Masonite International Corporation Reports 2021 Fourth Quarter and Full Year Financial Results; Provides 2022 Outlook

Rhea-AI Summary

Masonite International Corporation (DOOR) reported full-year 2021 net sales of $2.6 billion, marking a 15% increase year-over-year. Net income rose to $95 million, a 37% growth, and Adjusted EBITDA reached $413 million, up 13%. Despite challenges, including labor shortages related to Omicron, the company launched the M-Pwr™ Smart Doors and announced a $200 million share repurchase program. For 2022, Masonite anticipates net sales growth of 6% to 10% and Adjusted EPS of $9.10 to $10.05, demonstrating strong market demand and resilience.

Positive

• Achieved full-year net sales of $2.6 billion, a 15% increase year-over-year.
• Net income attributable to Masonite rose to $95 million, up 37% year-over-year.
• Launched the award-winning M-Pwr™ Smart Doors as part of innovative strategy.
• Announced a $200 million share repurchase program, enhancing shareholder value.
• 2022 outlook projects net sales growth of 6% to 10%.

Negative

• Fourth quarter net loss of $25 million due to goodwill impairment and pension settlement charges.
• Gross profit margin declined by 180 basis points to 23.6% due to inflation and increased costs.
• Cash flow from operations decreased to $156 million from $321 million year-over-year.

• Achieved full year net sales of $2.6 billion, an increase of 15% year over year
• Delivered full year net income attributable to Masonite of $95 million, up 37% year over year, and Adjusted EBITDA* of $413 million, up 13% year over year
• Launched award winning M-Pwr™ Smart Doors as part of the Doors That Do More™ Strategy
• Announced $200 Million Additional Share Repurchase Program including planned $100 Million Accelerated Share Repurchase
• Provides 2022 financial outlook with continued strong sales and earnings growth

TAMPA, Fla.--(BUSINESS WIRE)-- Masonite International Corporation ("Masonite" or "the Company") (NYSE: DOOR) today announced results for the three months and full year ended January 2, 2022.

($ in millions, except per share amounts)	4Q21		4Q20		% Change		FY21		FY20		% Change
Net sales	$636		$619		+2.8%		$2,597		$2,257		+15.1%
Net income (loss) attributable to Masonite	($25)		$27		(193.7%)		$95		$69		+36.9%
Diluted earnings (loss) per share	($1.06)		$1.08		(198.1%)		$3.85		$2.77		+39.0%
Adjusted EPS*	$2.01		$1.26		+59.5%		$8.16		$6.15		+32.7%
Adjusted EBITDA*	$95		$81		+17.2%		$413		$364		+13.4%
Adjusted EBITDA* Margin	15.0%		13.1%		+190 bps		15.9%		16.1%		(20 bps)

“Our team's ability to execute allowed us to deliver double-digit growth in both net sales and Adjusted EBITDA* in 2021 despite the inflation, supply chain and labor challenges faced throughout the year," said Howard Heckes, President and CEO. "Although the Omicron spike in the back half of the quarter constrained volumes, end-market demand remained steady. We believe our full year results demonstrate the momentum we have gained with our Doors That Do More™ Strategy. I am very grateful to the Masonite employees around the world that showed tremendous creativity, flexibility and resilience throughout the year to deliver these results.”

* See "Non-GAAP Financial Measures and Related Information" for definition and reconciliation of non-GAAP measures.

Fourth Quarter 2021 Discussion

Net sales were $636 million in the fourth quarter of 2021, a 3% increase from $619 million in the comparable period of 2020. The increase in net sales was the result of a 14% increase in average unit price (AUP) and a 1% increase due to foreign exchange, partially offset by a 10% decrease in base volume, a 1% decrease from the sale of components and a 1% decrease from the impact of a divestiture. The year-over-year decline in volumes resulted largely from the absence of a 53rd week in 2021, as well as Omicron related labor shortages, destocking among certain UK customers and production challenges in the Architectural segment.

• North American Residential net sales were $495 million, a 9% increase compared to the fourth quarter of 2020, driven by a 15% increase from the combined impact of AUP and favorable foreign exchange, partially offset by a 6% decrease in base volume.

• Europe net sales were $74 million, an 11% decrease compared to the fourth quarter of 2020, driven by a 20% decrease in base volume and a 7% decrease from the impact of a divestiture, partially offset by a 14% increase in AUP and a 2% increase due to foreign exchange.

• Architectural net sales were $63 million, an 18% decrease compared to the fourth quarter of 2020, driven by an 18% decrease in base volume and a 6% decrease in the sale of components, partially offset by a 6% increase in AUP.

Total company gross profit was $135 million in the fourth quarter of 2021, a decrease of 5% compared to $142 million in the fourth quarter of 2020. Gross profit margin decreased 170 basis points to 21.2%, due to the impact of inflation on raw materials, rising logistics costs, higher manufacturing wages and benefits, and the impact of lower volume, partially offset by higher AUP.

Selling, general and administration (SG&A) expenses were $66 million in the fourth quarter of 2021, a decrease of 31% compared to $95 million in the fourth quarter of 2020. The decrease in SG&A was primarily driven by lower incentive compensation, as well as the absence of charges related to the settlement of U.S. class action litigation in the prior year period. SG&A as a percentage of net sales was 10.3%, a 500 basis point decrease compared to the fourth quarter of 2020.

Net income (loss) attributable to Masonite was a loss of $25 million in the fourth quarter of 2021 compared to $27 million of income in the fourth quarter of 2020. The decrease was primarily due to the pre-tax impacts of a $60 million charge related to goodwill impairment in the Architectural segment and a $23 million pension settlement charge, partially offset by a $29 million decrease in SG&A expenses as discussed above.

Adjusted EBITDA* of $95 million in the fourth quarter of 2021 increased 17% from $81 million. Diluted earnings (loss) per share were $1.06 of loss in the fourth quarter of 2021 compared to $1.08 of earnings in the comparable 2020 period. Diluted adjusted earnings per share* were $2.01 in the fourth quarter of 2021 compared to $1.26 in the comparable 2020 period.

* See "Non-GAAP Financial Measures and Related Information" for definition and reconciliation of non-GAAP measures.

Full Year 2021 Discussion

Net sales were $2,597 million in the year ended January 2, 2022, a 15% increase from $2,257 million in the comparable period of 2020. The increase in net sales was a result of an 11% increase in AUP, a 2% increase in base volume, a 2% increase due to favorable foreign exchange and a 1% increase in the sale of components, partially offset by a 1% decrease from the impact of a divestiture.

• North American Residential net sales were $1,953 million, a 19% increase from 2020, driven by a 12% increase in AUP, a 5% increase in base volume and a 2% increase from the combined impact of favorable foreign exchange and the sale of components.

• Europe net sales were $335 million, a 30% increase from 2020, driven by a 12% increase in AUP, a 12% increase in base volume, a 9% increase due to favorable foreign exchange and a 2% increase in the sale of components, partially offset by a 5% decrease from the impact of a divestiture.

• Architectural net sales were $290 million, a 15% decrease from 2020, driven by an 18% decrease in base volumes and a 3% decrease in the sale of components, partially offset by a 6% increase from the combined impact of AUP and favorable foreign exchange.

Total company gross profit was $612 million in the year ended January 2, 2022, an increase of 7% compared to $573 million in the comparable period of 2020. Gross profit margin decreased 180 basis points to 23.6%, due to the impact of higher inflation and tariffs on raw materials, rising logistics costs, higher manufacturing wages and benefits, and increased investment in the business, partially offset by higher AUP.

Selling, general and administration (SG&A) expenses were $308 million in the year ended January 2, 2022, a decrease of 16% compared to $367 million in the comparable 2020 period. The decrease was primarily due to the absence of charges related to the settlement of U.S. class action litigation in the prior year period and lower incentive compensation, partially offset by higher personnel costs, which includes additional resources to support growth. SG&A as a percentage of net sales was 11.9%, a 430 basis point decrease compared to 2020.

Net income attributable to Masonite was $95 million in 2021, an increase of 37% compared to $69 million in 2020. The increase was primarily driven by the pre-tax impacts of a $58 million reduction in SG&A expenses as discussed above, partially offset by an $18 million increase in asset impairment charges in the Architectural segment and a $23 million pension settlement charge.

Adjusted EBITDA* of $413 million in 2021 increased 13% from $364 million in 2020. Diluted earnings per share were $3.85 in the 2021 fiscal year compared to $2.77 in the comparable 2020 period. Diluted adjusted earnings per share* were $8.16 in the 2021 fiscal year compared to $6.15 in the comparable 2020 period.

* See "Non-GAAP Financial Measures and Related Information" for definition and reconciliation of non-GAAP measures.

Balance Sheet, Cash Flow and Capital Allocation

At the end of the quarter, total available liquidity was $601 million, inclusive of $381 million in unrestricted cash and $220 million of availability under our ABL Facility and our AR Sales Program.

Cash flow from operations was $156 million in fiscal year 2021, down from $321 million in the comparable period of 2020. The decrease was driven by a change in net working capital which included payment of the $40 million litigation settlement that was accrued for in 2020. Capital expenditures were approximately $87 million in the year ended January 2, 2022, an increase from $73 million in the comparable period of 2020.

During the fourth quarter, Masonite repurchased approximately 276 thousand shares of stock for $31 million, at an average price of $111.51. The Company repurchased approximately 1 million shares of stock in fiscal year 2021 for $114 million, at an average price of $112.36.

In the first quarter of 2022 the Company has repurchased approximately 388 thousand shares of stock for $40 million as of February 21, 2022.

Separately, on February 21, 2022, the Company announced that its Board of Directors has approved a new share repurchase program allowing the Company to repurchase up to an additional $200 million of its outstanding common shares. The Company also announced that it intends to enter into an accelerated share repurchase transaction during the first quarter of 2022 for the repurchase of $100 million of its outstanding common shares.

Full Year 2022 Outlook

The Company issued its initial financial outlook for the full year 2022:

Net Sales Growth	+6% - 10%	+7% - 11% ex. FX
Adjusted EBITDA*	$445 - $475M	+8% - 15%
Adjusted EPS*	$9.10 - $10.05	+12% - 23%

The Company expects full-year 2022 net sales growth in the range of 6 to 10 percent, primarily driven by increases in AUP and residential end market growth. Excluding anticipated impacts of foreign exchange, the Company expects net sales growth in the range of 7 to 11 percent.

Note that the Adjusted EPS* outlook assumes a tax rate of 22.5% and a share count of 24.5 million which includes the impact of shares repurchased through February 21, 2022, but excludes the impact of potential future repurchase activity.

"Despite the labor challenges that carried over into January, we entered 2022 with healthy end-market demand." Mr. Heckes continued. " We believe we are well positioned to deliver another strong year of sales and earnings growth in 2022 as we continue to make progress towards the goals we outlined in our 2025 Centennial Plan^."

A quantitative reconciliation of Adjusted EBITDA* and Adjusted EPS* to the corresponding GAAP information is not provided for the 2022 outlook because it is difficult to predict the GAAP measures that are excluded from Adjusted EBITDA* such as restructuring costs, asset impairments, share based compensation expense and gains/losses on sales of subsidiaries and PP&E.

* See "Non-GAAP Financial Measures and Related Information" for definition and reconciliation of non-GAAP measures.
^ The Company’s 2025 Centennial Plan is a forward-looking statement and subject to risks and uncertainties. See "Forward-looking Statements”

Masonite Earnings Conference Call

The Company will hold a live conference call and webcast on February 22, 2022. The live audio webcast will begin at 9:00 a.m. EST and can be accessed, together with the presentation, on the Masonite website www.masonite.com. The webcast can be directly accessed at: Q4'21 Earnings Webcast.

Telephone access to the live call will be available at 877-407-8289 (in the U.S.) or by dialing 201-689-8341 (outside the U.S.).

A telephone replay will be available approximately one hour following completion of the call through March 8, 2022. To access the replay, please dial 877-660-6853 (in the U.S.) or 201-612-7415 (outside U.S.). Enter Conference ID #13725958.

About Masonite

Masonite International Corporation is a leading global designer, manufacturer, marketer and distributor of interior and exterior doors for the new construction and repair, renovation and remodeling sectors of the residential and 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 globally. 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 our 2022 outlook and 2025 Centennial Plan, the housing and other markets and future demand, the effects of our strategic and restructuring initiatives, new products, labor availability and supply chain and logistics constraints, impact of the COVID-19 pandemic, and the impact from foreign exchange on net sales. 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, downward trends in our end markets and in economic conditions; reduced levels of residential new construction; residential repair, renovation and remodeling; and non-residential building construction activity due to increases in mortgage rates, changes in mortgage interest deductions and related tax changes and reduced availability of financing; competition; the continued success of, and our ability to maintain relationships with, certain key customers in light of customer concentration and consolidation; our ability to accurately anticipate demand for our products; impacts on our business including seasonality, weather and climate change; scale and scope of the ongoing coronavirus ("COVID-19") pandemic and its impact on our operations, customer demand and supply chain; increases in prices of raw materials and fuel; tariffs and evolving trade policy and friction between the United States and other countries, including China, and the impact of anti-dumping and countervailing duties; increases in labor costs, the availability of labor, or labor relations (i.e., disruptions, strikes or work stoppages); our ability to manage our operations including potential disruptions, manufacturing realignments (including related restructuring charges) and customer credit risk; product liability claims and product recalls; our ability to generate sufficient cash flows to fund our capital expenditure requirements, to meet our pension obligations, and to meet our debt service obligations, including our obligations under our senior notes and our asset-based revolving credit facility (“ABL Facility”); limitations on operating our business as a result of covenant restrictions under our existing and future indebtedness, including our senior notes and our ABL Facility; fluctuating foreign exchange and interest rates; our ability to replace our expiring patents and to innovate, keep pace with technological developments and successfully integrate acquisitions; the continuous operation of our information technology and enterprise resource planning systems and management of potential cyber security threats and attacks; political, economic and other risks that arise from operating a multinational business; uncertainty relating to the United Kingdom's exit from the European Union; retention of key management personnel; and environmental and other government regulations, including the United States Foreign Corrupt Practices Act (“FCPA”), and any changes in such regulations.

* See "Non-GAAP Financial Measures and Related Information" for definition and reconciliation of non-GAAP measures.
^ The Company’s 2025 Centennial Plan is a forward-looking statement and subject to risks and uncertainties. See "Forward-looking Statements”

Non-GAAP Financial Measures and Related Information

Our management reviews net sales and Adjusted EBITDA (as defined below) to evaluate segment performance and allocate resources. Net assets are not allocated to the reportable segments. Adjusted EBITDA is a non-GAAP financial measure which does not have a standardized meaning under GAAP and is unlikely to be comparable to similar measures used by other companies. Adjusted EBITDA should not be considered as an alternative to either net income or operating cash flows 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. Adjusted EBITDA is defined as net income attributable to Masonite adjusted to exclude the following items: depreciation; amortization; share based compensation expense; loss (gain) on disposal of property, plant and equipment; registration and listing fees; restructuring costs; asset impairment; loss (gain) on disposal of subsidiaries; interest expense (income), net; loss on extinguishment of debt; other (income) expense, net; income tax expense (benefit); other items; loss (income) from discontinued operations, net of tax; and net income (loss) attributable to non-controlling interest. This definition of Adjusted EBITDA differs from the definitions of EBITDA contained in the indentures governing the 2026, 2028 and 2030 Notes and the credit agreement governing the ABL Facility. 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. Adjusted EBITDA is used to evaluate and compare the performance of the segments and it is one of the primary measures used to determine employee incentive compensation. Intersegment sales are recorded using market prices. We believe that Adjusted EBITDA, from an operations standpoint, provides an appropriate way to measure and assess segment performance. Our management team has established the practice of reviewing the performance of each segment based on the measures of net sales and Adjusted EBITDA. We believe that Adjusted EBITDA is useful to users of the consolidated financial statements because it provides the same information that we use internally to evaluate and compare the performance of the segments and it is one of the primary measures used to determine employee incentive compensation.

The tables below set forth a reconciliation of net income (loss) attributable to Masonite to Adjusted EBITDA for the periods indicated.

Adjusted EBITDA margin is defined as Adjusted EBITDA divided by Net Sales. Management believes this measure provides supplemental information on how successfully we operate our business.

Adjusted EPS is diluted earnings (loss) per common share attributable to Masonite (EPS) less restructuring costs, asset impairment charges, loss (gain) on disposal of subsidiaries, loss on extinguishment of debt and other items, if any, that do not relate to Masonite’s underlying business performance (each net of related tax expense (benefit)). Management uses this measure to evaluate the overall performance of the Company and believes this measure provides investors with helpful supplemental information regarding the underlying performance of the Company from period to period. This measure may be inconsistent with similar measures presented by other companies.

Certain amounts in the Condensed Consolidated Financial Statements and associated tables may not foot due to rounding. All percentages have been calculated using unrounded amounts.

MASONITE INTERNATIONAL CORPORATION
SALES RECONCILIATION AND ADJUSTED EBITDA BY REPORTABLE SEGMENT
(In millions of U.S. dollars)
(Unaudited)
	North America Residential				Europe				Architectural				Corporate and Other				Consolidated				% Change
Fourth quarter 2020 net sales	$	452.6			$	83.2			$	77.3			$	5.5			$	618.5
Acquisitions, net of divestitures		—				(6.0	)			—				—				(6.0	)		(1.0	) %
Base volume		(28.5	)			(16.9	)			(13.8	)			—				(59.2	)		(9.6	) %
Average unit price		67.7				11.9				4.3				0.9				84.8			13.7	%
Components		—				—				(4.7	)			(2.1	)			(6.8	)		(1.1	) %
Foreign exchange		2.7				1.6				0.3				—				4.7			0.8	%
Fourth quarter 2021 net sales	$	494.5			$	73.8			$	63.4			$	4.3			$	636.0
Year over year growth, net sales		9.3	%			(11.3	) %			(18.0	) %			(21.8	) %			2.8	%
Fourth quarter 2020 Adjusted EBITDA	$	87.5			$	16.7			$	1.0			$	(23.9	)		$	81.3
Fourth quarter 2021 Adjusted EBITDA		88.4				10.6				(6.2	)			2.4				95.3
Year over year growth, Adjusted EBITDA		1.0	%			(36.5	) %			(720.0	) %		nm					17.2	%

	North America Residential				Europe				Architectural				Corporate and Other				Consolidated				% Change
Year to date 2020 net sales	$	1,638.1			$	258.1			$	340.9			$	19.9			$	2,257.1
Acquisitions, net of divestitures		—				(12.1	)			—				—				(12.1	)		(0.5	) %
Base volume		78.2				29.9				(59.7	)			—				48.4			2.1	%
Average unit price		200.1				31.2				15.1				(3.8	)			242.6			10.7	%
Components		11.5				4.6				(9.0	)			3.8				10.8			0.5	%
Foreign exchange		25.0				22.8				2.2				0.1				50.1			2.2	%
Year to date 2021 net sales	$	1,952.9			$	334.5			$	289.5			$	20.0			$	2,596.9
Year over year growth, net sales		19.2	%			29.6	%			(15.1	) %			0.5	%			15.1	%
Year to date 2020 Adjusted EBITDA	$	347.8			$	40.5			$	34.2			$	(58.8	)		$	363.7
Year to date 2021 Adjusted EBITDA		374.5				60.6				(2.7	)			(19.8	)			412.6
Year over year growth, Adjusted EBITDA		7.7	%			49.6	%			(107.9	) %		nm					13.4	%

MASONITE INTERNATIONAL CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands of U.S. dollars, except share and per share amounts)
(Unaudited)
	Three Months Ended								Twelve months ended
	January 2, 2022				January 3, 2021				January 2, 2022				January 3, 2021
Net sales	$	635,965			$	618,537			$	2,596,920			$	2,257,075
Cost of goods sold		501,271				476,989				1,985,141				1,684,571
Gross profit		134,694				141,548				611,779				572,504
Gross profit as a % of net sales		21.2	%			22.9	%			23.6	%			25.4	%
Selling, general and administration expenses		65,656				94,695				308,430				366,772
Selling, general and administration expenses as a % of net sales		10.3	%			15.3	%			11.9	%			16.2	%
Restructuring costs		421				3,252				5,567				8,236
Asset impairment		59,526				—				69,900				51,515
Loss on disposal of subsidiaries		—				—				8,590				2,091
Operating income		9,091				43,601				219,292				143,890
Interest expense, net		10,910				11,896				46,123				46,807
Loss on extinguishment of debt		—				—				13,583				—
Other (income) expense, net		20,020				(1,867	)			15,620				(5,217	)
Income (loss) before income tax expense		(21,839	)			33,572				143,966				102,300
Income tax expense		2,059				5,089				44,772				28,611
Net income (loss)		(23,898	)			28,483				99,194				73,689
Less: net income attributable to non-controlling interests		1,319				1,562				4,693				4,652
Net income (loss) attributable to Masonite	$	(25,217	)		$	26,921			$	94,501			$	69,037
Basic earnings (loss) per common share attributable to Masonite	$	(1.06	)		$	1.10			$	3.91			$	2.81
Diluted earnings (loss) per common share attributable to Masonite	$	(1.06	)		$	1.08			$	3.85			$	2.77
Shares used in computing basic earnings per share		23,718,443				24,461,181				24,176,846				24,569,727
Shares used in computing diluted earnings per share		23,718,443				24,937,988				24,562,533				24,943,178

MASONITE INTERNATIONAL CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands of U.S. dollars, except share amounts)
(Unaudited)
ASSETS	January 2, 2022				January 3, 2021
Current assets:
Cash and cash equivalents	$	381,395			$	364,674
Restricted cash		10,110				10,560
Accounts receivable, net		343,414				290,508
Inventories, net		347,476				260,962
Prepaid expenses and other assets		50,399				42,538
Income taxes receivable		1,332				1,124
Total current assets		1,134,126				970,366
Property, plant and equipment, net		626,797				625,126
Operating lease right-of-use assets		176,445				146,806
Investment in equity investees		14,994				14,636
Goodwill		77,102				138,692
Intangible assets, net		150,487				169,392
Deferred income taxes		20,764				25,331
Other assets		45,903				47,411
Total assets	$	2,246,618			$	2,137,760
LIABILITIES AND EQUITY
Current liabilities:
Accounts payable	$	138,788			$	97,211
Accrued expenses		237,300				277,716
Income taxes payable		8,551				11,086
Total current liabilities		384,639				386,013
Long-term debt		865,721				792,242
Long-term operating lease liabilities		165,670				136,235
Deferred income taxes		77,936				73,073
Other liabilities		52,874				55,080
Total liabilities		1,546,840				1,442,643
Commitments and Contingencies
Equity:
Share capital: unlimited shares authorized, no par value, 23,623,887 and 24,422,934 shares issued and outstanding as of January 2, 2022, and January 3, 2021, respectively		543,400				552,969
Additional paid-in capital		222,177				223,666
Retained earnings		24,244				20,385
Accumulated other comprehensive loss		(101,582	)			(112,063	)
Total equity attributable to Masonite		688,239				684,957
Equity attributable to non-controlling interests		11,539				10,160
Total equity		699,778				695,117
Total liabilities and equity	$	2,246,618			$	2,137,760

MASONITE INTERNATIONAL CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands of U.S. dollars, except share amounts)
(Unaudited)
	Year Ended
Cash flows from operating activities:	January 2, 2022				January 3, 2021
Net income	$	99,194			$	73,689
Adjustments to reconcile net income to net cash flow provided by operating activities:
Loss on disposal of subsidiaries		8,590				2,091
Loss on extinguishment of debt		13,583				—
Depreciation		70,641				68,350
Amortization		21,341				23,423
Share based compensation expense		15,959				19,423
Deferred income taxes		4,881				(10,085	)
Unrealized foreign exchange (gain) loss		(1,244	)			(324	)
Share of income from equity investees, net of tax		(4,858	)			(2,811	)
Dividend from equity investee		4,500				4,275
Pension and post-retirement funding, net of expense		15,448				(4,654	)
Non-cash accruals and interest		1,678				1,601
Loss on sale of property, plant and equipment		1,316				6,234
Asset impairment		69,900				51,515
Changes in assets and liabilities, net of acquisitions:
Accounts receivable		(56,831	)			(13,006	)
Inventories		(92,641	)			(15,568	)
Prepaid expenses and other assets		(8,021	)			(9,179	)
Accounts payable and accrued expenses		1,473				107,129
Other assets and liabilities		(8,452	)			19,077
Net cash flow provided by operating activities		156,457				321,180
Cash flows from investing activities:
Additions to property, plant and equipment		(86,670	)			(72,908	)
Acquisition of businesses, net of cash acquired		(160	)			(5,814	)
Proceeds from sale of subsidiaries, net of cash disposed		7,001				—
Proceeds from sale of property, plant and equipment		6,027				7,362
Other investing activities		(2,340	)			(2,530	)
Net cash flow used in investing activities		(76,142	)			(73,890	)
Cash flows from financing activities:
Proceeds from issuance of long-term debt		375,000				—
Repayments of long-term debt		(300,945	)			(57	)
Payment of debt extinguishment costs		(10,810	)			—
Payment of debt issuance costs		(4,672	)			—
Tax withholding on share based awards		(5,001	)			(3,623	)
Distributions to non-controlling interests		(3,380	)			(6,657	)
Repurchases of common shares		(113,929	)			(43,724	)
Net cash flow used in financing activities		(63,737	)			(54,061	)
Net foreign currency translation adjustment on cash		(307	)			4,397
Increase in cash, cash equivalents and restricted cash		16,271				197,626
Cash, cash equivalents and restricted cash, beginning of period		375,234				177,608
Cash, cash equivalents and restricted cash, at end of period	$	391,505			$	375,234

MASONITE INTERNATIONAL CORPORATION
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
TO GAAP FINANCIAL MEASURES
(In thousands of U.S. dollars, except share and per share amounts)
(Unaudited)
	Three Months Ended								Twelve Months Ended
(In thousands)	January 2, 2022				January 3, 2021				January 2, 2022				January 3, 2021
Net income (loss) attributable to Masonite	$	(25,217	)		$	26,921			$	94,501			$	69,037
Add: Adjustments to net income (loss) attributable to Masonite:
Restructuring costs		421				3,252				5,567				8,236
Asset impairment		59,526				—				69,900				51,515
Loss on disposal of subsidiaries		—				—				8,590				2,091
Loss on extinguishment of debt		—				—				13,583				—
Pension settlement charges		23,343				—				23,343				—
Income tax expense as a result of UK tax rate change		—				—				2,430				—
Other items (1)		—				2,800				—				40,550
Income tax impact of adjustments		(9,728	)			(1,589	)			(17,391	)			(18,029	)
Adjusted net income attributable to Masonite	$	48,345			$	31,384			$	200,523			$	153,400
Diluted earnings (loss) per common share attributable to Masonite ("EPS")	$	(1.06	)		$	1.08			$	3.85			$	2.77
Diluted adjusted earnings per common share attributable to Masonite ("Adjusted EPS")	$	2.01			$	1.26			$	8.16			$	6.15
Shares used in computing EPS		23,718,443				24,937,988				24,562,533				24,943,178
Shares used in computing Adjusted EPS		24,086,787				24,937,988				24,562,533				24,943,178

(1)

Other items not part of our underlying business performance include $2,800 and $40,550 in legal reserves related to the settlement of U.S. class action litigation in the three and twelve months ended January 3, 2021, respectively, and were recorded in selling, general and administration expenses within the condensed consolidated statements of comprehensive income.

The weighted average number of shares outstanding utilized for the diluted EPS and diluted Adjusted EPS calculation contemplates the exercise of all currently outstanding SARs and the conversion of all RSUs. The dilutive effect of such equity awards is calculated based on the weighted average share price for each fiscal period using the treasury stock method. For all periods presented, common shares issuable for stock instruments which would have had an anti-dilutive impact under the treasury stock method have been excluded from the computation of diluted earnings per share.

	Three Months Ended January 2, 2022
(In thousands)	North American Residential				Europe				Architectural				Corporate & Other				Total
Net income (loss) attributable to Masonite	$	77,454			$	5,668			$	(68,388	)		$	(39,951	)		$	(25,217	)
Plus:
Depreciation		9,829				2,290				3,050				2,596				17,765
Amortization		356				3,369				352				515				4,592
Share based compensation expense		—				—				—				4,499				4,499
Loss (gain) on disposal of property, plant and equipment		347				69				(1,055	)			1				(638	)
Restructuring costs		(104	)			—				297				228				421
Asset impairment		—				—				59,526				—				59,526
Interest expense, net		—				—				—				10,910				10,910
Other (income) expense, net		—				(791	)			—				20,811				20,020
Income tax expense		—				—				—				2,059				2,059
Net income attributable to non-controlling interest		561				—				—				758				1,319
Adjusted EBITDA	$	88,443			$	10,605			$	(6,218	)		$	2,426			$	95,256

	Three Months Ended January 3, 2021
(In thousands)	North American Residential				Europe				Architectural				Corporate & Other				Total
Net income (loss) attributable to Masonite	$	73,905			$	10,202			$	(5,358	)		$	(51,828	)		$	26,921
Plus:
Depreciation		8,907				2,577				2,964				3,160				17,608
Amortization		222				3,708				1,144				449				5,523
Share based compensation expense		—				—				—				5,914				5,914
Loss (gain) on disposal of property, plant and equipment		2,869				214				375				(853	)			2,605
Restructuring costs		818				—				1,868				566				3,252
Interest expense, net		—				—				—				11,896				11,896
Other (income) expense, net		(31	)			(9	)			—				(1,827	)			(1,867	)
Income tax expense		—				—				—				5,089				5,089
Other items (1)		—				—				—				2,800				2,800
Net income attributable to non-controlling interest		813				—				—				749				1,562
Adjusted EBITDA	$	87,503			$	16,692			$	993			$	(23,885	)		$	81,303

(1)

Other items not part of our underlying business performance include $2,800 in legal reserves related to the settlement of U.S. class action litigation in the three months ended January 3, 2021, and were recorded in selling, general and administration expenses within the condensed consolidated statements of comprehensive income.

	Twelve Months Ended January 2, 2022
(In thousands)	North American Residential				Europe				Architectural				Corporate & Other				Total
Net income (loss) attributable to Masonite	$	329,925			$	29,519			$	(91,255	)		$	(173,688	)		$	94,501
Plus:
Depreciation		37,864				9,752				10,986				12,039				70,641
Amortization		1,640				14,073				3,634				1,994				21,341
Share based compensation expense		—				—				—				15,959				15,959
Loss (gain) on disposal of property, plant and equipment		2,209				(1	)			(410	)			(482	)			1,316
Restructuring costs		(149	)			—				5,165				551				5,567
Asset impairment		—				—				69,171				729				69,900
Loss on disposal of subsidiaries		—				8,590				—				—				8,590
Interest expense, net		—				—				—				46,123				46,123
Loss on extinguishment of debt		—				—				—				13,583				13,583
Other (income) expense, net		—				(1,309	)			5				16,924				15,620
Income tax expense		—				—				—				44,772				44,772
Net income attributable to non-controlling interest		2,963				—				—				1,730				4,693
Adjusted EBITDA	$	374,452			$	60,624			$	(2,704	)		$	(19,766	)		$	412,606

	Twelve Months Ended January 3, 2021
(In thousands)	North American Residential				Europe				Architectural				Corporate & Other				Total
Net income (loss) attributable to Masonite	$	298,446			$	16,964			$	(40,869	)		$	(205,504	)		$	69,037
Plus:
Depreciation		35,868				9,838				11,651				10,993				68,350
Amortization		1,837				13,894				6,084				1,608				23,423
Share based compensation expense		—				—				—				19,423				19,423
Loss (gain) on disposal of property, plant and equipment		4,188				(93	)			2,922				(783	)			6,234
Restructuring costs		4,327				(37	)			2,898				1,048				8,236
Asset impairment		—				—				51,515				—				51,515
Loss on disposal of subsidiaries		—				—				—				2,091				2,091
Interest expense, net		—				—				—				46,807				46,807
Other (income) expense, net		(31	)			(92	)			—				(5,094	)			(5,217	)
Income tax expense		—				—				—				28,611				28,611
Other items (1)		—				—				—				40,550				40,550
Net income attributable to non-controlling interest		3,187				—				—				1,465				4,652
Adjusted EBITDA	$	347,822			$	40,474			$	34,201			$	(58,785	)		$	363,712

(1)

Other items not part of our underlying business performance include $40,550 in legal reserves related to the settlement of U.S. class action litigation in the twelve months ended January 3, 2021, and were recorded in selling, general and administration expenses within the condensed consolidated statements of comprehensive income.

 

View source version on businesswire.com: https://www.businesswire.com/news/home/20220221005422/en/

Richard Leland

VP, FINANCE AND TREASURER

rleland@masonite.com

813.739.1808

Marcus Devlin

DIRECTOR, INVESTOR RELATIONS

mdevlin@masonite.com

813.371.5839

Source: Masonite International Corporation

FAQ

What were Masonite's net sales for the full year 2021?

Masonite reported full-year net sales of $2.6 billion, a 15% increase from 2020.

What is the projected net sales growth for Masonite in 2022?

Masonite projects net sales growth of 6% to 10% for the year 2022.

How much was Masonite's net income for the year ended January 2, 2022?

Masonite's net income for the year ended January 2, 2022, was $95 million, a 37% increase compared to 2020.

What share repurchase program did Masonite announce?

Masonite announced a $200 million share repurchase program, including a $100 million accelerated repurchase.

What was Masonite's diluted earnings per share for fiscal year 2021?

Masonite reported diluted earnings per share of $3.85 for the fiscal year 2021.