Masonite International Corporation Reports Third Quarter Results Featuring Margin Resilience and Strong Operating Cash Flow
- The company maintained strong price-cost management to support margins despite challenging market conditions.
- Masonite delivered strong year-to-date operating cash flow of $310 million, indicating financial stability and efficient operations.
- The acquisition of Fleetwood, a premium provider of glass door systems, is expected to contribute approximately $150 million of incremental full-year revenue to Masonite in 2024.
- Net sales declined 4% year over year, which may indicate a struggle to maintain market share or demand for the company's products.
- Net income attributable to Masonite decreased by 27%, which may raise concerns about the company's profitability.
-
Net sales declined
4% year over year amid challenging market conditions
- Maintained strict focus on price-cost management to support margins
-
Delivered strong year-to-date operating cash flow of
$310 million
- Announced strategic acquisition of Fleetwood, a premium provider of glass door systems
($ in millions, except per share amounts) |
3Q23 |
|
3Q22 |
|
% Change |
|
YTD 2023 |
|
YTD 2022 |
|
% Change |
|
Net sales |
|
|
|
|
( |
|
|
|
|
|
( |
|
Net income attributable to Masonite |
|
|
|
|
( |
|
|
|
|
|
( |
|
% of net sales |
|
|
|
|
(190 bps) |
|
|
|
|
|
(240 bps) |
|
Diluted earnings per share |
|
|
|
|
( |
|
|
|
|
|
( |
|
Adjusted EPS* |
|
|
|
|
( |
|
|
|
|
|
( |
|
Adjusted EBITDA* |
|
|
|
|
( |
|
|
|
|
|
( |
|
% of net sales |
|
|
|
|
(10 bps) |
|
|
|
|
|
(70 bps) |
“In the face of constrained end-market demand I am proud of our team's execution and ability to preserve margins and deliver record cash flow,” said Howard Heckes, President and CEO. “While maintaining sharp discipline on price-cost and working capital management, we are also delivering meaningful progress on our Doors That Do MoreTM strategic initiatives. Subsequent to the quarter end, we were pleased to announce the acquisition of Fleetwood, a leading manufacturer of high-end glass doors for luxury homes. The Fleetwood product portfolio extends the reach of Masonite product offerings to the top end of the good, better, best spectrum and allows us to tap into new areas of long-term growth.”
Third Quarter 2023 Discussion
(All references to percent increase or decrease in the discussion below compare current third quarter 2023 results to those realized in the third quarter of 2022 unless otherwise noted.)
Consolidated net sales were
-
North American Residential net sales were
, a$553 million 5% decrease driven by a14% decline in volume and a1% decrease in AUP, partially offset by a10% increase from the Endura acquisition.
-
Europe net sales were , a$65 million 2% decrease driven by a7% decline in volume and a2% decrease from lower AUP, partially offset by a7% increase from favorable foreign exchange.
-
Architectural net sales were
, a$81 million 4% increase driven by an18% increase in AUP, partially offset by a10% decline in volume and a4% decrease from lower component sales.
Total Company gross profit was
Selling, general and administration (SG&A) expenses were
Net income attributable to Masonite was
Adjusted EBITDA* was
Balance Sheet, Cash Flow and Capital Allocation
At the end of the third quarter, total available liquidity was
Cash provided by operations was
During the third quarter, Masonite repurchased approximately 106,329 shares of stock for
Acquisition of Fleetwood
On October 19, 2023, the Company announced that its
Masonite Earnings Conference Call
The Company will hold a live conference call and webcast on November 8, 2023. The live audio webcast will begin at 9:00 a.m. Eastern Time and can be accessed, together with the presentation, on the Masonite website www.masonite.com.
Telephone access to the live call will be available at 877-407-8289 (in the
A telephone replay will be available approximately one hour following completion of the call through November 22, 2023. To access the replay, please dial 877-660-6853 (in the
* See "Non-GAAP Financial Measures and Related Information" for definition and reconciliation of non-GAAP measures.
About Masonite
Masonite International Corporation is a leading global designer, manufacturer, marketer and distributor of interior and exterior doors, door system components and door systems 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 approximately 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
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 from weather and climate change; our ability to successfully consummate and integrate acquisitions and to effectuate dispositions; changes in prices of raw materials and fuel; tariffs and evolving trade policy and friction between
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, as applicable: 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 expense (income), 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 2028 and 2030 Notes and the credit agreements governing the ABL Facility and Term Loan 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 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 |
|||||||||||||||||||||||
(Unaudited) |
|||||||||||||||||||||||
|
North
|
|
|
|
Architectural |
|
Corporate
|
|
Total |
|
% Change |
||||||||||||
Third quarter 2022 net sales |
$ |
579.4 |
|
|
$ |
65.7 |
|
|
$ |
77.8 |
|
|
$ |
4.6 |
|
|
$ |
727.6 |
|
|
|
||
Acquisitions, net of divestitures |
|
59.7 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
59.7 |
|
|
8.2 |
% |
|
Volume |
|
(81.0 |
) |
|
|
(4.3 |
) |
|
|
(7.8 |
) |
|
|
— |
|
|
|
(93.1 |
) |
|
(12.8 |
%) |
|
Average unit price |
|
(3.9 |
) |
|
|
(1.1 |
) |
|
|
14.0 |
|
|
|
(0.7 |
) |
|
|
8.1 |
|
|
1.1 |
% |
|
Components |
|
0.6 |
|
|
|
(0.4 |
) |
|
|
(3.0 |
) |
|
|
0.3 |
|
|
|
(2.6 |
) |
|
(0.4 |
%) |
|
Foreign exchange |
|
(1.8 |
) |
|
|
4.7 |
|
|
|
(0.3 |
) |
|
|
(0.1 |
) |
|
|
2.5 |
|
|
0.3 |
% |
|
Third quarter 2023 net sales |
$ |
553.0 |
|
|
$ |
64.6 |
|
|
$ |
80.7 |
|
|
$ |
4.1 |
|
|
$ |
702.2 |
|
|
|
||
Year over year change, net sales |
|
(4.6 |
%) |
|
|
(1.7 |
%) |
|
|
3.7 |
% |
|
|
(10.9 |
%) |
|
|
(3.5 |
%) |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Third quarter 2022 Adjusted EBITDA |
$ |
115.1 |
|
|
$ |
3.9 |
|
|
$ |
(0.2 |
) |
|
$ |
(6.8 |
) |
|
$ |
111.9 |
|
|
|
||
Third quarter 2023 Adjusted EBITDA |
|
109.0 |
|
|
|
3.7 |
|
|
|
5.1 |
|
|
|
(10.6 |
) |
|
|
107.2 |
|
|
|
||
Year over year change, Adjusted EBITDA |
|
(5.3 |
%) |
|
|
(5.1 |
%) |
|
|
2,443.4 |
% |
|
nm |
|
|
(4.2 |
%) |
|
|
||||
|
North
|
|
|
|
Architectural |
|
Corporate
|
|
Total |
|
% Change |
||||||||||||
Year to date 2022 net sales |
$ |
1,755.8 |
|
|
$ |
220.0 |
|
|
$ |
224.3 |
|
|
$ |
15.6 |
|
|
$ |
2,215.7 |
|
|
|
||
Acquisitions, net of divestitures |
|
178.9 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
178.9 |
|
|
8.1 |
% |
|
Volume |
|
(293.4 |
) |
|
|
(23.7 |
) |
|
|
(11.0 |
) |
|
|
— |
|
|
|
(328.1 |
) |
|
(14.8 |
%) |
|
Average unit price |
|
74.0 |
|
|
|
2.2 |
|
|
|
52.0 |
|
|
|
1.2 |
|
|
|
129.3 |
|
|
5.8 |
% |
|
Components |
|
0.9 |
|
|
|
(2.6 |
) |
|
|
(7.3 |
) |
|
|
(4.2 |
) |
|
|
(13.2 |
) |
|
(0.6 |
%) |
|
Foreign exchange |
|
(9.2 |
) |
|
|
(1.6 |
) |
|
|
(1.6 |
) |
|
|
(0.1 |
) |
|
|
(12.5 |
) |
|
(0.6 |
%) |
|
Year to date 2023 net sales |
$ |
1,707.0 |
|
|
$ |
194.3 |
|
|
$ |
256.4 |
|
|
$ |
12.5 |
|
|
$ |
2,170.1 |
|
|
|
||
Year over year growth, net sales |
|
(2.8 |
%) |
|
|
(11.7 |
%) |
|
|
14.3 |
% |
|
|
(19.9 |
%) |
|
|
(2.1 |
%) |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Year to date 2022 Adjusted EBITDA |
$ |
367.7 |
|
|
$ |
24.3 |
|
|
$ |
(3.0 |
) |
|
$ |
(34.2 |
) |
|
$ |
354.8 |
|
|
|
||
Year to date 2023 Adjusted EBITDA |
|
334.5 |
|
|
|
11.5 |
|
|
|
17.8 |
|
|
|
(31.9 |
) |
|
|
331.9 |
|
|
|
||
Year over year growth, Adjusted EBITDA |
|
(9.0 |
%) |
|
|
(52.5 |
%) |
|
nm |
|
nm |
|
|
(6.5 |
%) |
|
|
MASONITE INTERNATIONAL CORPORATION |
||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||||||||||
(In thousands of |
||||||||||||||||
(Unaudited) |
||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
|||||||||||||
|
October 1, 2023 |
|
October 2, 2022 |
|
October 1, 2023 |
|
October 2, 2022 |
|||||||||
Net sales |
$ |
702,247 |
|
|
$ |
727,626 |
|
|
$ |
2,170,115 |
|
|
$ |
2,215,717 |
|
|
Cost of goods sold |
|
536,548 |
|
|
|
560,442 |
|
|
|
1,655,558 |
|
|
|
1,684,799 |
|
|
Gross profit |
|
165,699 |
|
|
|
167,184 |
|
|
|
514,557 |
|
|
|
530,918 |
|
|
Gross profit as a % of net sales |
|
23.6 |
% |
|
|
23.0 |
% |
|
|
23.7 |
% |
|
|
24.0 |
% |
|
|
|
|
|
|
|
|
|
|||||||||
Selling, general and administration expenses |
|
98,625 |
|
|
|
82,690 |
|
|
|
299,076 |
|
|
|
256,266 |
|
|
Selling, general and administration expenses as a % of net sales |
|
14.0 |
% |
|
|
11.4 |
% |
|
|
13.8 |
% |
|
|
11.6 |
% |
|
|
|
|
|
|
|
|
|
|||||||||
Restructuring costs (benefit) |
|
1,900 |
|
|
|
(141 |
) |
|
|
8,643 |
|
|
|
(221 |
) |
|
Operating income |
|
65,174 |
|
|
|
84,635 |
|
|
|
206,838 |
|
|
|
274,873 |
|
|
Interest expense, net |
|
11,913 |
|
|
|
10,266 |
|
|
|
39,653 |
|
|
|
31,098 |
|
|
Other (income) expense, net |
|
(1,083 |
) |
|
|
211 |
|
|
|
(1,581 |
) |
|
|
(1,604 |
) |
|
Income before income tax expense |
|
54,344 |
|
|
|
74,158 |
|
|
|
168,766 |
|
|
|
245,379 |
|
|
Income tax expense |
|
12,041 |
|
|
|
16,376 |
|
|
|
38,074 |
|
|
|
59,502 |
|
|
Net income |
|
42,303 |
|
|
|
57,782 |
|
|
|
130,692 |
|
|
|
185,877 |
|
|
Less: net income attributable to non-controlling interests |
|
817 |
|
|
|
745 |
|
|
|
2,470 |
|
|
|
2,743 |
|
|
Net income attributable to Masonite |
$ |
41,486 |
|
|
$ |
57,037 |
|
|
$ |
128,222 |
|
|
$ |
183,134 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Basic earnings per common share attributable to Masonite |
$ |
1.89 |
|
|
$ |
2.56 |
|
|
$ |
5.81 |
|
|
$ |
8.09 |
|
|
Diluted earnings per common share attributable to Masonite |
$ |
1.86 |
|
|
$ |
2.54 |
|
|
$ |
5.73 |
|
|
$ |
8.01 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Shares used in computing basic earnings per share |
|
21,992,513 |
|
|
|
22,267,684 |
|
|
|
22,082,416 |
|
|
|
22,624,830 |
|
|
Shares used in computing diluted earnings per share |
|
22,339,173 |
|
|
|
22,491,874 |
|
|
|
22,389,678 |
|
|
|
22,873,027 |
|
MASONITE INTERNATIONAL CORPORATION |
||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
||||||||
(In thousands of |
||||||||
(Unaudited) |
||||||||
ASSETS |
October 1, 2023 |
|
January 1, 2023 |
|||||
Current assets: |
|
|
|
|||||
Cash and cash equivalents |
$ |
360,482 |
|
|
$ |
296,922 |
|
|
Restricted cash |
|
11,926 |
|
|
|
11,999 |
|
|
Accounts receivable, net |
|
354,995 |
|
|
|
375,918 |
|
|
Inventories, net |
|
364,181 |
|
|
|
406,828 |
|
|
Prepaid expenses and other assets |
|
65,305 |
|
|
|
55,051 |
|
|
Income taxes receivable |
|
24,703 |
|
|
|
16,922 |
|
|
Total current assets |
|
1,181,592 |
|
|
|
1,163,640 |
|
|
Property, plant and equipment, net |
|
734,567 |
|
|
|
652,329 |
|
|
Operating lease right-of-use assets |
|
190,840 |
|
|
|
160,695 |
|
|
Investment in equity investees |
|
19,366 |
|
|
|
16,111 |
|
|
Goodwill |
|
253,871 |
|
|
|
69,868 |
|
|
Intangible assets, net |
|
247,763 |
|
|
|
136,056 |
|
|
Deferred income taxes |
|
23,401 |
|
|
|
16,133 |
|
|
Other assets |
|
34,506 |
|
|
|
33,346 |
|
|
Total assets |
$ |
2,685,906 |
|
|
$ |
2,248,178 |
|
|
|
|
|
|
|||||
LIABILITIES AND EQUITY |
|
|
|
|||||
Current liabilities: |
|
|
|
|||||
Accounts payable |
$ |
140,310 |
|
|
$ |
111,526 |
|
|
Accrued expenses |
|
213,920 |
|
|
|
223,046 |
|
|
Income taxes payable |
|
6,728 |
|
|
|
14,361 |
|
|
Current portion of long-term debt |
|
37,500 |
|
|
|
— |
|
|
Total current liabilities |
|
398,458 |
|
|
|
348,933 |
|
|
Long-term debt |
|
1,058,210 |
|
|
|
866,116 |
|
|
Long-term operating lease liabilities |
|
178,009 |
|
|
|
151,242 |
|
|
Deferred income taxes |
|
118,394 |
|
|
|
79,590 |
|
|
Other liabilities |
|
76,116 |
|
|
|
59,515 |
|
|
Total liabilities |
|
1,829,187 |
|
|
|
1,505,396 |
|
|
Commitments and Contingencies |
|
|
|
|||||
Equity: |
|
|
|
|||||
Share capital: unlimited shares authorized, no par value, 21,903,821 and 22,155,035 shares issued and outstanding as of October 1, 2023, and January 1, 2023, respectively |
|
525,709 |
|
|
|
520,003 |
|
|
Additional paid-in capital |
|
226,950 |
|
|
|
226,514 |
|
|
Retained earnings |
|
227,298 |
|
|
|
127,826 |
|
|
Accumulated other comprehensive loss |
|
(134,201 |
) |
|
|
(142,224 |
) |
|
Total equity attributable to Masonite |
|
845,756 |
|
|
|
732,119 |
|
|
Equity attributable to non-controlling interests |
|
10,963 |
|
|
|
10,663 |
|
|
Total equity |
|
856,719 |
|
|
|
742,782 |
|
|
Total liabilities and equity |
$ |
2,685,906 |
|
|
$ |
2,248,178 |
|
MASONITE INTERNATIONAL CORPORATION |
||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||
(In thousands of |
||||||||
(Unaudited) |
||||||||
|
Nine Months Ended |
|||||||
Cash flows from operating activities: |
October 1, 2023 |
|
October 2, 2022 |
|||||
Net income |
$ |
130,692 |
|
|
$ |
185,877 |
|
|
Adjustments to reconcile net income to net cash flow provided by operating activities: |
|
|
|
|||||
Depreciation |
|
67,355 |
|
|
|
51,977 |
|
|
Amortization |
|
21,915 |
|
|
|
13,164 |
|
|
Share based compensation expense |
|
17,439 |
|
|
|
16,251 |
|
|
Deferred income taxes |
|
(13,618 |
) |
|
|
(4,675 |
) |
|
Unrealized foreign exchange (gain) loss |
|
(312 |
) |
|
|
859 |
|
|
Share of income from equity investees, net of tax |
|
(3,186 |
) |
|
|
(3,944 |
) |
|
Dividend from equity investee |
|
3,150 |
|
|
|
4,500 |
|
|
Pension and post-retirement funding, net of expense |
|
(1,446 |
) |
|
|
140 |
|
|
Non-cash accruals and interest |
|
3,384 |
|
|
|
199 |
|
|
Loss (gain) on sale of property, plant and equipment |
|
3,319 |
|
|
|
(1,245 |
) |
|
Changes in assets and liabilities, net of acquisitions: |
|
|
|
|||||
Accounts receivable |
|
30,972 |
|
|
|
(70,530 |
) |
|
Inventories |
|
88,087 |
|
|
|
(101,305 |
) |
|
Prepaid expenses and other assets |
|
(20,714 |
) |
|
|
85 |
|
|
Accounts payable and accrued expenses |
|
1,512 |
|
|
|
(3,307 |
) |
|
Other assets and liabilities |
|
(18,138 |
) |
|
|
(5,127 |
) |
|
Net cash flow provided by operating activities |
|
310,411 |
|
|
|
82,919 |
|
|
Cash flows from investing activities: |
|
|
|
|||||
Additions to property, plant and equipment |
|
(86,172 |
) |
|
|
(65,792 |
) |
|
Acquisition of businesses, net of cash acquired |
|
(352,886 |
) |
|
|
— |
|
|
Proceeds from sale of property, plant and equipment |
|
56 |
|
|
|
6,393 |
|
|
Proceeds from repayment of note receivable |
|
12,000 |
|
|
|
— |
|
|
Other investing activities |
|
(5,886 |
) |
|
|
(2,068 |
) |
|
Net cash flow used in investing activities |
|
(432,888 |
) |
|
|
(61,467 |
) |
|
Cash flows from financing activities: |
|
|
|
|||||
Proceeds from issuance of long-term debt |
|
250,000 |
|
|
|
— |
|
|
Repayments of long-term debt |
|
(18,750 |
) |
|
|
— |
|
|
Payment of debt issuance costs |
|
(3,628 |
) |
|
|
— |
|
|
Proceeds from borrowings on revolving credit facilities |
|
100,000 |
|
|
|
— |
|
|
Repayments of borrowings on revolving credit facilities |
|
(100,000 |
) |
|
|
— |
|
|
Tax withholding on share based awards |
|
(2,257 |
) |
|
|
(3,332 |
) |
|
Distributions to non-controlling interests |
|
(2,243 |
) |
|
|
(2,500 |
) |
|
Repurchases of common shares |
|
(39,132 |
) |
|
|
(140,000 |
) |
|
Net cash flow provided by (used in) financing activities |
|
183,990 |
|
|
|
(145,832 |
) |
|
Net foreign currency translation adjustment on cash |
|
1,974 |
|
|
|
(4,421 |
) |
|
Increase (decrease) in cash, cash equivalents and restricted cash |
|
63,487 |
|
|
|
(128,801 |
) |
|
Cash, cash equivalents and restricted cash, beginning of period |
|
308,921 |
|
|
|
391,505 |
|
|
Cash, cash equivalents and restricted cash, at end of period |
$ |
372,408 |
|
|
$ |
262,704 |
|
MASONITE INTERNATIONAL CORPORATION |
||||||||||||||||
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES |
||||||||||||||||
TO GAAP FINANCIAL MEASURES |
||||||||||||||||
(In thousands of |
||||||||||||||||
(Unaudited) |
||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
|||||||||||||
(In thousands) |
October 1, 2023 |
|
October 2, 2022 |
|
October 1, 2023 |
|
October 2, 2022 |
|||||||||
Net income attributable to Masonite |
$ |
41,486 |
|
|
$ |
57,037 |
|
|
$ |
128,222 |
|
|
$ |
183,134 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Add: Adjustments to net income attributable to Masonite: |
|
|
|
|
|
|
|
|||||||||
Restructuring costs (benefit) |
|
1,900 |
|
|
|
(141 |
) |
|
|
8,643 |
|
|
|
(221 |
) |
|
Other items (1) |
|
3,760 |
|
|
|
— |
|
|
|
6,349 |
|
|
|
— |
|
|
Income tax impact of adjustments |
|
(1,676 |
) |
|
|
36 |
|
|
|
(3,788 |
) |
|
|
56 |
|
|
Adjusted net income attributable to Masonite |
$ |
45,470 |
|
|
$ |
56,932 |
|
|
$ |
139,426 |
|
|
$ |
182,969 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Diluted earnings per common share attributable to Masonite ("EPS") |
$ |
1.86 |
|
|
$ |
2.54 |
|
|
$ |
5.73 |
|
|
$ |
8.01 |
|
|
Diluted adjusted earnings per common share attributable to Masonite ("Adjusted EPS") |
$ |
2.04 |
|
|
$ |
2.53 |
|
|
$ |
6.23 |
|
|
$ |
8.00 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Shares used in computing EPS and Adjusted EPS |
|
22,339,173 |
|
|
|
22,491,874 |
|
|
|
22,389,678 |
|
|
|
22,873,027 |
|
____________
(1) |
Other items include |
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 October 1, 2023 |
|||||||||||||||||||
(In thousands) |
North
|
|
|
|
Architectural |
|
Corporate
|
|
Total |
|||||||||||
Net income (loss) attributable to Masonite |
$ |
87,508 |
|
|
$ |
(2,305 |
) |
|
$ |
1,718 |
|
|
$ |
(45,435 |
) |
|
$ |
41,486 |
|
|
Plus: |
|
|
|
|
|
|
|
|
|
|||||||||||
Depreciation |
|
13,936 |
|
|
|
2,692 |
|
|
|
3,002 |
|
|
|
3,259 |
|
|
|
22,889 |
|
|
Amortization |
|
3,353 |
|
|
|
3,062 |
|
|
|
367 |
|
|
|
670 |
|
|
|
7,452 |
|
|
Share based compensation expense |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
4,282 |
|
|
|
4,282 |
|
|
Loss on disposal of property, plant and equipment |
|
1,723 |
|
|
|
6 |
|
|
|
50 |
|
|
|
— |
|
|
|
1,779 |
|
|
Restructuring costs |
|
1,898 |
|
|
|
— |
|
|
|
— |
|
|
|
2 |
|
|
|
1,900 |
|
|
Interest expense, net |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
11,913 |
|
|
|
11,913 |
|
|
Other expense (income), net |
|
40 |
|
|
|
243 |
|
|
|
— |
|
|
|
(1,366 |
) |
|
|
(1,083 |
) |
|
Income tax expense |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
12,041 |
|
|
|
12,041 |
|
|
Other items (1) |
|
— |
|
|
|
— |
|
|
|
(5 |
) |
|
|
3,765 |
|
|
|
3,760 |
|
|
Net income attributable to non-controlling interest |
|
541 |
|
|
|
— |
|
|
|
— |
|
|
|
276 |
|
|
|
817 |
|
|
Adjusted EBITDA |
$ |
108,999 |
|
|
$ |
3,698 |
|
|
$ |
5,132 |
|
|
$ |
(10,593 |
) |
|
$ |
107,236 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net sales |
$ |
552,979 |
|
|
$ |
64,559 |
|
|
$ |
80,658 |
|
|
$ |
4,051 |
|
|
$ |
702,247 |
|
|
Adjusted EBITDA margin |
|
19.7 |
% |
|
|
5.7 |
% |
|
|
6.4 |
% |
|
nm |
|
|
15.3 |
% |
____________
(1) |
Other items include |
|
Three Months Ended October 2, 2022 |
|||||||||||||||||||
(In thousands) |
North
|
|
|
|
Architectural |
|
Corporate
|
|
Total |
|||||||||||
Net income (loss) attributable to Masonite |
$ |
103,589 |
|
|
$ |
(1,116 |
) |
|
$ |
(3,486 |
) |
|
$ |
(41,950 |
) |
|
$ |
57,037 |
|
|
Plus: |
|
|
|
|
|
|
|
|
|
|||||||||||
Depreciation |
|
10,443 |
|
|
|
2,127 |
|
|
|
2,959 |
|
|
|
1,932 |
|
|
|
17,461 |
|
|
Amortization |
|
442 |
|
|
|
2,985 |
|
|
|
278 |
|
|
|
551 |
|
|
|
4,256 |
|
|
Share based compensation expense |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5,556 |
|
|
|
5,556 |
|
|
Loss on disposal of property, plant and equipment |
|
136 |
|
|
|
— |
|
|
|
7 |
|
|
|
12 |
|
|
|
155 |
|
|
Restructuring (benefit) costs |
|
(178 |
) |
|
|
— |
|
|
|
23 |
|
|
|
14 |
|
|
|
(141 |
) |
|
Interest expense, net |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
10,266 |
|
|
|
10,266 |
|
|
Other (income) expense, net |
|
— |
|
|
|
(98 |
) |
|
|
— |
|
|
|
309 |
|
|
|
211 |
|
|
Income tax expense |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
16,376 |
|
|
|
16,376 |
|
|
Net income attributable to non-controlling interest |
|
660 |
|
|
|
— |
|
|
|
— |
|
|
|
85 |
|
|
|
745 |
|
|
Adjusted EBITDA |
$ |
115,092 |
|
|
$ |
3,898 |
|
|
$ |
(219 |
) |
|
$ |
(6,849 |
) |
|
$ |
111,922 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net sales |
|
579,440 |
|
|
|
65,718 |
|
|
|
77,843 |
|
|
|
4,625 |
|
|
|
727,626 |
|
|
Adjusted EBITDA margin |
|
19.9 |
% |
|
|
5.9 |
% |
|
|
(0.3 |
)% |
|
nm |
|
|
15.4 |
% |
|
Nine Months Ended October 1, 2023 |
|||||||||||||||||||
(In thousands) |
North
|
|
|
|
Architectural |
|
Corporate
|
|
Total |
|||||||||||
Net income (loss) attributable to Masonite |
$ |
270,820 |
|
|
$ |
(5,332 |
) |
|
$ |
6,779 |
|
|
$ |
(144,045 |
) |
|
$ |
128,222 |
|
|
Plus: |
|
|
|
|
|
|
|
|
|
|||||||||||
Depreciation |
|
41,472 |
|
|
|
7,307 |
|
|
|
8,959 |
|
|
|
9,617 |
|
|
|
67,355 |
|
|
Amortization |
|
10,407 |
|
|
|
8,781 |
|
|
|
840 |
|
|
|
1,887 |
|
|
|
21,915 |
|
|
Share based compensation expense |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
17,439 |
|
|
|
17,439 |
|
|
Loss on disposal of property, plant and equipment |
|
2,782 |
|
|
|
61 |
|
|
|
327 |
|
|
|
149 |
|
|
|
3,319 |
|
|
Restructuring costs |
|
7,153 |
|
|
|
— |
|
|
|
863 |
|
|
|
627 |
|
|
|
8,643 |
|
|
Interest expense, net |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
39,653 |
|
|
|
39,653 |
|
|
Other expense (income), net |
|
13 |
|
|
|
723 |
|
|
|
— |
|
|
|
(2,317 |
) |
|
|
(1,581 |
) |
|
Income tax expense |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
38,074 |
|
|
|
38,074 |
|
|
Other items (1) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
6,349 |
|
|
|
6,349 |
|
|
Net income attributable to non-controlling interest |
|
1,804 |
|
|
|
— |
|
|
|
— |
|
|
|
666 |
|
|
|
2,470 |
|
|
Adjusted EBITDA |
$ |
334,451 |
|
|
$ |
11,540 |
|
|
$ |
17,768 |
|
|
$ |
(31,901 |
) |
|
$ |
331,858 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net sales to external customers |
$ |
1,706,987 |
|
|
$ |
194,263 |
|
|
$ |
256,378 |
|
|
$ |
12,487 |
|
|
$ |
2,170,115 |
|
|
Adjusted EBITDA margin |
|
19.6 |
% |
|
|
5.9 |
% |
|
|
6.9 |
% |
|
nm |
|
|
15.3 |
% |
____________
(1) |
Other items include |
|
Nine Months Ended October 2, 2022 |
|||||||||||||||||||
(In thousands) |
North
|
|
|
|
Architectural |
|
Corporate
|
|
Total |
|||||||||||
Net income (loss) attributable to Masonite |
$ |
333,233 |
|
|
$ |
8,062 |
|
|
$ |
(9,354 |
) |
|
$ |
(148,807 |
) |
|
$ |
183,134 |
|
|
Plus: |
|
|
|
|
|
|
|
|
|
|||||||||||
Depreciation |
|
30,394 |
|
|
|
6,640 |
|
|
|
8,602 |
|
|
|
6,341 |
|
|
|
51,977 |
|
|
Amortization |
|
1,528 |
|
|
|
9,314 |
|
|
|
679 |
|
|
|
1,643 |
|
|
|
13,164 |
|
|
Share based compensation expense |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
16,251 |
|
|
|
16,251 |
|
|
Loss (gain) on disposal of property, plant and equipment |
|
1,873 |
|
|
|
(13 |
) |
|
|
(3,037 |
) |
|
|
(68 |
) |
|
|
(1,245 |
) |
|
Restructuring (benefit) costs |
|
(359 |
) |
|
|
— |
|
|
|
71 |
|
|
|
67 |
|
|
|
(221 |
) |
|
Interest expense, net |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
31,098 |
|
|
|
31,098 |
|
|
Other (income) expense, net |
|
(792 |
) |
|
|
304 |
|
|
|
— |
|
|
|
(1,116 |
) |
|
|
(1,604 |
) |
|
Income tax expense |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
59,502 |
|
|
|
59,502 |
|
|
Net income attributable to non-controlling interest |
|
1,856 |
|
|
|
— |
|
|
|
— |
|
|
|
887 |
|
|
|
2,743 |
|
|
Adjusted EBITDA |
$ |
367,733 |
|
|
$ |
24,307 |
|
|
$ |
(3,039 |
) |
|
$ |
(34,202 |
) |
|
$ |
354,799 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net sales to external customers |
$ |
1,755,780 |
|
|
$ |
220,039 |
|
|
$ |
224,257 |
|
|
$ |
15,641 |
|
|
$ |
2,215,717 |
|
|
Adjusted EBITDA margin |
|
20.9 |
% |
|
|
11.0 |
% |
|
nm |
|
nm |
|
|
16.0 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20231107489570/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 is the stock ticker for Masonite International Corporation?
What was Masonite's year-over-year net sales decline?
What was Masonite's year-to-date operating cash flow?