Margin Expansion Drives Improved Fiscal 2016 Results
Company Achieves Leverage Profile Target with ~$52 Million in Debt Repayments
HOUSTON, Dec. 15, 2016 (GLOBE NEWSWIRE) -- Quanex Building Products Corporation (NYSE:NX) (“Quanex” or the “Company”) today announced its results for the quarter and fiscal year ended October 31, 2016.
Fourth Quarter 2016 Highlights
- Net sales increased 27% to $249.2 million compared to $195.5 million in Q4 2015
- Income from continuing operations of $5.4 million, primarily impacted by $12.6 million non-cash goodwill impairment related to U.S. vinyl profiles business, compared to income from continuing operations of $9.9 million in Q4 2015
- Adjusted EBITDA increased 14% to $34.6 million versus $30.4 million in Q4 2015
- Bank debt reduced by approximately $32 million in the quarter
Fiscal Year 2016 Highlights
- Net sales increased 44% to $928.2 million compared to $645.5 million in 2015
- Loss from continuing operations of $1.9 million, largely impacted by $16.7 million interest expense related to the debt refinancing and $12.6 million non-cash goodwill impairment related to U.S. vinyl profiles business, compared to income from continuing operations of $15.6 million in 2015
- Adjusted EBITDA increased 58% to $110.3 million versus $69.7 million in 2015
- Cash provided by operating activities increased 29% to $86.4 million compared to $67.1 million during 2015
- Bank debt reduced by approximately $52 million since closing acquisition of Woodcraft Industries on November 2, 2015
- Debt refinanced, significantly reducing future annual interest expense
Bill Griffiths, Chairman, President and Chief Executive Officer, commented, “Our stated goals for fiscal 2016 were to expand margins, improve the leverage profile and refinance our debt. The dedication of our hard working employees allowed us to accomplish all of these goals, and we look forward to another successful year in 2017.”
Fourth Quarter 2016 Results Summary
(Unaudited – See Non-GAAP Terminology Definitions and Disclaimers section for additional information)
Three Months Ended October 31, 2016 | Three Months Ended October 31, 2015 | |||||||||||||||||||||||
Results Before Adjustments | Adjustments | Adjusted Results | Results Before Adjustments | Adjustments | Adjusted Results | |||||||||||||||||||
Net sales | $ | 249,171 | $ | - | $ | 249,171 | $ | 195,459 | $ | - | $ | 195,459 | ||||||||||||
Cost of sales (1) | 188,168 | (32 | ) | 188,136 | 145,628 | (1,229 | ) | 144,399 | ||||||||||||||||
Selling, general and administrative (2) | 26,480 | (1 | ) | 26,479 | 22,379 | (1,698 | ) | 20,681 | ||||||||||||||||
Restructuring charges (3) | 529 | (529 | ) | - | - | - | - | |||||||||||||||||
Asset impairment charges (4) | 12,602 | (12,602 | ) | - | - | - | - | |||||||||||||||||
EBITDA | 21,392 | 13,164 | 34,556 | 27,452 | 2,927 | 30,379 | ||||||||||||||||||
Depreciation and amortization(5) | 13,387 | (1,295 | ) | 12,092 | 10,679 | - | 10,679 | |||||||||||||||||
Operating income | 8,005 | 14,459 | 22,464 | 16,773 | 2,927 | 19,700 | ||||||||||||||||||
Interest expense | (2,174 | ) | - | (2,174 | ) | (367 | ) | - | (367 | ) | ||||||||||||||
Other, net (6) | (1,443 | ) | 1,501 | 58 | (831 | ) | 962 | 131 | ||||||||||||||||
Income before income taxes | 4,388 | 15,960 | 20,348 | 15,575 | 3,889 | 19,464 | ||||||||||||||||||
Income tax benefit (expense) (7) | 1,043 | (5,764 | ) | (4,721 | ) | (5,632 | ) | (468 | ) | (6,100 | ) | |||||||||||||
Income from continuing operations | $ | 5,431 | $ | 10,196 | $ | 15,627 | $ | 9,943 | $ | 3,421 | $ | 13,364 | ||||||||||||
Diluted earnings per share from continuing operations | $ | 0.16 | $ | 0.45 | $ | 0.29 | $ | 0.39 | ||||||||||||||||
(1) Cost of sales adjustment relates solely to purchase price accounting inventory step-up impact from HL Plastics acquisition. | ||||||||||||||||||||||||
(2) Selling, general and administrative adjustments are for acquisition related transaction costs. | ||||||||||||||||||||||||
(3) Restructuring charges relate to the closure of several manufacturing plant facilities. | ||||||||||||||||||||||||
(4) Asset impairment charges relate to goodwill impairment. | ||||||||||||||||||||||||
(5) Depreciation and amortization adjustments relate to accelerated amortization for restructured PP&E and intangible assets. | ||||||||||||||||||||||||
(6) Other, net adjustments relate to foreign currency transaction gains (losses). | ||||||||||||||||||||||||
(7) Effective tax rate reflects impacts of adjustments on a with and without basis. |
Fiscal Year 2016 Results Summary
(Unaudited – See Non-GAAP Terminology Definitions and Disclaimers section for additional information
Twelve Months Ended October 31, 2016 | Twelve Months Ended October 31, 2015 | |||||||||||||||||||||||
Results Before Adjustments | Adjustments | Adjusted Results | Results Before Adjustments | Adjustments | Adjusted Results | |||||||||||||||||||
Net sales | $ | 928,184 | $ | - | $ | 928,184 | $ | 645,528 | $ | - | $ | 645,528 | ||||||||||||
Cost of sales (1) | 710,644 | (2,671 | ) | 707,973 | 499,097 | (4,159 | ) | 494,938 | ||||||||||||||||
Selling, general and administrative (2) | 114,910 | (4,988 | ) | 109,922 | 86,536 | (5,628 | ) | 80,908 | ||||||||||||||||
Restructuring charges(3) | 529 | (529 | ) | - | - | - | - | |||||||||||||||||
Asset impairment charges(4) | 12,602 | (12,602 | ) | - | - | - | - | |||||||||||||||||
EBITDA | 89,499 | 20,790 | 110,289 | 59,895 | 9,787 | 69,682 | ||||||||||||||||||
Depreciation and amortization(5) | 53,146 | (1,295 | ) | 51,851 | 35,220 | - | 35,220 | |||||||||||||||||
Operating income | 36,353 | 22,085 | 58,438 | 24,675 | 9,787 | 34,462 | ||||||||||||||||||
Interest (expense) benefit (9) | (36,498 | ) | 16,677 | (19,821 | ) | (991 | ) | - | (991 | ) | ||||||||||||||
Other, net (6) | (5,479 | ) | 5,380 | (99 | ) | (531 | ) | 779 | 248 | |||||||||||||||
(Loss) income before income taxes | (5,624 | ) | 44,142 | 38,518 | 23,153 | 10,566 | 33,719 | |||||||||||||||||
Income tax benefit (expense) (7) | 3,765 | (14,591 | ) | (10,826 | ) | (7,539 | ) | (2,511 | ) | (10,050 | ) | |||||||||||||
(Loss) income from continuing operations | $ | (1,859 | ) | $ | 29,551 | $ | 27,692 | $ | 15,614 | $ | 8,055 | $ | 23,669 | |||||||||||
Diluted (loss) earnings per share from continuing operations (8) | $ | (0.05 | ) | $ | 0.80 | $ | 0.46 | $ | 0.69 | |||||||||||||||
(1) Cost of sales adjustments relate solely to purchase price accounting inventory step-up impact from HL Plastics and Woodcraft Industries acquisitions. | ||||||||||||||||||||||||
(2) Selling, general and administrative adjustments are for acquisition related transaction costs. | ||||||||||||||||||||||||
(3) Restructuring charges relate to the closure of several manufacturing plant facilities. | ||||||||||||||||||||||||
(4) Asset impairment charges relate to goodwill impairment. | ||||||||||||||||||||||||
(5) Depreciation and amortization adjustments relate to accelerated amortization for restructured PP&E and intangible assets. | ||||||||||||||||||||||||
(6) Other, net adjustments relate to foreign currency transaction gains (losses). | ||||||||||||||||||||||||
(7) Effective tax rate reflects impacts of adjustments on a with and without basis. | ||||||||||||||||||||||||
(8) Adjusted EPS is calculated using diluted shares outstanding of 34.5 million shares. | ||||||||||||||||||||||||
(9) Interest expense adjustments relate to write off of deferred loan costs, unamortized original issuance discount, and prepayment call premium related to debt refinance. | ||||||||||||||||||||||||
Quanex reported net sales of $249.2 million and $928.2 million for the three months and twelve months ended October 31, 2016, an increase of 27% and 44%, respectively, compared to $195.5 million and $645.5 million for the three months and twelve months ended October 31, 2015. The increases were primarily driven by revenue generated from the acquisitions of HL Plastics and Woodcraft Industries in 2015, partially offset by foreign exchange translation impact. (See Sales Analysis table for additional information)
Adjusted EBITDA increased to $34.6 million and $110.3 million during the fourth quarter and full fiscal year 2016, respectively, compared to $30.4 million and $69.7 million during the same periods of fiscal 2015. Due to the successful implementation of ongoing operational initiatives, the Company’s consolidated Adjusted EBITDA margin improved by approximately 110 basis points during fiscal 2016. For its “legacy” U.S. windows components business, the Company realized an Adjusted EBITDA margin improvement of approximately 45 basis points during the three months ended October 31, 2016, and approximately 225 basis points during the twelve months ended October 31, 2016. (See Non-GAAP Terminology Definitions and Disclaimers section and Selected Segment Data table for additional information)
As of October 31, 2016, Quanex’s leverage ratio of Net Debt to LTM Adjusted EBITDA was 2.2x. (See Non-GAAP Terminology Definitions and Disclaimers section for additional information)
Business Update
The Company has been open about its willingness to walk away from less profitable business in an effort to protect margins and free up capacity to reduce further investment. Quanex continues to evaluate profitability by customer and product line, specifically in its U.S. vinyl profiles and cabinet components businesses. As a result, the Company has initiated the process of reducing volumes manufactured for a large U.S. vinyl profiles customer and expects the process to be carried out in a phased manner throughout 2017 and into 2018. Similarly, Quanex has decided to discontinue manufacturing certain low-margin cabinet component products and continues to explore additional opportunities to improve margins in this business. In total, the Company shed approximately $15 million of business in fiscal 2016 as part of this initiative while expanding margins. It is probable that Quanex will shed a further $50 million to $70 million of business in fiscal 2017, which should have a positive impact on margin percentages.
To prepare for these reductions, the Company has taken appropriate actions to rationalize capacity by closing two of its U.S. vinyl profile operations and one of its cabinet component operations, relocating assets to improve overall operational efficiency.
Fiscal 2017 Outlook
Bill Griffiths, Chairman, President and Chief Executive Officer, stated, “Based on end market dynamics that continue to be positive, we remain steadfast in our belief that the housing recovery will follow a slow, steady path of mid to high single digit growth for the next three to five years. We do not subscribe to the rhetoric that suggests we are in the late innings of the housing recovery. In addition, we continue to believe that new housing starts need to return to at least 1.5 million per year and that there is pent up demand in the R&R market.”
Quanex is projecting underlying sales growth of 5% to 6% for fiscal 2017 offset by the customer actions discussed above and a potential negative foreign currency translation impact, which could be approximately $20 million based on current exchange rates. The Company remains focused on driving continued margin enhancement and working capital management in an effort to further improve its free cash flow profile.
Conference Call and Webcast Information
The Company has scheduled a conference call for Friday, December 16, 2016, at 11:00 a.m. ET (10:00 a.m. CT). To participate in the conference call dial (877) 388-2139 for domestic callers and (541) 797-2983 for international callers, in both cases using the conference passcode 29475717, and ask for the Quanex call a few minutes prior to the start time. A link to the live audio webcast will also be available on the Company’s website at http://www.quanex.com in the Investors section under Presentations & Events. A telephonic replay of the call will be available approximately two hours after the live broadcast ends and will be accessible through December 23, 2016. To access the replay dial (855) 859-2056 for domestic callers and (404) 537-3406 for international callers, in both cases referencing conference passcode 29475717.
About Quanex
Quanex Building Products Corporation is an industry-leading manufacturer of components sold to Original Equipment Manufacturers (OEMs) in the building products industry. Quanex designs and produces energy-efficient fenestration products in addition to kitchen and bath cabinet components.
For more information contact Scott Zuehlke, Vice President of Investor Relations & Treasurer, at (713) 877-5327 or scott.zuehlke@quanex.com.
Non-GAAP Terminology Definitions and Disclaimers
EBITDA (defined as net income or loss before interest, taxes, depreciation and amortization and other, net) and Adjusted EBITDA (defined as net income or loss before interest, taxes, depreciation and amortization and other, net, excluding transaction costs and purchase price accounting inventory step-ups) are non-GAAP financial measures that Quanex's management uses to measure its operational performance and assist with financial decision-making. The Company believes these non-GAAP measures provide a consistent basis for comparison between periods, and will assist investors in understanding our financial performance when comparing our results to other investment opportunities. The leverage ratio of Net Debt to LTM Adjusted EBITDA is a financial measure that Quanex’s management believes is useful to investors and financial analysts in evaluating the Company’s leverage. In addition, with certain limited adjustments, this leverage ratio is the basis for a key covenant in Quanex’s credit agreements. Net Debt is calculated using the sum of current maturities of long-term debt and long-term debt, minus cash and cash equivalents. Adjusted Income (Loss) from Continuing Operations and Adjusted Diluted Earnings (Loss) from Continuing Operations are non-GAAP financial measures that exclude certain charges and credits because the Company believes that such items are not indicative of its core operating results, are not indicative of trends, and do not provide meaningful comparisons with other reporting periods. Quanex believes the presented non-GAAP measures provide a consistent basis for comparison between periods, and will assist investors in understanding our financial performance when comparing our results to other investment opportunities. The presented non-GAAP measures may not be the same as those used by other companies. The Company does not intend for this information to be considered in isolation or as a substitute for other measures prepared in accordance with US GAAP.
Forward Looking Statements
Statements that use the words “estimated,” “expect,” “could,” “should,” “believe,” “will,” “might,” or similar words reflecting future expectations or beliefs are forward-looking statements. The forward-looking statements include, but are not limited to, future operating results of Quanex, the future financial condition of Quanex, future uses of cash and other expenditures, expenses and tax rates, expectations relating to the Company’s industry, and Quanex’s future growth, including any guidance discussed in this press release. Guidance is a forward-looking estimate of performance and may not be indicative of actual results. The statements and guidance set forth in this release are based on current expectations. Actual results or events may differ materially from this release. Factors that could impact future results may include, without limitation, the effect of both domestic and global economic conditions, the impact of competitive products and pricing, the availability and cost of raw materials, and customer demand. For a more complete discussion of factors that may affect the Company’s future performance, please refer to the Company’s Annual Report on Form 10-K for the fiscal year ended October 31, 2015, under the sections entitled “Cautionary Note Regarding Forward-Looking Statements” and “Risk Factors,” and in Quanex’s other documents filed with the Securities and Exchange Commission from time to time. Any forward-looking statements in this press release are made as of the date hereof, and Quanex Building Products Corporation undertakes no obligation to update or revise any forward-looking statements to reflect new information or events.
QUANEX BUILDING PRODUCTS CORPORATION | ||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (LOSS) | ||||||||||||||||
(In thousands, except per share data) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Three Months Ended October 31, | Twelve Months Ended October 31, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Net sales | $ | 249,171 | $ | 195,459 | $ | 928,184 | $ | 645,528 | ||||||||
Cost of sales | 188,168 | 145,628 | 710,644 | 499,097 | ||||||||||||
Selling, general and administrative | 26,480 | 22,379 | 114,910 | 86,536 | ||||||||||||
Restructuring charges | 529 | - | 529 | - | ||||||||||||
Depreciation and amortization | 13,387 | 10,679 | 53,146 | 35,220 | ||||||||||||
Asset impairment charges | 12,602 | - | 12,602 | - | ||||||||||||
Operating income | 8,005 | 16,773 | 36,353 | 24,675 | ||||||||||||
Interest expense | (2,174 | ) | (367 | ) | (36,498 | ) | (991 | ) | ||||||||
Other, net | (1,443 | ) | (831 | ) | (5,479 | ) | (531 | ) | ||||||||
Income (loss) before income taxes | 4,388 | 15,575 | (5,624 | ) | 23,153 | |||||||||||
Income tax benefit (expense) | 1,043 | (5,632 | ) | 3,765 | (7,539 | ) | ||||||||||
Income (loss) from continuing operations | 5,431 | 9,943 | (1,859 | ) | 15,614 | |||||||||||
Income from discontinued operations, net of taxes | - | - | - | 479 | ||||||||||||
Net income (loss) | $ | 5,431 | $ | 9,943 | $ | (1,859 | ) | $ | 16,093 | |||||||
Income (loss) per common share: | ||||||||||||||||
From continuing operations | $ | 0.16 | $ | 0.30 | $ | (0.05 | ) | $ | 0.46 | |||||||
From discontinued operations | - | - | - | 0.01 | ||||||||||||
Income (loss) per common share, basic | $ | 0.16 | $ | 0.30 | $ | (0.05 | ) | $ | 0.47 | |||||||
Diluted income (loss) per common share: | ||||||||||||||||
From continuing operations | $ | 0.16 | $ | 0.29 | $ | (0.05 | ) | $ | 0.46 | |||||||
From discontinued operations | $ | - | $ | - | $ | - | $ | 0.01 | ||||||||
Income (loss) per common share, diluted | $ | 0.16 | $ | 0.29 | $ | (0.05 | ) | $ | 0.47 | |||||||
Weighted average common shares outstanding: | ||||||||||||||||
Basic | 33,953 | 33,640 | 33,876 | 33,993 | ||||||||||||
Diluted | 34,536 | 34,148 | 33,876 | 34,502 | ||||||||||||
Cash dividends per share | $ | 0.04 | $ | 0.04 | $ | 0.16 | $ | 0.16 | ||||||||
QUANEX BUILDING PRODUCTS CORPORATION | ||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||
(In thousands) | ||||||||
(Unaudited) | ||||||||
October 31, 2016 | October 31, 2015 (1) | |||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 25,526 | $ | 23,125 | ||||
Accounts receivable, net | 83,625 | 64,080 | ||||||
Inventories, net | 84,335 | 63,029 | ||||||
Prepaid and other current assets | 10,488 | 7,992 | ||||||
Total current assets | 203,974 | 158,226 | ||||||
Property, plant and equipment, net | 198,497 | 140,672 | ||||||
Deferred income taxes | - | 8,783 | ||||||
Goodwill | 217,035 | 129,770 | ||||||
Intangible assets, net | 154,180 | 120,810 | ||||||
Other assets | 6,667 | 7,255 | ||||||
Total assets | $ | 780,353 | $ | 565,516 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 47,781 | $ | 47,778 | ||||
Accrued liabilities | 55,101 | 37,364 | ||||||
Income taxes payable | 732 | 747 | ||||||
Current maturities of long-term debt | 10,520 | 2,359 | ||||||
Total current liabilities | 114,134 | 88,248 | ||||||
Long-term debt | 259,011 | 53,767 | ||||||
Deferred pension and postretirement benefits | 8,167 | 5,701 | ||||||
Deferred income taxes | 18,322 | - | ||||||
Liabilities for uncertain tax positions | 579 | 564 | ||||||
Other liabilities | 12,309 | 21,941 | ||||||
Total liabilities | 412,522 | 170,221 | ||||||
Stockholders’ equity: | ||||||||
Common stock | 376 | 376 | ||||||
Additional paid-in-capital | 254,540 | 250,937 | ||||||
Retained earnings | 214,047 | 222,138 | ||||||
Accumulated other comprehensive loss | (38,765 | ) | (10,049 | ) | ||||
Treasury stock at cost | (62,367 | ) | (68,107 | ) | ||||
Total stockholders’ equity | 367,831 | 395,295 | ||||||
Total liabilities and stockholders' equity | $ | 780,353 | $ | 565,516 | ||||
(1) October 31, 2015 balance sheet reflects adoption of ASU 2015-03 and ASU 2015-17. | ||||||||
QUANEX BUILDING PRODUCTS CORPORATION | |||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW | |||||||
(In thousands) | |||||||
(Unaudited) | |||||||
Twelve Months Ended October 31, | |||||||
2016 | 2015 | ||||||
Operating activities: | |||||||
Net (loss) income | $ | (1,859 | ) | $ | 16,093 | ||
Adjustments to reconcile net (loss) income to cash provided by operating activities: | |||||||
Depreciation and amortization | 53,146 | 35,220 | |||||
Loss on disposition of capital assets | (20 | ) | 495 | ||||
Stock-based compensation | 6,089 | 4,266 | |||||
Deferred income tax | (8,469 | ) | 5,204 | ||||
Excess tax benefit from share-based compensation | (136 | ) | (60 | ) | |||
Charge for deferred loan costs and debt discount | 16,022 | - | |||||
Asset impairment charges | 12,602 | - | |||||
Gain on involuntary conversion | - | (1,263 | ) | ||||
Other, net | 339 | (19 | ) | ||||
Changes in assets and liabilities, net of effects from acquisitions: | |||||||
Decrease in accounts receivable | 796 | 2,668 | |||||
Decrease in inventory | 5,346 | 9,805 | |||||
Decrease (increase) in other current assets | 2,503 | (1,304 | ) | ||||
Decrease in accounts payable | (2,273 | ) | (2,862 | ) | |||
Increase (decrease) in accrued liabilities | 1,246 | (576 | ) | ||||
(Decrease) increase in income taxes payable | (365 | ) | 369 | ||||
Increase (decrease) in deferred pension and postretirement benefits | 588 | (372 | ) | ||||
Increase (decrease) in other long-term liabilities | 956 | (283 | ) | ||||
Other, net | (93 | ) | (294 | ) | |||
Cash provided by operating activities | 86,418 | 67,087 | |||||
Investing activities: | |||||||
Acquisitions, net of cash acquired | (245,904 | ) | (131,689 | ) | |||
Capital expenditures | (37,243 | ) | (29,982 | ) | |||
Proceeds from property insurance claim | - | 1,263 | |||||
Proceeds from disposition of capital assets | 1,044 | 264 | |||||
Cash used for investing activities | (282,103 | ) | (160,144 | ) | |||
Financing activities: | |||||||
Borrowings under credit facilities | 634,800 | 117,000 | |||||
Repayments of credit facility borrowings | (422,875 | ) | (67,000 | ) | |||
Debt issuance costs | (11,435 | ) | (496 | ) | |||
Repayments of other long-term debt | (2,185 | ) | (1,020 | ) | |||
Common stock dividends paid | (5,470 | ) | (5,515 | ) | |||
Issuance of common stock | 3,400 | 5,109 | |||||
Excess tax benefit from share-based compensation | 136 | 60 | |||||
Purchase of treasury stock | - | (52,719 | ) | ||||
Cash provided by financing activities | 196,371 | (4,581 | ) | ||||
Effect of exchange rate changes on cash and cash equivalents | 1,715 | 379 | |||||
Increase (decrease) in cash and cash equivalents | 2,401 | (97,259 | ) | ||||
Cash and cash equivalents at beginning of period | 23,125 | 120,384 | |||||
Cash and cash equivalents at end of period | $ | 25,526 | $ | 23,125 | |||
QUANEX BUILDING PRODUCTS CORPORATION | ||||||||||||||||||||
SELECTED SEGMENT DATA | ||||||||||||||||||||
(In thousands) | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
This table provides operating income (loss), EBITDA, and Adjusted EBITDA by reportable segment. Non-operating expense and income tax expense are not allocated to the reportable segments. For a reconciliation of income from continuing operations to operating income (loss), see Non-GAAP Financial Measure Disclosure table. | ||||||||||||||||||||
NA Engineered Components | EU Engineered Components | NA Cabinet Components | Unallocated Corp & Other | Total | ||||||||||||||||
Three months ended October 31, 2016 | ||||||||||||||||||||
Net sales | $ | 154,000 | $ | 39,953 | $ | 56,485 | $ | (1,267 | ) | $ | 249,171 | |||||||||
Cost of sales | 111,491 | 27,754 | 49,844 | (921 | ) | 188,168 | ||||||||||||||
Restructuring charges | 387 | - | 142 | - | 529 | |||||||||||||||
Asset impairment charges | 12,602 | - | - | - | 12,602 | |||||||||||||||
Operating income (loss) | 4,098 | 4,234 | 1,706 | (2,033 | ) | 8,005 | ||||||||||||||
Depreciation and amortization | 8,874 | 2,148 | 2,239 | 126 | 13,387 | |||||||||||||||
EBITDA | 12,972 | 6,382 | 3,945 | (1,907 | ) | 21,392 | ||||||||||||||
Transaction related costs | - | - | - | 1 | 1 | |||||||||||||||
PPA-Inventory Step-up | - | 32 | - | - | 32 | |||||||||||||||
Restructuring charges | 387 | - | 142 | - | 529 | |||||||||||||||
Asset impairment charges | 12,602 | - | - | - | 12,602 | |||||||||||||||
Adjusted EBITDA | $ | 25,961 | $ | 6,414 | $ | 4,087 | $ | (1,906 | ) | $ | 34,556 | |||||||||
Adjusted EBITDA Margin % | 17 | % | 16 | % | 7 | % | 14 | % | ||||||||||||
Three months ended October 31, 2015 | ||||||||||||||||||||
Net sales | $ | 154,301 | $ | 42,340 | $ | - | $ | (1,182 | ) | $ | 195,459 | |||||||||
Cost of sales | 114,122 | 32,105 | - | (599 | ) | 145,628 | ||||||||||||||
Operating income (loss) | 18,126 | 2,873 | - | (4,226 | ) | 16,773 | ||||||||||||||
Depreciation and amortization | 7,221 | 3,037 | - | 421 | 10,679 | |||||||||||||||
EBITDA | 25,347 | 5,910 | - | (3,805 | ) | 27,452 | ||||||||||||||
Transaction related costs | - | - | - | 1,698 | 1,698 | |||||||||||||||
PPA-Inventory Step-up | - | 1,229 | - | - | 1,229 | |||||||||||||||
Adjusted EBITDA | $ | 25,347 | $ | 7,139 | $ | - | $ | (2,107 | ) | $ | 30,379 | |||||||||
Adjusted EBITDA Margin % | 16 | % | 17 | % | 0 | % | 16 | % | ||||||||||||
Twelve months ended October 31, 2016 | ||||||||||||||||||||
Net sales | $ | 560,029 | $ | 150,203 | $ | 223,391 | $ | (5,439 | ) | $ | 928,184 | |||||||||
Cost of sales | 415,925 | 104,452 | 193,560 | (3,293 | ) | 710,644 | ||||||||||||||
Restructuring charges | 387 | - | 142 | - | 529 | |||||||||||||||
Asset impairment charges | 12,602 | - | - | - | 12,602 | |||||||||||||||
Operating income (loss) | 37,883 | 13,225 | 1,821 | (16,576 | ) | 36,353 | ||||||||||||||
Depreciation and amortization | 30,298 | 9,339 | 12,948 | 561 | 53,146 | |||||||||||||||
EBITDA | 68,181 | 22,564 | 14,769 | (16,015 | ) | 89,499 | ||||||||||||||
Transaction related costs | - | - | - | 4,988 | 4,988 | |||||||||||||||
PPA-Inventory Step-up | - | 384 | 2,287 | - | 2,671 | |||||||||||||||
Restructuring charges | 387 | - | 142 | - | 529 | |||||||||||||||
Asset impairment charges | 12,602 | - | - | - | 12,602 | |||||||||||||||
Adjusted EBITDA | $ | 81,170 | $ | 22,948 | $ | 17,198 | $ | (11,027 | ) | $ | 110,289 | |||||||||
Adjusted EBITDA Margin % | 14 | % | 15 | % | 8 | % | 12 | % | ||||||||||||
Twelve months ended October 31, 2015 | ||||||||||||||||||||
Net sales | $ | 556,550 | $ | 93,644 | $ | - | $ | (4,666 | ) | $ | 645,528 | |||||||||
Cost of sales | 429,097 | 72,319 | - | (2,319 | ) | 499,097 | ||||||||||||||
Operating income (loss) | 39,253 | 3,253 | - | (17,831 | ) | 24,675 | ||||||||||||||
Depreciation and amortization | 28,911 | 5,020 | - | 1,289 | 35,220 | |||||||||||||||
EBITDA | 68,164 | 8,273 | - | (16,542 | ) | 59,895 | ||||||||||||||
Transaction related costs | - | - | - | 5,628 | 5,628 | |||||||||||||||
PPA-Inventory Step-up | - | 4,159 | - | - | 4,159 | |||||||||||||||
Adjusted EBITDA | $ | 68,164 | $ | 12,432 | $ | - | $ | (10,914 | ) | $ | 69,682 | |||||||||
Adjusted EBITDA Margin % | 12 | % | 13 | % | 0 | % | 11 | % | ||||||||||||
QUANEX BUILDING PRODUCTS CORPORATION | |||||||||||||||||||
SALES ANALYSIS | |||||||||||||||||||
(In thousands) | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
Sales Bridge for Three Months Ended October 31, 2016 | |||||||||||||||||||
NA Engineered | EU Engineered | NA Cabinet | Unallocated | ||||||||||||||||
Components | Components | Components | Corporate & Other | Consolidated | |||||||||||||||
Net sales, three months ended October 31, 2015 | $ | 154,301 | $ | 42,340 | $ | - | $ | (1,182 | ) | $ | 195,459 | ||||||||
Market volume | 2,403 | 527 | - | (85 | ) | 2,845 | |||||||||||||
Eliminated products | (1,946 | ) | - | - | - | (1,946 | ) | ||||||||||||
Price changes | (426 | ) | (342 | ) | - | - | (768 | ) | |||||||||||
Foreign currency impacts | - | (1,029 | ) | - | - | (1,029 | ) | ||||||||||||
Mergers & acquisitions | - | (1,543 | ) | 56,485 | - | 54,942 | |||||||||||||
Raw material pass through adjustments | (332 | ) | - | - | - | (332 | ) | ||||||||||||
Net Sales, three months ended October 31, 2016 | $ | 154,000 | $ | 39,953 | $ | 56,485 | $ | (1,267 | ) | $ | 249,171 | ||||||||
Sales Bridge for Twelve Months Ended October 31, 2016 | |||||||||||||||||||
NA Engineered | EU Engineered | NA Cabinet | Unallocated | ||||||||||||||||
Components | Components | Components | Corporate & Other | Consolidated | |||||||||||||||
Net sales, twelve months ended October 31, 2015 | $ | 556,550 | $ | 93,644 | $ | - | $ | (4,666 | ) | $ | 645,528 | ||||||||
Market volume | 17,161 | 3,244 | - | (773 | ) | 19,632 | |||||||||||||
Eliminated products | (6,634 | ) | - | - | - | (6,634 | ) | ||||||||||||
Price changes | (1,819 | ) | (1,710 | ) | - | - | (3,529 | ) | |||||||||||
Foreign currency impacts | - | (2,803 | ) | - | - | (2,803 | ) | ||||||||||||
Mergers & acquisitions | - | 57,828 | 223,391 | - | 281,219 | ||||||||||||||
Raw material pass through adjustments | (5,229 | ) | - | - | - | (5,229 | ) | ||||||||||||
Net Sales, twelve months ended October 31, 2016 | $ | 560,029 | $ | 150,203 | $ | 223,391 | $ | (5,439 | ) | $ | 928,184 | ||||||||