Janus International Group Reports Third Quarter 2021 Financial Results
Janus International Group, Inc. (NYSE: JBI) reported a robust 33.8% revenue growth for Q3 2021 to $187.8 million, aided by significant contributions from recent acquisitions and a recovery in demand. Net income fell to $17.7 million from $20.8 million, impacted by rising raw material, labor, and logistics costs. The company anticipates 2021 revenues between $718 million and $738 million, indicating a promising 32.6% growth compared to the previous year. Janus continues to strengthen its market position with strategic acquisitions and a focus on cost-containment measures.
- Q3 revenue of $187.8 million, up 33.8% year-over-year.
- $9.4 million revenue boost from acquisitions of DBCI and ACT.
- Anticipated 2021 revenue guidance of $718-$738 million, 32.6% increase at midpoint.
- Adjusted EBITDA of $36.3 million, a 2.9% increase year-over-year.
- Net income decreased to $17.7 million from $20.8 million year-over-year.
- Increased costs in raw materials, labor, and logistics impacting profitability.
- Adjusted EBITDA margin decreased to 19.3%, down 5.8% from the prior year.
Delivered
Closed acquisition of DBCI, a leading manufacturer of steel roll-up doors and building products
Closed acquisition of ACT, a premier provider of self-storage access control services
Announced redemption of warrants to simplify the capital structure
Third Quarter 2021 Highlights
-
Revenues of
, a$187.8 million 33.8% increase compared to the third quarter of 2020, driven primarily by continued strong performance in key sales channels, including Restore, Rebuild, Replace (“R3”) up68.6% and Commercial and Other up104.1% , along with a contribution from the recent acquisitions of DBCI and Access Control Technologies (“ACT”) and the positive impact of the continuing pandemic recovery.$9.4 million -
Net income was
, or$17.7 million per diluted share, compared to$0.10 , or$20.8 million per diluted share in the third quarter of 2020. The year over year decrease was driven by an increase in raw material, labor and logistics costs coupled with increased selling and general and administrative expenses, largely attributable to recent M&A activity.$0.32 -
Adjusted net income (defined as net income plus the corresponding tax effected add-backs shown in the Adjusted EBITDA reconciliation tables below) of
, or$19.0 million per diluted share, compared to$0.11 , or$23.2 million per diluted share, in the third quarter of 2020. The year over year decrease was driven primarily by an increase in raw material, labor and logistics costs coupled with increased selling and general and administrative expenses.$0.35 -
Adjusted EBITDA of
, a$36.3 million 2.9% increase compared to the third quarter of 2020, driven by increased revenue, partially offset by higher cost of sales and general and administrative expenses. Adjusted EBITDA as a percentage of revenues was19.3% , a decrease of5.8% from the prior year period due primarily to higher costs impacting raw material, labor and logistics in advance of commercial actions and cost containment measures taking effect, as well as incremental additional costs associated with being a public company. -
Operating cash flow of
compared to$14.9 million in the third quarter of 2020, reflecting investments in working capital to support the continued growth of the business, primarily an increase in inventory in terms of raw material pricing and volume to ensure supply to our plants in the current raw material constrained environment.$27.0 million
2021 Financial Outlook:
Based on the Company’s current business outlook, Janus is providing 2021 guidance as follows:
-
Revenue in a range of
to$718 million , which represents a$738 million 32.6% increase at the midpoint as compared to 2020 levels. -
Management Adjusted EBITDA in a range of
to$149 million , which represents an increase of$155 million 5.9% at the midpoint as compared 2020 levels.
These preliminary results are derived from preliminary internal financial information and are subject to revision. The estimates set forth above were prepared by the Company’s management and are based upon a number of assumptions. See “Forward-Looking Statements.”
As part of this release, and consistent with the company’s second quarter 2021 earnings release, Janus is providing a reconciliation of the company’s Management Adjusted EBITDA to the Adjusted EBITDA reported in public filings. Management Adjusted EBITDA excludes sponsor management fees, acquisition expenses, Nokē-related startup costs, and other non-recurring expenses. Beginning in full-year 2022, the company expects there to be minimal ongoing differences between Adjusted EBITDA and Management Adjusted EBITDA and therefore currently anticipates reporting only Adjusted EBITDA for 2022 and beyond.
Conference Call and Webcast
The Company will host a conference call and webcast to review third quarter results, discuss recent events and conduct a question-and-answer session on
About
Forward Looking Statements
Certain statements in this communication, including the estimated guidance provided under “2021 Financial Outlook” herein, may be considered “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements other than statements of historical fact included in this communication are forward-looking statements, including, but not limited to statements regarding Janus’ positioning in the industry to strengthen its pipeline and deliver on its objectives and Janus’ belief regarding the demand outlook for Janus’ products and the strength of the industrials markets. When used in this communication, words such as “may,” “should,” “could,” “would,” “expect,” “plan,” “anticipate,” “believe,” “estimate,” “continue,” or the negative of such terms or other similar expressions, as they relate to the management team, identify forward-looking statements. Such forward-looking statements are based on the current beliefs of Janus’ management, based on currently available information, as to the outcome and timing of future events, and involve factors, risks, and uncertainties that may cause actual results in future periods to differ materially from such statements.
In addition to factors previously disclosed in Janus’ reports filed with the
There can be no assurance that the events, results, trends or guidance regarding financial outlook identified in these forward-looking statements will occur or be achieved. Forward-looking statements speak only as of the date they are made, and Janus is not under any obligation and expressly disclaims any obligation, to update, alter or otherwise revise any forward-looking statement, whether as a result of new information, future events or otherwise, except as required by law. This communication is not intended to be all-inclusive or to contain all the information that a person may desire in considering an investment in Janus and is not intended to form the basis of an investment decision in Janus. All subsequent written and oral forward-looking statements concerning Janus or other matters and attributable to Janus or any person acting on its behalf are expressly qualified in their entirety by the cautionary statements above and under the heading “Risk Factors” in Janus’ most recently filed Quarterly Report on Form 10-Q and its subsequent filings with the
Non-GAAP Financial Measure
Janus uses measures of performance that are not required by or presented in accordance with GAAP in
Adjusted EBITDA is a non-GAAP financial measure used by Janus to evaluate its operating performance, generate future operating plans, and make strategic decisions, including those relating to operating expenses and the allocation of internal resources. Accordingly, Janus believes Adjusted EBITDA provides useful information to investors and others in understanding and evaluating Janus’ operating results in the same manner as its management and board of directors and in comparison with Janus’ peer group companies. In addition, Adjusted EBITDA provides useful measures for period-to-period comparisons of Janus’ business, as they remove the effect of certain non-recurring events and other non-recurring charges, such as acquisitions, and certain variable or non-recurring charges. Adjusted EBITDA is defined as net income excluding interest expense, income taxes, depreciation expense, amortization, and other non-operational, non-recurring items.
Adjusted EBITDA should not be considered in isolation of, or as an alternative to, measures prepared in accordance with GAAP. There are a number of limitations related to the use of Adjusted EBITDA rather than net income (loss), which is the nearest GAAP equivalent of Adjusted EBITDA. These limitations include that the non-GAAP financial measures: exclude depreciation and amortization, and although these are non-cash expenses, the assets being depreciated may be replaced in the future; do not reflect interest expense, or the cash requirements necessary to service interest on debt, which reduces cash available; do not reflect the provision for or benefit from income tax that may result in payments that reduce cash available; exclude non-recurring items (i.e., the extinguishment of debt); and may not be comparable to similar non-GAAP financial measures used by other companies, because the expenses and other items that Janus excludes in the calculation of these non-GAAP financial measures may differ from the expenses and other items, if any, that other companies may exclude from these non-GAAP financial measures when they report their operating results. Because of these limitations, these non-GAAP financial measures should be considered along with other operating and financial performance measures presented in accordance with GAAP.
|
||||||||||||||||
Consolidated Statements of Operations and Comprehensive Income (Loss) |
||||||||||||||||
Three Months Ended |
|
Nine Months Ended |
||||||||||||||
|
|
|
|
|
|
|
||||||||||
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||||
(Unaudited) |
|
(Unaudited) |
|
(Unaudited) |
|
(Unaudited) |
||||||||||
REVENUE |
||||||||||||||||
Sales of product |
$ |
155,669,772 |
|
$ |
113,511,689 |
|
$ |
417,922,304 |
|
$ |
317,048,413 |
|
||||
Sales of services |
|
32,120,153 |
|
|
26,827,369 |
|
|
96,874,278 |
|
|
83,334,062 |
|
||||
Total revenue |
|
187,789,925 |
|
|
140,339,058 |
|
|
514,796,582 |
|
|
400,382,475 |
|
||||
Cost of Sales |
|
125,551,395 |
|
|
87,574,908 |
|
|
340,070,342 |
|
|
254,755,038 |
|
||||
GROSS PROFIT |
|
62,238,530 |
|
|
52,764,150 |
|
|
174,726,240 |
|
|
145,627,437 |
|
||||
OPERATING EXPENSE |
||||||||||||||||
Selling and marketing |
|
12,065,859 |
|
|
7,823,145 |
|
|
31,906,155 |
|
|
25,800,711 |
|
||||
General and administrative |
|
24,947,491 |
|
|
18,309,277 |
|
|
78,318,621 |
|
|
52,875,943 |
|
||||
Contingent consideration and earnout fair value adjustments |
|
— |
|
|
(2,875,248 |
) |
|
686,700 |
|
|
(2,875,248 |
) |
||||
Operating Expenses |
|
37,013,350 |
|
|
23,257,174 |
|
|
110,911,476 |
|
|
75,801,406 |
|
||||
INCOME FROM OPERATIONS |
|
25,225,180 |
|
|
29,506,976 |
|
|
63,814,764 |
|
|
69,826,031 |
|
||||
Interest expense |
|
(7,663,536 |
) |
|
(8,768,791 |
) |
|
(23,265,333 |
) |
|
(27,447,267 |
) |
||||
Other income (expense) |
|
90,873 |
|
|
319,091 |
|
|
(2,387,997 |
) |
|
418,302 |
|
||||
Change in fair value of derivative warrant liabilities |
|
3,552,500 |
|
|
— |
|
|
1,624,000 |
|
|
— |
|
||||
Other Expense, Net |
|
(4,020,163 |
) |
|
(8,449,700 |
) |
|
(24,029,330 |
) |
|
(27,028,965 |
) |
||||
INCOME BEFORE TAXES |
|
21,205,017 |
|
|
21,057,276 |
|
|
39,785,434 |
|
|
42,797,066 |
|
||||
Provision for Income Taxes |
|
3,527,275 |
|
|
284,282 |
|
|
6,265,664 |
|
|
1,054,574 |
|
||||
NET INCOME |
$ |
17,677,742 |
|
$ |
20,772,994 |
|
$ |
33,519,770 |
|
$ |
41,742,492 |
|
||||
Other Comprehensive Income (Loss) |
|
(1,169,565 |
) |
|
3,339,777 |
|
|
(895,879 |
) |
|
(418,283 |
) |
||||
COMPREHENSIVE INCOME |
$ |
16,508,177 |
|
$ |
24,112,771 |
|
$ |
32,623,891 |
|
$ |
41,324,209 |
|
||||
Net income attributable to common stockholders |
$ |
17,677,742 |
|
$ |
20,772,994 |
|
$ |
33,519,770 |
|
$ |
41,742,492 |
|
||||
Weighted-average shares outstanding, basic and diluted (Note 15) |
|
|
|
|
||||||||||||
Basic |
|
138,384,284 |
|
|
65,875,152 |
|
|
95,179,726 |
|
|
65,773,907 |
|
||||
Diluted |
|
142,840,792 |
|
|
65,875,152 |
|
|
97,828,380 |
|
|
65,773,907 |
|
||||
Net income per share, basic and diluted (Note 15) |
|
|
|
|
||||||||||||
Basic |
$ |
0.13 |
|
$ |
0.32 |
|
$ |
0.35 |
|
$ |
0.63 |
|
||||
Diluted |
$ |
0.10 |
|
$ |
0.32 |
|
$ |
0.33 |
|
$ |
0.63 |
|
|
||||||||
Consolidated Balance Sheets |
||||||||
|
|
|||||||
2021 |
2020 |
|||||||
(Unaudited) |
|
|||||||
ASSETS |
|
|||||||
Current Assets |
|
|||||||
Cash and cash equivalents |
$ |
9,221,607 |
|
$ |
45,254,655 |
|
||
Accounts receivable, less allowance for doubtful accounts; |
|
101,680,287 |
|
|
75,135,295 |
|
||
Costs and estimated earnings in excess of billing on uncompleted contracts |
|
23,602,670 |
|
|
11,398,934 |
|
||
Inventory, net |
|
52,830,737 |
|
|
25,281,521 |
|
||
Prepaid expenses |
|
8,851,831 |
|
|
5,949,711 |
|
||
Other current assets |
|
3,505,602 |
|
|
5,192,386 |
|
||
Total current assets |
$ |
199,692,734 |
|
$ |
168,212,502 |
|
||
Property and equipment, net |
|
49,786,563 |
|
|
30,970,507 |
|
||
Customer relationships, net |
|
319,339,643 |
|
|
309,472,398 |
|
||
Tradename and trademarks |
|
107,958,402 |
|
|
85,597,528 |
|
||
Other intangibles, net |
|
18,380,776 |
|
|
17,387,745 |
|
||
|
|
369,607,198 |
|
|
259,422,822 |
|
||
Deferred tax asset, net |
|
63,616,900 |
|
|
— |
|
||
Other assets |
|
1,992,783 |
|
|
2,415,243 |
|
||
Total assets |
$ |
1,130,374,999 |
|
$ |
873,478,745 |
|
||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|||||||
Current Liabilities |
|
|
||||||
Accounts payable |
$ |
56,817,373 |
|
$ |
29,889,057 |
|
||
Billing in excess of costs and estimated earnings on uncompleted contracts |
|
25,759,923 |
|
|
21,525,319 |
|
||
Current maturities of long-term debt |
|
8,111,212 |
|
|
6,523,417 |
|
||
Other accrued expenses |
|
62,209,935 |
|
|
37,164,627 |
|
||
Total current liabilities |
$ |
152,898,443 |
|
$ |
95,102,420 |
|
||
Line of credit |
|
19,350,803 |
|
|
— |
|
||
Long-term debt, net |
|
706,927,275 |
|
|
617,604,254 |
|
||
Deferred tax liability, net |
|
— |
|
|
15,268,131 |
|
||
Derivative warrant liability |
|
35,525,000 |
|
|
— |
|
||
Other long-term liabilities |
|
4,234,276 |
|
|
4,631,115 |
|
||
Total liabilities |
$ |
918,935,797 |
|
$ |
732,605,920 |
|
||
STOCKHOLDERS’ EQUITY |
||||||||
Common Stock, 825,000,000 shares authorized, |
|
13,838 |
|
|
6,615 |
|
||
Additional paid in capital |
|
231,407,780 |
|
|
189,298,544 |
|
||
Accumulated other comprehensive loss |
|
(1,123,039 |
) |
|
(227,160 |
) |
||
Accumulated deficit |
|
(18,859,377 |
) |
|
(48,205,174 |
) |
||
Total stockholders’ equity |
$ |
211,439,202 |
|
$ |
140,872,825 |
|
||
Total liabilities and stockholders’ equity |
$ |
1,130,374,999 |
|
$ |
873,478,745 |
|
|
||||||||
Consolidated Statements of Cash Flows |
||||||||
Nine Months Ended |
||||||||
|
|
|
||||||
(Unaudited) |
|
(Unaudited) |
||||||
Cash Flows Provided By Operating Activities |
|
|||||||
Net income |
$ |
33,519,770 |
|
$ |
41,742,492 |
|
||
Adjustments to reconcile net income to net cash provided by operating activities |
|
|
||||||
Depreciation |
|
4,677,954 |
|
|
4,270,649 |
|
||
Intangible amortization |
|
21,851,717 |
|
|
20,287,353 |
|
||
Deferred finance fee amortization |
|
2,286,480 |
|
|
2,419,061 |
|
||
Share based compensation |
|
2,111,099 |
|
|
118,270 |
|
||
Loss on extinguishment of debt |
|
2,414,854 |
|
|
(257,545 |
) |
||
Change in fair value of contingent consideration and earnout |
|
686,700 |
|
|
(2,875,248 |
) |
||
Loss on sale of assets |
|
43,091 |
|
|
22,595 |
|
||
Change in fair value of derivative warrant liabilities |
|
(1,624,000 |
) |
|
— |
|
||
Undistributed (earnings) losses of affiliate |
|
75,565 |
|
|
(12,685 |
) |
||
Deferred income taxes |
|
(767,658 |
) |
|
237,359 |
|
||
Changes in operating assets and liabilities |
|
|
||||||
Accounts receivable |
|
(16,942,650 |
) |
|
571,872 |
|
||
Costs and estimated earnings in excess of billings and billings in excess of costs and estimated earnings on uncompleted contracts |
(12,101,214 |
) |
1,392,227 |
|||||
Prepaid expenses and other current assets |
|
(4,488,285 |
) |
|
(2,846,461 |
) |
||
Inventory |
|
(18,474,167 |
) |
|
1,033,221 |
|
||
Accounts payable |
|
18,409,091 |
|
|
1,011,609 |
|
||
Other accrued expenses |
|
29,127,435 |
|
|
7,728,116 |
|
||
Other assets and long-term liabilities |
|
(1,122,518 |
) |
|
2,068,168 |
|
||
Net Cash Provided By Operating Activities |
|
59,683,264 |
|
|
76,911,053 |
|
||
Cash Flows Used In Investing Activities |
|
|
||||||
Proceeds from sale of equipment |
|
79,409 |
|
|
7,348 |
|
||
Purchases of property and equipment |
|
(15,930,575 |
) |
|
(4,936,347 |
) |
||
Cash paid for acquisitions, net of cash acquired |
|
(179,713,814 |
) |
|
(4,472,105 |
) |
||
|
|
(195,564,980 |
) |
|
(9,401,104 |
) |
||
Cash Flows Provided by (Used In) Financing Activities |
|
|
||||||
Net borrowings on line of credit |
|
19,350,803 |
|
|
— |
|
||
Distributions to |
|
(4,173,973 |
) |
|
(36,136,986 |
) |
||
Principal payments on long-term debt |
|
(64,824,518 |
) |
|
(6,623,601 |
) |
||
Proceeds from issuance of long term debt |
|
155,000,000 |
|
|
— |
|
||
Proceeds from merger |
|
334,873,727 |
|
|
— |
|
||
Proceeds from PIPE |
|
250,000,000 |
|
|
— |
|
||
Payments for transaction costs |
|
(44,489,256 |
) |
|
— |
|
||
Payments to |
|
(541,710,278 |
) |
|
— |
|
||
Proceeds from warrant redemption |
|
1,265 |
|
|
— |
|
||
Payment of contingent consideration |
|
— |
|
|
(3,923,271 |
) |
||
Payments for deferred financing fees |
|
(4,320,821 |
) |
|
— |
|
||
Cash Provided By (Used In) Financing Activities |
$ |
99,706,948 |
|
$ |
(46,683,858 |
) |
||
Effect of exchange rate changes on cash and cash equivalents |
|
141,720 |
|
|
(1,003,090 |
) |
||
Net (Decrease) Increase in Cash and Cash Equivalents |
$ |
(36,033,048 |
) |
$ |
19,823,001 |
|
||
Cash and Cash Equivalents, Beginning of Fiscal Year |
$ |
45,254,655 |
|
$ |
19,905,598 |
|
||
Cash and Cash Equivalents as of |
$ |
9,221,607 |
|
$ |
39,728,599 |
|
||
Supplemental Cash Flows Information |
|
|
||||||
Interest paid |
$ |
19,226,554 |
|
$ |
20,231,744 |
|
||
Income taxes paid |
$ |
1,509,592 |
|
$ |
848,831 |
|
|
|||||||||||||||
Reconciliation of Net Income to Adjusted EBITDA |
|||||||||||||||
Three Months |
|
|
|
|
|||||||||||
Period ended |
|
Period ended |
|
Variance |
|||||||||||
|
|
|
|
$ |
|
% |
|||||||||
Net Income |
$ |
17,677,742 |
|
$ |
20,772,994 |
|
$ |
(3,095,252 |
) |
(14.9 |
)% |
||||
Interest Expense |
|
7,663,536 |
|
|
|
8,768,791 |
|
|
|
(1,105,255 |
) |
|
(12.6 |
)% |
|
Income Taxes |
|
3,527,275 |
|
|
|
284,282 |
|
|
|
3,242,993 |
|
|
1140.8 |
% |
|
Depreciation |
|
1,698,618 |
|
|
|
1,437,948 |
|
|
|
260,670 |
|
|
18.1 |
% |
|
Amortization |
|
8,228,760 |
|
|
|
6,891,586 |
|
|
|
1,337,174 |
|
|
19.4 |
% |
|
EBITDA |
$ |
38,395,931 |
|
|
$ |
38,155,601 |
|
|
$ |
640,330 |
|
|
1.7 |
% |
|
Loss (gain) on extinguishment of debt(2) |
|
— |
|
|
|
(257,545 |
) |
|
|
257,545 |
|
|
— |
% |
|
COVID-19 related expenses(3) |
|
1,030,415 |
|
|
|
260,606 |
|
|
|
769,809 |
|
|
295.4 |
% |
|
Facility relocation(5) |
|
34,823 |
|
|
|
— |
|
|
|
34,823 |
|
|
— |
% |
|
Change in fair value of contingent consideration and earnout(7) |
|
— |
|
|
|
(2,875,248 |
) |
|
|
2,875,248 |
|
|
— |
% |
|
Change in fair value of derivative warrant liabilities(8) |
|
(3,552,500 |
) |
|
|
— |
|
|
|
(3,552,500 |
) |
|
— |
% |
|
Adjusted EBITDA |
$ |
36,308,669 |
|
|
$ |
35,283,414 |
|
|
$ |
1,025,255 |
|
|
2.9 |
% |
Nine Months |
|||||||||||||||
Period ended |
Period ended |
Variance |
|||||||||||||
|
|
$ |
% |
||||||||||||
Net Income |
$ |
33,519,770 |
|
$ |
41,742,492 |
|
$ |
(8,222,722 |
) |
(19.7 |
)% |
||||
Interest Expense |
|
23,265,333 |
|
|
27,447,267 |
|
|
(4,181,934 |
) |
(15.2 |
)% |
||||
Income Taxes |
|
6,265,664 |
|
|
1,054,574 |
|
|
5,211,090 |
|
494.1 |
% |
||||
Depreciation |
|
4,677,954 |
|
|
4,270,649 |
|
|
407,305 |
|
9.5 |
% |
||||
Amortization |
|
21,851,717 |
|
|
20,287,353 |
|
|
1,564,364 |
|
7.7 |
% |
||||
EBITDA |
$ |
89,580,438 |
|
$ |
94,802,335 |
|
$ |
(5,221,897 |
) |
(5.5 |
)% |
||||
BETCO transition fee(1) |
|
— |
|
|
15,000 |
|
|
(15,000 |
) |
(100.0 |
)% |
||||
Loss (gain) on extinguishment of debt(2) |
|
2,414,854 |
|
|
(257,545 |
) |
|
2,672,399 |
|
— |
% |
||||
COVID-19 related expenses(3) |
|
1,239,678 |
|
|
526,344 |
|
|
713,334 |
|
135.5 |
% |
||||
Transaction related expenses(4) |
|
10,398,423 |
|
|
— |
|
|
10,398,423 |
|
— |
% |
||||
Facility relocation(5) |
|
102,467 |
|
|
— |
|
|
102,467 |
|
— |
% |
||||
Share-based compensation(6) |
|
2,059,223 |
|
|
— |
|
|
2,059,223 |
|
— |
% |
||||
Change in fair value of contingent consideration and earnout(7) |
|
686,700 |
|
|
(2,875,248 |
) |
|
3,561,948 |
|
— |
% |
||||
Change in fair value of derivative warrant liabilities(8) |
|
(1,624,000 |
) |
$ |
— |
|
|
(1,624,000 |
) |
— |
% |
||||
Adjusted EBITDA |
$ |
104,857,783 |
|
$ |
92,210,886 |
|
$ |
12,646,897 |
|
13.7 |
% |
(1) |
Retainer fee paid to former BETCO owner, during the transition to a new President to run the business and related one-time-consulting fee. |
|
(2) |
Adjustment for loss (gain) on extinguishment of debt regarding the write off of unamortized fees and third-party fees as a result of the debt modification completed in |
|
(3) |
Expenses which are one-time and non-recurring related to the COVID-19 pandemic. See Impact of COVID-19 section. |
|
(4) |
Transaction related expenses incurred as a result of the Business Combination on |
|
(5) |
Expenses related to the facility relocation for Steel Storage. |
|
(6) |
Share-based compensation expense associated with Midco, LLC Class |
|
(7) |
Adjustment related to the change in fair value of contingent consideration related to the earnout of the 2,000,000 common stock shares that were issued and released on |
|
(8) |
Adjustment related to the change in fair value of derivative warrant liabilities for the private placement warrants. |
Adjusted EBITDA to Management Adjusted EBITDA Reconciliation |
|||||||||||||||
(In millions) |
|||||||||||||||
Three Months Ended |
|
Nine Months Ended |
|||||||||||||
|
|
|
|
|
|
|
|||||||||
(Unaudited) |
|
(Unaudited) |
|
(Unaudited) |
|
(Unaudited) |
|||||||||
Net Income | $ |
17.7 |
|
$ |
20.8 |
|
$ |
33.5 |
$ |
41.7 |
|
||||
Interest Expense |
|
7.7 |
|
|
8.8 |
|
|
23.3 |
|
27.4 |
|
||||
Tax Expense/ (Benefit) (1) |
|
3.5 |
|
|
0.3 |
|
|
6.3 |
|
1.1 |
|
||||
Depreciation and Amortization |
|
9.9 |
|
|
8.3 |
|
|
26.5 |
|
24.6 |
|
||||
EBITDA Adjustments (2) |
|
(2.5 |
) |
|
(2.9 |
) |
|
15.3 |
|
(2.6 |
) |
||||
Non-GAAP Adjusted EBITDA (3) | $ |
36.3 |
|
$ |
35.3 |
|
$ |
104.9 |
$ |
92.2 |
|
||||
Management Fee (4) |
|
0.0 |
|
|
1.3 |
|
|
3.1 |
|
4.7 |
|
||||
Acquisition Expense (5) |
|
2.2 |
|
|
0.0 |
|
|
3.2 |
|
0.2 |
|
||||
Non-Recurring Other (6) |
|
1.3 |
|
|
0.2 |
|
|
2.0 |
|
3.6 |
|
||||
|
- |
|
|
1.9 |
|
|
2.5 |
|
3.0 |
|
|||||
Management Adjusted EBITDA | $ |
39.9 |
|
$ |
38.8 |
|
$ |
115.7 |
$ |
103.7 |
|
(1) |
Prior to the Business Combination on |
|
(2) |
Refer to |
|
(3) |
Reconciles to 10-Q reported Adjusted EBITDA. |
|
(4) |
Quarterly management fee paid to unitholders. |
|
(5) |
Transaction expenses associated with recent acquisitions. |
|
(6) |
Consists of other non-recurring items such as professional services and other one-time expenses. |
|
(7) |
One-time expenses associated with Nokē Smart Entry product launch. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20211109005946/en/
Investor Contacts, Janus
IR@janusintl.com
(770) 562-6399
Media Contacts, Janus
Marketing Content Manager,
770-746-9576
Marketing@Janusintl.com
Margot.Olcay@ICRinc.com
Source:
FAQ
What was Janus International Group's revenue for Q3 2021?
What acquisitions did Janus International Group close recently?
What is the 2021 revenue guidance for Janus International Group?
How much did Janus International Group's net income decrease in Q3 2021?