| Debt
|
|
|
|
|
|
|
|
(a) | Basis of Presentation |
(b) | Basis of Presentation for Interim Periods |
(c) | Supplemental Cash Flow Disclosure |
Table 2.1: Certain Cash and Non-Cash Transactions | |||||||
For the Nine Months Ended | |||||||
September 30, 2017 | September 30, 2016 | ||||||
(in thousands) | |||||||
Cash paid during the period for: | |||||||
Interest paid on term loan | $ | 7,582 | $ | 8,508 | |||
Income taxes paid, net | 16,338 | 17,368 | |||||
Non-cash activity: | |||||||
Amounts in accounts payable for capital expenditures | 1,123 | 1,372 |
(d) | Recent Accounting Pronouncements |
|
Table 3: Details of Receivables, Net | |||||||
September 30, 2017 | December 31, 2016 | ||||||
(in thousands) | |||||||
Trade receivables, gross | $ | 31,672 | $ | 33,199 | |||
Allowance for cash discounts and doubtful accounts | (646 | ) | (726 | ) | |||
Receivables, net | $ | 31,026 | $ | 32,473 |
|
Table 4: Details of Inventories, Net | |||||||
September 30, 2017 | December 31, 2016 | ||||||
(in thousands) | |||||||
Finished products | $ | 6,297 | $ | 7,246 | |||
Raw materials | 12,532 | 10,910 | |||||
Supplies and other | 7,423 | 7,083 | |||||
Inventories, net | $ | 26,252 | $ | 25,239 |
|
Table 5: Details of Property, Plant and Equipment, Net | |||||||
September 30, 2017 | December 31, 2016 | ||||||
(in thousands) | |||||||
Land | $ | 13,188 | $ | 12,925 | |||
Buildings | 113,005 | 112,583 | |||||
Plant machinery | 281,398 | 275,010 | |||||
Mobile equipment | 10,680 | 6,721 | |||||
Construction in progress | 14,218 | 15,016 | |||||
Property, plant and equipment, at cost | 432,489 | 422,255 | |||||
Accumulated depreciation | (138,223 | ) | (114,417 | ) | |||
Property, plant and equipment, net | $ | 294,266 | $ | 307,838 |
|
Table 6.1: Details of Customer Relationships and Other Intangibles, Net | |||||||||||||||||||||||
September 30, 2017 | December 31, 2016 | ||||||||||||||||||||||
Gross | Accumulated Amortization | Net | Gross | Accumulated Amortization | Net | ||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
Customer relationships | $ | 116,754 | $ | (55,694 | ) | $ | 61,060 | $ | 116,267 | $ | (48,243 | ) | $ | 68,024 | |||||||||
Purchased and internally developed software | 5,501 | (4,651 | ) | 850 | 5,322 | (3,289 | ) | 2,033 | |||||||||||||||
Trademarks | 14,844 | (4,041 | ) | 10,803 | 14,783 | (3,285 | ) | 11,498 | |||||||||||||||
Total | $ | 137,099 | $ | (64,386 | ) | $ | 72,713 | $ | 136,372 | $ | (54,817 | ) | $ | 81,555 |
Table 6.2: Details of Future Amortization Expense of Customer Relationships and Other Intangibles | |||
As of September 30, 2017 | |||
(in thousands) | |||
October 1, 2017 through December 31, 2017 | $ | 2,815 | |
2018 | 9,474 | ||
2019 | 8,397 | ||
2020 | 7,684 | ||
2021 | 7,064 | ||
Thereafter | 37,279 | ||
Total | $ | 72,713 |
|
|
Table 8: Details of Accrued and Other Liabilities | |||||||
September 30, 2017 | December 31, 2016 | ||||||
(in thousands) | |||||||
Employee-related costs | $ | 6,822 | $ | 9,595 | |||
Income taxes | 1,190 | — | |||||
Other taxes | 3,585 | 2,088 | |||||
Other | 696 | 638 | |||||
Accrued and other liabilities | $ | 12,293 | $ | 12,321 |
|
Table 9.1: Details of Debt | |||||||
September 30, 2017 | December 31, 2016 | ||||||
(in thousands) | |||||||
First Lien Credit Agreement (a) | $ | 271,573 | $ | 273,625 | |||
Less: Original issue discount (net of amortization) | (1,742 | ) | (1,946 | ) | |||
Less: Debt issuance costs | (4,767 | ) | (5,317 | ) | |||
Total debt | 265,064 | 266,362 | |||||
Less: Current portion of long-term debt | (1,712 | ) | (1,742 | ) | |||
Long-term debt | $ | 263,352 | $ | 264,620 |
(a) | As of September 30, 2017, the Amended and Restated Credit Agreement, as amended, had a maturity date of August 18, 2023 and an interest rate of LIBOR (with a 0.75% floor) plus 2.50%, compared to as of December 31, 2016, at which time the First Lien Credit Agreement had the same maturity date and an interest rate of LIBOR (with a 0.75% floor) plus 2.75%. |
Table 9.2: Details of Future Minimum Principal Payments Due Under the Amended and Restated Credit Agreements | |||
Amount Due | |||
(in thousands) | |||
October 1, 2017 through December 31, 2017 | $ | 684 | |
2018 | 2,736 | ||
2019 | 2,736 | ||
2020 | 2,736 | ||
2021 | 2,736 | ||
Thereafter | 259,945 | ||
Total Payments | $ | 271,573 |
|
|
Table 11: Details of Treasury Stock Activity | |||||||||||||||||||||
September 30, 2017 | September 30, 2016 | ||||||||||||||||||||
Shares | Amount (a) | Average Share Price (a) | Shares | Amount (a) | Average Share Price (a) | ||||||||||||||||
(in thousands, except share data) | |||||||||||||||||||||
For the Three Months Ended: | |||||||||||||||||||||
Beginning Balance | 5,648,778 | $ | 116,592 | $ | 20.64 | 3,678,188 | $ | 70,489 | $ | 19.16 | |||||||||||
Repurchases on open market | 941,039 | 21,292 | 22.63 | 520,843 | 11,417 | 21.92 | |||||||||||||||
Ending Balance | 6,589,817 | $ | 137,884 | $ | 20.92 | 4,199,031 | $ | 81,906 | $ | 19.51 | |||||||||||
For the Nine Months Ended: | |||||||||||||||||||||
Beginning Balance | 4,499,655 | $ | 88,756 | $ | 19.73 | 2,395,049 | $ | 48,479 | $ | 20.24 | |||||||||||
Repurchases on open market | 2,090,162 | 49,128 | 23.50 | 903,982 | 18,937 | 20.95 | |||||||||||||||
Repurchase from LSF8 in private transaction | — | — | — | 900,000 | 14,490 | 16.10 | |||||||||||||||
Ending Balance | 6,589,817 | $ | 137,884 | $ | 20.92 | 4,199,031 | $ | 81,906 | $ | 19.51 | |||||||||||
(a) Includes commissions paid for repurchases on open market. |
|
Table 13: Details of Changes in Accumulated Other Comprehensive Loss by Category | |||||||||||
Foreign currency translation adjustment | Net unrealized gain on derivatives, net of tax | Total | |||||||||
(in thousands) | |||||||||||
Balance as of December 31, 2016 | $ | (4,778 | ) | $ | 1,369 | $ | (3,409 | ) | |||
Other comprehensive income/(loss) before reclassifications | 1,259 | (622 | ) | 637 | |||||||
Amounts reclassified from AOCI | — | 171 | 171 | ||||||||
Net current period other comprehensive income/(loss) | 1,259 | (451 | ) | 808 | |||||||
Balance as of September 30, 2017 | $ | (3,519 | ) | $ | 918 | $ | (2,601 | ) |
|
|
Table 16: Details of Future Minimum Lease Payments Due Under Noncancellable Operating Leases and Purchase Commitments | |||||||
Future Minimum Lease Payments | Purchase Commitments | ||||||
(in thousands) | |||||||
October 1, 2017 through December 31, 2017 | $ | 239 | $ | 19,806 | |||
2018 | 616 | 27,109 | |||||
2019 | 1,494 | 26,718 | |||||
2020 | — | 17,442 | |||||
2021 | — | 5,237 | |||||
Thereafter | — | 64,256 | |||||
Total | $ | 2,349 | $ | 160,568 |
|
Table 17.1: Segment Reporting | |||||||||||||||
For the Three Months Ended | For the Nine Months Ended | ||||||||||||||
September 30, 2017 | September 30, 2016 | September 30, 2017 | September 30, 2016 | ||||||||||||
(in thousands) | |||||||||||||||
Net Sales: | |||||||||||||||
Wallboard | $ | 112,796 | $ | 111,322 | $ | 346,466 | $ | 332,514 | |||||||
Other | 3,730 | 3,236 | 11,305 | 10,644 | |||||||||||
Total net sales | $ | 116,526 | $ | 114,558 | $ | 357,771 | $ | 343,158 | |||||||
Operating income: | |||||||||||||||
Wallboard | $ | 19,992 | $ | 18,572 | $ | 63,402 | $ | 64,192 | |||||||
Other | (285 | ) | (11 | ) | (388 | ) | 147 | ||||||||
Total operating income | $ | 19,707 | $ | 18,561 | $ | 63,014 | $ | 64,339 | |||||||
Adjustments: | |||||||||||||||
Interest expense | $ | (2,988 | ) | $ | (3,146 | ) | $ | (8,966 | ) | $ | (10,492 | ) | |||
Losses from equity investment | (204 | ) | (291 | ) | (29 | ) | (726 | ) | |||||||
Other income/(expense), net | 146 | (5,900 | ) | (633 | ) | (5,740 | ) | ||||||||
Income before provision for income taxes | $ | 16,661 | $ | 9,224 | $ | 53,386 | $ | 47,381 | |||||||
Depreciation and Amortization: | |||||||||||||||
Wallboard | $ | 11,793 | $ | 11,595 | $ | 34,992 | $ | 34,836 | |||||||
Other | 264 | 273 | 825 | 820 | |||||||||||
Total depreciation and amortization | $ | 12,057 | $ | 11,868 | $ | 35,817 | $ | 35,656 |
Table 17.2: Details of Net Sales By Geographic Region | |||||||||||||||
For the Three Months Ended | For the Nine Months Ended | ||||||||||||||
September 30, 2017 | September 30, 2016 | September 30, 2017 | September 30, 2016 | ||||||||||||
(in thousands) | |||||||||||||||
United States | $ | 110,430 | $ | 104,704 | $ | 334,481 | $ | 316,040 | |||||||
Canada | 6,096 | 9,854 | 23,290 | 27,118 | |||||||||||
Net sales | $ | 116,526 | $ | 114,558 | $ | 357,771 | $ | 343,158 |
Table 17.3: Details of Assets By Geographic Region | |||||||||||||||
Fixed Assets | Total Assets | ||||||||||||||
September 30, 2017 | December 31, 2016 | September 30, 2017 | December 31, 2016 | ||||||||||||
(in thousands) | |||||||||||||||
United States | $ | 290,716 | $ | 304,807 | $ | 601,614 | $ | 617,050 | |||||||
Canada | 3,550 | 3,031 | 19,617 | 17,699 | |||||||||||
Total | $ | 294,266 | $ | 307,838 | $ | 621,231 | $ | 634,749 |
|
• | Level 1—Observable inputs such as quoted prices (unadjusted) in active markets for identical assets or liabilities that a Company has the ability to access; |
• | Level 2—Inputs, other than the quoted market prices included in Level 1, which are observable for the asset or liability, either directly or indirectly; and |
• | Level 3—Unobservable inputs for the asset or liability which is typically based on an entity’s own assumptions when there is little, if any, related market data available. |
|
|
Table 2.1: Certain Cash and Non-Cash Transactions | |||||||
For the Nine Months Ended | |||||||
September 30, 2017 | September 30, 2016 | ||||||
(in thousands) | |||||||
Cash paid during the period for: | |||||||
Interest paid on term loan | $ | 7,582 | $ | 8,508 | |||
Income taxes paid, net | 16,338 | 17,368 | |||||
Non-cash activity: | |||||||
Amounts in accounts payable for capital expenditures | 1,123 | 1,372 |
|
Table 3: Details of Receivables, Net | |||||||
September 30, 2017 | December 31, 2016 | ||||||
(in thousands) | |||||||
Trade receivables, gross | $ | 31,672 | $ | 33,199 | |||
Allowance for cash discounts and doubtful accounts | (646 | ) | (726 | ) | |||
Receivables, net | $ | 31,026 | $ | 32,473 |
|
Table 4: Details of Inventories, Net | |||||||
September 30, 2017 | December 31, 2016 | ||||||
(in thousands) | |||||||
Finished products | $ | 6,297 | $ | 7,246 | |||
Raw materials | 12,532 | 10,910 | |||||
Supplies and other | 7,423 | 7,083 | |||||
Inventories, net | $ | 26,252 | $ | 25,239 |
|
Table 5: Details of Property, Plant and Equipment, Net | |||||||
September 30, 2017 | December 31, 2016 | ||||||
(in thousands) | |||||||
Land | $ | 13,188 | $ | 12,925 | |||
Buildings | 113,005 | 112,583 | |||||
Plant machinery | 281,398 | 275,010 | |||||
Mobile equipment | 10,680 | 6,721 | |||||
Construction in progress | 14,218 | 15,016 | |||||
Property, plant and equipment, at cost | 432,489 | 422,255 | |||||
Accumulated depreciation | (138,223 | ) | (114,417 | ) | |||
Property, plant and equipment, net | $ | 294,266 | $ | 307,838 |
|
Table 6.1: Details of Customer Relationships and Other Intangibles, Net | |||||||||||||||||||||||
September 30, 2017 | December 31, 2016 | ||||||||||||||||||||||
Gross | Accumulated Amortization | Net | Gross | Accumulated Amortization | Net | ||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
Customer relationships | $ | 116,754 | $ | (55,694 | ) | $ | 61,060 | $ | 116,267 | $ | (48,243 | ) | $ | 68,024 | |||||||||
Purchased and internally developed software | 5,501 | (4,651 | ) | 850 | 5,322 | (3,289 | ) | 2,033 | |||||||||||||||
Trademarks | 14,844 | (4,041 | ) | 10,803 | 14,783 | (3,285 | ) | 11,498 | |||||||||||||||
Total | $ | 137,099 | $ | (64,386 | ) | $ | 72,713 | $ | 136,372 | $ | (54,817 | ) | $ | 81,555 |
Table 6.2: Details of Future Amortization Expense of Customer Relationships and Other Intangibles | |||
As of September 30, 2017 | |||
(in thousands) | |||
October 1, 2017 through December 31, 2017 | $ | 2,815 | |
2018 | 9,474 | ||
2019 | 8,397 | ||
2020 | 7,684 | ||
2021 | 7,064 | ||
Thereafter | 37,279 | ||
Total | $ | 72,713 |
|
Table 8: Details of Accrued and Other Liabilities | |||||||
September 30, 2017 | December 31, 2016 | ||||||
(in thousands) | |||||||
Employee-related costs | $ | 6,822 | $ | 9,595 | |||
Income taxes | 1,190 | — | |||||
Other taxes | 3,585 | 2,088 | |||||
Other | 696 | 638 | |||||
Accrued and other liabilities | $ | 12,293 | $ | 12,321 |
|
Table 9.1: Details of Debt | |||||||
September 30, 2017 | December 31, 2016 | ||||||
(in thousands) | |||||||
First Lien Credit Agreement (a) | $ | 271,573 | $ | 273,625 | |||
Less: Original issue discount (net of amortization) | (1,742 | ) | (1,946 | ) | |||
Less: Debt issuance costs | (4,767 | ) | (5,317 | ) | |||
Total debt | 265,064 | 266,362 | |||||
Less: Current portion of long-term debt | (1,712 | ) | (1,742 | ) | |||
Long-term debt | $ | 263,352 | $ | 264,620 |
Table 9.2: Details of Future Minimum Principal Payments Due Under the Amended and Restated Credit Agreements | |||
Amount Due | |||
(in thousands) | |||
October 1, 2017 through December 31, 2017 | $ | 684 | |
2018 | 2,736 | ||
2019 | 2,736 | ||
2020 | 2,736 | ||
2021 | 2,736 | ||
Thereafter | 259,945 | ||
Total Payments | $ | 271,573 |
|
Table 11: Details of Treasury Stock Activity | |||||||||||||||||||||
September 30, 2017 | September 30, 2016 | ||||||||||||||||||||
Shares | Amount (a) | Average Share Price (a) | Shares | Amount (a) | Average Share Price (a) | ||||||||||||||||
(in thousands, except share data) | |||||||||||||||||||||
For the Three Months Ended: | |||||||||||||||||||||
Beginning Balance | 5,648,778 | $ | 116,592 | $ | 20.64 | 3,678,188 | $ | 70,489 | $ | 19.16 | |||||||||||
Repurchases on open market | 941,039 | 21,292 | 22.63 | 520,843 | 11,417 | 21.92 | |||||||||||||||
Ending Balance | 6,589,817 | $ | 137,884 | $ | 20.92 | 4,199,031 | $ | 81,906 | $ | 19.51 | |||||||||||
For the Nine Months Ended: | |||||||||||||||||||||
Beginning Balance | 4,499,655 | $ | 88,756 | $ | 19.73 | 2,395,049 | $ | 48,479 | $ | 20.24 | |||||||||||
Repurchases on open market | 2,090,162 | 49,128 | 23.50 | 903,982 | 18,937 | 20.95 | |||||||||||||||
Repurchase from LSF8 in private transaction | — | — | — | 900,000 | 14,490 | 16.10 | |||||||||||||||
Ending Balance | 6,589,817 | $ | 137,884 | $ | 20.92 | 4,199,031 | $ | 81,906 | $ | 19.51 | |||||||||||
(a) Includes commissions paid for repurchases on open market. |
|
Table 13: Details of Changes in Accumulated Other Comprehensive Loss by Category | |||||||||||
Foreign currency translation adjustment | Net unrealized gain on derivatives, net of tax | Total | |||||||||
(in thousands) | |||||||||||
Balance as of December 31, 2016 | $ | (4,778 | ) | $ | 1,369 | $ | (3,409 | ) | |||
Other comprehensive income/(loss) before reclassifications | 1,259 | (622 | ) | 637 | |||||||
Amounts reclassified from AOCI | — | 171 | 171 | ||||||||
Net current period other comprehensive income/(loss) | 1,259 | (451 | ) | 808 | |||||||
Balance as of September 30, 2017 | $ | (3,519 | ) | $ | 918 | $ | (2,601 | ) |
|
Table 16: Details of Future Minimum Lease Payments Due Under Noncancellable Operating Leases and Purchase Commitments | |||||||
Future Minimum Lease Payments | Purchase Commitments | ||||||
(in thousands) | |||||||
October 1, 2017 through December 31, 2017 | $ | 239 | $ | 19,806 | |||
2018 | 616 | 27,109 | |||||
2019 | 1,494 | 26,718 | |||||
2020 | — | 17,442 | |||||
2021 | — | 5,237 | |||||
Thereafter | — | 64,256 | |||||
Total | $ | 2,349 | $ | 160,568 |
|
Table 17.1: Segment Reporting | |||||||||||||||
For the Three Months Ended | For the Nine Months Ended | ||||||||||||||
September 30, 2017 | September 30, 2016 | September 30, 2017 | September 30, 2016 | ||||||||||||
(in thousands) | |||||||||||||||
Net Sales: | |||||||||||||||
Wallboard | $ | 112,796 | $ | 111,322 | $ | 346,466 | $ | 332,514 | |||||||
Other | 3,730 | 3,236 | 11,305 | 10,644 | |||||||||||
Total net sales | $ | 116,526 | $ | 114,558 | $ | 357,771 | $ | 343,158 | |||||||
Operating income: | |||||||||||||||
Wallboard | $ | 19,992 | $ | 18,572 | $ | 63,402 | $ | 64,192 | |||||||
Other | (285 | ) | (11 | ) | (388 | ) | 147 | ||||||||
Total operating income | $ | 19,707 | $ | 18,561 | $ | 63,014 | $ | 64,339 | |||||||
Adjustments: | |||||||||||||||
Interest expense | $ | (2,988 | ) | $ | (3,146 | ) | $ | (8,966 | ) | $ | (10,492 | ) | |||
Losses from equity investment | (204 | ) | (291 | ) | (29 | ) | (726 | ) | |||||||
Other income/(expense), net | 146 | (5,900 | ) | (633 | ) | (5,740 | ) | ||||||||
Income before provision for income taxes | $ | 16,661 | $ | 9,224 | $ | 53,386 | $ | 47,381 | |||||||
Depreciation and Amortization: | |||||||||||||||
Wallboard | $ | 11,793 | $ | 11,595 | $ | 34,992 | $ | 34,836 | |||||||
Other | 264 | 273 | 825 | 820 | |||||||||||
Total depreciation and amortization | $ | 12,057 | $ | 11,868 | $ | 35,817 | $ | 35,656 |
Table 17.2: Details of Net Sales By Geographic Region | |||||||||||||||
For the Three Months Ended | For the Nine Months Ended | ||||||||||||||
September 30, 2017 | September 30, 2016 | September 30, 2017 | September 30, 2016 | ||||||||||||
(in thousands) | |||||||||||||||
United States | $ | 110,430 | $ | 104,704 | $ | 334,481 | $ | 316,040 | |||||||
Canada | 6,096 | 9,854 | 23,290 | 27,118 | |||||||||||
Net sales | $ | 116,526 | $ | 114,558 | $ | 357,771 | $ | 343,158 |
Table 17.3: Details of Assets By Geographic Region | |||||||||||||||
Fixed Assets | Total Assets | ||||||||||||||
September 30, 2017 | December 31, 2016 | September 30, 2017 | December 31, 2016 | ||||||||||||
(in thousands) | |||||||||||||||
United States | $ | 290,716 | $ | 304,807 | $ | 601,614 | $ | 617,050 | |||||||
Canada | 3,550 | 3,031 | 19,617 | 17,699 | |||||||||||
Total | $ | 294,266 | $ | 307,838 | $ | 621,231 | $ | 634,749 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|