XML 39 R28.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segments (Tables)
3 Months Ended
Jul. 31, 2018
Segments  
Schedule of segment results

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Three Months Ended July 31, 2018

 

 

 

 

    

 

 

    

Depreciation and

 

Adjusted

 

 

Net Sales

 

Gross Profit

 

Amortization

 

EBITDA

 

 

(in thousands)

Geographic divisions

 

$

771,550

 

$

242,575

 

$

25,855

 

$

74,595

Other

 

 

6,594

 

 

2,241

 

 

58

 

 

677

Corporate

 

 

 —

 

 

 —

 

 

409

 

 

 —

 

 

$

778,144

 

$

244,816

 

$

26,322

 

$

75,272

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Three Months Ended July 31, 2017

 

 

 

 

    

 

 

    

Depreciation and

 

Adjusted

 

 

Net Sales

 

Gross Profit

 

Amortization

 

EBITDA

 

 

(in thousands)

Geographic divisions

 

$

636,367

 

$

203,024

 

$

16,026

 

$

52,227

Other

 

 

5,790

 

 

2,080

 

 

64

 

 

525

Corporate

 

 

 —

 

 

 —

 

 

255

 

 

 —

 

 

$

642,157

 

$

205,104

 

$

16,345

 

$

52,752

 

Reconciliation of Adjusted EBITDA to net income

 

 

 

 

 

 

 

 

    

Three Months Ended

 

 

July 31, 

 

 

2018

 

2017

 

 

(in thousands)

Net income

 

$

8,650

 

$

15,343

Interest expense

 

 

16,188

 

 

7,500

Write-off of debt discount and deferred financing fees

 

 

 —

 

 

74

Interest income

 

 

(236)

 

 

(23)

Income tax expense

 

 

2,836

 

 

10,060

Depreciation expense

 

 

10,610

 

 

5,990

Amortization expense

 

 

15,712

 

 

10,355

Stock appreciation expense(a)

 

 

334

 

 

590

Redeemable noncontrolling interests(b)

 

 

531

 

 

866

Equity-based compensation(c)

 

 

404

 

 

473

Severance and other permitted costs(d)

 

 

4,836

 

 

205

Transaction costs (acquisitions and other)(e)

 

 

4,753

 

 

159

Gain on sale of assets

 

 

(121)

 

 

(390)

Effects of fair value adjustments to inventory(f)

 

 

4,129

 

 

 —

Change in fair value of financial instruments(g)

 

 

6,019

 

 

196

Secondary public offering costs(h)

 

 

 —

 

 

631

Debt transaction costs(i)

 

 

627

 

 

723

Adjusted EBITDA

 

$

75,272

 

$

52,752


(a)

Represents non‑cash income or expenses related to stock appreciation rights agreements.

(b)

Represents non‑cash compensation expense related to changes in the redemption values of noncontrolling interests.

(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 calculations under the ABL Facility and the First Lien Facility.

(e)

Represents one‑time costs related to acquisitions paid to third party advisors.

(f)

Represents the non‑cash cost of sales impact of purchase accounting adjustments to increase inventory to its estimated fair value.

(g)

Represents the mark‑to‑market adjustments for derivative financial instruments.

(h)

Represents one-time costs related to our secondary offering paid to third-party advisors.

Represents costs paid to third party advisors related to debt refinancing activities.

Schedule of net sales to external customers by main product lines

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

July 31, 

 

 

2018

 

2017

 

 

(in thousands)

Wallboard

 

$

317,735

    

$

284,657

Ceilings

 

 

115,855

 

 

99,710

Steel framing

 

 

129,112

 

 

104,651

Other products

 

 

215,442

 

 

153,139

Total net sales

 

$

778,144

 

$

642,157

 

Schedule of net sales by major geographic area

 

 

 

 

 

 

 

 

 

Three Months Ended 

 

 

July 31, 

 

 

2018

 

2017

 

 

(in thousands)

United States

    

$

690,731

    

$

642,157

Canada

 

 

87,413

 

 

 —

Total net sales

 

$

778,144

 

$

642,157

 

Schedule of long-lived assets by major geographic area

 

 

 

 

 

 

 

 

 

July 31, 

 

April 30, 

 

 

2018

 

2018

 

 

(in thousands)

United States

    

$

878,415

    

$

813,909

Canada

 

 

513,891

 

 

 —

Total long-lived assets

 

$

1,392,306

 

$

813,909