XML 57 R39.htm IDEA: XBRL DOCUMENT v3.6.0.2
Segments (Tables)
12 Months Ended
Dec. 31, 2016
Segment Reporting [Abstract]  
Schedule of net sales, adjusted EBITDA and certain other measures by reportable segment
The following tables present Net sales, Adjusted EBITDA and certain other measures for the reportable segment and total Company operations for the periods indicated. Adjusted EBITDA is used as a performance metric by the CODM in determining how to allocate resources and assess performance.
 
 
Year Ended December 31, 2016
 
December 31, 2016
(in thousands)
 
Net Sales
 
Gross Profit
 
Depreciation & Amortization
 
Adjusted EBITDA
 
Total Assets
Geographic divisions
 
3,093,743

 
741,965

 
66,592

 
244,616

 
1,345,475

Other reconciling items
 

 

 
2,088

 
(50,726
)
 
49,539

 
 
$
3,093,743

 
$
741,965

 
$
68,680

 
 
 
$
1,395,014


 
 
Year Ended December 31, 2015
 
December 31, 2015
(in thousands)
 
Net Sales
 
Gross Profit
 
Depreciation & Amortization
 
Adjusted EBITDA
 
Total Assets
Geographic divisions
 
1,576,746

 
361,410

 
23,726

 
122,914

 
1,305,545

Other reconciling items
 

 

 
863

 
(36,872
)
 
65,594

 
 
$
1,576,746

 
$
361,410

 
$
24,589

 
 
 
$
1,371,139



 
 
Year Ended December 31, 2014
 
December 31, 2014
(in thousands)
 
Net Sales
 
Gross Profit
 
Depreciation & Amortization
 
Adjusted EBITDA
 
Total Assets
Geographic divisions
 
1,311,498

 
295,074

 
14,906

 
98,933

 
487,027

Other reconciling items
 

 

 
551

 
(21,664
)
 
94,826

 
 
$
1,311,498

 
$
295,074

 
$
15,457

 
 
 
$
581,853

Reconciliation of geographic EBITDA to consolidated financial statements:
Reconciliation to consolidated financial statements:
 
 
Year Ended December 31,
(in thousands)
 
2016
 
2015
 
2014
Income (loss) before income taxes
 
$
45,146

 
$
(14,520
)
 
$
28,455

Interest expense
 
30,131

 
27,552

 
27,090

Depreciation and amortization
 
68,680

 
24,589

 
15,457

Impairment of assets
 
11,928

 

 
134

Merger and integration costs
 
15,340

 
22,993

 

Inventory step-up charges
 
2,884

 
10,285

 

Non-cash stock compensation expense
 
7,252

 
2,749

 
3,410

Loss on debt extinguishment
 
12,529

 

 

Headquarters relocation (a)
 

 
3,865

 
2,054

Insurance reserve adjustments and casualty fire loss
 

 
3,026

 
669

Loss portfolio transfer
 

 
2,826

 

Acquisition costs and other items
 

 
2,677

 

Adjusted EBITDA of other reconciling items
 
50,726

 
36,872

 
21,664

Adjusted EBITDA of geographic divisions reportable segment
 
$
244,616

 
$
122,914

 
$
98,933


Net sales from external customers by main product lines
the Company's net sales from external customers by main product lines are as follows for the years ended December 31, 2016, 2015 and 2014:
(in thousands)
 
2016
 
2015
 
2014
Structural components
 
$
471,619

 
$
249,371

 
$
205,036

Lumber & lumber sheet goods
 
921,304

 
459,446

 
428,084

Millwork, doors & windows
 
898,769

 
442,675

 
328,063

Other building products & services
 
802,051

 
425,254

 
350,315

Total net sales
 
$
3,093,743

 
$
1,576,746

 
$
1,311,498