View all news

Cornerstone Building Brands Reports Record First-Quarter 2021 Results

May, 11, 2021
  • Posted strong first-quarter net sales growth of 13.8%, primarily from strong residential volume
  • Generated $55 million of income from operations
  • Delivered $139 million of Adjusted EBITDA, 42% higher than prior year pro forma Adjusted EBITDA
  • Achieved eighth consecutive quarter of year-over-year Adjusted EBITDA margin expansion in all segments
  • Reduced net debt leverage ratio to 4.6x; 0.6x better than prior year

CARY, N.C.--(BUSINESS WIRE)-- Cornerstone Building Brands, Inc. (NYSE: CNR) (the “Company”), the largest manufacturer of exterior building products in North America, today reported first-quarter 2021 net sales of $1,267.0 million and net loss of $1.7 million or one cent per diluted share. This compares with net sales of $1,113.8 million and net loss of $542.1 million or $4.30 loss per diluted share in the same quarter last year.

Adjusted EBITDA1 for the first quarter of 2021 was $139.1 million or 11.0 percent of net sales, an improvement of 230 basis points from the same pro forma period a year ago, with 5 percent fewer ship days. The improvement was primarily due to higher volume leverage from robust demand for residential products and benefits from cost reduction initiatives partially offset by price/mix, net of inflation. Additionally, the Company achieved its eighth consecutive quarter of year-over-year Adjusted EBITDA1 margin expansion.

“We delivered exceptional first-quarter results, achieving record growth in net sales and Adjusted EBITDA,” said James S. Metcalf, Chairman and Chief Executive Officer. “We effectively leveraged the strengths of our business model to capitalize on the strong residential end markets and navigated through the demand driven supply chain disruptions to deliver better-than-expected volumes. The team’s strong operational execution is positioning Cornerstone Building Brands for long-term profitable growth.”

Segment Results Versus Prior Year

Due to the timing of the Company’s fiscal calendar, the first quarter of 2021 had three fewer ship days than the first quarter of 2020, which was approximately 5 percent less ship days.

  • Windows segment net sales for the quarter were $527.3 million, an increase of 17.6 percent from the prior-year quarter. Strong volumes across all channels of 15 percent coupled with favorable price/mix as a result of increased prices in response to rising commodity costs and other inflationary impacts drove the increase. Adjusted EBITDA1 was $61.0 million or 11.6 percent of net sales, an improvement of 250 basis points. The improvement was a result of the increased volume and benefits from cost saving initiatives.
  • Siding segment net sales for the quarter were $316.4 million an increase of 26.9 percent versus the pro forma1 first- quarter 2020. During the quarter, order momentum was strong as wholesale and retail demand outpaced prior year driving 19 percent higher shipped volume and slightly favorable price/mix as a result of increased prices in response to rising commodity costs and other inflationary impacts. Adjusted EBITDA1 was $57.1 million or 18.1 percent of net sales, an improvement of 260 basis points. The improvement was a result of the increased volume and realized benefits from cost savings initiatives, primarily in selling, general and administrative expenses.
  • Commercial segment net sales for the quarter were $423.4 million, essentially flat to the prior-year quarter due to unfavorable volume from three less ship days in the first quarter of 2021 as compared to the first quarter of 2020 partially offset by favorable price/mix as a result of increased prices in response to rising commodity costs and other inflationary impacts. Adjusted EBITDA1 was $53.4 million or 12.6 percent of net sales, an improvement of 180 basis points. Manufacturing efficiencies and realized benefits from cost savings initiatives were slightly offset by $7 million of unfavorable price/mix, net of inflation due to the pace of rising steel costs.

Balance Sheet and Liquidity

The Company generated strong cash flow from operations of $20.0 million, a cash generation improvement of $22.3 million over first-quarter 2020. Capital expenditures were $21.2 million, with approximately 50 percent invested in innovative product offerings and process automation that are expected to generate profitable growth in the future.

Free cash flow2 was a use of cash of $1.2 million, an increase of $28.6 million over the same period last year. The improvement was primarily driven by higher earnings generation in the period and the timing of payments associated with volume related expenses, partially offset by investments in working capital to support market demand.

The Company ended the quarter with approximately $666.7 million of unrestricted cash on hand and $1,353 million of liquidity. Additionally, the net debt leverage ratio improved to 4.6x at the end of the first quarter 2021 compared with 5.2x at the end of the first-quarter 2020.

Outlook

Second-Quarter 2021 Guidance

  • The Company expects net sales to be between $1,375 million and $1,425 million as a result of:
    • Strong single-family housing and repair and remodel end-market momentum
    • Improving non-residential end-markets
    • Material shortages and inflation impacts driving price actions
  • Gross Profit is anticipated to be between $305 million and $325 million
    • Adjusted EBITDA1 is expected to be between $185 million and $200 million

Additional Fiscal Year 2021 Guidance

  • Cost savings initiatives of approximately $75 million to $80 million
  • Return of near-term costs of approximately $20 million to $30 million
  • Capital spending is projected to be approximately 2.0% - 2.5% of net sales
  • Cash interest expense is expected to be approximately $200 million
  • Cash tax rate expected to be approximately 30%
  • Expect to improve net debt leverage by 3/4 to one turn

(1)

Adjusted and pro forma financial metrics used in this release, including Adjusted EBITDA, are non-GAAP measures. See reconciliations of GAAP results to adjusted results and pro forma results in the accompanying tables. A reconciliation of the forecasted range for the second quarter of 2021 is not included in this release. See "Non-GAAP Financial Measures" below.

(2)

Free cash flow is defined as net cash provided by operating activities less capital expenditures.

Conference Call Information

The Company will host a conference call at 9:00 a.m. EDT on Wednesday, May 12 to discuss its financial performance with investors and securities analysts. The financial results and supplemental information will be available online at investors.cornerstonebuildingbrands.com.

To register, please use this link http://www.directeventreg.com/registration/event/7387476.

After registering, an email confirmation with dial-in details and an unique entry code will be sent. Registration is open throughout the live call, however, to ensure you are connected for the entirety, please register at least 10 minutes before the start of the call. Additional call participation options are as follows:

By Webcast:

Cornerstone Building Brands 1Q21 Earnings Call

 

Date:

Wednesday, May 12, 2021

 

Time:

9:00 a.m. Eastern Daylight Time

 

Access link:

Visit the Events & Presentations section of the Investors Page on the website or online at investors.cornerstonebuildingbrands.com or access directly at http://www.directeventreg.com/registration/event/7387476

Replay dial-in will be available through May 26, 2021

 

Dial-in number: 800-585-8367

 

Replay code: 7387476

About Cornerstone Building Brands

Cornerstone Building Brands is the largest manufacturer of exterior building products for residential and low-rise non- residential buildings in North America. Headquartered in Cary, North Carolina, the organization serves residential and commercial customers across new construction and repair and remodel markets. As the #1 manufacturer of vinyl windows, vinyl siding, insulated metal panels, metal roofing and wall systems and metal accessories, Cornerstone Building Brands combines an expansive portfolio of strong brands and quality products with a broad multi-channel distribution platform that includes approximately 20,500 employees at manufacturing, distribution and branch office locations throughout North America. At Cornerstone Building Brands, corporate stewardship is a responsibility that is deeply embedded in our 75-year history. We are committed to our purpose of contributing positively to the communities where we live, work and play. For more information, visit us atwww.cornerstonebuildingbrands.com.

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Words such as “believe,” “anticipate,” “guidance,” “plan,” “potential,” “expect,” “should,” “will,” “forecast,” “target” and similar expressions are forward-looking statements within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements reflect our current expectations, assumptions and/ or beliefs concerning future events. As a result, these forward-looking statements rely on a number of assumptions, forecasts, and estimates and, therefore, these forward-looking statements are subject to a number of risks and uncertainties that may cause the Company’s actual performance to differ materially from that projected in such statements. Such forward-looking statements may include, but are not limited to, statements concerning our market commentary and performance expectations, including our second quarter 2021 forecasted net sales, gross profit, and Adjusted EBITDA, and our fiscal year 2021 forecasted cost savings initiatives, return of near-term costs, net debt leverage, capital spending, cash interest expense, cash tax rate and other consolidated financial performance guidance. Among the factors that could cause actual results to differ materially include, but are not limited to, industry cyclicality and seasonality and adverse weather conditions, challenging economic conditions affecting the nonresidential construction industry, downturns in the residential new construction and repair and remodeling end markets, or the economy or the availability of consumer credit, volatility in the United States (“U.S.”) economy and abroad, generally, and in the credit markets, the severity, duration and spread of the COVID-19 pandemic, as well as actions that may be taken by the Company or governmental authorities to contain COVID-19 or to treat its impact; an impairment of our goodwill and/or intangible assets; our ability to successfully develop new products or improve existing products and market acceptance of such products, the effects of manufacturing or assembly realignments, seasonality of the business and other external factors beyond our control, commodity price volatility and/or limited availability of raw materials, including steel, PVC resin, glass and aluminum, our ability to identify and develop relationships with a sufficient number of qualified suppliers and to avoid a significant interruption in our supply chains, retention and replacement of key personnel, enforcement and obsolescence of our intellectual property rights, costs related to compliance with, violations of or liabilities under environmental, health and safety laws, changes in building codes and standards, competitive activity and pricing pressure in our industry, our ability to make strategic acquisitions accretive to earnings, our ability to carry out our restructuring plans and to fully realize the expected cost savings, global climate change, including legal, regulatory or market responses thereto, breaches of our information system security measures, damage to our computer infrastructure and software systems, necessary maintenance or replacements to our enterprise resource planning technologies, potential personal injury, property damage or product liability claims or other types of litigation, compliance with certain laws related to our international business operations, increases in labor costs, inability to attract and retain employees, potential labor disputes, union organizing activity and work stoppages at our facilities or the facilities of our suppliers, significant changes in factors and assumptions used to measure certain of our defined benefit plan obligations and the effect of actual investment returns on pension assets, the cost and difficulty associated with integrating and combining acquired businesses, volatility of the Company’s stock price, substantial governance and other rights held by our sponsor investors, the effect on our common stock price caused by transactions engaged in by our sponsor investors, our directors or executives, our substantial indebtedness and our ability to incur substantially more indebtedness, limitations that our debt agreements place on our ability to engage in certain business and financial transactions, our ability to obtain financing on acceptable terms, downgrades of our credit ratings, and the effect of increased interest rates on our ability to service our debt. See also the “Risk Factors” in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2020 and other risks described in documents subsequently filed by the Company from time to time with the SEC, which identify other important factors, though not necessarily all such factors, that could cause future outcomes to differ materially from those set forth in the forward-looking statements. The Company expressly disclaims any obligation to release publicly any updates or revisions to these forward-looking statements, whether as a result of new information, future events, or otherwise.

Non-GAAP Financial Measures

This press release includes certain “non-GAAP financial measures” as defined under the Securities Exchange Act of 1934 and in accordance with Regulation G. Management believes the use of such non-GAAP financial measures assists investors in understanding the ongoing operating performance of the Company by presenting the financial results between periods on a more comparable basis. Such non-GAAP financial measures should not be construed as an alternative to reported results determined in accordance with U.S. GAAP. We have included reconciliations of these non-GAAP financial measures to the most directly comparable financial measures calculated and provided in accordance with U.S. GAAP at the end of this release. A reconciliation of the forecasted range for Adjusted EBITDA for the second quarter of 2021 is not included in this release due to the number of variables in the projected range and because we are currently unable to quantify accurately certain amounts that would be required to be included in the GAAP measure or the individual adjustments for such reconciliation. In addition, we believe such reconciliation would imply a degree of precision that would be confusing or misleading to investors.

CORNERSTONE BUILDING BRANDS, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)

(Unaudited)

 

 

 

 

 

 

 

Three Months Ended

 

 

April 3,
2021

 

April 4,
2020

Net sales

 

$

1,267,032

 

 

$

1,113,811

 

Cost of sales

 

1,007,303

 

 

882,924

 

Gross profit

 

259,729

 

 

230,887

 

 

 

20.5

%

 

20.7

%

 

 

 

 

 

Selling, general and administrative expenses

 

153,168

 

 

164,954

 

Intangible asset amortization

 

46,202

 

 

44,861

 

Restructuring and impairment charges, net

 

1,838

 

 

13,835

 

Strategic development and acquisition related costs

 

3,313

 

 

4,857

 

Goodwill impairment

 

 

 

503,171

 

Income (loss) from operations

 

55,208

 

 

(500,791

)

Interest income

 

117

 

 

338

 

Interest expense

 

(56,499

)

 

(54,835

)

Foreign exchange loss

 

(26

)

 

(4,137

)

Other income (expense), net

 

337

 

 

(662

)

Loss before income taxes

 

(863

)

 

(560,087

)

Provision (benefit) for income taxes

 

792

 

 

(18,014

)

 

 

(91.8

)%

 

3.2

%

 

 

 

 

 

Net loss

 

(1,655

)

 

(542,073

)

Net income allocated to participating securities

 

 

 

 

Net loss applicable to common shares

 

$

(1,655

)

 

$

(542,073

)

 

 

 

 

 

Loss per common share:

 

 

 

 

Basic

 

$

(0.01

)

 

$

(4.30

)

Diluted

 

$

(0.01

)

 

$

(4.30

)

 

 

 

 

 

Weighted average number of common shares outstanding:

 

 

 

 

Basic

 

125,506

 

 

126,093

 

Diluted

 

125,506

 

 

126,093

 

 

 

 

 

 

Increase (decrease) in sales

 

13.8

%

 

4.6

%

 

 

 

 

 

Selling, general and administrative expenses percentage of net sales

 

12.1

%

 

14.8

%

CORNERSTONE BUILDING BRANDS, INC.

CONSOLIDATED BALANCE SHEETS

(In thousands)

(Unaudited)

 

 

 

 

 

April 3,
2021

 

December 31,
2020

ASSETS

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

666,717

 

 

$

674,255

 

Restricted cash

6,223

 

 

6,223

 

Accounts receivable, net

601,476

 

 

554,649

 

Inventories, net

494,092

 

 

431,937

 

Income taxes receivable

31,403

 

 

39,379

 

Investments in debt and equity securities, at market

2,527

 

 

2,333

 

Prepaid expenses and other

84,127

 

 

77,751

 

Assets held for sale

3,909

 

 

4,644

 

Total current assets

1,890,474

 

 

1,791,171

 

 

 

 

 

Property, plant and equipment, net

628,198

 

 

631,821

 

Lease right-of-use assets

260,424

 

 

264,107

 

Goodwill

1,195,983

 

 

1,194,729

 

Intangible assets, net

1,540,470

 

 

1,584,604

 

Deferred income taxes

2,411

 

 

1,867

 

Other assets, net

10,346

 

 

10,191

 

Total assets

$

5,528,306

 

 

$

5,478,490

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

Current liabilities:

 

 

 

Current portion of long-term debt

$

25,600

 

 

$

25,600

 

Accounts payable

260,930

 

 

211,441

 

Accrued compensation and benefits

73,962

 

 

81,548

 

Accrued interest

38,515

 

 

25,485

 

Accrued income taxes

5,650

 

 

5,060

 

Current portion of lease liabilities

69,042

 

 

70,125

 

Other accrued expenses

255,288

 

 

247,893

 

Total current liabilities

728,987

 

 

667,152

 

 

 

 

 

Long-term debt

3,559,339

 

 

3,563,429

 

Deferred income taxes

263,641

 

 

269,792

 

Long-term lease liabilities

194,672

 

 

198,875

 

Other long-term liabilities

324,020

 

 

337,437

 

Total long-term liabilities

4,341,672

 

 

4,369,533

 

 

 

 

 

Common stock

1,258

 

 

1,255

 

Additional paid-in capital

1,260,946

 

 

1,257,262

 

Accumulated deficit

(766,340

)

 

(764,685

)

Accumulated other comprehensive loss, net

(36,267

)

 

(51,517

)

Treasury stock, at cost

(1,950

)

 

(510

)

Total stockholders’ equity

457,647

 

 

441,805

 

 

 

 

 

Total liabilities and stockholders’ equity

$

5,528,306

 

 

$

5,478,490

 

CORNERSTONE BUILDING BRANDS, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

 

 

 

 

 

Three Months Ended

 

April 3,
2021

 

April 4,
2020

Cash flows from operating activities:

 

 

 

Net loss

$

(1,655

)

 

$

(542,073

)

Adjustments to reconcile net loss to net cash provided by (used in) operating activities:

 

 

 

Depreciation and amortization

72,615

 

 

69,769

 

Non-cash interest expense

2,314

 

 

2,274

 

Share-based compensation expense

3,302

 

 

3,387

 

Goodwill impairment

 

 

503,171

 

Asset impairment

493

 

 

3,079

 

Provision for credit losses

676

 

 

725

 

Deferred income taxes

(9,729

)

 

(35,734

)

Changes in operating assets and liabilities, net of effect of acquisitions:

 

 

 

Accounts receivable

(47,157

)

 

20,532

 

Inventories

(62,028

)

 

(20,724

)

Income taxes

7,976

 

 

18,212

 

Prepaid expenses and other

(7,755

)

 

1,554

 

Accounts payable

49,424

 

 

12,461

 

Accrued expenses

8,597

 

 

(40,662

)

Other, net

2,958

 

 

1,805

 

Net cash provided by (used in) operating activities

20,031

 

 

(2,224

)

Cash flows from investing activities:

 

 

 

Acquisitions, net of cash acquired

(180

)

 

(39,857

)

Capital expenditures

(21,230

)

 

(27,567

)

Proceeds from sale of property, plant and equipment

715

 

 

 

Net cash used in investing activities

(20,695

)

 

(67,424

)

Cash flows from financing activities:

 

 

 

Proceeds from stock options exercised

486

 

 

 

Proceeds from ABL facility

 

 

345,000

 

Proceeds from cash flow revolver

 

 

115,000

 

Payments on term loan

(6,404

)

 

(6,405

)

Payments related to tax withholding for share-based compensation

(1,541

)

 

(327

)

Net cash provided by (used in) financing activities

(7,459

)

 

453,268

 

Effect of exchange rate changes on cash and cash equivalents

585

 

 

(2,302

)

Net increase (decrease) in cash, cash equivalents and restricted cash

(7,538

)

 

381,318

 

Cash, cash equivalents and restricted cash at beginning of period

680,478

 

 

102,307

 

Cash, cash equivalents and restricted cash at end of period

$

672,940

 

 

$

483,625

 

Supplemental disclosure of cash flow information

 

 

 

Interest paid, net of amounts capitalized

$

40,913

 

 

$

36,931

 

Taxes paid, net

$

1,949

 

 

$

392

 

CORNERSTONE BUILDING BRANDS, INC.

NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS

ADJUSTED NET INCOME (LOSS) PER DILUTED COMMON SHARE AND

NET INCOME (LOSS) COMPARISON

(In thousands, except per share data)

(Unaudited)

 

 

 

 

 

Three Months Ended

 

April 3,
2021

 

April 4,
2020

Net loss per diluted common share, GAAP basis

$

(0.01

)

 

$

(4.30

)

Restructuring and impairment charges, net

0.01

 

 

0.11

 

Strategic development and acquisition related costs

0.03

 

 

0.04

 

Non-cash loss on foreign currency transactions

 

 

0.03

 

Goodwill impairment

 

 

3.99

 

Customer inventory buybacks

 

 

 

COVID-19(3)

(0.01

)

 

0.01

 

Other, net

0.03

 

 

0.01

 

Tax effect of applicable non-GAAP adjustments(1)

(0.02

)

 

(1.09

)

Adjusted net income (loss) per diluted common share(2)

$

0.03

 

 

$

(1.20

)

 

 

 

 

 

Three Months Ended

 

April 3,
2021

 

April 4,
2020

Net loss applicable to common shares, GAAP basis

$

(1,655

)

 

$

(542,073

)

Restructuring and impairment charges, net

1,838

 

 

13,992

 

Strategic development and acquisition related costs

3,313

 

 

4,857

 

Non-cash loss on foreign currency transactions

26

 

 

4,137

 

Goodwill impairment

 

 

503,171

 

Customer inventory buybacks

 

 

120

 

COVID-19(3)

(643

)

 

1,230

 

Other, net

3,178

 

 

1,138

 

Tax effect of applicable non-GAAP adjustments(1)

(2,005

)

 

(137,448

)

Adjusted net income (loss) applicable to common shares(2)

$

4,052

 

 

$

(150,876

)

 

 

 

 

(1)

The Company calculated the tax effect of non-GAAP adjustments by applying the applicable federal and state statutory tax rate for the period to each applicable non-GAAP item.

(2)

The Company discloses a tabular comparison of Adjusted net income (loss) per diluted common share and Adjusted net income (loss) applicable to common shares, which are non-GAAP measures, because they are referred to in the text of our press releases and are instrumental in comparing the results from period to period. Adjusted net income (loss) per diluted common share and Adjusted net income (loss) applicable to common shares should not be considered in isolation or as a substitute for net income (loss) per diluted common share and net income (loss) applicable to common shares as reported on the face of our consolidated statements of operations.

(3)

Costs included within the COVID-19 line item for the three months ended April 3, 2021 and April 4, 2020 include incremental labor costs due to quarantine related absenteeism, incremental facility cleaning costs, pandemic related supplies and personal protective equipment for employees, among other costs.

Certain amounts in this release have been subject to rounding adjustments. Accordingly, amounts shown as totals may not be the arithmetic aggregation of the individual amounts that comprise or precede them.

CORNERSTONE BUILDING BRANDS, INC.

NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS

(In thousands)

(Unaudited)

 

 

 

 

 

 

 

 

Consolidated

 

 

 

 

 

Three Months Ended

 

April 3,
2021

 

April 4,
2020

Net sales

$

1,267,032

 

 

$

1,113,811

 

Impact of Kleary Acquisition(1)

$

 

 

$

8,358

 

Pro forma net sales

$

1,267,032

 

 

$

1,122,169

 

 

 

 

 

Gross profit

$

259,729

 

 

$

230,887

 

 

20.5

%

 

20.7

%

 

 

 

 

Operating income (loss), GAAP

$

55,208

 

 

$

(500,791

)

Restructuring and impairment charges, net

1,838

 

 

13,992

 

Strategic development and acquisition related costs

3,313

 

 

4,857

 

Goodwill impairment

 

 

503,171

 

Customer inventory buybacks

 

 

120

 

COVID-19

(643

)

 

1,230

 

Other, net

3,178

 

 

1,138

 

Adjusted operating income

62,894

 

 

23,717

 

 

 

 

 

Other income (expense), net

337

 

 

(662

)

Depreciation and amortization

72,615

 

 

69,769

 

Share-based compensation expense

3,302

 

 

3,387

 

Adjusted EBITDA

139,148

 

 

96,211

 

 

 

 

 

Impact of Kleary acquisition(1)

 

 

1,869

 

Pro Forma Adjusted EBITDA

$

139,148

 

 

$

98,080

 

Pro forma Adjusted EBITDA as a % of pro forma Net sales

11.0

%

 

8.7

%

(1)

Reflects the net sales and Adjusted EBITDA of Kleary Masonry, Inc. for the period January 1, 2020 to March 1, 2020.

CORNERSTONE BUILDING BRANDS, INC.

NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS

(In thousands)

(Unaudited)

 

 

 

 

 

 

 

 

Windows

 

 

 

 

 

Three Months Ended

 

April 3,
2021

 

April 4,
2020

Net Sales

$

527,263

 

 

$

448,450

 

 

 

 

 

Gross profit

$

92,534

 

 

$

74,001

 

 

17.5

%

 

16.5

%

 

 

 

 

Operating income (loss), GAAP

$

29,362

 

 

$

(313,190

)

Restructuring and impairment charges, net

932

 

 

1,466

 

Strategic development and acquisition related costs

 

 

16

 

Goodwill impairment

 

 

320,990

 

COVID-19

 

 

928

 

Other, net

 

 

785

 

Adjusted operating income

30,294

 

 

10,995

 

 

 

 

 

Other income (expense), net

(87

)

 

 

Depreciation and amortization

30,798

 

 

29,853

 

Adjusted EBITDA

$

61,005

 

 

$

40,848

 

Adjusted EBITDA as a % of Net Sales

11.6

%

 

9.1

%

 

 

 

 

CORNERSTONE BUILDING BRANDS, INC.

NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS

(In thousands)

(Unaudited)

 

 

 

 

 

 

 

 

Siding

 

 

 

 

 

Three Months Ended

 

April 3,
2021

 

April 4,
2020

Net Sales

$

316,391

 

 

$

241,043

 

Impact of Kleary Acquisition(1)

 

 

8,358

 

Pro forma net sales

$

316,391

 

 

$

249,401

 

 

 

 

 

Gross profit

$

75,999

 

 

$

59,042

 

 

24.0

%

 

24.5

%

 

 

 

 

Operating income (loss), GAAP

$

27,528

 

 

$

(168,867

)

Restructuring and impairment charges, net

141

 

 

1,091

 

Strategic development and acquisition related costs

323

 

 

21

 

Goodwill impairment

 

 

176,774

 

Customer inventory buybacks

 

 

120

 

COVID-19

13

 

 

 

Other, net

 

 

(412

)

Adjusted operating income (loss)

28,005

 

 

8,727

 

 

 

 

 

Other income (expense), net

(32

)

 

 

Depreciation and amortization

29,148

 

 

28,007

 

Adjusted EBITDA

57,121

 

 

36,734

 

 

 

 

 

Impact of Kleary acquisition(1)

 

 

1,869

 

Pro Forma Adjusted EBITDA

$

57,121

 

 

$

38,603

 

Pro Forma Adjusted EBITDA as a % of Pro Forma Net Sales

18.1

%

 

15.5

%

 

 

 

 

(1)

Reflects the net sales and Adjusted EBITDA of Kleary Masonry, Inc. for the period January 1, 2020 to March 1, 2020.

CORNERSTONE BUILDING BRANDS, INC.

NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS

(In thousands)

(Unaudited)

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

Three Months Ended

 

April 3,
2021

 

April 4,
2020

Net Sales

$

423,378

 

 

$

424,318

 

 

 

 

 

Gross profit

$

91,196

 

 

$

97,844

 

 

21.5

%

 

23.1

%

 

 

 

 

Operating income, GAAP

$

41,585

 

 

$

16,841

 

Restructuring and impairment charges, net

672

 

 

11,705

 

Strategic development and acquisition related costs

58

 

 

(105

)

Goodwill impairment

 

 

5,407

 

COVID-19

(774

)

 

302

 

Other, net

163

 

 

811

 

Adjusted operating income

41,704

 

 

34,961

 

 

 

 

 

Other income (expense), net

354

 

 

114

 

Depreciation and amortization

11,360

 

 

10,901

 

Adjusted EBITDA

$

53,418

 

 

$

45,976

 

Net Sales as a % of Adjusted EBITDA

12.6

%

 

10.8

%

 

 

 

 

CORNERSTONE BUILDING BRANDS, INC.

NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS

(In thousands)

(Unaudited)

 

Three Months Ended

 

April 3,
2021

 

April 4,
2020

Net cash provided (used) in operating activities

$

20,031

 

 

$

(2,224

)

Less: Capital expenditures

(21,230

)

 

(27,567

)

Free cash flow

$

(1,199

)

 

$

(29,791

)

 

Investor Relations
Tina Beskid
1-866-419-0042
info@investors.cornerstonebuildingbrands.com

Source: Cornerstone Building Brands, Inc.

Multimedia Files:

Categories: Press Releases
View all news