UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): |
(Exact name of Registrant as Specified in Its Charter)
(State or Other Jurisdiction |
(Commission File Number) |
(IRS Employer |
||
|
|
|
|
|
|
||||
|
||||
(Address of Principal Executive Offices) |
|
(Zip Code) |
Registrant’s Telephone Number, Including Area Code: |
|
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|
|
|
|
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
|
|
|
|
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
|
|
|
|
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to Section 12(b) of the Act:
|
|
Trading |
|
|
|
|
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
ITEM 2.02. Results of Operations and Financial Condition
On August 3, 2023, PGT Innovations, Inc. (the “Company”) issued a press release announcing its financial results for its second quarter and first half ended July 1, 2023. The press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K.
ITEM 7.01. Regulation FD Disclosure
Also, on August 3, 2023, the Company posted an earnings presentation on its investor relations website at http://ir.pgtinnovations.com. The earnings presentation is being made available in connection with the Company’s earnings conference call and audio webcast on August 3, 2023 at 10:30 a.m. E.T. The earnings presentation is furnished as Exhibit 99.2 to this Current Report on Form 8-K. The information on the Company’s investor relations website is not incorporated by reference into this Form 8-K.
The information furnished in this Form 8-K, as well as Exhibit 99.1 and Exhibit 99.2 referenced herein, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”), nor shall they be deemed incorporated by reference in any filing under the Securities Act of 1933, or the Exchange Act, except as expressly set forth in such a filing.
ITEM 9.01. Financial Statements and Exhibits
(d) |
Exhibits |
||
|
|
|
|
Exhibit No. |
|
Description |
|
|
Press release of PGT Innovations, Inc., dated August 3, 2023 |
||
|
|||
104 |
|
Cover Page Interactive Date File - the cover page XBRL tags are embedded within the Inline XBRL document |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
|
|
PGT INNOVATIONS, INC. |
|
|
|
|
Date: |
August 3, 2023 |
By: |
/s/ Craig Henderson |
|
|
|
Name: Craig Henderson |
EXHIBIT 99.1
PGTI Reports Second Quarter 2023 Results
VENICE, Fla., August 3, 2023 – PGT Innovations, Inc. (NYSE: PGTI), a national leader in premium windows and doors, including impact-resistant products, garage doors, and products designed to unify indoor/outdoor living spaces, today announced financial results for its second quarter ended July 1, 2023.
Financial Highlights for Second Quarter 2023
(All results reflect comparison to prior-year period; Cash on hand is compared to prior-year end)
Third Quarter 2023 Guidance
* Adjusted net income, Adjusted net income per diluted share, Adjusted EBITDA, and Liquidity are non-GAAP measures. Please see “Use of Non-GAAP Financial Measures” below for more information.
"PGT Innovations delivered sequential growth in net sales and profitability for the second quarter in a dynamic macro environment. The Company continues to execute on operational performance targets, maintaining good cost controls, and our team continues to excel in this challenging environment,” said Jeff Jackson, President and Chief Executive Officer. “The Company delivered two percent sequential sales growth, with continued strength in the repair and remodeling channel driving the increase.”
“Our organic second quarter net sales were down eight percent from the prior year quarter, driven by a low double-digit unit volume decline partially offset by the impact of price increases,” added Jackson. “New construction market activity suggests a solid recovery in the second half of 2023 based on the recent recovery in permits and starts trends.”
“During the quarter, we completed the acquisition of the remaining 25% of ECO Enterprises, invested in capacity and automation initiatives, and continued to repurchase shares. In the second quarter, we executed $19.8 million of share repurchases, for a total year-to-date
purchases of $45.4 million,” said Craig Henderson, Interim Chief Financial Officer and Vice President of Corporate Finance.
"Our second quarter performance was driven by operational execution, continued cost containment measures, and the impacts of pricing actions taken to offset materials and wage inflation. We expect third quarter 2023 performance for net sales in the range of $385 million to $405 million, and Adjusted EBITDA in the range of $71 million to $77 million," concluded Henderson.
Conference Call
PGT Innovations will host a conference call today at 10:30 a.m. The conference call will be available at the same time through the Investor Relations section of the PGT Innovations, Inc. website, http://ir.pgtinnovations.com/events.cfm.
To participate in the teleconference, kindly dial into the call about 10 minutes before the start time: 833-316-0547 (U.S. toll-free) and 412-317-5728 (International). A replay of the call will be available within approximately one hour after the scheduled end of the call on August 3, 2023, through approximately 12:30 p.m. on August 10, 2023. To access the replay, dial 877-344-7529 (U.S. Only toll-free), 855-669-9658 (Canada Only toll-free) and 412-317-0088 (International) and refer to pass code 7409661. Other international replay dial-in numbers can be obtained at: https://services.choruscall.com/ccforms/replay.html
You may join the conference online by using the following link:
https://event.choruscall.com/mediaframe/webcast.html?webcastid=nxTiCxVw
About PGT Innovations, Inc.
PGT Innovations manufactures and supplies premium windows, doors, and garage doors. Its highly engineered and technically advanced products can withstand some of the toughest weather conditions on Earth and are revolutionizing the way people live by unifying indoor and outdoor living spaces. PGT Innovations creates value through deep customer relationships, understanding the unstated needs of the markets it serves, and a drive to develop category-defining products. PGT Innovations is also the nation’s largest manufacturer of impact-resistant windows and doors and holds the leadership position in its primary market.
The PGT Innovations’ family of brands include CGI®, PGT® Custom Windows and Doors, WinDoor®, Western Window Systems, Anlin Windows & Doors, Eze-Breeze®, Eco Window Systems®, NewSouth Window Solutions® and Martin Door®. The company’s brands, in their respective markets, are a preferred choice of architects, builders, and homeowners throughout North America and the Caribbean. Their high-quality products are available in custom and standard sizes with massive dimensions that allow for unlimited design possibilities in residential, multi-family, and commercial projects. For additional information, visit https://pgtinnovations.com/.
Forward-Looking Statements
This press release contains "forward-looking statements" within the meaning of the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. Forward-looking statements can be identified by words such as: "assume," "believe," "could," "estimate," "expect," "guidance," "intend," "many," "positioned," "potential," "project," "think," "should," "target," "will," "would" and similar references to future periods. Examples of forward-looking statements include, among others, statements we make regarding the recovery of the new construction market and our net sales and Adjusted EBITDA guidance.
Forward-looking statements are neither historical facts nor assurances of future performance. Instead, they are based only on current beliefs, expectations and assumptions regarding the future of our business, future plans and strategies, projections, anticipated events and trends, the economy and other future conditions. Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict and many of which are outside of our control. Our actual results and financial condition may differ materially from those indicated in the forward-looking statements. Therefore, you should not rely on any of these forward-looking statements. Important factors that could cause our actual results and financial condition to differ materially from those indicated in the forward-looking statements include, among others, the following:
Any forward-looking statement made by us in this press release is based only on information currently available to us and speaks only as of the date on which it is made. We undertake no obligation to publicly update any forward-looking statement, whether written or oral, that may be made from time to time, whether as a result of new information, future developments or otherwise.
Use of Non-GAAP Financial Measures
This press release and the financial schedules include financial measures and terms not calculated in accordance with U.S. generally accepted accounting principles (GAAP). Management believes that presentation of non-GAAP measures such as Adjusted net income, Adjusted net income per share, and Adjusted EBITDA provides investors and analysts with an alternative method for assessing our operating results in a manner that enables investors and analysts to more thoroughly evaluate our current performance compared to past performance. However, these measures do not provide a complete picture of our operations. Management also believes these non-GAAP measures provide investors with a better baseline for assessing our future earnings potential. The non-GAAP measures included in this press release are provided to give investors access to types of measures that we use in analyzing our results, and for internal planning and forecasting purposes.
Adjusted net income consists of GAAP net income adjusted for the items included in the accompanying reconciliation. Adjusted net income per share consists of GAAP net income per share adjusted for the items included in the accompanying reconciliation.
Adjusted EBITDA consists of net income, adjusted for the items included in the accompanying reconciliation. We believe that Adjusted EBITDA provides useful information to investors and analysts about the Company's performance because they eliminate the effects of period-to-period changes in taxes, costs associated with capital investments and interest expense. Adjusted EBITDA does not give effect to the cash the Company must use to service its debt or pay its income taxes and thus does not reflect the actual funds generated from operations or available for capital investments.
Liquidity consists of net revolver capacity plus cash and cash equivalents. Net revolver capacity is calculated as total revolver capacity, less revolver borrowings and off-balance-sheet outstanding letter-of-credit commitments.
Our calculations of Adjusted net income and Adjusted net income per share, Adjusted EBITDA and Liquidity are not necessarily comparable to calculations performed by other companies and reported as similarly titled measures. These non-GAAP measures should be considered in addition to results prepared in accordance with GAAP but should not be considered a substitute for or superior to GAAP measures. Schedules that reconcile Adjusted net income, Adjusted net income per share, Adjusted EBITDA and Liquidity to GAAP net income are included in the financial schedules accompanying this release.
We are not able to provide a reconciliation of projected Adjusted EBITDA to the most directly comparable expected GAAP results due to the unknown effect, timing and potential significance of the effects of legal matters, tax considerations, and income and expense from changes in fair value of contingent consideration from acquisitions. Expenses associated with legal matters, tax consequences, and income and expense from changes in fair value of contingent consideration from acquisitions have in the past, and may in the future, significantly affect GAAP results in a particular period.
SOURCE: PGT Innovations, Inc.
PGT Innovations Contacts:
Investor Relations: Media Relations:
Craig Henderson, 941-480-1600 Stephanie Cz, 941-480-1600
Interim CFO and V.P. Corporate Finance Corporate Communications Manager
CHenderson@PGTInnovations.com
PGT INNOVATIONS, INC. |
|
|||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|
|||||||||||||||
(unaudited - in thousands, except per share amounts) |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Three Months Ended |
|
|
Six Months Ended |
|
||||||||||
|
|
July 1, |
|
|
July 2, |
|
|
July 1, |
|
|
July 2, |
|
||||
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net sales |
|
$ |
384,934 |
|
|
$ |
406,521 |
|
|
$ |
761,763 |
|
|
$ |
765,183 |
|
Cost of sales |
|
|
230,983 |
|
|
|
241,391 |
|
|
|
458,581 |
|
|
|
465,460 |
|
Gross profit |
|
|
153,951 |
|
|
|
165,130 |
|
|
|
303,182 |
|
|
|
299,723 |
|
Selling, general and administrative expenses |
|
|
100,005 |
|
|
|
109,505 |
|
|
|
195,918 |
|
|
|
205,387 |
|
Restructuring costs and charges |
|
|
2,516 |
|
|
|
— |
|
|
|
2,516 |
|
|
|
— |
|
Income from operations |
|
|
51,430 |
|
|
|
55,625 |
|
|
|
104,748 |
|
|
|
94,336 |
|
Interest expense, net |
|
|
8,214 |
|
|
|
7,155 |
|
|
|
15,870 |
|
|
|
14,235 |
|
Income before income taxes |
|
|
43,216 |
|
|
|
48,470 |
|
|
|
88,878 |
|
|
|
80,101 |
|
Income tax expense |
|
|
11,462 |
|
|
|
12,005 |
|
|
|
22,697 |
|
|
|
19,810 |
|
Net income |
|
|
31,754 |
|
|
|
36,465 |
|
|
|
66,181 |
|
|
|
60,291 |
|
Less: Net income attributable to redeemable |
|
|
(264 |
) |
|
|
(304 |
) |
|
|
(1,101 |
) |
|
|
(961 |
) |
Net income attributable to the Company |
|
$ |
31,490 |
|
|
$ |
36,161 |
|
|
$ |
65,080 |
|
|
$ |
59,330 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Calculation of net income per common share |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income attributable to the Company |
|
$ |
31,490 |
|
|
$ |
36,161 |
|
|
$ |
65,080 |
|
|
$ |
59,330 |
|
Change in redemption value of redeemable |
|
|
(460 |
) |
|
|
351 |
|
|
|
(1,637 |
) |
|
|
(1,785 |
) |
Net income attributable to PGT Innovations, |
|
$ |
31,030 |
|
|
$ |
36,512 |
|
|
$ |
63,443 |
|
|
$ |
57,545 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income per common share attributable to |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
0.53 |
|
|
$ |
0.61 |
|
|
$ |
1.07 |
|
|
$ |
0.96 |
|
Diluted |
|
$ |
0.53 |
|
|
$ |
0.61 |
|
|
$ |
1.07 |
|
|
$ |
0.96 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted average number of common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
|
58,559 |
|
|
|
59,928 |
|
|
|
59,188 |
|
|
|
59,880 |
|
Diluted |
|
|
58,867 |
|
|
|
60,257 |
|
|
|
59,528 |
|
|
|
60,241 |
|
PGT INNOVATIONS, INC. |
|
||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|
||||||
(unaudited - in thousands) |
|
||||||
|
|
|
|
|
|
||
|
July 1, |
|
|
December 31, |
|
||
|
2023 |
|
|
2022 |
|
||
ASSETS |
|
|
|
|
|
||
Current assets: |
|
|
|
|
|
||
Cash and cash equivalents |
$ |
39,397 |
|
|
$ |
66,548 |
|
Accounts receivable, net |
|
150,530 |
|
|
|
160,107 |
|
Inventories |
|
117,155 |
|
|
|
112,672 |
|
Contract assets, net |
|
50,910 |
|
|
|
47,919 |
|
Prepaid expenses and other current assets |
|
34,857 |
|
|
|
28,295 |
|
Total current assets |
|
392,849 |
|
|
|
415,541 |
|
Property, plant and equipment, net |
|
213,165 |
|
|
|
208,354 |
|
Operating lease right-of-use asset, net |
|
102,864 |
|
|
|
104,121 |
|
Intangible assets, net |
|
433,754 |
|
|
|
447,052 |
|
Goodwill |
|
461,927 |
|
|
|
460,415 |
|
Other assets, net |
|
6,854 |
|
|
|
4,766 |
|
Total assets |
$ |
1,611,413 |
|
|
$ |
1,640,249 |
|
|
|
|
|
|
|
||
LIABILITIES, REDEEMABLE NON-CONTROLLING INTEREST, |
|
|
|
|
|
||
AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
||
Current liabilities: |
|
|
|
|
|
||
Accounts payable and accrued expenses |
$ |
126,560 |
|
|
$ |
168,961 |
|
Current portion of operating lease liability |
|
17,615 |
|
|
|
16,393 |
|
Total current liabilities |
|
144,175 |
|
|
|
185,354 |
|
Long-term debt |
|
670,436 |
|
|
|
642,134 |
|
Operating lease liability, less current portion |
|
94,928 |
|
|
|
95,159 |
|
Deferred income taxes, net |
|
47,134 |
|
|
|
47,407 |
|
Other liabilities |
|
6,933 |
|
|
|
7,459 |
|
Total liabilities |
|
963,606 |
|
|
|
977,513 |
|
Commitments and contingencies |
|
|
|
|
|
||
Redeemable non-controlling interest |
|
— |
|
|
|
34,721 |
|
Total shareholders' equity |
|
647,807 |
|
|
|
628,015 |
|
Total liabilities, redeemable non-controlling interest |
$ |
1,611,413 |
|
|
$ |
1,640,249 |
|
PGT INNOVATIONS, INC. |
|
||||||
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS |
|
||||||
(unaudited - in thousands) |
|
||||||
|
|
|
|
|
|
||
|
Six Months Ended |
|
|||||
|
July 1, |
|
|
July 2, |
|
||
|
2023 |
|
|
2022 |
|
||
|
(unaudited) |
|
|||||
Cash flows from operating activities: |
|
|
|
|
|
||
Net income |
$ |
66,181 |
|
|
$ |
60,291 |
|
Adjustments to reconcile net income to net cash |
|
|
|
|
|
||
provided by operating activities: |
|
|
|
|
|
||
Depreciation |
|
17,742 |
|
|
|
17,064 |
|
Amortization |
|
13,298 |
|
|
|
13,924 |
|
Provision for credit losses |
|
1,463 |
|
|
|
6,048 |
|
Stock-based compensation |
|
5,969 |
|
|
|
4,909 |
|
Amortization of deferred financing costs |
|
654 |
|
|
|
611 |
|
Asset impairment charges |
|
— |
|
|
|
2,131 |
|
Non-cash portion of restructuring costs and charges |
|
2,473 |
|
|
|
— |
|
Gain on sales of assets |
|
(193 |
) |
|
|
(39 |
) |
Change in operating assets and liabilities: |
|
|
|
|
|
||
Accounts receivable |
|
5,782 |
|
|
|
(44,148 |
) |
Inventories |
|
(4,847 |
) |
|
|
(18,539 |
) |
Contract assets, net, prepaid expenses, other current and other assets |
|
472 |
|
|
|
5,713 |
|
Accounts payable, accrued and other liabilities |
|
(48,698 |
) |
|
|
36,958 |
|
Net cash provided by operating activities |
|
60,296 |
|
|
|
84,923 |
|
|
|
|
|
|
|
||
Cash flows from investing activities: |
|
|
|
|
|
||
Purchases of property, plant and equipment |
|
(24,866 |
) |
|
|
(17,328 |
) |
Business combinations |
|
(744 |
) |
|
|
(787 |
) |
Proceeds from sales of assets |
|
698 |
|
|
|
41 |
|
Net cash used in investing activities |
|
(24,912 |
) |
|
|
(18,074 |
) |
|
|
|
|
|
|
||
Cash flows from financing activities: |
|
|
|
|
|
||
Payment of fair value of contingent consideration in Anlin Acquisition |
|
(4,348 |
) |
|
|
(2,362 |
) |
Redemption of redeemable non-controlling interest |
|
(37,459 |
) |
|
|
— |
|
Proceeds of amounts drawn from revolving credit facility |
|
50,000 |
|
|
|
— |
|
Payments of borrowing under revolving credit facility |
|
(22,352 |
) |
|
|
— |
|
Purchases of treasury stock under repurchase program |
|
(45,431 |
) |
|
|
— |
|
Income taxes paid from stock withheld relating to vesting of equity awards |
|
(3,350 |
) |
|
|
(1,663 |
) |
Proceeds from issuance of common stock under ESPP |
|
405 |
|
|
|
291 |
|
Net cash used in financing activities |
|
(62,535 |
) |
|
|
(3,734 |
) |
Net (decrease) increase in cash and cash equivalents |
|
(27,151 |
) |
|
|
63,115 |
|
Cash and cash equivalents at beginning of period |
|
66,548 |
|
|
|
96,146 |
|
Cash and cash equivalents at end of period |
$ |
39,397 |
|
|
$ |
159,261 |
|
PGT INNOVATIONS, INC. |
|
|||||||||||||||
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES TO THEIR |
|
|||||||||||||||
MOST DIRECTLY COMPARABLE GAAP EQUIVALENTS |
|
|||||||||||||||
(unaudited - in thousands, except per share amounts and percentages) |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Three Months Ended |
|
|
Six Months Ended |
|
||||||||||
|
|
July 1, |
|
|
July 2, |
|
|
July 1, |
|
|
July 2, |
|
||||
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
||||
Reconciliation to Adjusted Net Income and |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Adjusted Net Income per share - diluted: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income |
|
$ |
31,754 |
|
|
$ |
36,465 |
|
|
$ |
66,181 |
|
|
$ |
60,291 |
|
Reconciling items: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Insurance recovery of business wind-down costs (1) |
|
|
- |
|
|
|
- |
|
|
|
(2,897 |
) |
|
|
- |
|
Restructuring costs and charges (2) |
|
|
2,516 |
|
|
|
- |
|
|
|
2,516 |
|
|
|
- |
|
Acquisition-related costs (3) |
|
|
339 |
|
|
|
- |
|
|
|
1,051 |
|
|
|
- |
|
Executive severance costs (4) |
|
|
- |
|
|
|
- |
|
|
|
942 |
|
|
|
- |
|
Cyberattack recovery costs (5) |
|
|
206 |
|
|
|
- |
|
|
|
206 |
|
|
|
- |
|
Asset impairment charges (6) |
|
|
- |
|
|
|
1,408 |
|
|
|
- |
|
|
|
2,131 |
|
Adjustments to contingent consideration (7) |
|
|
- |
|
|
|
3,793 |
|
|
|
- |
|
|
|
4,754 |
|
CGI Commercial relocation costs (8) |
|
|
- |
|
|
|
277 |
|
|
|
- |
|
|
|
277 |
|
Tax effect of reconciling items |
|
|
(804 |
) |
|
|
(1,411 |
) |
|
|
(479 |
) |
|
|
(1,843 |
) |
Adjusted net income |
|
$ |
34,011 |
|
|
$ |
40,532 |
|
|
$ |
67,520 |
|
|
$ |
65,610 |
|
Weighted-average diluted shares |
|
|
58,867 |
|
|
|
60,257 |
|
|
|
59,528 |
|
|
|
60,241 |
|
Adjusted net income per share - diluted |
|
$ |
0.58 |
|
|
$ |
0.67 |
|
|
$ |
1.13 |
|
|
$ |
1.09 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Reconciliation to Adjusted EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Depreciation and amortization expense |
|
$ |
15,357 |
|
|
$ |
14,475 |
|
|
$ |
31,040 |
|
|
$ |
30,988 |
|
Interest expense, net |
|
|
8,214 |
|
|
|
7,155 |
|
|
|
15,870 |
|
|
|
14,235 |
|
Income tax expense |
|
|
11,462 |
|
|
|
12,005 |
|
|
|
22,697 |
|
|
|
19,810 |
|
Reversal of tax effect of reconciling items for |
|
|
804 |
|
|
|
1,411 |
|
|
|
479 |
|
|
|
1,843 |
|
Stock-based compensation expense |
|
|
3,762 |
|
|
|
2,704 |
|
|
|
5,969 |
|
|
|
4,909 |
|
Adjusted EBITDA |
|
$ |
73,610 |
|
|
$ |
78,282 |
|
|
$ |
143,575 |
|
|
$ |
137,395 |
|
Adjusted EBITDA as percentage of net sales |
|
19.1% |
|
|
19.3% |
|
|
18.8% |
|
|
18.0% |
|
(1) Represents an insurance recovery gain relating to the wind-down of the commercial portion of our New South acquisition. Proceeds from the insurance recovery totaled $5.0 million. We previously recorded an other receivable of $2.1 million, representing the low end of our range of estimated recovery amounts, resulting in a gain of $2.9 million, classified within selling, general and administrative expenses in the accompanying condensed consolidated statement of operations for the six months ended July 1, 2023. |
(2) Represents costs and charges relating to our management-approved plan to exit the North Carolina market relating to our NewSouth brand. As a result, we determined to close our NewSouth showrooms in Raleigh-Durham and Charlotte, North Carolina, which resulted in restructuring costs and charges totaling $2.5 million in the second quarter of 2023. Of the $2.5 million in restructuring costs and charges, $2.0 million represents the total impairments of the right-of-use assets of the leases of the Raleigh-Durham and Charlotte, North Carolina showroom facilities, and $0.4 relates to write-offs of the related leasehold improvements. The remainder represents personnel-related costs, which were paid by the end of the 2023 second quarter. |
(3) Represents acquisition-related costs, including transfer taxes assessed to the Company in the first quarter of 2023 relating to the Anlin acquisition, and costs relating to the redemption in the second quarter of 2023 of the 25% non-controlling interest in Eco, classified within selling, general and administrative expenses in the accompanying condensed consolidated statement of operations for the three and six months ended July 1, 2023. |
(4) Represents severance costs relating to the termination of the employment of our former Chief Financial Officer, which was effective close of business February 27, 2023. These costs were paid in and are classified as selling, general and administrative expenses in the condensed consolidated statement of operations for the three months ended April 1, 2023. |
(5) Represents additional cyberattack recovery costs incurred in the second quarter of 2023, classified as selling, general and administrative expense in the accompanying condensed statement of operations for the three and six months ended July 1, 2023. We previously disclosed this event by Current Report on Form 8-K, filed with the SEC on November 7, 2022. |
(6) Represents write-offs of property and equipment, classified as selling, general and administrative expense in the accompanying condensed statement of operations for the three and six months ended July 2, 2022. |
(7) Represents fair value adjustment to contingent consideration associated with our Anlin Acquisition, classified as selling, general and administrative expenses in the accompanying consolidated statement of operations for the three and six months ended July 1, 2022. |
(8) Represents additional costs relating to the relocation of our CGI Commercial business to a new location in the Miami, FL area, being shared with our Eco Enterprises entity, classified as cost of sales in the accompanying consolidated statement of operations for the three and six months ended July 2, 2022. |
SECOND quarter 2023 Financial results august 3, 2023 EXHIBIT 99.2
FORWARD LOOKING STATEMENTS This presentation contains “forward-looking statements” within the meaning of the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. Forward-looking statements can be identified by words such as: “assume,” “believe,” “could,” “estimate,” “expect,” “guidance,” “intend,” “many,” “positioned,” “potential,” “project,” “think,” “should,” “target,” “will,” “would” and similar references to future periods. Examples of forward-looking statements include, among others, statements we make regarding our solid repair and remodel channel and new construction channel macro-economic headwinds; focus on improving operating performance which we believe provides profitability leverage; our Martin integration and sales synergies being on-track; our timelines for launching our new Diamond Glass and Thin Triple Glass products; our diversified product portfolio positioning us to capture profitable growth in the new construction and repair and remodel channels; continued focus on operating efficiencies expected to drive additional margin expansion; our expectation to continue to invest in R&D and talent; increasing shareholder value through various actions; and, our net sales and Adjusted EBITDA guidance. Forward-looking statements are neither historical facts nor assurances of future performance. Instead, they are based only on current beliefs, expectations and assumptions regarding the future of our business, future plans and strategies, projections, anticipated events and trends, the economy and other future conditions. Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict and many of which are outside of our control. Our actual results and financial condition may differ materially from those indicated in the forward-looking statements. Therefore, you should not rely on any of these forward-looking statements. Important factors that could cause our actual results and financial condition to differ materially from those indicated in the forward-looking statements include, among others, the following: unpredictable weather and macroeconomic factors that may negatively impact the repair and remodel and new construction markets and the construction industry generally, especially in the state of Florida and the western United States, where the substantial portion of our sales are currently generated, and in the U.S. generally; changes in raw material prices, especially for aluminum, glass, vinyl, and steel, including, price increases due to the implementation of tariffs and other trade-related restrictions, Pandemic-related supply chain interruptions, or interruptions from the conflict in Ukraine; our dependence on a limited number of suppliers for certain of our key materials; our dependence on our impact-resistant product lines, which increased with the acquisition of Eco, and contemporary indoor/outdoor window and door systems, and on consumer preferences for those types and styles of products; the effects of increased expenses or unanticipated liabilities incurred as a result of, or due to activities related to, our recent acquisitions, including our acquisitions of Martin Door Holdings, Inc. (“Martin”) and Anlin Windows & Doors ("Anlin"); our level of indebtedness, which increased in connection with our recent acquisitions, including our acquisitions of Martin and Anlin; increases in credit losses from obligations owed to us by our customers in the event of a downturn in the home repair and remodel or new home construction channels in our core markets and our inability to collect such obligations from such customers; the risks that the anticipated cost savings, synergies, revenue enhancement strategies and other benefits expected from our acquisitions of Martin and Anlin may not be fully realized or may take longer to realize than expected or that our actual integration costs may exceed our estimates; increases in transportation costs, including increases in fuel prices; our dependence on our limited number of geographically concentrated manufacturing facilities, which increased further due to our acquisition of Eco; sales fluctuations to and changes in our relationships with key customers; federal, state and local laws and regulations, including unfavorable changes in local building codes and environmental and energy code regulations; risks associated with our information technology systems, including cybersecurity-related risks, such as unauthorized intrusions into our systems by "hackers" and theft of data and information from our systems, and the risks that our information technology systems do not function as intended or experience temporary or long-term failures to perform as intended; product liability and warranty claims brought against us; in addition to our acquisitions of Martin and Anlin, our ability to successfully integrate businesses we may acquire in the future, or that any business we acquire may not perform as we expected when we acquired it; and the other risks and uncertainties discussed under “Risk Factors” in Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2022, and our other filings with the Securities and Exchange Commission. Any forward-looking statement made by us in this presentation is based only on information currently available to us and speaks only as of the date on which it is made. We undertake no obligation to publicly update any forward-looking statement, whether written or oral, that may be made from time to time, whether as a result of new information, future developments or otherwise.
Use of Non-GAAP Financial Measures This earnings presentation and related financial schedules include financial measures and terms not calculated in accordance with U.S. generally accepted accounting principles (GAAP). Management believes that presentation of non-GAAP measures such as Adjusted net income, Adjusted net income per share, Adjusted EBITDA, bank-covenant adjusted EBITDA, and free cash flow provides investors and analysts with an alternative method for assessing our operating results in a manner that enables investors and analysts to more thoroughly evaluate our current performance compared to past performance. However, these measures do not provide a complete picture of our operations. Management also believes these non-GAAP measures provide investors with a better baseline for assessing our future earnings potential. The non-GAAP measures included in this earnings presentation are provided to give investors access to types of measures that we use in analyzing our results, and for internal planning and forecasting purposes. Adjusted net income consists of GAAP net income adjusted for the items included in the accompanying reconciliation. Adjusted net income per share consists of GAAP net income per share adjusted for the items included in the accompanying reconciliation. Adjusted EBITDA consists of net income, adjusted for the items included in the accompanying reconciliation. We believe that adjusted EBITDA provides useful information to investors and analysts about the Company’s performance because they eliminate the effects of period-to-period changes in taxes, costs associated with capital investments and interest expense. Adjusted EBITDA does not give effect to the cash the Company must use to service its debt or pay its income taxes and thus does not reflect the actual funds generated from operations or available for capital investments. Adjusted EBIDA margin consists of EBITDA divided by net sales. Bank-covenant adjusted EBITDA consists of adjusted EBITDA, as previously described, plus adjustments to reflect management’s estimates of the inclusion of the adjusted EBITDA of acquisitions. Bank-covenant adjusted EBITDA is included for the purpose of enabling investors to understand the calculation of, and compliance with, the financial maintenance covenant in our credit documents. See Note (15) on slide 15. Free cash flow, if presented, consists of cash from operations, less purchases of property, plant and equipment as presented on condensed consolidated statement of cash flow. Liquidity consists of net revolver capacity plus cash and cash equivalents. Net revolver capacity is calculated as total revolver capacity, less revolver borrowings and off-balance-sheet outstanding letter-of-credit commitments. Our calculations of adjusted net income and adjusted net income per share, adjusted EBITDA and bank-covenant adjusted EBITDA, free cash flow, if presented, and liquidity, are not necessarily comparable to calculations performed by other companies and reported as similarly titled measures. These non-GAAP measures should be considered in addition to results prepared in accordance with GAAP, such as net income, but should not be considered a substitute for or superior to GAAP measures. Schedules that reconcile adjusted net income, adjusted net income per share, adjusted EBITDA, and bank-covenant adjusted EBITDA to GAAP net income are included in the financial schedules accompanying this release. We are not able to provide a reconciliation of projected Q3 2023 Adjusted EBITDA to the most directly comparable expected GAAP results due to the unknown effect, timing and potential significance of the effects of legal matters, tax considerations, and income and expense from restructuring costs and charges, acquisition-related costs, and continued cybersecurity costs, if any. Expenses associated with legal matters, tax consequences, and income and expense from restructuring costs and charges, acquisition-related costs, and continued cybersecurity costs, if any.
Q2 2023 Highlights 1 Q2 2023 net sales $385 million, lower by 5% vs prior-year quarter, total organic sales down 8% 2 New construction channel macro-economic headwinds offset continued solid R&R sales channel, especially in the Southeast segment 3 Q2 2023 vs Q2 2022 comparison includes Q2 2022 record sales performance 4 Continued focus on improving operating performance provides profitability leverage in a challenging macro-economic sales environment 5 Adjusted EBITDA1 margin lower by just 20 bps vs. prior year second quarter 1. Refer to reconciliation to GAAP on slide 14.
Sales Trends Southeast Region Highlights Western Region Highlights Looking Ahead Q2’23 sales down 6% YoY, up 2% from Q1’23 R&R sales continue to outperform new construction Completed acquisition of remaining 25% of Eco Enterprises, LLC Q2’23 sales down 2% YoY, up 2% from Q1’23 Organic sales down 12% YoY Martin integration and sales synergies on track, including launching garage doors in Texas NewSouth markets Diamond Glass launching in Q3 in WinDoor; PGT brands in Q4 Thin Triple Insulated Glass on-track for early 2024 shipments Total Open Order Backlog1 at $247M up versus Q4 2022 at $235M due to solid R&R demand, primarily in the Southeast 1 Open Order Backlog in all periods includes orders in which revenue has been recognized in accordance with ASC 606.
Q2 2023 results Recognized leader in premium windows and doors that can withstand some of the toughest weather conditions on earth and unify indoor/outdoor living spaces Q2 2023 vs. Q2 2022 Net Sales $385M 5.3% Gross Profit $154M 6.8% Gross Margin 40.0% 60bps Adjusted EBITDA1 $74M 6.0% Adj. EBITDA Margin1 19.1% 20bps Adj. Net Income per Share - Diluted1 $0.58 13.4% Highlights Revenue decreased 5%, including an 8% organic decrease Organic unit volume -13%, Price +5% Southeast down 6%, Western down 2% Solid performance by operating teams; reduced leverage from lower unit volume. Pricing offsetting raw material and wage inflation Adj EBITDA and Adj Net Income per diluted share excludes $2.5M for NewSouth CLT/RDU closings, and $0.5M for one-time acquisition costs and Q4’22 cyber incident costs incurred in Q2’23. Refer to reconciliation to GAAP on slide 14.rdance with ASC 606.
Balance sheet and Liquidity Update NET LEVERAGE Total Debt Outstanding $679.0M Less: Cash $39.4M Net Debt $639.6M Bank-Covenant LTM Adj EBITDA1 $265.1M Net Debt to Bank-Covenant Adj EBITDA1 2.4x LIQUIDITY PROFILE Cash $39.4M Unused Credit Capacity2 $137.5M Total Available Liquidity $176.9M Senior Notes (Oct 2029) $575.0M Revolver (Oct 2027) $104.0M Total Debt Outstanding $679.0M Debt Maturity Schedule ($M) as of 07/01/2023 Revolver Senior Notes COMMENTARY Strong and flexible balance sheet provides ability to fund capital priorities Cost containment strategy supports solid free cash flow profile Executed $19.8 million of share repurchases in second quarter, bringing YTD total to $45.4 million Paid-down $15.0 million in revolver borrowings since the end of Q2’23 Refer to reconciliation to GAAP on slide 13 for calculations of the ratio of net debt to bank-covenant adjusted EBITDA, net debt to adjusted EBITDA. Calculated as total revolver capacity ($250.0M), less revolver borrowings ($104.0M) and outstanding letter-of-credit commitments ($8.5M).
Modeling Assumptions, Q3 2022 actual and Q3 2023 Guidance Q3 2023 Modeling Assumptions Depreciation and Amortization ~$15M-$16M Interest Expense ~$8M Non-cash Stock Compensation ~$3M Capex as % of Net Sales 4% – 5% Tax Rate 26-27% Q3 2022 Results Q3 2023 Guidance Updated 8/3/23 Net Sales $386M Net Sales $385M - $405M Adjusted EBITDA1 $68M Adjusted EBITDA2 $71M – $77M Refer to reconciliation to GAAP on page 14. Refer to Use of Non-GAAP Financial Measures.
Why Invest in PGT Innovations 01. National leader in growing premium impact-resistant and indoor / outdoor window and door category 02. Well positioned with diversified product portfolio to capture profitable growth in new construction and R&R channels 03. Continued focus on operational efficiencies expected to drive additional margin expansion 04. Expect to continue investing in R&D and talent to remain an industry leader in innovation and product development 05. Increasing shareholder value through return of capital and strategic investments
Q&A
Appendix Reconciliation to Pro Forma Net Debt Leverage Ratio, Adjusted Net Income, Adjusted Net Income per Share-diluted, Adjusted EBITDA, Bank-Covenant Adjusted EBITDA
Reconciliation of GAAP to NON-gaap MEASURES(unaudited - in thousands)
Reconciliation of GAAP to NON-gaap MEASURES(unaudited - in thousands, except RATIO)
Reconciliation of GAAP to NON-gaap MEASURES(unaudited - in thousands, except per share amounts and PERCENTAGES) THREE MONTHS ENDED JULY 1, 2023, July 2, 2022, AND OCTOBER 1, 2022
Reconciliation of GAAP to NON-gaap MEASURES Represents an insurance recovery gain relating to the wind-down of the commercial portion of our NewSouth acquisition. In 2023, represents acquisition-related costs, including transfer taxes assessed to the Company in the first quarter of 2023 relating to the Anlin acquisition, and costs relating to the redemption in the second quarter of 2023 of the 25% non-controlling interest in Eco. In 2022, represents costs relating to our Martin acquisition. Represents costs and charges relating to our management-approved plan to exit the North Carolina market relating to our NewSouth brand. As a result, we determined to close our NewSouth showrooms in Raleigh-Durham and Charlotte, North Carolina, which resulted in restructuring costs and charges totaling $2.5 million in the second quarter of 2023. Of the $2.5 million in restructuring costs and charges, $2.0 million represents the total impairments of the right-of-use assets of the leases of the Raleigh-Durham and Charlotte, North Carolina showroom facilities, and $0.4 relates to write-offs of the related leasehold improvements. The remainder represents personnel-related costs, paid by the end of the 2023 second quarter. Represents severance costs relating to the termination of the employment of our former Chief Financial Officer, which was effective close of business February 27, 2023. Represents write-offs of property and equipment and other impaired assets. Represents adjustments to contingent consideration associated with our Anlin Acquisition. Represents impairment charge relating to our WinDoor tradename. Represents cyberattack recovery costs. We previously disclosed this event by Current Report on Form 8-K, filed with the SEC on November 7, 2022. We updated its status by Current Report on Form 8-K, filed with the SEC on April 6, 2023. Represents disruption and recovery costs caused by Hurricane Ian in late-September 2022. Represents tax gross-up payment required to be made to the non-controlling interest relating to our acquisition of Eco. Represents additional costs relating to the relocation of our CGI Commercial business to a new location in the Miami, FL area, being shared with our Eco Enterprises entity. Represents debt extinguishment costs relating to the refinancing of our 2016 Credit Agreement and repayment, in full, of the then existing term loan. Represents costs relating to product line rationalizations and transitions. Adjusted EBITDA of Martin represents, for the applicable periods, management's estimates of Adjusted EBITDA of the acquired business, based on its historical financial information at the time of acquisition, as adjusted to give effect to (a) the elimination of expenses related to the prior owners and certain other costs and expenses that are not indicative of the underlying business performance, if any, as if such business had been acquired on the first day of such period (“Acquisition EBITDA Adjustments”), and (b) contract and acquisition annualization for contracts entered into and acquisitions completed by such acquired business prior to our acquisition. Further adjustments are made to such Adjusted EBITDA to reflect estimated operating cost savings and synergies, if any, anticipated to be realized upon acquisition and integration of the business into our operations. We use Adjusted EBITDA for the acquired businesses to adjust our Adjusted EBITDA to include a proportional amount of the Adjusted EBITDA of the acquired businesses based upon the respective number of months of operation for such period prior to the date of our acquisition of each such business. Bank-Covenant Adjusted EBITDA represents Adjusted EBITDA for the applicable period as adjusted to give effect to management's estimates of Adjusted EBITDA of Martin. These adjustments reflect monthly allocations of Adjusted EBITDA for the acquired businesses based on straight-line proration. As a result, these estimates do not take into account the seasonality of a particular acquired business. While we do not believe the seasonality of any-one acquired business is material when aggregated with other acquired businesses, the estimates may result in a higher or lower adjustment to our Bank-Covenant Adjusted EBITDA than would have resulted had we adjusted for the actual results of each of the acquired businesses for the period prior to our acquisition. We believe that Bank-Covenant Adjusted EBITDA is useful to investors and creditors to monitor and evaluate our borrowing capacity and compliance with certain of our debt covenants. Bank-Covenant Adjusted EBITDA as presented herein is calculated in accordance with the terms of our existing term loan credit agreement. Bank-Covenant net debt leverage ratio represents Net debt divided by Bank-Covenant Adjusted EBITDA.
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