株探米国株
日本語 英語
エドガーで原本を確認する
0001600438 false 0001600438 2023-08-31 2023-08-31 iso4217:USD xbrli:shares iso4217:USD xbrli:shares

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

 

FORM 8-K

 

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported): August 31, 2023

 

 

 

GMS INC.

(Exact name of registrant as specified in charter)

 

 

 

Delaware   001-37784   46-2931287
(State or Other Jurisdiction
of Incorporation)
  (Commission
File Number)
  (I.R.S. Employer
Identification No.)

 

100 Crescent Centre Parkway, Suite 800
Tucker, Georgia
  30084
(Address of Principal Executive Offices)   (Zip Code)

 

Registrant’s telephone number, including area code: (800) 392-4619

 

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class   Trading Symbol(s)   Name of each exchange on which registered
Common Stock, par value $0.01 per share   GMS   New York Stock Exchange

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

Emerging growth company  ¨

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act  ¨

 

 

 

 


 

Item 2.02. Results of Operations and Financial Condition.

 

On August 31, 2023, GMS Inc. (the “Company” or “GMS”) issued a press release, a copy of which is furnished as Exhibit 99.1 hereto and incorporated herein by reference, announcing the Company’s financial results for the three months ended July 31, 2023.

 

In accordance with General Instruction B.2 of Form 8-K, the information in this Item 2.02 of this Current Report on Form 8-K, including Exhibit 99.1 attached hereto, shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended (the “Securities Act”), or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

 

Item 9.01. Financial Statements and Exhibits.

 

(d) Exhibits.

 

Exhibit   Description
99.1*   Press release, dated August 31, 2023.
104   The cover page from this Current Report on Form 8-K, formatted in Inline XBRL.

 

*Furnished herewith

 

 


 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

  GMS INC.
       
       
Date: August 31, 2023 By: /s/ Scott M. Deakin
    Name: Scott M. Deakin
    Title: Chief Financial Officer

 

 

 

EX-99.1 2 tm2325156d1_ex99-1.htm EXHIBIT 99.1

Exhibit 99.1

 

 

GMS REPORTS FIRST QUARTER FISCAL 2024 RESULTS

 

Strong Multi-Family, Growth in Commercial Activity, and Resilient Pricing Drive Solid Results

 

Tucker, Georgia, August 31, 2023. GMS Inc. (NYSE: GMS), a leading North American specialty building products distributor, today reported financial results for the fiscal first quarter ended July 31, 2023.

 

First Quarter Fiscal 2024 Highlights

 

(Comparisons are to the first quarter of fiscal 2023)

 

Net sales of $1.4 billion increased 3.7%; organic net sales increased 1.0%.

 

Wallboard volume growth of 22.1% in multi-family and 5.9% in commercial in the U.S. helped to partially offset single-family declines of 12.5%.

 

Net income of $86.8 million, or $2.09 per diluted share, decreased 3.0% compared to net income of $89.5 million, or $2.07 per diluted share in the previous year; Net income margin declined 40 basis points to 6.2%; Adjusted net income of $99.6 million, or $2.40 per diluted share, compared to $105.2 million, or $2.43 per diluted share.

 

Adjusted EBITDA of $173.3 million decreased $1.7 million, or 1.0%; Adjusted EBITDA margin was 12.3%, compared to 12.9%.

 

Net debt leverage was 1.5 times, improved from 1.8 times a year ago.

 

“We were pleased to deliver a solid start to fiscal 2024 with first quarter results that were in line with our expectations, continuing to demonstrate the resilience of pricing in Wallboard, Ceilings and Complementary Products, as well as the strength and stability that our balanced end markets provide,” said John C. Turner, Jr., President and Chief Executive Officer of GMS. “Multi-family and commercial construction demand remained solid during the quarter, which helped to offset declines in steel pricing and tempered single-family demand as we felt the impacts of the lower level of housing starts recorded earlier this year and in the latter half of calendar 2022.”

 

“Despite our realizing the expected near-term year-over-year declines for single-family construction activity amid 20-year highs in interest rates, we are seeing favorable demand conditions develop as we look forward. While Steel Framing pricing and soft office demand remain headwinds, we are seeing sequentially improving US single-family permits and starts, still solid multi-family activity, and put-in-place construction spending growth in most commercial applications. Given our scale, wide range of product offerings and expertise in providing outstanding service to each of our end markets, we believe we are well positioned for future growth and to deliver value to our shareholders.”

 

1


 

First Quarter Fiscal 2024 Results

 

Net sales for the first quarter of fiscal 2024 of $1.4 billion increased 3.7% as compared with the prior year quarter, or 2.1% on a same day basis. This increase in net sales was primarily due to contributions from recent acquisitions, resilient pricing in Wallboard, Ceiling tiles and Complementary Products along with strong levels of multi-family construction activity and continuing commercial construction demand. These factors helped to offset declines in single-family construction and a challenging pricing environment in Steel Framing. Organic net sales, which exclude the first year of acquired business net sales as well as the impact of foreign currency translation, grew 1.0% in total but declined 0.6% on a per day basis.

 

Year-over-year quarterly sales changes by product category were as follows:

 

● Wallboard sales of $571.4 million increased 9.6% (up 9.3% on an organic basis).

 

● Ceilings sales of $175.2 million increased 4.7% (up 2.0% on an organic basis).

 

● Steel Framing sales of $236.8 million decreased 13.9% (down 15.0% on an organic basis).

 

● Complementary Product sales of $426.2 million increased 7.7% (up 0.7% on an organic basis).

 

Gross profit of $450.6 million increased 3.6% compared to the first quarter of fiscal 2023 primarily due to incremental gross profit from acquisitions, the continued pass through of product inflation in Wallboard, Ceilings and Complementary Products and growth in commercial and multi-family sales volumes. Gross margin of 32.0% was unchanged from a year ago.

 

Selling, general and administrative (“SG&A”) expenses of $286.8 million during the quarter, up from $267.7 million, were negatively impacted by acquired businesses, inflationary wages, higher maintenance costs and demand pullbacks in single-family construction, which resulted in a relative mix shift into multi-family and commercial end market volumes. This shift, while favorable to gross margin, also required a higher operational cost to serve. As a result, SG&A expense as a percentage of net sales, which was also significantly impacted by deflationary dynamics in steel pricing, increased 60 basis points to 20.3% for the quarter compared to 19.7% in the first quarter of fiscal 2023. Adjusted SG&A expense as a percentage of net sales of 19.8% increased 60 basis points from 19.2% in the prior year quarter.

 

All in, inclusive of a $4.3 million, or 29.0%, increase in interest expense and a $1.4 million one-time expense related to the Company’s May 2023 term loan refinancing, which were partially offset by a one-time tax planning rate benefit, net income decreased 3.0% to $86.8 million, or $2.09 per diluted share, compared to net income of $89.5 million, or $2.07 per diluted share, in the first quarter of fiscal 2023. Net income margin declined 40 basis points from 6.6% to 6.2%. Earnings per share outpaced net income as a result of the $117.4 million in share repurchases completed since the end of July 2022. Adjusted net income was $99.6 million, or $2.40 per diluted share, compared to $105.2 million, or $2.43 per diluted share, in the first quarter of the prior fiscal year.

 

Adjusted EBITDA decreased $1.7 million, or 1.0%, to $173.3 million compared to the prior year quarter. Adjusted EBITDA margin was 12.3%, compared with 12.9% for the first quarter of fiscal 2023.

 

Balance Sheet, Liquidity and Cash Flow

 

As of July 31, 2023, the Company had cash on hand of $81.4 million, total debt of $1.1 billion and $816.2 million of available liquidity under its revolving credit facilities. Net debt leverage was 1.5 times as of the end of the quarter, down from 1.8 times at the end of the first quarter of fiscal 2023.

 

2


 

For the first quarter of fiscal 2024, which seasonally represents the highest use of cash for the Company, cash provided by operating activities improved to $6.6 million, compared to cash used by operating activities of $4.4 million in the prior year period. Free cash flow use improved to $6.9 million for the quarter ended July 31, 2023, compared to a use of $15.3 million for the quarter ended July 31, 2022.

 

During the quarter, the Company repurchased 468,949 shares of common stock for $30.5 million. As of July 31, 2023, the Company had $69.6 million of share repurchase authorization remaining.

 

Platform Expansion Activities

 

During the first quarter of fiscal 2024, the Company continued the execution of its platform expansion strategy with the acquisition of Home Lumber and Building Supplies in the Vancouver Island market. Home Lumber is a leading supplier of lumber, engineered wood, doors, framing packages and siding as well as other key Complementary products offered by GMS Canada.

 

In addition during the quarter, the Company added a new AMES store location in San Antonio, TX.

 

Conference Call and Webcast

 

GMS will host a conference call and webcast to discuss its results for the first quarter of fiscal 2024 ended July 31, 2023 and other information related to its business at 8:30 a.m. Eastern Time on Thursday, August 31, 2023. Investors who wish to participate in the call should dial 877-407-3982 (domestic) or 201-493-6780 (international) at least 5 minutes prior to the start of the call. The live webcast will be available on the Investors section of the Company’s website at www.gms.com. There will be a slide presentation of the results available on that page of the website as well. Replays of the call will be available through September 30, 2023 and can be accessed at 844-512-2921 (domestic) or 412-317-6671 (international) and entering the pass code 13740663.

 

About GMS Inc.

 

Founded in 1971, GMS operates a network of more than 300 distribution centers with extensive product offerings of Wallboard, Ceilings, Steel Framing and Complementary Products. In addition, GMS operates more than 100 tool sales, rental and service centers, providing a comprehensive selection of building products and solutions for its residential and commercial contractor customer base across the United States and Canada. The Company’s unique operating model combines the benefits of a national platform and strategy with a local go-to-market focus, enabling GMS to generate significant economies of scale while maintaining high levels of customer service.

 

3


 

Use of Non-GAAP Financial Measures

 

GMS reports its financial results in accordance with GAAP. However, it presents Adjusted net income, free cash flow, Adjusted SG&A, Adjusted EBITDA, and Adjusted EBITDA margin, which are not recognized financial measures under GAAP. GMS believes that Adjusted net income, free cash flow, Adjusted SG&A, Adjusted EBITDA, and Adjusted EBITDA margin assist investors and analysts in comparing its operating performance across reporting periods on a consistent basis by excluding items that the Company does not believe are indicative of its core operating performance. The Company’s management believes Adjusted net income, Adjusted SG&A, free cash flow, Adjusted EBITDA and Adjusted EBITDA margin are helpful in highlighting trends in its operating results, while other measures can differ significantly depending on long-term strategic decisions regarding capital structure, the tax jurisdictions in which the Company operates and capital investments. In addition, the Company utilizes Adjusted EBITDA in certain calculations in its debt agreements.

 

You are encouraged to evaluate each adjustment and the reasons GMS considers it appropriate for supplemental analysis. In addition, in evaluating Adjusted net income, Adjusted SG&A and Adjusted EBITDA, you should be aware that in the future, the Company may incur expenses similar to the adjustments in the presentation of Adjusted net income, Adjusted SG&A and Adjusted EBITDA. The Company’s presentation of Adjusted net income, Adjusted SG&A, Adjusted SG&A margin, Adjusted EBITDA, and Adjusted EBITDA margin should not be construed as an inference that its future results will be unaffected by unusual or non-recurring items. In addition, Adjusted net income, free cash flow, Adjusted SG&A and Adjusted EBITDA may not be comparable to similarly titled measures used by other companies in GMS’s industry or across different industries. Please see the tables at the end of this release for a reconciliation of Adjusted EBITDA, free cash flow, Adjusted SG&A and Adjusted net income to the most directly comparable GAAP financial measures.

 

When calculating organic net sales growth, the Company excludes from the calculation (i) net sales of acquired businesses until the first anniversary of the acquisition date, and (ii) the impact of foreign currency translation.

 

Forward-Looking Statements and Information

 

This press release includes “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. You can generally identify forward-looking statements by the Company’s use of forward-looking terminology such as “anticipate,” “believe,” “confident,” “continue,” “could,” “estimate,” “expect,” “intend,” “may,” “might,” “plan,” “potential,” “predict,” “seek,” or “should,” or the negative thereof or other variations thereon or comparable terminology. In particular, statements about the markets in which GMS operates, including in particular residential and commercial construction, and the economy generally, pricing, volumes, the demand for the Company’s products, including Complementary Products, the Company’s strategic priorities and the results thereof, performance, growth, and results thereof contained in this press release may be considered forward-looking statements. The Company has based forward-looking statements on its current expectations, assumptions, estimates and projections. While the Company believes these expectations, assumptions, estimates, and projections are reasonable, such forward-looking statements are only predictions and involve known and unknown risks and uncertainties, many of which are beyond its control, including current and future public health issues that may affect the Company’s business. Forward-looking statements involve risks and uncertainties, including, but not limited to, those described in the “Risk Factors” section in the Company’s most recent Annual Report on Form 10-K, and in its other periodic reports filed with the SEC. In addition, the statements in this release are made as of August 31, 2023. The Company undertakes no obligation to update any of the forward-looking statements made herein, whether as a result of new information, future events, changes in expectation or otherwise. These forward-looking statements should not be relied upon as representing the Company’s views as of any date subsequent to August 31, 2023.

 

4


 

Contact Information:

Investors:

Carey Phelps

ir@gms.com

770-723-3369

 

5


 

GMS Inc.

Condensed Consolidated Statements of Operations (Unaudited)

(in thousands, except per share data)

 

    Three Months Ended  
     July 31,  
    2023     2022  
Net sales   $ 1,409,600     $ 1,359,553  
Cost of sales (exclusive of depreciation and amortization shown separately below)     959,046       924,832  
Gross profit     450,554       434,721  
Operating expenses:                
Selling, general and administrative     286,796       267,689  
Depreciation and amortization     32,018       32,440  
Total operating expenses     318,814       300,129  
Operating income     131,740       134,592  
Other (expense) income:                
Interest expense     (18,914 )     (14,661 )
Write-off of debt discount and deferred financing fees     (1,401 )      
Other income, net     2,139       1,569  
Total other expense, net     (18,176 )     (13,092 )
Income before taxes     113,564       121,500  
Provision for income taxes     26,734       32,030  
Net income   $ 86,830     $ 89,470  
Weighted average common shares outstanding:                
Basic     40,749       42,549  
Diluted     41,477       43,317  
Net income per common share:                
Basic   $ 2.13     $ 2.10  
Diluted   $ 2.09     $ 2.07  

 

6


 

GMS Inc.

Condensed Consolidated Balance Sheets (Unaudited)

(in thousands, except per share data)

 

     July 31,
2023
    April 30,
2023
 
Assets                
Current assets:              
Cash and cash equivalents   $ 81,449     $ 164,745  
Trade accounts and notes receivable, net of allowances of $14,682 and $13,636, respectively     837,627       792,232  
Inventories, net     582,679       575,495  
Prepaid expenses and other current assets     33,343       17,051  
Total current assets     1,535,098       1,549,523  
Property and equipment, net of accumulated depreciation of $275,827 and $264,650, respectively     409,683       396,419  
Operating lease right-of-use assets     188,561       189,351  
Goodwill     719,838       700,813  
Intangible assets, net     411,129       399,660  
Deferred income taxes     21,139       19,839  
Other assets     14,955       11,403  
Total assets   $ 3,300,403     $ 3,267,008  
Liabilities and Stockholders’ Equity                
Current liabilities:                
Accounts payable   $ 351,951     $ 377,003  
Accrued compensation and employee benefits     55,987       119,887  
Other accrued expenses and current liabilities     137,287       107,675  
Current portion of long-term debt     54,477       54,035  
Current portion of operating lease liabilities     48,470       47,681  
Total current liabilities     648,172       706,281  
Non-current liabilities:                
Long-term debt, less current portion     1,047,542       1,044,642  
Long-term operating lease liabilities     140,044       141,786  
Deferred income taxes, net     60,732       51,223  
Other liabilities     49,107       48,319  
Total liabilities     1,945,597       1,992,251  
Commitments and contingencies                
Stockholders' equity:                
Common stock, par value $0.01 per share, 500,000 shares authorized; 40,606 and 40,971 shares issued and outstanding as of July 31, 2023 and April 30, 2023, respectively     406       410  
Preferred stock, par value $0.01 per share, 50,000 shares authorized; 0 shares issued and outstanding as of July 31, 2023 and April 30, 2023            
Additional paid-in capital     404,944       428,508  
Retained earnings     967,798       880,968  
Accumulated other comprehensive loss     (18,342 )     (35,129 )
Total stockholders' equity     1,354,806       1,274,757  
Total liabilities and stockholders' equity   $ 3,300,403     $ 3,267,008  

 

7


 

GMS Inc.

Condensed Consolidated Statements of Cash Flows (Unaudited)

(in thousands)

 

    

Three Months Ended

July 31,

 
    2023     2022  
Cash flows from operating activities:              
Net income   $ 86,830     $ 89,470  
Adjustments to reconcile net income to net cash provided by (used in) operating activities:            
Depreciation and amortization     32,018       32,440  
Write-off and amortization of debt discount and debt issuance costs     2,077       425  
Equity-based compensation     5,002       5,971  
Gain on disposal and impairment of assets     (131 )     (284 )
Deferred income taxes     (2,587 )     (945 )
Other items, net     820       2,958  
Changes in assets and liabilities net of effects of acquisitions:            
Trade accounts and notes receivable     (38,244 )     (69,635 )
Inventories     (1,359 )     (28,712 )
Prepaid expenses and other assets     (19,331 )     (3,709 )
Accounts payable     (28,280 )     (4,405 )
Accrued compensation and employee benefits     (64,038 )     (46,065 )
Other accrued expenses and liabilities     33,870       18,088  
Cash provided by (used in) operating activities     6,647       (4,403 )
Cash flows from investing activities:                
Purchases of property and equipment     (13,538 )     (10,943 )
Proceeds from sale of assets     982       272  
Acquisition of businesses, net of cash acquired     (38,976 )     (2,606 )
Cash used in investing activities     (51,532 )     (13,277 )
Cash flows from financing activities:                
Repayments on revolving credit facilities     (187,784 )     (141,247 )
Borrowings from revolving credit facilities     190,673       195,113  
Payments of principal on long-term debt           (1,278 )
Proceeds from Term Loan Facility amendment     498        
Payments of principal on finance lease obligations     (9,793 )     (7,639 )
Repurchases of common stock     (30,784 )     (23,795 )
Payment for debt issuance costs     (5,825 )      
Proceeds from exercises of stock options     1,248       29  
Payments for taxes related to net share settlement of equity awards           (300 )
Proceeds from issuance of stock pursuant to employee stock purchase plan     2,664       1,329  
Cash (used in) provided by financing activities     (39,103 )     22,212  
Effect of exchange rates on cash and cash equivalents     692       165  
(Decrease) increase in cash and cash equivalents     (83,296 )     4,697  
Cash and cash equivalents, beginning of period     164,745       101,916  
Cash and cash equivalents, end of period   $ 81,449     $ 106,613  
Supplemental cash flow disclosures:                
Cash paid for income taxes   $ 3,167     $ 3,232  
Cash paid for interest     21,853       17,834  

 

8


 

GMS Inc.

Net Sales by Product Group (Unaudited)

(dollars in thousands)

 

    Three Months Ended  
    July 31, 2023     % of
Total
    July 31, 2022     % of
Total
 
Wallboard   $ 571,425       40.5 %   $ 521,554       38.4 %
Ceilings     175,205       12.4 %     167,275       12.3 %
Steel framing     236,760       16.8 %     274,896       20.2 %
Complementary products     426,210       30.2 %     395,828       29.1 %
Total net sales   $ 1,409,600             $ 1,359,553          

 

GMS Inc.

Net Sales and Organic Sales by Product Group (Unaudited)

(dollars in millions)

 

    Net Sales           Organic Sales        
    Three Months Ended July 31,           Three Months Ended July 31,        
    2023     2022     Change     2023     2022     Change  
Wallboard   $ 571.4     $ 521.6       9.6 %   $ 569.9     $ 521.6       9.3 %
Ceilings     175.2       167.3       4.7 %     170.6       167.3       2.0 %
Steel framing     236.8       274.9       (13.9 )%     233.8       274.9       (15.0 )%
Complementary products     426.2       395.8       7.7 %     398.4       395.8       0.7 %
Total net sales   $ 1,409.6     $ 1,359.6       3.7 %   $ 1,372.7     $ 1,359.6       1.0 %

 

GMS Inc.

Per Day Net Sales and Per Day Organic Sales by Product Group (Unaudited)

(dollars in millions)

 

    Per Day Net Sales           Per Day Organic Sales        
    Three Months Ended July 31,           Three Months Ended July 31,        
    2023     2022     Change     2023     2022     Change  
Wallboard   $ 8.9     $ 8.3       7.9 %   $ 8.9     $ 8.3       7.6 %
Ceilings     2.7       2.7       3.1 %     2.7       2.7       0.4 %
Steel framing     3.7       4.4       (15.2 )%     3.7       4.4       (16.3 )%
Complementary products     6.7       6.3       6.0 %     6.2       6.3       (0.9 )%
Total net sales   $ 22.0     $ 21.6       2.1 %   $ 21.4     $ 21.6       (0.6 )%

 

    Per Day Organic Growth  
     Three Months Ended July 31, 2023  
    Volume     Price/Mix/Fx  
Wallboard     (0.6 )%     8.2 %
Ceilings     (1.1 )%     1.5 %
Steel framing     12.9 %     (29.2 )%

 

9


 

GMS Inc.

Reconciliation of Net Income to Adjusted EBITDA (Unaudited)

(in thousands)

 

    Three Months Ended  
    July 31,  
    2023     2022  
Net income   $ 86,830     $ 89,470  
Interest expense     18,914       14,661  
Write-off of debt discount and deferred financing fees     1,401        
Interest income     (474 )     (56 )
Provision for income taxes     26,734       32,030  
Depreciation expense     16,327       14,993  
Amortization expense     15,691       17,447  
EBITDA   $ 165,423     $ 168,545  
Stock appreciation expense(a)     1,218       2,344  
Redeemable noncontrolling interests and deferred compensation(b)     480       495  
Equity-based compensation(c)     3,304       3,132  
Severance and other permitted costs(d)     406       352  
Transaction costs (acquisitions and other)(e)     1,385       386  
Gain on disposal of assets(f)     (131 )     (284 )
Effects of fair value adjustments to inventory(g)     302       44  
Debt transaction costs(h)     911        
EBITDA adjustments     7,875       6,469  
Adjusted EBITDA   $ 173,298     $ 175,014  
               
Net sales   $ 1,409,600     $ 1,359,553  
Adjusted EBITDA Margin     12.3 %     12.9 %

 

 

(a) Represents changes in the fair value of stock appreciation rights.

(b) Represents changes in the fair values of noncontrolling interests and deferred compensation agreements.

(c) Represents non-cash equity-based compensation expense related to the issuance of share-based awards.

(d) Represents severance expenses and other costs permitted in the calculation of Adjusted EBITDA under the ABL Facility and the Term Loan Facility.

(e) Represents costs related to acquisitions paid to third parties.

(f) Includes gains and losses from the sale and disposal of assets.

(g) Represents the non-cash cost of sales impact of acquisition accounting adjustments to increase inventory to its estimated fair value.

(h) Represents costs paid to third-party advisors related to debt refinancing activities.

 

10


 

GMS Inc.

Reconciliation of Cash Provided By (Used In) Operating Activities to Free Cash Flow (Unaudited)

(in thousands)

 

    Three Months Ended  
    July 31,  
    2023     2022  
Cash provided by (used in) operating activities   $ 6,647     $ (4,403 )
Purchases of property and equipment     (13,538 )     (10,943 )
Free cash flow (a)   $ (6,891 )   $ (15,346 )

 

 

(a) Free cash flow is a non-GAAP financial measure that we define as net cash provided by (used in) operations less capital expenditures.

 

GMS Inc.

Reconciliation of Selling, General and Administrative Expense to Adjusted SG&A (Unaudited)

(in thousands)

 

    Three Months Ended  
    July 31,  
    2023     2022  
Selling, general and administrative expense   $ 286,796     $ 267,689  
                 
Adjustments                
Stock appreciation expense(a)     (1,218 )     (2,344 )
Redeemable noncontrolling interests and deferred compensation(b)     (480 )     (495 )
Equity-based compensation(c)     (3,304 )     (3,132 )
Severance and other permitted costs(d)     (406 )     (337 )
Transaction costs (acquisitions and other)(e)     (1,385 )     (386 )
Gain on disposal of assets(f)     131       284  
Debt transaction costs(g)     (911 )      
Adjusted SG&A   $ 279,223     $ 261,279  
                 
Net sales   $ 1,409,600     $ 1,359,553  
Adjusted SG&A margin     19.8 %     19.2 %

 

 

(a) Represents changes in the fair value of stock appreciation rights.

(b) Represents changes in the fair values of noncontrolling interests and deferred compensation agreements.

(c) Represents non-cash equity-based compensation expense related to the issuance of share-based awards.

(d) Represents severance expenses and other costs permitted in the calculation of Adjusted EBITDA under the ABL Facility and the Term Loan Facility.

(e) Represents costs related to acquisitions paid to third parties.

(f) Includes gains and losses from the sale and disposal of assets.

(g) Represents costs paid to third-party advisors related to debt refinancing activities.

 

11


 

GMS Inc.

Reconciliation of Income Before Taxes to Adjusted Net Income (Unaudited)

(in thousands, except per share data)

 

    Three Months Ended  
    July 31,  
    2023     2022  
Income before taxes   $ 113,564     $ 121,500  
EBITDA adjustments     7,875       6,469  
Write-off of debt discount and deferred financing fees     1,401        
Acquisition accounting depreciation and amortization (1)     10,915       13,278  
Adjusted pre-tax income     133,755       141,247  
Adjusted income tax expense     34,108       36,018  
Adjusted net income   $ 99,647     $ 105,229  
Effective tax rate (2)     25.5 %     25.5 %
                 
Weighted average shares outstanding:                
Basic     40,749       42,549  
Diluted     41,477       43,317  
Adjusted net income per share:                
Basic   $ 2.45     $ 2.47  
Diluted   $ 2.40     $ 2.43  

 

 

(1) Depreciation and amortization from the increase in value of certain long-term assets associated with the April 1, 2014 acquisition of the predecessor company and amortization of intangible assets from the acquisitions of Titan, Westside Building Material and Ames Taping Tools.

 

(2) Normalized cash tax rate excluding the impact of acquisition accounting and certain other deferred tax amounts.

 

12