TAMPA, Fla.--(BUSINESS WIRE)--
Masonite International Corporation ("Masonite" or "the Company") (NYSE:
DOOR) today announced results for the three and six months ended
June 28, 2015.
Executive Summary
-
Net sales decreased $13.8 million, or 2.8% to $476.4 million for the
second quarter of 2015 compared with the second quarter of 2014.
Excluding a $25.7 million (or 5.2%) unfavorable impact from foreign
exchange, net sales would have increased by 2.4% to $502.1 million for
the second quarter.
-
Net income attributable to Masonite increased $7.8 million to $13.4
million, or $0.42 per diluted share in the second quarter of 2015
versus the comparable 2014 period.
-
Adjusted EBITDA1 increased $15.0 million, or 34.0%, to
$59.1 million in the second quarter of 2015 versus the comparable 2014
period.
-
Adjusted EBITDA margin increased 340 basis points to 12.4% in the
second quarter of 2015 versus 9.0% in the comparable 2014 period.
-
On July 27, 2015, we announced that we acquired Performance Doorset
Solutions Limited (“PDS”), a custom door manufacturer located in the
UK.
-
On August 3, 2015, we announced that we disposed of Premdor S.A.S.,
Masonite's door business in France, to an investment fund managed by
Perceva S.A.S.
-
On August 5, 2015 we announced that we acquired National Hickman, a
leading supplier of doorkits (similar to fully finished prehung door
units) and other millwork in the UK.
“We achieved our highest quarterly adjusted EBITDA in six years and
expanded EBITDA margin by 340 basis points in the second quarter despite
continued significant foreign exchange headwinds that contributed to
softer sales performance,” said Fred Lynch, President and CEO. “With the
completion of the three transactions we announced after quarter end, we
believe that we are making significant progress on our portfolio
optimization strategy and are creating a stronger, more profitable
European business platform that will lead to increased shareholder
value.”
1 See "Non-GAAP Financial Measure and Related Information"
for definition and reconciliation of Adjusted EBITDA to net income
(loss) attributable to Masonite.
Second Quarter 2015
Net sales decreased 2.8% to $476.4 million in the three months ended
June 28, 2015, from $490.2 million in the comparable period of 2014.
Excluding the $25.7 million unfavorable impact of foreign exchange, net
sales would have increased by 2.4% to $502.1 million. The foreign
exchange-adjusted increase was primarily due to a $24.5 million
improvement in average unit price, partially offset by $10.3 million of
lower unit volumes and a $2.3 million decrease in net sales of other
products.
Total company gross profit increased to $95.0 million in the three
months ended June 28, 2015, from $78.6 million in the three months ended
June 29, 2014. Gross profit margin increased 390 basis points to 19.9%
of net sales in the second quarter of 2015, from 16.0% of net sales in
the second quarter of 2014, primarily due to increases in average unit
price.
Selling, general and administrative expenses (SG&A) as a percentage of
net sales increased 40 basis points in the second quarter of 2015 to
12.3%, from 11.9% in the second quarter of 2014. In the second quarter
of 2015 SG&A increased $0.3 million to $58.8 million from $58.5 million
in the comparable 2014 period. The increase was driven by an increase in
personnel costs of $4.7 million and other increases of $0.7 million.
These increases were partially offset by a beneficial foreign exchange
impact of $2.2 million, incremental comparative benefit from the 2014
exit of Israel of $1.7 million and the receipt of $1.2 million of
business interruption insurance proceeds related to the 2014 explosion
at the Estcourt Mill in South Africa.
Net income attributable to Masonite increased $7.8 million to $13.4
million, or $0.42 per diluted share in the second quarter of 2015 versus
the comparable 2014 period.
Adjusted EBITDA increased 34.0% to $59.1 million for the three months
ended June 28, 2015, from $44.1 million in the comparable period of 2014.
Year to date 2015
Net sales decreased 0.2% to $910.9 million in the six months ended
June 28, 2015, from $912.6 million in the comparable period of 2014.
Excluding the $46.5 million unfavorable impact of foreign exchange, net
sales would have increased by 4.9% to $957.4 million. The foreign
exchange-adjusted increase was primarily due to a $48.5 million
improvement in average unit price, partially offset by $1.2 million of
lower unit volumes and a $2.5 million decrease in net sales of other
products.
Total company gross profit increased to $168.3 million in the six months
ended June 28, 2015, from $131.6 million in the six months ended
June 29, 2014. Gross profit margin increased 410 basis points to 18.5%
of net sales in the first half of 2015, from 14.4% of net sales in the
first half of 2014, primarily due to increases in average unit price.
Selling, general and administrative expenses (SG&A) as a percentage of
net sales increased 10 basis points in the first half of 2015 to 12.8%,
from 12.7% in the first half of 2014. In the first half of 2015 SG&A
increased slightly to $117.0 million compared to $116.3 million in the
same 2014 period. The increase was driven by a $7.0 million increase in
personnel costs, $1.6 million of incremental SG&A incurred in 2015 in
connection with the operations of our 2014 acquisitions, an increase of
depreciation and amortization of $1.0 million and other miscellaneous
increases of $2.2 million. The increases were partially offset by the
benefits of foreign exchange rates of $4.4 million and $3.7 million of
incremental comparative benefit from the 2014 exit of Israel compared to
the prior year. Year to date SG&A also benefitted from a reduction in
losses on sales of property, plant and equipment of $1.8 million and
$1.2 million of business interruption insurance proceeds received as a
partial settlement from the 2014 explosion at the Estcourt Mill in South
Africa.
Net loss attributable to Masonite increased $6.6 million to $17.6
million, or $0.58 per diluted share in the first half of 2015 versus the
comparable 2014 period. Excluding the $28.0 million in extinguishment of
debt charges incurred in connection with the refinancing of our debt in
the first quarter of 2015, net income attributable to Masonite in the
first half of 2015 would have been $10.4 million or $0.34 per diluted
share.
Adjusted EBITDA increased 51.7% to $96.8 million for the six months
ended June 28, 2015, from $63.8 million in the comparable period of 2014.
Subsequent Events
On July 27, 2015 we announced that we acquired PDS, a custom door
manufacturer located in Lancashire, UK. PDS employs approximately 150
people and its net sales for the fiscal year ended April 2015 exceeded
US $20 million. The purchase price for 100% of the outstanding shares
was approximately US $16.0 million.
On August 3, 2015 we announced that we disposed of Premdor S.A.S.,
Masonite's door business in France, to an investment fund managed by
Perceva S.A.S. for nominal consideration. For the trailing twelve months
ended June 28, 2015, net sales and adjusted EBITDA for Premdor were
$110.0 million and ($2.6) million, respectively. In connection with the
completion of the transaction, Masonite expects to incur a non-cash
charge of approximately $36 to $41 million, net of tax, in the third
quarter of 2015.
On August 5, 2015 we announced that we acquired National Hickman, a
leading supplier of doorkits (similar to fully finished prehung door
units) and other millwork based in UK. Hickman employs approximately 400
people at sites located near Birmingham, England and in Scotland.
Hickman’s net sales for the twelve months ended June 2015 were
approximately US $110 million. The purchase price for 100% of the
outstanding shares was approximately US $82 million.
Masonite Earnings Conference Call
The Company will hold a live conference call and webcast on August 6,
2015. The live audio webcast will begin at 10:00 a.m. ET and can be
accessed, together with the presentation, on the Masonite website under
Investors > Events & Presentations. The webcast can be directly accessed
at: Q2'15
Earnings Webcast.
Telephone access to the live call will be available at 877-407-3980 (in
the U.S.) or by dialing 201-689-8475 (outside U.S.).
A telephone replay will be available approximately one hour following
completion of the call through August 20, 2015. To access the replay,
please dial 877-660-6853 (in the U.S.) or 201-612-7415 (outside U.S.).
Enter Conference ID #13614492.
About Masonite
Masonite International Corporation is a leading global designer and
manufacturer of interior and exterior doors for the residential new
construction; the residential repair, renovation and remodeling; and the
non-residential building construction markets. Since 1925, Masonite has
provided its customers with innovative products and superior service at
compelling values. Masonite currently serves more than 7,000 customers
in 80 countries. Additional information about Masonite can be found at www.masonite.com.
Forward-looking Statements
This press release contains forward-looking information and other
forward-looking statements within the meaning of applicable Canadian
and/or U.S. securities laws, including our discussion of improvements in
the housing market and related markets and the effects of our pricing
and other strategies. When used in this press release, such
forward-looking statements may be identified by the use of such words as
“may,” might, “could,” “will,” would,” “should,” “expect,” “believes,”
“outlook,” “predict,” “forecast,” “objective,” “remain,” “anticipate,”
“estimate,” “potential,” “continue,” “plan,” “project,” “targeting,” or
the negative of these terms or other similar terminology.
Forward-looking statements involve significant known and unknown
risks, uncertainties and other factors that may cause the actual
results, performance or achievements of Masonite, or industry results,
to be materially different from any future plans, goals, targets,
objectives, results, performance or achievements expressed or implied by
such forward-looking statements. As a result, such forward-looking
statements should not be read as guarantees of future performance or
results, should not be unduly relied upon, and will not necessarily be
accurate indications of whether or not such results will be achieved.
Factors that could cause actual results to differ materially from the
results discussed in the forward-looking statements include, but are not
limited to, general economic, market and business conditions; levels of
residential new construction, residential repair, renovation and
remodeling and non-residential building construction activity;
competition; our ability to successfully implement our business
strategy; our ability to manage our operations including integrating our
recent acquisitions and companies or assets we acquire in the future;
our ability to generate sufficient cash flows to fund our capital
expenditure requirements and to meet our debt service obligations,
including our obligations under our senior notes and our senior secured
asset-backed credit facility; labor relations (i.e., disruptions,
strikes or work stoppages), labor costs, and availability of labor;
increases in the costs of raw materials or any shortage in supplies; our
ability to keep pace with technological developments; the actions by,
and the continued success of, certain key customers; our ability to
maintain relationships with certain customers; new contractual
commitments; our ability to generate the benefits of our restructuring
activities; retention of key management personnel; environmental and
other government regulations; limitations on operating our business as a
result of covenant restrictions under our existing and future
indebtedness, including our senior notes and senior secured asset-based
credit facility; and other factors publicly disclosed by the company
from time to time.
Non-GAAP Financial Measure and Related
Information
Adjusted EBITDA is a measure used by management to measure operating
performance. Beginning in the first quarter of 2015, we revised our
calculation of Adjusted EBITDA to separately exclude loss on
extinguishment of debt, which would be a component of other expense
(income), net, but is separately stated due to its magnitude. The
revision to this definition had no impact on our reported Adjusted
EBITDA for the three months ended June 28, 2015, or the three and six
months ended June 29, 2014. As revised, Adjusted EBITDA is defined as
net income (loss) attributable to Masonite plus depreciation,
amortization, restructuring costs, loss (gain) on sale of property,
plant and equipment, asset impairment, registration and listing fees,
interest expense, net, loss from extinguishment of debt, other expense
(income), net, income tax expense (benefit), loss (income) from
discontinued operations, net of tax, net income attributable to
non-controlling interest and share based compensation expense. Adjusted
EBITDA is not a measure of financial condition or profitability under
GAAP, and should not be considered as an alternative to (i) net income
(loss) or net income (loss) attributable to Masonite determined in
accordance with GAAP or (ii) operating cash flow determined in
accordance with GAAP. Additionally, Adjusted EBITDA is not intended to
be a measure of free cash flow for management's discretionary use, as it
does not include certain cash requirements such as interest payments,
tax payments and debt service requirements. We believe that the
inclusion of Adjusted EBITDA in this press release is appropriate to
provide additional information to investors about our operating
performance. Not all companies use identical calculations, and as a
result, this presentation of Adjusted EBITDA may not be comparable to
other similarly titled measures of other companies. Moreover, Adjusted
EBITDA as presented for financial reporting purposes herein, although
similar, is not the same as similar terms in the applicable covenants in
our ABL Facility or our senior notes. Adjusted EBITDA, as calculated
under our ABL Facility or senior notes would also include, among other
things, additional add-backs for amounts related to: cost savings
projected by us in good faith to be realized as a result of actions
taken or expected to be taken prior to or during the relevant period;
fees and expenses in connection with certain plant closures and layoffs;
and the amount of any restructuring charges, integration costs or other
business optimization expenses or reserve deducted in the relevant
period in computing consolidated net income, including any one-time
costs incurred in connection with acquisitions. The table below sets
forth a reconciliation of Adjusted EBITDA to net income (loss)
attributable to Masonite for the periods indicated.
|
MASONITE INTERNATIONAL CORPORATION
|
|
SALES RECONCILIATION AND ADJUSTED EBITDA BY REPORTABLE SEGMENT
|
|
(In millions of U.S. dollars)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Europe,
|
|
|
|
|
|
|
|
|
|
|
|
Asia and
|
|
|
|
|
|
|
|
|
|
North
|
|
Latin
|
|
|
|
|
|
|
|
|
|
America
|
|
America
|
|
Africa
|
|
Total
|
|
% Change
|
|
Second quarter 2014 net sales
|
|
$
|
372.7
|
|
|
$
|
103.5
|
|
|
$
|
14.0
|
|
|
$
|
490.2
|
|
|
|
|
Volume*
|
|
(4.7
|
)
|
|
(5.5
|
)
|
|
(0.1
|
)
|
|
(10.3
|
)
|
|
(2.1)%
|
|
Average unit price
|
|
19.5
|
|
|
4.4
|
|
|
0.6
|
|
|
24.5
|
|
|
5.0%
|
|
Other
|
|
(0.2
|
)
|
|
(2.1
|
)
|
|
—
|
|
|
(2.3
|
)
|
|
(0.5)%
|
|
Foreign exchange
|
|
(11.1
|
)
|
|
(12.8
|
)
|
|
(1.9
|
)
|
|
(25.7
|
)
|
|
(5.2)%
|
|
Second quarter 2015 net sales
|
|
$
|
376.2
|
|
|
$
|
87.5
|
|
|
$
|
12.6
|
|
|
$
|
476.4
|
|
|
(2.8)%
|
|
Year over year growth, net sales
|
|
0.9
|
%
|
|
(15.5
|
)%
|
|
(10.0
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Second quarter 2014 Adjusted EBITDA
|
|
$
|
39.7
|
|
|
$
|
5.0
|
|
|
$
|
(0.7
|
)
|
|
$
|
44.1
|
|
|
|
|
Second quarter 2015 Adjusted EBITDA
|
|
$
|
48.1
|
|
|
$
|
11.4
|
|
|
$
|
(0.4
|
)
|
|
$
|
59.1
|
|
|
34.0%
|
|
Year over year growth, Adjusted EBITDA
|
|
21.2
|
%
|
|
128.0
|
%
|
|
(42.9
|
)%
|
|
|
|
|
|
|
|
|
|
Europe,
|
|
|
|
|
|
|
|
|
|
|
|
Asia and
|
|
|
|
|
|
|
|
|
|
North
|
|
Latin
|
|
|
|
|
|
|
|
|
|
America
|
|
America
|
|
Africa
|
|
Total
|
|
% Change
|
|
First half 2014 net sales
|
|
$
|
687.1
|
|
|
$
|
198.1
|
|
|
$
|
27.4
|
|
|
$
|
912.6
|
|
|
|
|
Volume*
|
|
6.8
|
|
|
(7.2
|
)
|
|
(0.8
|
)
|
|
(1.2
|
)
|
|
(0.1)%
|
|
Average unit price
|
|
38.0
|
|
|
10.4
|
|
|
0.1
|
|
|
48.5
|
|
|
5.3%
|
|
Other
|
|
0.3
|
|
|
(2.8
|
)
|
|
—
|
|
|
(2.5
|
)
|
|
(0.3)%
|
|
Foreign exchange
|
|
(20.0
|
)
|
|
(23.7
|
)
|
|
(2.8
|
)
|
|
(46.5
|
)
|
|
(5.1)%
|
|
First half 2015 net sales
|
|
$
|
712.2
|
|
|
$
|
174.8
|
|
|
$
|
23.9
|
|
|
$
|
910.9
|
|
|
(0.2)%
|
|
Year over year growth, net sales
|
|
3.7
|
%
|
|
(11.8
|
)%
|
|
(12.8
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First half 2014 Adjusted EBITDA
|
|
$
|
55.7
|
|
|
$
|
8.1
|
|
|
$
|
—
|
|
|
$
|
63.8
|
|
|
|
|
First half 2015 Adjusted EBITDA
|
|
$
|
77.8
|
|
|
$
|
20.1
|
|
|
$
|
(1.1
|
)
|
|
$
|
96.8
|
|
|
51.7%
|
|
Year over year growth, Adjusted EBITDA
|
|
39.7
|
%
|
|
148.1
|
%
|
|
nm
|
|
|
|
|
(*) Includes the incremental impact of 2014 acquisitions and
dispositions.
|
MASONITE INTERNATIONAL CORPORATION
|
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
(In thousands of U.S. dollars, except share and per share amounts)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
|
June 28,
|
|
June 29,
|
|
June 28,
|
|
June 29,
|
|
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
|
Net sales
|
|
$
|
476,428
|
|
|
$
|
490,176
|
|
|
$
|
910,893
|
|
|
$
|
912,636
|
|
|
Cost of goods sold
|
|
381,394
|
|
|
411,569
|
|
|
742,550
|
|
|
781,043
|
|
|
Gross profit
|
|
95,034
|
|
|
78,607
|
|
|
168,343
|
|
|
131,593
|
|
|
Gross profit as a % of net sales
|
|
19.9
|
%
|
|
16
|
%
|
|
18.5
|
%
|
|
14.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administration expenses
|
|
58,818
|
|
|
58,519
|
|
|
116,979
|
|
|
116,294
|
|
|
Selling, general and administration expenses as a % of net sales
|
|
12.3
|
%
|
|
11.9
|
%
|
|
12.8
|
%
|
|
12.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring costs
|
|
988
|
|
|
560
|
|
|
3,344
|
|
|
1,281
|
|
|
Operating income (loss)
|
|
35,228
|
|
|
19,528
|
|
|
48,020
|
|
|
14,018
|
|
|
Interest expense (income), net
|
|
6,787
|
|
|
10,594
|
|
|
18,540
|
|
|
20,587
|
|
|
Loss on extinguishment of debt
|
|
—
|
|
|
—
|
|
|
28,046
|
|
|
—
|
|
|
Other expense (income), net
|
|
(635
|
)
|
|
1,306
|
|
|
(1,819
|
)
|
|
1,487
|
|
|
Income (loss) from continuing operations before income tax
expense (benefit)
|
|
29,076
|
|
|
7,628
|
|
|
3,253
|
|
|
(8,056
|
)
|
|
Income tax expense (benefit)
|
|
15,013
|
|
|
1,379
|
|
|
18,277
|
|
|
1,398
|
|
|
Income (loss) from continuing operations
|
|
14,063
|
|
|
6,249
|
|
|
(15,024
|
)
|
|
(9,454
|
)
|
|
Income (loss) from discontinued operations, net of tax
|
|
(240
|
)
|
|
(170
|
)
|
|
(469
|
)
|
|
(312
|
)
|
|
Net income (loss)
|
|
13,823
|
|
|
6,079
|
|
|
(15,493
|
)
|
|
(9,766
|
)
|
|
Less: net income (loss) attributable to non-controlling interest
|
|
381
|
|
|
499
|
|
|
2,117
|
|
|
1,240
|
|
|
Net income (loss) attributable to Masonite
|
|
$
|
13,442
|
|
|
$
|
5,580
|
|
|
$
|
(17,610
|
)
|
|
$
|
(11,006
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per common share attributable to Masonite:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.44
|
|
|
$
|
0.19
|
|
|
$
|
(0.58
|
)
|
|
$
|
(0.37
|
)
|
|
Diluted
|
|
$
|
0.42
|
|
|
$
|
0.18
|
|
|
$
|
(0.58
|
)
|
|
$
|
(0.37
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per common share from continuing operations
attributable to Masonite:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.45
|
|
|
$
|
0.20
|
|
|
$
|
(0.57
|
)
|
|
$
|
(0.36
|
)
|
|
Diluted
|
|
$
|
0.43
|
|
|
$
|
0.19
|
|
|
$
|
(0.57
|
)
|
|
$
|
(0.36
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing basic earnings per share
|
|
30,244,869
|
|
|
29,511,693
|
|
|
30,151,182
|
|
|
29,350,936
|
|
|
Shares used in computing diluted earnings per share
|
|
31,693,824
|
|
|
30,848,633
|
|
|
30,151,182
|
|
|
29,350,936
|
|
|
MASONITE INTERNATIONAL CORPORATION
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
(In thousands of U.S. dollars, except share amounts)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
June 28,
|
|
December 28,
|
|
ASSETS
|
|
2015
|
|
2014
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
136,305
|
|
|
$
|
192,037
|
|
|
Restricted cash
|
|
17,045
|
|
|
13,187
|
|
|
Accounts receivable, net
|
|
247,145
|
|
|
241,721
|
|
|
Inventories, net
|
|
243,514
|
|
|
222,732
|
|
|
Prepaid expenses
|
|
26,554
|
|
|
21,103
|
|
|
Income taxes receivable
|
|
1,936
|
|
|
1,796
|
|
|
Current deferred income taxes
|
|
23,215
|
|
|
20,767
|
|
|
Total current assets
|
|
695,714
|
|
|
713,343
|
|
|
Property, plant and equipment, net
|
|
553,665
|
|
|
576,234
|
|
|
Investment in equity investees
|
|
7,982
|
|
|
8,827
|
|
|
Goodwill
|
|
99,217
|
|
|
99,199
|
|
|
Intangible assets, net
|
|
192,852
|
|
|
203,372
|
|
|
Long-term deferred income taxes
|
|
15,991
|
|
|
20,697
|
|
|
Other assets, net
|
|
17,205
|
|
|
16,744
|
|
|
Total assets
|
|
$
|
1,582,626
|
|
|
$
|
1,638,416
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Accounts payable
|
|
$
|
106,686
|
|
|
$
|
98,199
|
|
|
Accrued expenses
|
|
137,216
|
|
|
137,681
|
|
|
Income taxes payable
|
|
2,137
|
|
|
1,361
|
|
|
Total current liabilities
|
|
246,039
|
|
|
237,241
|
|
|
Long-term debt
|
|
468,173
|
|
|
503,785
|
|
|
Long-term deferred income taxes
|
|
118,887
|
|
|
107,777
|
|
|
Other liabilities
|
|
51,628
|
|
|
54,114
|
|
|
Total liabilities
|
|
884,727
|
|
|
902,917
|
|
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
Share capital: unlimited shares authorized, no par value, 30,318,348
and 30,015,321 shares issued and outstanding as of June 28, 2015,
and December 28, 2014, respectively.
|
|
661,364
|
|
|
657,292
|
|
|
Additional paid-in capital
|
|
227,023
|
|
|
225,918
|
|
|
Accumulated deficit
|
|
(115,127
|
)
|
|
(97,517
|
)
|
|
Accumulated other comprehensive income (loss)
|
|
(101,359
|
)
|
|
(76,259
|
)
|
|
Total equity attributable to Masonite
|
|
671,901
|
|
|
709,434
|
|
|
Equity attributable to non-controlling interests
|
|
25,998
|
|
|
26,065
|
|
|
Total equity
|
|
697,899
|
|
|
735,499
|
|
|
Total liabilities and equity
|
|
$
|
1,582,626
|
|
|
$
|
1,638,416
|
|
|
MASONITE INTERNATIONAL CORPORATION
|
|
RECONCILIATION OF NON-GAAP FINANCIAL MEASURE
|
|
TO GAAP FINANCIAL MEASURE
|
|
(In thousands of U.S. dollars)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
|
June 28, 2015
|
|
June 29, 2014
|
|
June 28, 2015
|
|
June 29, 2014
|
|
Adjusted EBITDA
|
|
$
|
59,057
|
|
|
$
|
44,050
|
|
|
$
|
96,845
|
|
|
$
|
63,768
|
|
|
Less (plus):
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
14,410
|
|
|
14,536
|
|
|
29,716
|
|
|
29,982
|
|
|
Amortization
|
|
4,975
|
|
|
5,593
|
|
|
9,986
|
|
|
11,284
|
|
|
Share based compensation expense
|
|
3,106
|
|
|
2,797
|
|
|
5,485
|
|
|
5,080
|
|
|
Loss (gain) on disposal of property, plant and equipment
|
|
350
|
|
|
1,036
|
|
|
294
|
|
|
2,123
|
|
|
Restructuring costs
|
|
988
|
|
|
560
|
|
|
3,344
|
|
|
1,281
|
|
|
Interest expense (income), net
|
|
6,787
|
|
|
10,594
|
|
|
18,540
|
|
|
20,587
|
|
|
Loss on extinguishment of debt
|
|
—
|
|
|
—
|
|
|
28,046
|
|
|
—
|
|
|
Other expense (income), net
|
|
(635
|
)
|
|
1,306
|
|
|
(1,819
|
)
|
|
1,487
|
|
|
Income tax expense (benefit)
|
|
15,013
|
|
|
1,379
|
|
|
18,277
|
|
|
1,398
|
|
|
Loss (income) from discontinued operations, net of tax
|
|
240
|
|
|
170
|
|
|
469
|
|
|
312
|
|
|
Net income (loss) attributable to non-controlling interest
|
|
381
|
|
|
499
|
|
|
2,117
|
|
|
1,240
|
|
|
Net income (loss) attributable to Masonite
|
|
$
|
13,442
|
|
|
$
|
5,580
|
|
|
$
|
(17,610
|
)
|
|
$
|
(11,006
|
)
|
View source version on businesswire.com: http://www.businesswire.com/news/home/20150805006488/en/
Source: Masonite International Corporation
Masonite International Corporation
Joanne Freiberger, 813-739-1808
Vice
President and Treasurer
investorrelations@masonite.com