Summit Materials, Inc. Reports Third Quarter 2023 Results
- Summit Materials achieved record revenue and profitability in Q3 2023, with net revenue increasing by 8.2% to $741.96 million.
- Operating income grew by 0.7% to $127.98 million, reflecting increases in average sales price that offset inflationary cost increases.
- Net income soared by 165.5% to $232.73 million, primarily due to a tax receivable benefit of $153.1 million.
- Adjusted EBITDA rose by 12.8% to $208.52 million, driven by strong pricing across all lines of business.
- The company raised its 2023 Adjusted EBITDA guidance to $560 million to $570 million.
- None.
Establishes Summit Records for Revenue and Profitability
Sets Elevate Summit highs for ROIC and Adjusted EBITDA Margin
Raises 2023 Guidance
Three months ended | ||||||
($ in thousands, except per share amounts) | September 30, | October 1, | % Chg vs. PY | |||
Net revenue | $ 741,960 | $ 686,009 | 8.2 % | |||
Operating income | 127,983 | 127,062 | 0.7 % | |||
Net income | 232,725 | 87,651 | 165.5 % | |||
Basic EPS | $ 1.93 | $ 0.72 | 168.1 % | |||
Adjusted Cash Gross Profit | 251,638 | 217,811 | 15.5 % | |||
Adjusted EBITDA | 208,519 | 184,888 | 12.8 % | |||
Adjusted Diluted EPS | $ 0.81 | $ 0.70 | 15.7 % |
"Once again I'm pleased to report we delivered record financial results this quarter as our sharp executional focus along with a more powerful, materials-led portfolio drove significant growth across the P&L," commented Anne Noonan, Summit Materials President and CEO. Year-to-date performance and enduring pricing trends allows us to again increase our 2023 Adjusted EBITDA guidance and carry strong momentum into 2024. Our dedicated teams throughout our footprint deserve the credit for powering Elevate Summit highs for Adjusted EBITDA margin and Return on Invested Capital. It's their commitment, together with our strategic direction that gives us confidence that Summit is well positioned to better seize the opportunities ahead of us.
"We look forward to our announced combination with Argos
2023 Guidance
For the full year 2023, Summit is increasing the low end of its Adjusted EBITDA guidance range to approximately
Adjusted EBITDA is a non-GAAP measure. Refer to the "Non-GAAP Financial Measures" section for more information. Because GAAP financial measures on a forward-looking basis are not accessible, and reconciling information is not available without unreasonable effort, we have not provided reconciliations for forward-looking non-GAAP measures. For the same reasons, we are unable to address the probable significance of the unavailable information, which could be material to future results.
Third Quarter 2023 | Total Company Results
Net revenue increased
Operating income increased
Net income attributable to Summit Inc. increased to
Adjusted EBITDA increased
Third Quarter 2023 | Results by Line of Business
Aggregates Business: Aggregates net revenues increased by
Cement Business: Cement Segment net revenues increased
Products Business: Products net revenues were
Third Quarter 2023 | Results By Reporting Segment
West Segment: The West Segment operating income increased
East Segment: The East Segment operating income of
Cement Segment: The Cement Segment operating income increased
Liquidity and Capital Resources
As of September 30, 2023, the Company had
For the quarter ended September 30, 2023, cash flow provided by operations was
As of September 30, 2023, approximately
Webcast and Conference Call Information
Summit Materials will conduct a conference call on Thursday, November 2, 2023, at 11:00 a.m. eastern time (9:00 a.m. mountain time) to review the Company's third quarter 2023 financial results, discuss recent events and conduct a question-and-answer session.
A webcast of the conference call and accompanying presentation materials will be available in the Investors section of Summit's website at investors.summit-materials.com. To listen to a live broadcast, go to the site at least 15 minutes prior to the scheduled start time in order to register, download, and install any necessary audio software.
A webcast of the third quarter results conference call and accompanying presentation materials will be available in the Investors section of Summit's website at investors.summit-materials.com or at the following link: https://events.q4inc.com/attendee/991348107.
To participate in the live teleconference for third quarter 2023 financial results:
Domestic Live: 1-888-330-3416
International Live: 1-646-960-0820
Conference ID: 1542153
To listen to a replay of the teleconference, which will be available through November 9, 2023:
Domestic Replay: 1-800-770-2030
International Replay: 1-647-362-9199
Conference ID: 1542153
About Summit Materials
Summit Materials is a leading vertically integrated materials-based company that supplies aggregates, cement, ready-mix concrete and asphalt in
Non-GAAP Financial Measures
The Securities and Exchange Commission ("SEC") regulates the use of "non-GAAP financial measures," such as Adjusted Net Income (Loss), Adjusted Diluted Net Income, Adjusted Diluted EPS, Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Cash Gross Profit, Adjusted Cash Gross Profit Margin, and Free Cash Flow which are derived on the basis of methodologies other than in accordance with
Adjusted EBITDA, Adjusted EBITDA Margin, and other non-GAAP measures have important limitations as analytical tools, and you should not consider them in isolation or as substitutes for analysis of our results as reported under
Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Cash Gross Profit, Adjusted Cash Gross Profit Margin, Adjusted Net Income (Loss), Adjusted Diluted Net Income, Adjusted Diluted EPS, and Free Cash Flow reflect additional ways of viewing aspects of our business that, when viewed with our GAAP results and the accompanying reconciliations to
Cautionary Statement Regarding Forward-Looking Statements
This press release includes "forward-looking statements" within the meaning of the federal securities laws, which involve risks and uncertainties. Forward-looking statements include all statements that do not relate solely to historical or current facts, and you can identify forward-looking statements because they contain words such as "believes," "expects," "may," "will," "outlook," "should," "seeks," "intends," "trends," "plans," "estimates," "projects" or "anticipates" or similar expressions that concern our strategy, plans, expectations or intentions. All statements made relating to our estimated and projected earnings, margins, costs, expenditures, cash flows, growth rates and financial results are forward-looking statements. These forward-looking statements are subject to risks, uncertainties and other factors that may cause our actual results, performance or achievements to be materially different from future results, performance or achievements expressed or implied by such forward-looking statements. We derive many of our forward-looking statements from our operating budgets and forecasts, which are based upon many detailed assumptions. While we believe that our assumptions are reasonable, it is very difficult to predict the effect of known factors, and, of course, it is impossible to anticipate all factors that could affect our actual results. In light of the significant uncertainties inherent in the forward-looking statements included herein, the inclusion of such information should not be regarded as a representation by us or any other person that the results or conditions described in such statements or our objectives and plans will be realized. Important factors could affect our results and could cause results to differ materially from those expressed in our forward-looking statements, including but not limited to the factors discussed in the section entitled "Risk Factors" in Summit Inc.'s Annual Report on Form 10-K for the fiscal year ended December 31, 2022, as filed with the SEC, and any factors discussed in the section entitled "Risk Factors" in any of our subsequently filed SEC filings; and the following:
- our dependence on the construction industry and the strength of the local economies in which we operate, including residential;
- the cyclical nature of our business;
- risks related to weather and seasonality;
- risks associated with our capital-intensive business;
- competition within our local markets;
- our ability to execute on our acquisition strategy and portfolio optimization strategy, successfully integrate acquisitions with our existing operations and retain key employees of acquired businesses;
- our dependence on securing and permitting aggregate reserves in strategically located areas;
- the impact of rising interest rates, and diminished liquidity and credit availability in the market generally;
- declines in public infrastructure construction and delays or reductions in governmental funding, including the funding by transportation authorities, the federal government and other state agencies particularly;
- our reliance on private investment in infrastructure, which may be adversely affected by periods of economic stagnation and recession;
- environmental, health, safety and climate change laws or governmental requirements or policies concerning zoning and land use;
- rising prices for, or more limited availability of, commodities, labor and other production and delivery inputs as a result of inflation, supply chain challenges or otherwise;
- conditions in the credit markets;
- our ability to accurately estimate the overall risks, requirements or costs when we bid on or negotiate contracts that are ultimately awarded to us;
- material costs and losses as a result of claims that our products do not meet regulatory requirements or contractual specifications;
- cancellation of a significant number of contracts or our disqualification from bidding for new contracts;
- special hazards related to our operations that may cause personal injury or property damage not covered by insurance;
- unexpected factors affecting self-insurance claims and reserve estimates;
- our current level of indebtedness, including our exposure to variable interest rate risk;
- our dependence on senior management and other key personnel, and our ability to retain and attract qualified personnel;
- supply constraints or significant price fluctuations in the electricity and petroleum-based resources that we use, including diesel and liquid asphalt;
- climate change and climate change legislation or other regulations;
- unexpected operational difficulties;
- costs associated with pending and future litigation;
- interruptions in our information technology systems and infrastructure; including cybersecurity and data leakage risks;
- potential labor disputes, strikes, other forms of work stoppage or other union activities,
- the impact of the COVID-19 pandemic and responses to it, including vaccine mandates, or any similar crisis, on our activities; and
- material or adverse effects related to the pending Argos
USA combination.
All subsequent written and oral forward-looking statements attributable to us, or persons acting on our behalf, are expressly qualified in their entirety by these cautionary statements. Any forward-looking statement that we make herein speaks only as of the date of this press release. We undertake no obligation to publicly update or revise any forward-looking statement as a result of new information, future events or otherwise, except as required by law.
SUMMIT MATERIALS, INC. AND SUBSIDIARIES Unaudited Consolidated Statements of Operations ($ in thousands, except share and per share amounts) | ||||||||
Three months ended | Nine months ended | |||||||
September 30, | October 1, | September 30, | October 1, | |||||
2023 | 2022 | 2023 | 2022 | |||||
Revenue: | ||||||||
Product | $ 641,778 | $ 587,138 | $ 1,609,664 | $ 1,485,746 | ||||
Service | 100,182 | 98,871 | 219,939 | 224,676 | ||||
Net revenue | 741,960 | 686,009 | 1,829,603 | 1,710,422 | ||||
Delivery and subcontract revenue | 52,837 | 66,738 | 129,732 | 149,826 | ||||
Total revenue | 794,797 | 752,747 | 1,959,335 | 1,860,248 | ||||
Cost of revenue (excluding items shown separately below): | ||||||||
Product | 412,784 | 392,187 | 1,086,299 | 1,042,888 | ||||
Service | 77,538 | 76,011 | 173,568 | 179,807 | ||||
Net cost of revenue | 490,322 | 468,198 | 1,259,867 | 1,222,695 | ||||
Delivery and subcontract cost | 52,837 | 66,738 | 129,732 | 149,826 | ||||
Total cost of revenue | 543,159 | 534,936 | 1,389,599 | 1,372,521 | ||||
General and administrative expenses | 50,895 | 39,232 | 150,731 | 136,897 | ||||
Depreciation, depletion, amortization and accretion | 57,452 | 52,133 | 163,133 | 150,483 | ||||
Transaction costs | 17,442 | 727 | 19,518 | 2,637 | ||||
Gain on sale of property, plant and equipment | (2,134) | (1,343) | (5,787) | (6,293) | ||||
Operating income | 127,983 | 127,062 | 242,141 | 204,003 | ||||
Interest expense | 28,013 | 21,980 | 83,335 | 62,728 | ||||
Loss on debt financings | — | — | 493 | — | ||||
Tax receivable agreement (benefit) expense | (153,080) | — | (153,080) | 954 | ||||
Gain on sale of businesses | — | (4,115) | — | (174,373) | ||||
Other income, net | (3,583) | (3,283) | (14,771) | (4,956) | ||||
Income from operations before taxes | 256,633 | 112,480 | 326,164 | 319,650 | ||||
Income tax expense | 23,908 | 24,829 | 39,923 | 74,033 | ||||
Net income | 232,725 | 87,651 | 286,241 | 245,617 | ||||
Net income attributable to Summit Holdings (1) | 2,680 | 1,162 | 3,363 | 3,307 | ||||
Net income attributable to Summit Inc. | $ 230,045 | $ 86,489 | $ 282,878 | $ 242,310 | ||||
Earnings per share of Class A common stock: | ||||||||
Basic | $ 1.93 | $ 0.72 | $ 2.38 | $ 2.01 | ||||
Diluted | $ 1.92 | $ 0.72 | $ 2.37 | $ 2.00 | ||||
Weighted average shares of Class A common stock: | ||||||||
Basic | 119,013,331 | 119,896,272 | 118,874,967 | 120,345,015 | ||||
Diluted | 119,725,693 | 120,383,312 | 119,558,974 | 121,078,150 |
________________________________________________________ |
(1) Represents portion of business owned by pre-IPO investors rather than by Summit. |
SUMMIT MATERIALS, INC. AND SUBSIDIARIES Consolidated Balance Sheets ($ in thousands, except share and per share amounts) | ||||
September 30, | December 31, | |||
2023 | 2022 | |||
(unaudited) | (audited) | |||
Assets | ||||
Current assets: | ||||
Cash and cash equivalents | $ 197,475 | $ 520,451 | ||
Accounts receivable, net | 375,929 | 256,669 | ||
Costs and estimated earnings in excess of billings | 40,985 | 6,510 | ||
Inventories | 243,136 | 212,491 | ||
Other current assets | 17,976 | 20,787 | ||
Current assets held for sale | 1,702 | 1,468 | ||
Total current assets | 877,203 | 1,018,376 | ||
Property, plant and equipment, less accumulated depreciation, depletion and amortization | 1,974,532 | 1,813,702 | ||
Goodwill | 1,241,472 | 1,132,546 | ||
Intangible assets, less accumulated amortization (September 30, 2023 - | 68,814 | 71,384 | ||
Deferred tax assets, less valuation allowance (September 30, 2023 - | 113,362 | 136,986 | ||
Operating lease right-of-use assets | 38,380 | 37,889 | ||
Other assets | 51,201 | 44,809 | ||
Total assets | ||||
Liabilities and Stockholders' Equity | ||||
Current liabilities: | ||||
Current portion of debt | $ 3,822 | $ 5,096 | ||
Current portion of acquisition-related liabilities | 7,028 | 13,718 | ||
Accounts payable | 173,127 | 104,031 | ||
Accrued expenses | 147,619 | 119,967 | ||
Current operating lease liabilities | 8,745 | 7,296 | ||
Billings in excess of costs and estimated earnings | 8,539 | 5,739 | ||
Total current liabilities | 348,880 | 255,847 | ||
Long-term debt | 1,488,069 | 1,488,569 | ||
Acquisition-related liabilities | 27,633 | 29,051 | ||
Tax receivable agreement liability | 52,143 | 327,812 | ||
Noncurrent operating lease liabilities | 34,838 | 35,737 | ||
Other noncurrent liabilities | 105,668 | 106,686 | ||
Total liabilities | 2,057,231 | 2,243,702 | ||
Stockholders' equity: | ||||
Class A common stock, par value | 1,192 | 1,185 | ||
Class B common stock, par value | — | — | ||
Additional paid-in capital | 1,415,320 | 1,404,122 | ||
Accumulated earnings | 873,773 | 590,895 | ||
Accumulated other comprehensive income | 3,296 | 3,084 | ||
Stockholders' equity | 2,293,581 | 1,999,286 | ||
Noncontrolling interest in Summit Holdings | 14,152 | 12,704 | ||
Total stockholders' equity | 2,307,733 | 2,011,990 | ||
Total liabilities and stockholders' equity |
SUMMIT MATERIALS, INC. AND SUBSIDIARIES Unaudited Consolidated Statements of Cash Flows ($ in thousands) | ||||
Nine months ended | ||||
September 30, | October 1, | |||
2023 | 2022 | |||
Cash flows from operating activities: | ||||
Net income | $ 286,241 | $ 245,617 | ||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||
Depreciation, depletion, amortization and accretion | 168,758 | 160,162 | ||
Share-based compensation expense | 15,116 | 15,058 | ||
Net gain on asset and business disposals | (5,790) | (180,240) | ||
Non-cash loss on debt financings | 161 | — | ||
Change in deferred tax asset, net | 23,540 | 58,318 | ||
Other | (105) | (396) | ||
Decrease (increase) in operating assets, net of acquisitions and dispositions: | ||||
Accounts receivable, net | (107,349) | (96,724) | ||
Inventories | (23,935) | (53,762) | ||
Costs and estimated earnings in excess of billings | (34,463) | (32,042) | ||
Other current assets | 4,438 | (6,961) | ||
Other assets | 2,208 | 3,432 | ||
(Decrease) increase in operating liabilities, net of acquisitions and dispositions: | ||||
Accounts payable | 48,524 | 44,510 | ||
Accrued expenses | 19,034 | (21,780) | ||
Billings in excess of costs and estimated earnings | 2,812 | 646 | ||
Tax receivable agreement benefit | (153,080) | 954 | ||
Other liabilities | (2,486) | (4,601) | ||
Net cash provided by operating activities | 243,624 | 132,191 | ||
Cash flows from investing activities: | ||||
Acquisitions, net of cash acquired | (239,508) | (1,933) | ||
Purchases of property, plant and equipment | (182,182) | (189,008) | ||
Proceeds from the sale of property, plant and equipment | 9,760 | 8,298 | ||
Proceeds from sale of businesses | — | 373,790 | ||
Other | (3,602) | (2,214) | ||
Net cash (used in) provided by investing activities | (415,532) | 188,933 | ||
Cash flows from financing activities: | ||||
Debt issuance costs | (1,566) | — | ||
Payments on debt | (8,520) | (113,769) | ||
Purchase of tax receivable agreement interests | (122,935) | — | ||
Payments on acquisition-related liabilities | (12,203) | (12,964) | ||
Distributions from partnership | (60) | (399) | ||
Repurchases of common stock | — | (100,980) | ||
Proceeds from stock option exercises | 112 | 199 | ||
Other | (6,011) | (774) | ||
Net cash used in financing activities | (151,183) | (228,687) | ||
Impact of foreign currency on cash | 115 | (1,732) | ||
Net (decrease) increase in cash | (322,976) | 90,705 | ||
Cash and cash equivalents—beginning of period | 520,451 | 380,961 | ||
Cash and cash equivalents—end of period | $ 197,475 | $ 471,666 |
SUMMIT MATERIALS, INC. AND SUBSIDIARIES Unaudited Revenue Data by Segment and Line of Business ($ in thousands) | ||||||||
Three months ended | Nine months ended | |||||||
September 30, | October 1, | September 30, | October 1, | |||||
2023 | 2022 | 2023 | 2022 | |||||
Segment Net Revenue: | ||||||||
West | $ 461,094 | $ 394,648 | $ 1,095,502 | $ 983,160 | ||||
East | 159,547 | 171,446 | 446,790 | 467,471 | ||||
Cement | 121,319 | 119,915 | 287,311 | 259,791 | ||||
Net Revenue | $ 741,960 | $ 686,009 | $ 1,829,603 | $ 1,710,422 | ||||
Line of Business - Net Revenue: | ||||||||
Materials | ||||||||
Aggregates | $ 179,819 | $ 163,524 | $ 505,984 | $ 448,397 | ||||
Cement (1) | 115,135 | 112,489 | 267,755 | 241,858 | ||||
Products | 346,824 | 311,125 | 835,925 | 795,491 | ||||
Total Materials and Products | 641,778 | 587,138 | 1,609,664 | 1,485,746 | ||||
Services | 100,182 | 98,871 | 219,939 | 224,676 | ||||
Net Revenue | $ 741,960 | $ 686,009 | $ 1,829,603 | $ 1,710,422 | ||||
Line of Business - Net Cost of Revenue: | ||||||||
Materials | ||||||||
Aggregates | $ 73,733 | $ 76,369 | $ 251,781 | $ 229,767 | ||||
Cement | 58,997 | 61,519 | 147,400 | 146,327 | ||||
Products | 277,498 | 250,591 | 678,593 | 659,342 | ||||
Total Materials and Products | 410,228 | 388,479 | 1,077,774 | 1,035,436 | ||||
Services | 80,094 | 79,719 | 182,093 | 187,259 | ||||
Net Cost of Revenue | $ 490,322 | $ 468,198 | $ 1,259,867 | $ 1,222,695 | ||||
Line of Business - Adjusted Cash Gross Profit (2): | ||||||||
Materials | ||||||||
Aggregates | $ 106,086 | $ 87,155 | $ 254,203 | $ 218,630 | ||||
Cement (3) | 56,138 | 50,970 | 120,355 | 95,531 | ||||
Products | 69,326 | 60,534 | 157,332 | 136,149 | ||||
Total Materials and Products | 231,550 | 198,659 | 531,890 | 450,310 | ||||
Services | 20,088 | 19,152 | 37,846 | 37,417 | ||||
Adjusted Cash Gross Profit | $ 251,638 | $ 217,811 | $ 569,736 | $ 487,727 | ||||
Adjusted Cash Gross Profit Margin (2) | ||||||||
Materials | ||||||||
Aggregates | 59.0 % | 53.3 % | 50.2 % | 48.8 % | ||||
Cement (3) | 46.3 % | 42.5 % | 41.9 % | 36.8 % | ||||
Products | 20.0 % | 19.5 % | 18.8 % | 17.1 % | ||||
Services | 20.1 % | 19.4 % | 17.2 % | 16.7 % | ||||
Total Adjusted Cash Gross Profit Margin | 33.9 % | 31.8 % | 31.1 % | 28.5 % |
________________________________________________________ | |
(1) | Net revenue for the cement line of business excludes revenue associated with hazardous and non-hazardous waste, which is processed into fuel and used in the cement plants and is included in services net revenue. Additionally, net revenue from cement swaps and other cement-related products are included in products net revenue. |
(2) | Adjusted cash gross profit is calculated as net revenue by line of business less net cost of revenue by line of business. Adjusted cash gross profit margin is defined as adjusted cash gross profit divided by net revenue. |
(3) | The cement adjusted cash gross profit includes the earnings from the waste processing operations, cement swaps and other products. Cement line of business adjusted cash gross profit margin is defined as cement adjusted cash gross profit divided by cement segment net revenue. |
SUMMIT MATERIALS, INC. AND SUBSIDIARIES Unaudited Volume and Price Statistics (Units in thousands) | ||||||||
Three months ended | Nine months ended | |||||||
Total Volume | September 30, | October 1, | September 30, | October 1, | ||||
Aggregates (tons) | 15,654 | 16,267 | 44,622 | 46,489 | ||||
Cement (tons) | 746 | 841 | 1,787 | 1,887 | ||||
Ready-mix concrete (cubic yards) | 1,383 | 1,326 | 3,667 | 3,960 | ||||
Asphalt (tons) | 1,385 | 1,459 | 2,805 | 3,041 | ||||
Three months ended | Nine months ended | |||||||
Pricing | September 30, | October 1, | September 30, | October 1, | ||||
Aggregates (per ton) | $ 14.28 | $ 12.48 | $ 13.81 | $ 11.89 | ||||
Cement (per ton) | 155.79 | 136.83 | 151.58 | 132.22 | ||||
Ready-mix concrete (per cubic yards) | 154.39 | 142.66 | 150.66 | 133.87 | ||||
Asphalt (per ton) | 85.20 | 73.26 | 84.36 | 71.74 | ||||
Three months ended | Nine months ended | |||||||
Percentage Change in | Percentage Change in | |||||||
Year over Year Comparison | Volume | Pricing | Volume | Pricing | ||||
Aggregates (per ton) | (3.8) % | 14.4 % | (4.0) % | 16.1 % | ||||
Cement (per ton) | (11.3) % | 13.9 % | (5.3) % | 14.6 % | ||||
Ready-mix concrete (per cubic yards) | 4.3 % | 8.2 % | (7.4) % | 12.5 % | ||||
Asphalt (per ton) | (5.1) % | 16.3 % | (7.8) % | 17.6 % | ||||
Three months ended | Nine months ended | |||||||
Percentage Change in | Percentage Change in | |||||||
Year over Year Comparison (Excluding acquisitions & divestitures) | Volume | Pricing | Volume | Pricing | ||||
Aggregates (per ton) | (7.5) % | 13.6 % | (4.4) % | 15.7 % | ||||
Cement (per ton) | (11.3) % | 13.9 % | (5.3) % | 14.6 % | ||||
Ready-mix concrete (per cubic yards) | (12.2) % | 8.1 % | (13.9) % | 12.1 % | ||||
Asphalt (per ton) | 2.5 % | 14.3 % | 5.5 % | 15.1 % |
SUMMIT MATERIALS, INC. AND SUBSIDIARIES Unaudited Reconciliations of Gross Revenue to Net Revenue by Line of Business ($ and Units in thousands, except pricing information) | ||||||||||
Three months ended September 30, 2023 | ||||||||||
Gross Revenue | Intercompany | Net | ||||||||
Volumes | Pricing | by Product | Elimination/Delivery | Revenue | ||||||
Aggregates | 15,654 | $ 14.28 | $ 223,593 | $ (43,774) | $ 179,819 | |||||
Cement | 746 | 155.79 | 116,285 | (1,150) | 115,135 | |||||
Materials | $ 339,878 | $ (44,924) | $ 294,954 | |||||||
Ready-mix concrete | 1,383 | 154.39 | 213,546 | (221) | 213,325 | |||||
Asphalt | 1,385 | 85.20 | 117,980 | (85) | 117,895 | |||||
Other Products | 90,830 | (75,226) | 15,604 | |||||||
Products | $ 422,356 | $ (75,532) | $ 346,824 | |||||||
Nine months ended September 30, 2023 | ||||||||||
Gross Revenue | Intercompany | Net | ||||||||
Volumes | Pricing | by Product | Elimination/Delivery | Revenue | ||||||
Aggregates | 44,622 | $ 13.81 | $ 616,257 | $ (110,273) | $ 505,984 | |||||
Cement | 1,787 | 151.58 | 270,916 | (3,161) | 267,755 | |||||
Materials | $ 887,173 | $ (113,434) | $ 773,739 | |||||||
Ready-mix concrete | 3,667 | 150.66 | 552,516 | (843) | 551,673 | |||||
Asphalt | 2,805 | 84.36 | 236,623 | (284) | 236,339 | |||||
Other Products | 253,342 | (205,429) | 47,913 | |||||||
Products | $ 1,042,481 | $ (206,556) | $ 835,925 |
SUMMIT MATERIALS, INC. AND SUBSIDIARIES Unaudited Reconciliations of Non-GAAP Financial Measures ($ in thousands, except share and per share amounts)
| ||||||||||
The tables below reconcile our net income to Adjusted EBITDA by segment for the three and nine months ended September 30, 2023 and October 1, 2022. | ||||||||||
Reconciliation of Net Income to Adjusted EBITDA | Three months ended September 30, 2023 | |||||||||
by Segment | West | East | Cement | Corporate | Consolidated | |||||
($ in thousands) | ||||||||||
Net income | $ 92,652 | $ 37,350 | $ 43,347 | $ 59,376 | $ 232,725 | |||||
Interest (income) expense | (4,068) | (3,055) | (5,135) | 40,271 | 28,013 | |||||
Income tax expense | 1,644 | — | — | 22,264 | 23,908 | |||||
Depreciation, depletion and amortization | 28,443 | 15,103 | 12,123 | 1,022 | 56,691 | |||||
EBITDA | $ 118,671 | $ 49,398 | $ 50,335 | $ 122,933 | $ 341,337 | |||||
Accretion | 258 | 483 | 20 | — | 761 | |||||
Tax receivable agreement benefit | — | — | — | (153,080) | (153,080) | |||||
Non-cash compensation | — | — | — | 5,192 | 5,192 | |||||
Argos | — | — | — | 17,859 | 17,859 | |||||
Other | (1,083) | 208 | — | (2,675) | (3,550) | |||||
Adjusted EBITDA | $ 117,846 | $ 50,089 | $ 50,355 | $ (9,771) | $ 208,519 | |||||
Adjusted EBITDA Margin (1) | 25.6 % | 31.4 % | 41.5 % | 28.1 % | ||||||
Reconciliation of Net Income (Loss) to Adjusted EBITDA | Three months ended October 1, 2022 | |||||||||
by Segment | West | East | Cement | Corporate | Consolidated | |||||
($ in thousands) | ||||||||||
Net income (loss) | $ 76,350 | $ 30,225 | $ 40,748 | $ 87,651 | ||||||
Interest (income) expense | (4,475) | (2,602) | (5,110) | 34,167 | 21,980 | |||||
Income tax expense | 1,384 | — | — | 23,445 | 24,829 | |||||
Depreciation, depletion and amortization | 24,676 | 15,063 | 10,879 | 821 | 51,439 | |||||
EBITDA | $ 97,935 | $ 42,686 | $ 46,517 | $ (1,239) | $ 185,899 | |||||
Accretion | 232 | 382 | 80 | — | 694 | |||||
Loss (gain) on sale of businesses | — | 1,005 | — | (5,120) | (4,115) | |||||
Non-cash compensation | — | — | — | 4,902 | 4,902 | |||||
Other | 114 | 46 | — | (2,652) | (2,492) | |||||
Adjusted EBITDA | $ 98,281 | $ 44,119 | $ 46,597 | $ (4,109) | $ 184,888 | |||||
Adjusted EBITDA Margin (1) | 24.9 % | 25.7 % | 38.9 % | 27.0 % | ||||||
Reconciliation of Net Income (Loss) to Adjusted EBITDA | Nine months ended September 30, 2023 | |||||||||
by Segment | West | East | Cement | Corporate | Consolidated | |||||
($ in thousands) | ||||||||||
Net income (loss) | $ 179,928 | $ 77,936 | $ 88,193 | $ 286,241 | ||||||
Interest (income) expense | (10,777) | (8,707) | (14,988) | 117,807 | 83,335 | |||||
Income tax expense | 3,861 | — | — | 36,062 | 39,923 | |||||
Depreciation, depletion and amortization | 82,450 | 45,454 | 29,973 | 3,044 | 160,921 | |||||
EBITDA | $ 255,462 | $ 114,683 | $ 103,178 | $ 97,097 | $ 570,420 | |||||
Accretion | 768 | 1,385 | 59 | — | 2,212 | |||||
Loss on debt financings | — | — | — | 493 | 493 | |||||
Tax receivable agreement benefit | — | — | — | (153,080) | (153,080) | |||||
Non-cash compensation | — | — | — | 15,116 | 15,116 | |||||
Argos | — | — | — | 17,859 | 17,859 | |||||
Other | (1,189) | 490 | — | (10,856) | (11,555) | |||||
Adjusted EBITDA | $ 255,041 | $ 116,558 | $ 103,237 | $ 441,465 | ||||||
Adjusted EBITDA Margin (1) | 23.3 % | 26.1 % | 35.9 % | 24.1 % | ||||||
Reconciliation of Net Income (Loss) to Adjusted EBITDA | Nine months ended October 1, 2022 | |||||||||
by Segment | West | East | Cement | Corporate | Consolidated | |||||
($ in thousands) | ||||||||||
Net income (loss) | $ 153,857 | $ 101,680 | $ 70,958 | $ 245,617 | ||||||
Interest (income) expense | (12,480) | (8,767) | (14,932) | 98,907 | 62,728 | |||||
Income tax expense (benefit) | 2,547 | (106) | — | 71,592 | 74,033 | |||||
Depreciation, depletion and amortization | 70,803 | 47,470 | 27,760 | 2,340 | 148,373 | |||||
EBITDA | $ 214,727 | $ 140,277 | $ 83,786 | $ 91,961 | $ 530,751 | |||||
Accretion | 692 | 1,185 | 233 | — | 2,110 | |||||
Tax receivable agreement expense | — | — | — | 954 | 954 | |||||
Gain on sale of businesses | — | (42,652) | — | (131,721) | (174,373) | |||||
Non-cash compensation | — | — | — | 15,058 | 15,058 | |||||
Other | 198 | 139 | — | (2,652) | (2,315) | |||||
Adjusted EBITDA | $ 215,617 | $ 98,949 | $ 84,019 | $ 372,185 | ||||||
Adjusted EBITDA Margin (1) | 21.9 % | 21.2 % | 32.3 % | 21.8 % |
________________________________________________ |
(1) Adjusted EBITDA Margin is defined as Adjusted EBITDA as a percentage of net revenue. |
The table below reconciles our net income attributable to Summit Materials, Inc. to adjusted diluted net income per share for the three and nine months ended September 30, 2023 and October 1, 2022. The per share amount of the net income attributable to Summit Materials, Inc. presented in the table is calculated using the total equity interests for the purpose of reconciling to adjusted diluted net income per share. |
Three months ended | Nine months ended | |||||||||||||||
September 30, 2023 | October 1, 2022 | September 30, 2023 | October 1, 2022 | |||||||||||||
Reconciliation of Net Income Per Share to Adjusted Diluted EPS | Net Income | Per Equity | Net Income | Per Equity | Net Income | Per Equity | Net Income | Per Equity | ||||||||
Net income attributable to Summit Materials, Inc. | $ 230,045 | $ 1.91 | $ 86,489 | $ 0.71 | $ 282,878 | $ 2.36 | $ 242,310 | $ 1.99 | ||||||||
Adjustments: | ||||||||||||||||
Net income attributable to noncontrolling interest | 2,680 | 0.02 | 1,162 | 0.01 | 3,363 | 0.03 | 3,307 | 0.03 | ||||||||
Argos | 17,859 | 0.15 | — | — | 17,859 | 0.15 | — | — | ||||||||
Gain on sale of businesses, net of tax | — | — | (3,406) | (0.02) | — | — | (130,975) | (1.08) | ||||||||
Loss on debt financings | — | — | — | — | 493 | — | — | — | ||||||||
Adjusted diluted net income before tax related adjustments | 250,584 | 2.08 | 84,245 | 0.70 | 304,593 | 2.54 | 114,642 | 0.94 | ||||||||
Tax receivable agreement (benefit) expense | (153,080) | (1.27) | — | — | (153,080) | (1.28) | 954 | 0.01 | ||||||||
Adjusted diluted net income | $ 97,504 | $ 0.81 | $ 84,245 | $ 0.70 | $ 151,513 | $ 1.26 | $ 115,596 | $ 0.95 | ||||||||
Weighted-average shares: | ||||||||||||||||
Basic Class A common stock | 118,928,799 | 119,753,806 | 118,780,523 | 120,196,211 | ||||||||||||
LP Units outstanding | 1,303,990 | 1,312,797 | 1,308,417 | 1,313,603 | ||||||||||||
Total equity units | 120,232,789 | 121,066,603 | 120,088,940 | 121,509,814 |
The following table reconciles operating income to Adjusted Cash Gross Profit and Adjusted Cash Gross Profit Margin for the three and nine months ended September 30, 2023 and October 1, 2022. |
Three months ended | Nine months ended | |||||||
September 30, | October 1, | September 30, | October 1, | |||||
Reconciliation of Operating Income to Adjusted Cash Gross Profit | 2023 | 2022 | 2023 | 2022 | ||||
($ in thousands) | ||||||||
Operating income | $ 127,983 | $ 127,062 | $ 242,141 | $ 204,003 | ||||
General and administrative expenses | 50,895 | 39,232 | 150,731 | 136,897 | ||||
Depreciation, depletion, amortization and accretion | 57,452 | 52,133 | 163,133 | 150,483 | ||||
Transaction costs | 17,442 | 727 | 19,518 | 2,637 | ||||
Gain on sale of property, plant and equipment | (2,134) | (1,343) | (5,787) | (6,293) | ||||
Adjusted Cash Gross Profit (exclusive of items shown separately) | $ 251,638 | $ 217,811 | $ 569,736 | $ 487,727 | ||||
Adjusted Cash Gross Profit Margin (exclusive of items shown separately) (1) | 33.9 % | 31.8 % | 31.1 % | 28.5 % |
_______________________________________________________ |
(1) Adjusted Cash Gross Profit Margin is defined as Adjusted Cash Gross Profit as a percentage of net revenue. |
The following table reconciles net cash provided by operating activities to free cash flow for the three and nine months ended September 30, 2023 and October 1, 2022. |
Three months ended | Nine months ended | |||||||
September 30, | October 1, | September 30, | October 1, | |||||
($ in thousands) | 2023 | 2022 | 2023 | 2022 | ||||
Net income | $ 232,725 | $ 87,651 | $ 286,241 | $ 245,617 | ||||
Non-cash items | 75,262 | 66,334 | 201,680 | 52,902 | ||||
Net income adjusted for non-cash items | 307,987 | 153,985 | 487,921 | 298,519 | ||||
Change in working capital accounts | (158,405) | (38,048) | (244,297) | (166,328) | ||||
Net cash provided by operating activities | 149,582 | 115,937 | 243,624 | 132,191 | ||||
Capital expenditures, net of asset sales | (51,289) | (56,557) | (172,422) | (180,710) | ||||
Free cash flow | $ 98,293 | $ 59,380 | $ 71,202 | $ (48,519) |
Contact:
Andy Larkin
VP, Investor Relations
andy.larkin@summit-materials.com
720-618-6013
View original content to download multimedia:https://www.prnewswire.com/news-releases/summit-materials-inc-reports-third-quarter-2023-results-301974743.html
SOURCE Summit Materials, Inc.
FAQ
What were Summit Materials' Q3 2023 net revenue and operating income?
By how much did Summit Materials' net income increase in Q3 2023?
What was Summit Materials' Adjusted EBITDA in Q3 2023?
Did Summit Materials raise its 2023 Adjusted EBITDA guidance?