32.8 |
% |
|
|
|
38.9 |
% |
|
|
|
32.7 |
% |
|
|
|
37.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
|
Adjusted Cash Gross Profit Margin is defined as Adjusted Cash Gross Profit as a
percentage of net revenue. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table reconciles net cash provided by operating activities to free cash flow for the
three months and years ended December 29, 2018 and December 30, 2017.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
Year ended |
|
|
|
|
December 29, |
|
|
|
December 30, |
|
|
|
December 29, |
|
|
|
December 30, |
($ in thousands) |
|
|
|
2018 |
|
|
|
2017 |
|
|
|
2018 |
|
|
|
2017 |
Net income |
|
|
|
$ |
(18,627 |
) |
|
|
|
$ |
44,510 |
|
|
|
|
$ |
36,330 |
|
|
|
|
$ |
125,777 |
|
Non-cash items |
|
|
|
104,714 |
|
|
|
|
269,771 |
|
|
|
|
263,565 |
|
|
|
|
(81,113 |
) |
Net income adjusted for non-cash items |
|
|
|
86,087 |
|
|
|
|
314,281 |
|
|
|
|
299,895 |
|
|
|
|
44,664 |
|
Change in working capital accounts |
|
|
|
52,724 |
|
|
|
|
(154,531 |
) |
|
|
|
(90,527 |
) |
|
|
|
247,519 |
|
Net cash provided by operating activities |
|
|
|
138,811 |
|
|
|
|
159,750 |
|
|
|
|
209,368 |
|
|
|
|
292,183 |
|
Capital expenditures, net of asset sales |
|
|
|
(33,724 |
) |
|
|
|
(42,886 |
) |
|
|
|
(199,050 |
) |
|
|
|
(177,074 |
) |
Free cash flow |
|
|
|
$ |
105,087 |
|
|
|
|
$ |
116,864 |
|
|
|
|
$ |
10,318 |
|
|
|
|
$ |
115,109 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mr. Brian Harris
Executive Vice President and Chief Financial Officer
Summit Materials, Inc.
brian.harris@summit-materials.com
View source version on businesswire.com: https://www.businesswire.com/news/home/20190206005169/en/