TopBuild Reports Third Quarter 2020 Results

  • 2.2% increase in net sales
  • 210 basis point gross margin expansion to 28.4%
  • 280 basis point operating margin expansion to 14.6%
  • 270 basis point adjusted EBITDA margin expansion to 17.1%
  • $2.11 net income per diluted share

DAYTONA BEACH, Fla., Nov. 03, 2020 (GLOBE NEWSWIRE) -- TopBuild Corp. (NYSE:BLD), a leading installer and distributor of insulation and building material products today reported results for the third quarter ended September 30, 2020.

Jerry Volas, Chief Executive Officer, stated, 鈥We are pleased with our overall results that included strong adjusted operating and EBITDA margins. Our team continues to do an outstanding job of generating profitable growth. Sales at TruTeam were adversely impacted by our commercial business where some projects have been delayed due to COVID-19 safety protocols.

鈥淟ooking ahead, we are bullish on the overall fundamentals of our end markets and our ability to leverage our size and scale to drive market share.鈥

Third Quarter Financial Highlights
(unless otherwise indicated, comparisons are to the quarter ended September 30, 2019)

  • Net sales increased 2.2% to $697.2 million, driven by increased volume and sales from acquisitions.
  • Gross margin increased 210 basis points to 28.4%.
  • Operating profit was $101.5 million, compared to operating profit of $80.4 million. On an adjusted basis, operating profit was $101.7 million, compared to $80.6 million, a 26.2% improvement.
  • Operating margin, both reported and adjusted, was 14.6%, up 280 basis points.
  • Net income was $70.0 million, or $2.11 per diluted share, compared to $55.0 million, or $1.60 per diluted share. Adjusted income was $69.6 million, or $2.10 per diluted share, compared to $52.7 million, or $1.53 per diluted share.
  • Adjusted EBITDA was $119.2 million, compared to $98.0 million, a 21.6% increase, and adjusted EBITDA margin improved 270 basis points to 17.1%.

  • At September 30, 2020, the Company had cash and cash equivalents of $315.3 million and availability under its revolving credit facility of $389.6 million for total liquidity of $704.9 million.

Nine Month Financial Highlights
(unless otherwise indicated, comparisons are to nine months ended September 30, 2019)

  • Net sales increased 1.8% to $1,996.6 million.
  • Gross margin expanded 150 basis points to 27.5%.
  • Operating profit was $252.0 million, compared to operating profit of $213.1 million. On an adjusted basis, operating profit was $255.5 million, compared to $216.1 million, a 18.2% improvement.
  • Operating margin was 12.6% a 170-basis point improvement. On an adjusted basis, operating margin improved 180 basis points to 12.8%.
  • Net income was $176.3 million, or $5.29 per diluted share, compared to $145.0 million, or $4.20 per diluted share. Adjusted income was $171.2 million, or $5.14 per diluted share, compared to $138.8 million, or $4.02 per diluted share.

  • Adjusted EBITDA was $315.3 million, compared to $266.5 million, a 18.3% increase. Adjusted EBITDA margin was 15.8%, a 220-basis point improvement.

Operating Segment Highlights ($ in 000s)
(comparisons are to the period ended September 30, 2019)

TruTeam 3 Months Ended 9/30/20 9 Months Ended 9/30/20 Service Partners 3 Months Ended 9/30/20 9 Months Ended 9/30/20
Sales $ 492,206 $ 1,434,648 Sales $ 244,113 $ 674,672
Change Change
Volume -3.4 % -2.2 % Volume 12.2 % 6.0 %
Price 1.2 % 1.3 % Price -1.7 % -0.4 %
M&A 0.9 % 1.1 % M&A 0.0 % 0.0 %
Total Change -1.2 % 0.3 % Total Change 10.5 % 5.6 %
Operating Margin 16.9 % 14.9 % Operating Margin 13.4 % 12.1 %
Change 290 bps 170 bps Change 280 bps 190 bps
Adj. Operating Margin 17.0 % 15.0 % Adj. Operating Margin 13.4 % 12.2 %
Change 300 bps 170 bps Change 280 bps 200 bps

Capital Allocation
Acquisitions
On October 1, 2020, the Company completed the acquisition of Garland Insulating, one of the largest locally owned and operated insulation installation companies in Texas. Garland generated approximately $60 million in revenue for the trailing twelve months ended June 30, 2020.

鈥淎cquisitions continue to be our number one capital allocation priority. Garland Insulating, which has a great reputation, strong customer base and outstanding leadership, is a good example of the type of quality companies we have in our pipeline,鈥 noted Volas.

Year-to-date, the Company has announced three acquisitions, which combined, are expected to generate approximately $79 million in annual revenue.

Share repurchases
In the third quarter of 2020, the Company repurchased 57,810 shares at an average price of $155.63 per share.听 These shares were purchased as part of the Company鈥檚 $200 million share repurchase authorization announced on February 26, 2019.听 As of September 30, 2020, $46 million of the $200 million authorization remained.

Additional Information
Quarterly supplemental materials, including a presentation that will be referenced on today鈥檚 conference call, are available on the 鈥淚nvestors鈥 section of the Company鈥檚 website at .

Conference Call
A conference call to discuss third quarter 2020 financial results is scheduled for today, Tuesday, November 3, at 9:00 a.m. Eastern Time. The call may be accessed by dialing (877) 407-9037. The conference call will be webcast simultaneously on the 鈥淚nvestors鈥 section of the Company鈥檚 website at .

About TopBuild
糖心vlog官网., a Fortune 1000 Company headquartered in Daytona Beach, Florida, is a leading installer and distributor of insulation and building material products to the U.S. construction industry. We provide insulation and building material services nationwide through TruTeam, which has close to 200 branches, and through Service Partners which distributes insulation and building material products from over 75 branches. We leverage our national footprint to gain economies of scale while capitalizing on our local market presence to forge strong relationships with our customers. To learn more about TopBuild please visit our website at .

Use of Non-GAAP Financial Measures
Adjusted EBITDA, incremental EBITDA margin, adjusted EBITDA margin, the 鈥渁djusted鈥 financial measures presented above, and figures presented on a 鈥渟ame branch basis鈥 are not calculated in accordance with U.S. generally accepted accounting principles (鈥淕AAP鈥). The Company believes that these non-GAAP financial measures, which are used in managing the business, may provide users of this financial information with additional meaningful comparisons between current results and results in prior periods. We define same branch sales as sales from branches in operation for at least 12 full calendar months. Such non-GAAP financial measures are reconciled to their closest GAAP financial measures in tables contained in this press release. Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, the Company鈥檚 reported results under GAAP. Additional information may be found in the Company鈥檚 filings with the Securities and Exchange Commission which are available on TopBuild鈥檚 website under 鈥淚nvestors鈥 at .

Safe Harbor Statement
Statements contained herein reflect our views about future periods, including our future plans and performance, constitute 鈥渇orward-looking statements鈥 under the Private Securities Litigation Reform Act of 1995.听 Forward-looking statements can be identified by words such as 鈥渨ill,鈥 鈥渨ould,鈥 鈥渁nticipate,鈥 鈥渆xpect,鈥 鈥渂elieve,鈥 鈥渄esigned,鈥 鈥減lan,鈥 or 鈥渋ntend,鈥 the negative of these terms, and similar references to future periods.听 These views involve risks and uncertainties that are difficult to predict and, accordingly, our actual results may differ materially from the results discussed in our forward-looking statements.听 We caution you against unduly relying on any of these forward-looking statements.听 Our future performance may be affected by the duration and impact of the COVID-19 pandemic on the United States economy, specifically with respect to residential and commercial construction; our ability to continue operations in markets affected by the COVID-19 pandemic and our ability to collect receivables from our customers; our reliance on residential new construction, residential repair/remodel, and commercial construction; our reliance on third-party suppliers and manufacturers; our ability to attract, develop, and retain talented personnel and our sales and labor force; our ability to maintain consistent practices across our locations; and our ability to maintain our competitive position.听 We discuss the material risks we face under the caption entitled 鈥淩isk Factors鈥 in our Annual Report for the year ended December听31,听2019, as filed with the SEC on February 25, 2020, as well as under the caption entitled 鈥淩isk Factors鈥 in subsequent reports that we file with the SEC.听 Our forward-looking statements in this filing speak only as of the date of this filing.听 Factors or events that could cause our actual results to differ may emerge from time to time and it is not possible for us to predict all of them.听 Unless required by law, we undertake no obligation to update publicly any forward-looking statements as a result of new information, future events, or otherwise.听 The Company believes that the non-GAAP performance measures and ratios that are contained herein, which management uses to manage our business, provide users of this financial information with additional meaningful comparisons between current results and results in our prior periods. Non-GAAP performance measures and ratios should be viewed in addition, and not as an alternative, to the Company's reported results under accounting principles generally accepted in the United States. Additional information about the Company is contained in the Company's filings with the SEC and is available on TopBuild's website at .

糖心vlog官网 and Media Contact
Tabitha Zane

386-763-8801

糖心vlog官网.
Condensed Consolidated Statements of Operations (Unaudited)
(in thousands, except share and per common share amounts)
Three Months Ended
September 30,听
Nine Months Ended
September听30,听
2020 2019 2020 2019
Net sales $ 听听听听听听听听听听听听听听听听 697,223 听听听听听听 听$听 听听听听听听听听听听听听听听听听 682,330 听听听 $ 听听听听听听听听听听听听听 1,996,551 听听听听听听 听$听 听听听听听听听听听听听听听 1,961,771
Cost of sales 听听听听听听听听听听听听听听听听 498,895 听听听听听听听听听听听听听听听听 502,999 听听听听听听听听听听听听听 1,448,210 听听听听听听听听听听听听听 1,451,822
Gross profit 听听听听听听听听听听听听听听听听 198,328 听听听听听听听听听听听听听听听听 179,331 听听听听听听听听听听听听听听听听 548,341 听听听听听听听听听听听听听听听听 509,949
听听 听听
Selling, general, and administrative expense 听听听听听听听听听听听听听听听听听听 96,805 听听听听听听听听听听听听听听听听听听 98,886 听听听听听听听听听听听听听听听听 296,372 听听听听听听听听听听听听听听听听 296,846
Operating profit听 听听听听听听听听听听听听听听听听 101,523 听听听听听听听听听听听听听听听听听听 80,445 听听听听听听听听听听听听听听听听 251,969 听听听听听听听听听听听听听听听听 213,103
Other income (expense), net:
Interest expense 听听听听听听听听听听听听听听听听听听 (7,692 ) 听听听听听听听听听听听听听听听听听听 (9,507 ) 听听听听听听听听听听听听听听听听 (24,711 ) 听听听听听听听听听听听听听听听听 (28,740 )
Loss on extinguishment of debt 听听听听听听听听听听听听听听听听听听听听听听听听听 鈥 听听听听听听听听听听听听听听听听听听听听听听听听听 鈥 听听听听听听听听听听听听听听听听听听听听听 (233 ) 听听听听听听听听听听听听听听听听听听听听听听听听听 鈥
Other, net听 听听听听听听听听听听听听听听听听听听听听听听听听听 86 听听听听听听听听听听听听听听听听听听听听听听听 653 听听听听听听听听听听听听听听听听听听听听听听听 648 听听听听听听听听听听听听听听听听听听听听 1,512
Other expense, net 听听听听听听听听听听听听听听听听听听 (7,606 ) 听听听听听听听听听听听听听听听听听听 (8,854 ) 听听听听听听听听听听听听听听听听 (24,296 ) 听听听听听听听听听听听听听听听听 (27,228 )
Income before income taxes 听听听听听听听听听听听听听听听听听听 93,917 听听听听听听听听听听听听听听听听听听 71,591 听听听听听听听听听听听听听听听听 227,673 听听听听听听听听听听听听听听听听 185,875
听听 听听 听听
Income tax expense 听听听听听听听听听听听听听听听听 (23,921 ) 听听听听听听听听听听听听听听听听 (16,615 ) 听听听听听听听听听听听听听听听听 (51,407 ) 听听听听听听听听听听听听听听听听 (40,864 )
Net income $ 听听听听听听听听听听听听听听听听听听 69,996 $ 听听听听听听听听听听听听听听听听听听 54,976 $ 听听听听听听听听听听听听听听听听 176,266 $ 听听听听听听听听听听听听听听听听 145,011
Net income per common share:
Basic $ 听听听听听听听听听听听听听听听听听听听听听听 2.13 $ 听听听听听听听听听听听听听听听听听听听听听听 1.63 $ 听听听听听听听听听听听听听听听听听听听听听听 5.35 $ 听听听听听听听听听听听听听听听听听听听听听听 4.27
Diluted $ 听听听听听听听听听听听听听听听听听听听听听听 2.11 $ 听听听听听听听听听听听听听听听听听听听听听听 1.60 $ 听听听听听听听听听听听听听听听听听听听听听听 5.29 $ 听听听听听听听听听听听听听听听听听听听听听听 4.20
听听 听听 听听 听听
Weighted average shares outstanding: 听听 听听 听听 听听
Basic 听听听听听听听听听听听 32,847,652 听听听听听听听听听听听 33,790,857 听听听听听听听听听听听 32,960,969 听听听听听听听听听听听 33,977,464
Diluted 听听听听听听听听听听听 33,210,545 听听听听听听听听听听听 34,367,902 听听听听听听听听听听听 33,337,259 听听听听听听听听听听听 34,541,635


糖心vlog官网.
Condensed Consolidated Balance Sheets and Other Financial Data (Unaudited)
(dollars in thousands)
As of
September 30,听 听听听听 December听31,听
2020 2019
ASSETS
Current assets:
Cash and cash equivalents $ 315,338 $ 184,807
Receivables, net of an allowance for credit losses of $8,122 at September 30, 2020 and allowance for doubtful accounts of $4,854 at December 31, 2019 436,548 428,844
Inventories, net 142,517 149,078
Prepaid expenses and other current assets 32,101 17,098
Total current assets 926,504 779,827
Right of use assets 81,692 87,134
Property and equipment, net 172,099 178,080
Goodwill 1,379,721 1,367,918
Other intangible assets, net 172,390 181,122
Deferred tax assets, net 4,397 4,259
Other assets 10,998 5,623
Total assets $ 2,747,801 $ 2,603,963
LIABILITIES
Current liabilities:
Accounts payable $ 311,696 $ 307,970
Current portion of long-term debt 23,247 34,272
Accrued liabilities 117,456 98,418
Short-term lease liabilities 32,747 36,094
Total current liabilities 485,146 476,754
Long-term debt 688,870 697,955
Deferred tax liabilities, net 173,597 175,263
Long-term portion of insurance reserves 49,927 45,605
Long-term lease liabilities 52,672 54,010
Other liabilities 15,995 1,487
Total liabilities 1,466,207 1,451,074
EQUITY 1,281,594 1,152,889
Total liabilities and equity $ 2,747,801 $ 2,603,963
As of September听30,听
听听听听 2020 2019
Other Financial Data
Receivable days听 48 51
Inventory days听 27 28
Accounts payable days听 81 77
Receivables, net plus inventories, net less accounts payable听 $ 267,369 $ 301,217
Receivables, net plus inventories, net less accounts payable as a percent of sales (TTM) 10.1 % 11.6 %


糖心vlog官网.
Condensed Consolidated Statement of Cash Flows (Unaudited)
(in thousands)
Nine Months Ended
September听30,听
2020 2019
Cash Flows Provided by (Used in) Operating Activities: 听听听听 听听听听 听听听听
Net income $ 听听听听听听听听听听听听听听听听听 176,266 $ 听听听听听听听听听听听听听听听听听 145,011
Adjustments to reconcile net income to net cash provided by operating activities: 听听 听听
Depreciation and amortization 听听听听听听听听听听听听听听听听听听听 47,527 听听听听听听听听听听听听听听听听听听听 39,005
Share-based compensation 听听听听听听听听听听听听听听听听听听听 12,159 听听听听听听听听听听听听听听听听听听听 11,411
Loss on extinguishment of debt 听听听听听听听听听听听听听听听听听听听听听听听听 233 听听听听听听听听听听听听听听听听听听听听听听听听听听 鈥
Loss on sale or abandonment of property and equipment 听听听听听听听听听听听听听听听听听听听听听听听听 290 听听听听听听听听听听听听听听听听听听听听听听听听 885
Amortization of debt issuance costs 听听听听听听听听听听听听听听听听听听听听听 1,103 听听听听听听听听听听听听听听听听听听听听听 1,169
Provision for bad debt expense 听听听听听听听听听听听听听听听听听听听听听 5,625 听听听听听听听听听听听听听听听听听听听听听 5,697
Loss from inventory obsolescence 听听听听听听听听听听听听听听听听听听听听听 1,908 听听听听听听听听听听听听听听听听听听听听听 1,794
Deferred income taxes, net 听听听听听听听听听听听听听听听听听听听听听听 (709 ) 听听听听听听听听听听听听听听听听听听听听听听 (381 )
Change in certain assets and liabilities 听听 听听
Receivables, net 听听听听听听听听听听听听听听听听听 (13,645 ) 听听听听听听听听听听听听听听听听听 (51,585 )
Inventories, net 听听听听听听听听听听听听听听听听听听听听听 4,759 听听听听听听听听听听听听听听听听听听听 20,637
Prepaid expenses and other current assets 听听听听听听听听听听听听听听听听听 (14,989 ) 听听听听听听听听听听听听听听听听听听听 10,003
Accounts payable 听听听听听听听听听听听听听听听听听听听听听 2,152 听听听听听听听听听听听听听听听听听 (12,529 )
Accrued liabilities 听听听听听听听听听听听听听听听听听听听 33,436 听听听听听听听听听听听听听听听听听听听 10,758
Payment of contingent consideration 听听听听听听听听听听听听听听听听听听听听听听 (413 ) 听听听听听听听听听听听听听听听听听听听听听听听听听听 鈥
Other, net 听听听听听听听听听听听听听听听听听听听听听听听听听听 21 听听听听听听听听听听听听听听听听听听听听听听听听 904
Net cash provided by operating activities 听听听听听听听听听听听听听听听听听 255,723 听听听听听听听听听听听听听听听听听 182,779
Cash Flows Provided by (Used in) Investing Activities:
Purchases of property and equipment 听听听听听听听听听听听听听听听听听 (27,206 ) 听听听听听听听听听听听听听听听听听 (34,100 )
Acquisition of businesses 听听听听听听听听听听听听听听听听听 (21,450 ) 听听听听听听听听听听听听听听听听听听听 (6,452 )
Proceeds from sale of property and equipment 听听听听听听听听听听听听听听听听听听听听听 2,332 听听听听听听听听听听听听听听听听听听听听听 2,239
Other, net 听听听听听听听听听听听听听听听听听听听听听听听听听听 鈥 听听听听听听听听听听听听听听听听听听听听听听听听听听 25
Net cash used in investing activities 听听听听听听听听听听听听听听听听听 (46,324 ) 听听 听听 听听听听听听听听听听听听听听听听听 (38,288 )
Cash Flows Provided by (Used in) Financing Activities:
Proceeds from issuance of long-term debt 听听听听听听听听听听听听听听听听听 300,000 听听听听听听听听听听听听听听听听听听听听听 9,998
Repayment of long-term debt 听听听听听听听听听听听听听听听 (319,168 ) 听听听听听听听听听听听听听听听听听 (19,424 )
Payment of debt issuance costs 听听听听听听听听听听听听听听听听听听听 (2,280 ) 听听听听听听听听听听听听听听听听听听听听听听听听听听 鈥
Taxes withheld and paid on employees' equity awards 听听听听听听听听听听听听听听听听听 (14,781 ) 听听听听听听听听听听听听听听听听听 (11,135 )
Exercise of stock options 听听听听听听听听听听听听听听听听听听听听听 1,438 听听听听听听听听听听听听听听听听听听听听听听听听听听 鈥
Repurchase of shares of common stock 听听听听听听听听听听听听听听听听听 (43,149 ) 听听听听听听听听听听听听听听听听听 (52,177 )
Payment of contingent consideration 听听听听听听听听听听听听听听听听听听听听听听 (928 ) 听听听听听听听听听听听听听听听听听听听 (1,091 )
Net cash used in financing activities 听听听听听听听听听听听听听听听听听 (78,868 ) 听听 听听 听听听听听听听听听听听听听听听听听 (73,829 )
Cash and Cash Equivalents
Increase for the period 听听听听听听听听听听听听听听听听听 130,531 听听听听听听听听听听听听听听听听听听听 70,662
Beginning of period 听听听听听听听听听听听听听听听听听 184,807 听听听听听听听听听听听听听听听听听 100,929
End of period $ 听听听听听听听听听听听听听听听听听 315,338 听听 $ 听听听听听听听听听听听听听听听听听 171,591
Supplemental disclosure of noncash activities:
Leased assets obtained in exchange for new operating lease liabilities $ 听听听听听听听听听听听听听听听听听听听 27,098 $ 听听听听听听听听听听听听听听听听听 120,726
Accruals for property and equipment 听听听听听听听听听听听听听听听听听听听听听听听听 278 听听听听听听听听听听听听听听听听听听听听听听听听 102


糖心vlog官网.
Segment Data (Unaudited)
(dollars in thousands)
Three Months Ended
September 30,听
Nine Months Ended
September听30,听
2020 2019 Change 2020 2019 Change
TruTeam
Sales $ 492,206 $ 498,390 听听听听听听听 (1.2 ) % $ 1,434,648 $ 1,430,800 0.3 %
Operating profit, as reported $ 听听听听听听听听听听听听听听听听听 83,142 $ 69,846 $ 213,136 $ 189,568
Operating margin, as reported 16.9 % 14.0 % 14.9 % 13.2 %
Rationalization charges 听听听听听听听听听听听听听听听听听听听听听听听听听听 9 听听听听听听听听听听听听听听听听听听听听听听 (16 ) 听听听听听听听听听听听听听听听听听听听听听听 866 听听听听听听听听听听听听听听听听听听听听听听 183
Acquisition related costs 听听听听听听听听听听听听听听听听听听听听听听听听 鈥 听听听听听听听听听听听听听听听听听听听听听听听听 56 听听听听听听听听听听听听听听听听听听听听听听听听听听 4 听听听听听听听听听听听听听听听听听听听听听听 459
COVID-19 pay 听听听听听听听听听听听听听听听听听听听听听听 278 听听听听听听听听听听听听听听听听听听听听听听听听 鈥 听听听听听听听听听听听听听听听听听听听听听听 916 听听听听听听听听听听听听听听听听听听听听听听听听 鈥
Operating profit, as adjusted $ 83,429 $ 69,886 $ 214,922 $ 190,210
Operating margin, as adjusted 17.0 % 14.0 % 15.0 % 13.3 %
Service Partners
Sales $ 244,113 $ 220,947 10.5 % $ 674,672 $ 638,899 5.6 %
Operating profit, as reported $ 32,787 $ 23,406 $ 81,612 $ 65,154
Operating margin, as reported 13.4 % 10.6 % 12.1 % 10.2 %
Rationalization charges 听听听听听听听听听听听听听听听听听听听听 (161 ) 听听听听听听听听听听听听听听听听听听听听听听听听 鈥 听听听听听听听听听听听听听听听听听听听听听听 783 听听听听听听听听听听听听听听听听听听听听听听 109
COVID-19 pay 听听听听听听听听听听听听听听听听听听听听听听听听 15 听听听听听听听听听听听听听听听听听听听听听听听听 鈥 听听听听听听听听听听听听听听听听听听听听听听听听 70 听听听听听听听听听听听听听听听听听听听听听听听听 鈥
Operating profit, as adjusted $ 32,641 $ 23,406 $ 82,464 $ 65,263
Operating margin, as adjusted 13.4 % 10.6 % 12.2 % 10.2 %
Total
Sales before eliminations $ 听听听听听听听听听听听听听听听 736,319 $ 听听听听听听听听听听听听听听听 719,337 $ 听听听听听听听听听听听听 2,109,320 $ 听听听听听听听听听听听听 2,069,699
Intercompany eliminations听 听听听听听听听听听听听听听听听 (39,096 ) 听听听听听听听听听听听听听听听 (37,007 ) 听听听听听听听听听听听听听 (112,769 ) 听听听听听听听听听听听听听 (107,928 )
Net sales after eliminations $ 697,223 $ 682,330 2.2 % $ 1,996,551 $ 1,961,771 1.8 %
Operating profit, as reported - segments $ 听听听听听听听听听听听听听听听 115,929 $ 听听听听听听听听听听听听听听听听听 93,252 $ 听听听听听听听听听听听听听听听 294,748 $ 听听听听听听听听听听听听听听听 254,722
General corporate expense, net 听听听听听听听听听听听听听听听听听 (8,032 ) 听听听听听听听听听听听听听听听听听 (6,872 ) 听听听听听听听听听听听听听听听 (24,610 ) 听听听听听听听听听听听听听听听 (23,606 )
Intercompany eliminations 听听听听听听听听听听听听听听听听听 (6,374 ) 听听听听听听听听听听听听听听听听听 (5,935 ) 听听听听听听听听听听听听听听听 (18,169 ) 听听听听听听听听听听听听听听听 (18,013 )
Operating profit, as reported $ 听听听听听听听听听听听听听听听 101,523 $ 听听听听听听听听听听听听听听听听听 80,445 $ 听听听听听听听听听听听听听听听 251,969 $ 听听听听听听听听听听听听听听听 213,103
Operating margin, as reported 14.6 % 11.8 % 12.6 % 10.9 %
Rationalization charges 鈥 听听听听听听听听听听听听听听听听听听听听 (274 ) 听听听听听听听听听听听听听听听听听听听听听听听听听听 8 听听听听听听听听听听听听听听听听听听听 2,102 听听听听听听听听听听听听听听听听听听听 1,977
Acquisition related costs 鈥 听听听听听听听听听听听听听听听听听听听听听听 142 听听听听听听听听听听听听听听听听听听听听听听 131 听听听听听听听听听听听听听听听听听听听听听听 338 听听听听听听听听听听听听听听听听听听听 1,034
Refinancing costs 听听听听听听听听听听听听听听听听听听听听听听听听 鈥 听听听听听听听听听听听听听听听听听听听听听听听听 鈥 听听听听听听听听听听听听听听听听听听听听听听听听 57 听听听听听听听听听听听听听听听听听听听听听听听听 鈥
COVID-19 pay 听听听听听听听听听听听听听听听听听听听听听听 293 听听听听听听听听听听听听听听听听听听听听听听听听 鈥 听听听听听听听听听听听听听听听听听听听听听听 984 听听听听听听听听听听听听听听听听听听听听听听听听 鈥
Operating profit, as adjusted $ 听听听听听听听听听听听听听听听 101,684 $ 听听听听听听听听听听听听听听听听听 80,584 $ 听听听听听听听听听听听听听听听 255,450 $ 听听听听听听听听听听听听听听听 216,114
Operating margin, as adjusted 14.6 % 11.8 % 12.8 % 11.0 %
Share-based compensation 听听听听听听听听听听听听听听听听听听听 3,280 听听听听听听听听听听听听听听听听听听听 3,926 听听听听听听听听听听听听听听听听听 12,317 听听听听听听听听听听听听听听听听听 11,411
Depreciation and amortization 听听听听听听听听听听听听听听听听听 14,216 听听听听听听听听听听听听听听听听听 13,467 听听听听听听听听听听听听听听听听听 47,527 听听听听听听听听听听听听听听听听听 39,005
EBITDA, as adjusted $ 119,180 $ 97,977 $ 315,294 $ 266,530
EBITDA margin, as adjusted 17.1 % 14.4 % 15.8 % 13.6 %
Sales change period over period 听听听听听听听听听听听听听听听听 14,893 听听 听听 听听 听听 听听 听听 听听听听听听听听听听听听听听听听 34,780 听听 听听
EBITDA, as adjusted, change period over period 听听听听听听听听听听听听听听听听 21,203 听听 听听 听听 听听 听听 听听听听听听听听听听听听听听听听 48,764 听听 听听
Incremental EBITDA, as adjusted, as a percentage of change in sales 听听听听听听听听听听听听听听听听听听 142.4 % 听听听听听听听听听听听听听听听听听听 140.2 %
鈥 Rationalization charges and acquisition related costs include corporate level adjustments as well as segment operating adjustments.听听听听听听听听听听听听


糖心vlog官网.
Non-GAAP Reconciliations (Unaudited)
(in thousands, except share and per common share amounts)
Three Months Ended
September 30,听
Nine Months Ended
September听30,听
2020 2019 2020 2019
Gross Profit and Operating Profit Reconciliations
Net sales $ 697,223 $ 682,330 $ 1,996,551 $ 1,961,771
Gross profit, as reported $ 198,328 $ 179,331 $ 548,341 $ 509,949
Rationalization charges 听听听听听听听听听听听听听听听听听听听听听听听听听听 (63 ) 听听听听听听听听听听听听听听听听听听听听听听听听听听听听 鈥 听听听听听听听听听听听听听听听听听听听听听听听 1,016 听听听听听听听听听听听听听听听听听听听听听听听听听听听听 鈥
COVID-19 pay 听听听听听听听听听听听听听听听听听听听听听听听听听听 273 听听听听听听听听听听听听听听听听听听听听听听听听听听听听 鈥 听听听听听听听听听听听听听听听听听听听听听听听听听听 755 听听听听听听听听听听听听听听听听听听听听听听听听听听听听 鈥
Gross profit, as adjusted $ 198,538 $ 179,331 $ 550,111 $ 509,949
Gross margin, as reported 28.4 % 26.3 % 27.5 % 26.0 %
Gross margin, as adjusted 28.5 % 26.3 % 27.6 % 26.0 %
Operating profit, as reported $ 101,523 $ 80,445 $ 251,969 $ 213,103
Rationalization charges 听听听听听听听听听听听听听听听听听听听听听听听听 (274 ) 听听听听听听听听听听听听听听听听听听听听听听听听听听听听听听 8 听听听听听听听听听听听听听听听听听听听听听听听 2,102 听听听听听听听听听听听听听听听听听听听听听听听 1,977
Acquisition related costs 听听听听听听听听听听听听听听听听听听听听听听听听听听 142 听听听听听听听听听听听听听听听听听听听听听听听听听听 131 听听听听听听听听听听听听听听听听听听听听听听听听听听 338 听听听听听听听听听听听听听听听听听听听听听听听 1,034
Refinancing costs 听听听听听听听听听听听听听听听听听听听听听听听听听听听听 鈥 听听听听听听听听听听听听听听听听听听听听听听听听听听听听 鈥 听听听听听听听听听听听听听听听听听听听听听听听听听听听听 57 听听听听听听听听听听听听听听听听听听听听听听听听听听听听 鈥
COVID-19 pay 听听听听听听听听听听听听听听听听听听听听听听听听听听 293 听听听听听听听听听听听听听听听听听听听听听听听听听听听听 鈥 听听听听听听听听听听听听听听听听听听听听听听听听听听 984 听听听听听听听听听听听听听听听听听听听听听听听听听听听听 鈥
Operating profit, as adjusted $ 101,684 $ 80,584 $ 255,450 $ 216,114
Operating margin, as reported 14.6 % 11.8 % 12.6 % 10.9 %
Operating margin, as adjusted 14.6 % 11.8 % 12.8 % 11.0 %
Income Per Common Share Reconciliation
Income before income taxes, as reported $ 93,917 $ 71,591 $ 227,673 $ 185,875
Rationalization charges 听听听听听听听听听听听听听听听听听听听听听听听听 (274 ) 听听听听听听听听听听听听听听听听听听听听听听听听听听听听听听 8 听听听听听听听听听听听听听听听听听听听听听听听 2,102 听听听听听听听听听听听听听听听听听听听听听听听 1,977
Acquisition related costs 听听听听听听听听听听听听听听听听听听听听听听听听听听 142 听听听听听听听听听听听听听听听听听听听听听听听听听听 131 听听听听听听听听听听听听听听听听听听听听听听听听听听 338 听听听听听听听听听听听听听听听听听听听听听听听 1,034
Refinancing costs and loss on extinguishment of debt 听听听听听听听听听听听听听听听听听听听听听听听听听听听听 鈥 听听听听听听听听听听听听听听听听听听听听听听听听听听听听 鈥 听听听听听听听听听听听听听听听听听听听听听听听听听听 290 听听听听听听听听听听听听听听听听听听听听听听听听听听听听 鈥
COVID-19 pay 听听听听听听听听听听听听听听听听听听听听听听听听听听 293 听听听听听听听听听听听听听听听听听听听听听听听听听听听听 鈥 听听听听听听听听听听听听听听听听听听听听听听听听听听 984 听听听听听听听听听听听听听听听听听听听听听听听听听听听听 鈥
Income before income taxes, as adjusted 94,078 71,730 231,387 188,886
Tax rate at 26.0% and 26.5% for 2020 and 2019, respectively 听听听听听听听听听听听听听听听听听听听 (24,460 ) 听听听听听听听听听听听听听听听听听听听 (19,008 ) 听听听听听听听听听听听听听听听听听听听 (60,161 ) 听听听听听听听听听听听听听听听听听听听 (50,055 )
Income, as adjusted $ 69,618 $ 52,722 $ 171,226 $ 138,831
Income per common share, as adjusted $ 2.10 $ 1.53 $ 5.14 $ 4.02
Weighted average diluted common shares outstanding 33,210,545 34,367,902 33,337,259 34,541,635


糖心vlog官网.
Same Branch and Acquisition Net Sales and Adjusted EBITDA (Unaudited)
(dollars in thousands)
Three Months Ended
September 30,听
Nine Months Ended
September听30,听
听听听听 2020 听听 2019 2020 2019
Net sales
Same branch:
TruTeam $ 听听听听听听听听听听听听 487,590 $ 听听听听听听听听听听听听 498,390 $ 听听听听听听听听听 1,418,418 $ 听听听听听听听听听 1,430,800
Service Partners 听听听听听听听听听听听听 244,113 听听听听听听听听听听听听 220,947 听听听听听听听听听听听听 674,672 听听听听听听听听听听听听 638,899
Eliminations 听听听听听听听听听听听听听 (39,096 ) 听听听听听听听听听听听听听 (37,007 ) 听听听听听听听听听听听 (112,769 ) 听听听听听听听听听听听 (107,928 )
Total same branch 听听听听听听听听听听听听 692,607 听听听听听听听听听听听听 682,330 听听听听听听听听听 1,980,321 听听听听听听听听听 1,961,771
Acquisitions (a):
TruTeam $ 听听听听听听听听听听听听听听听听 4,616 $ 听听听听听听听听听听听听听听听听听听听听听 鈥 $ 听听听听听听听听听听听听听听 16,230 $ 听听听听听听听听听听听听听听听听听听听听听 鈥
Service Partners 听听听听听听听听听听听听听听听听听听听听听 鈥 听听听听听听听听听听听听听听听听听听听听听 鈥 听听听听听听听听听听听听听听听听听听听听听 鈥 听听听听听听听听听听听听听听听听听听听听听 鈥
Eliminations 听听听听听听听听听听听听听听听听听听听听听 鈥 听听听听听听听听听听听听听听听听听听听听听 鈥 听听听听听听听听听听听听听听听听听听听听听 鈥 听听听听听听听听听听听听听听听听听听听听听 鈥
Total acquisitions 听听听听听听听听听听听听听听听听 4,616 听听听听听听听听听听听听听听听听听听听听听 鈥 听听听听听听听听听听听听听听 16,230 听听听听听听听听听听听听听听听听听听听听听 鈥
Total $ 听听听听听听听听听听听听 697,223 $ 听听听听听听听听听听听听 682,330 $ 听听听听听听听听听 1,996,551 $ 听听听听听听听听听 1,961,771
EBITDA, as adjusted
Same branch $ 听听听听听听听听听听听听 118,506 $ 听听听听听听听听听听听听听听 97,977 $ 听听听听听听听听听听听听 312,099 $ 听听听听听听听听听听听听 266,530
Acquisitions (a) 听听听听听听听听听听听听听听听听听听听 674 听听听听听听听听听听听听听听听听听听听听听 鈥 听听听听听听听听听听听听听听听听 3,195 听听听听听听听听听听听听听听听听听听听听听 鈥
Total $ 听听听听听听听听听听听听 119,180 $ 听听听听听听听听听听听听听听 97,977 $ 听听听听听听听听听听听听 315,294 $ 听听听听听听听听听听听听 266,530
EBITDA, as adjusted, as a percentage of sales
Same branch (b) 17.1 % 15.8 %
Acquisitions (c) 14.6 % 19.7 %
Total (d) 17.1 % 14.4 % 15.8 % 13.6 %听听
As Adjusted Incremental EBITDA, as a percentage of change in sales
Same branch (e) 199.8 % 245.7 %
Acquisitions (c) 14.6 % 19.7 %
Total (f) 142.4 % 140.2 %
(a) Represents current year impact of acquisitions in their first twelve months听听听听听听听听听听听听
(b) Same branch EBITDA, as adjusted, as a percentage of same branch sales听听听听听听听听听听听听
(c) Acquired EBITDA, as adjusted, as a percentage of acquired sales听听听听听听听听听听听听
(d) Total EBITDA, as adjusted, as a percentage of total sales听听听听听听听听听听听听
(e) Change in same branch EBITDA, as adjusted, as a percentage of change in same branch sales听听听听听听听听听听
(f) Change in total EBITDA, as adjusted, as a percentage of change in total sales听听听听听听听听听听听听



糖心vlog官网.
Same Branch and Acquisition Net Sales by Market (Unaudited)
(in thousands)
Three Months Ended
September 30,听
Nine Months Ended
September听30,听
2020 2019 2020 2019
Same branch:
Residential $ 543,658 $ 522,506 $ 1,553,273 $ 1,503,300
Commercial 148,949 159,824 427,048 458,471
Same branch net sales 692,607 682,330 1,980,321 1,961,771
Acquisitions (a):
Residential $ 2,030 $ $ 4,681 $
Commercial 2,586 11,549
Acquisitions net sales 4,616 16,230
Total net sales $ 697,223 $ 682,330 $ 1,996,551 $ 1,961,771
(a) Represents current year impact of acquisitions in their first twelve months


糖心vlog官网.
Reconciliation of Adjusted EBITDA to Net Income (Unaudited)
(in thousands)
Three Months Ended
September 30,听
Nine Months Ended
September 30,听
2020 2019 2020 2019
Net income, as reported $ 69,996 $ 54,976 $ 176,266 $ 145,011
Adjustments to arrive at EBITDA, as adjusted:
Interest expense and other, net 7,606 8,854 24,063 27,228
Income tax expense 23,921 16,615 51,407 40,864
Depreciation and amortization 14,216 13,467 47,527 39,005
Share-based compensation 3,280 3,926 12,317 11,411
Rationalization charges (274 ) 8 2,102 1,977
Acquisition related costs 142 131 338 1,034
Refinancing costs and loss on extinguishment of debt 290
COVID-19 pay 293 984
EBITDA, as adjusted $ 听听听听听听听听听听听听 119,180 $ 听听听听听听听听听听听听听听 97,977 $ 听听听听听听听听听听听听 315,294 $ 听听听听听听听听听听听听 266,530


Source: 糖心vlog官网.