XML 31 R19.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Information
9 Months Ended
Oct. 01, 2017
Segment Reporting [Abstract]  
Segment Information
Segment Information
Our reportable segments are organized and managed principally by end market: North American Residential, Europe and Architectural. The North American Residential reportable segment is the aggregation of the Wholesale and Retail operating segments. The Europe reportable segment is the aggregation of the United Kingdom and Central Eastern Europe operating segments. The Architectural reportable segment consists solely of the Architectural operating segment. The Corporate & Other category includes unallocated corporate costs and the results of immaterial operating segments which were not aggregated into any reportable segment. Operating segments are aggregated into reportable segments only if they exhibit similar economic characteristics. In addition to similar economic characteristics we also consider the following factors in determining the reportable segments: the nature of business activities, the management structure directly accountable to our chief operating decision maker for operating and administrative activities, availability of discrete financial information and information presented to the Board of Directors and investors.
Our management reviews net sales and Adjusted EBITDA (as defined below) to evaluate segment performance and allocate resources. Net assets are not allocated to the reportable segments. Adjusted EBITDA is a non-GAAP financial measure which does not have a standardized meaning under GAAP and is unlikely to be comparable to similar measures used by other companies. Adjusted EBITDA should not be considered as an alternative to either net income or operating cash flows determined in accordance with GAAP. Adjusted EBITDA is defined as net income (loss) attributable to Masonite adjusted to exclude the following items:
• depreciation;
• amortization;
• share based compensation expense;
• loss (gain) on disposal of property, plant and equipment;
• registration and listing fees;
• restructuring costs;
• asset impairment;
• loss (gain) on disposal of subsidiaries;
• interest expense (income), net;
• loss on extinguishment of debt;
• other expense (income), net;
• income tax expense (benefit);
• loss (income) from discontinued operations, net of tax; and
• net income (loss) attributable to non-controlling interest.
This definition of Adjusted EBITDA differs from the definitions of EBITDA contained in the indenture governing the 2023 Notes and the credit agreement governing the ABL Facility. Adjusted EBITDA is used to evaluate and compare the performance of the segments and it is one of the primary measures used to determine employee incentive compensation. Intersegment transfers are negotiated on an arm’s length basis, using market prices. Certain information with respect to segments is as follows for the periods indicated:
(In thousands)
Three Months Ended October 1, 2017
(In thousands)
North American Residential
 
Europe
 
Architectural
 
Corporate & Other
 
Total
Net sales
$
365,406

 
$
75,463

 
$
78,468

 
$
4,947

 
$
524,284

Intersegment sales
(1,222
)
 
(644
)
 
(4,915
)
 

 
(6,781
)
Net sales to external customers
$
364,184

 
$
74,819

 
$
73,553

 
$
4,947

 
$
517,503

 
 
 
 
 
 
 
 
 
 
Adjusted EBITDA
$
50,126

 
$
8,219

 
$
8,692

 
$
2,669

 
$
69,706

(In thousands)
Three Months Ended October 2, 2016
(In thousands)
North American Residential
 
Europe
 
Architectural
 
Corporate & Other
 
Total
Net sales
$
338,807

 
$
71,528

 
$
80,424

 
$
5,316

 
$
496,075

Intersegment sales
(1,094
)
 
(1,488
)
 
(3,846
)
 

 
(6,428
)
Net sales to external customers
$
337,713

 
$
70,040

 
$
76,578

 
$
5,316

 
$
489,647

 
 
 
 
 
 
 
 
 
 
Adjusted EBITDA
$
55,648

 
$
7,933

 
$
7,229

 
$
(5,703
)
 
$
65,107

(In thousands)
Nine Months Ended October 1, 2017
(In thousands)
North American Residential
 
Europe
 
Architectural
 
Corporate & Other
 
Total
Net sales
$
1,073,404

 
$
221,916

 
$
232,224

 
$
16,801

 
$
1,544,345

Intersegment sales
(3,299
)
 
(3,291
)
 
(13,330
)
 

 
(19,920
)
Net sales to external customers
$
1,070,105

 
$
218,625

 
$
218,894

 
$
16,801

 
$
1,524,425

 
 
 
 
 
 
 
 
 
 
Adjusted EBITDA
$
149,669

 
$
24,830

 
$
21,401

 
$
(4,798
)
 
$
191,102

(In thousands)
Nine Months Ended October 2, 2016
(In thousands)
North American Residential
 
Europe
 
Architectural
 
Corporate & Other
 
Total
Net sales
$
1,019,352

 
$
235,694

 
$
238,325

 
$
17,740

 
$
1,511,111

Intersegment sales
(4,737
)
 
(2,848
)
 
(10,589
)
 

 
(18,174
)
Net sales to external customers
$
1,014,615

 
$
232,846

 
$
227,736

 
$
17,740

 
$
1,492,937

 
 
 
 
 
 
 
 
 
 
Adjusted EBITDA
$
162,689

 
$
30,890

 
$
19,332

 
$
(21,047
)
 
$
191,864


A reconciliation of our consolidated Adjusted EBITDA to net income (loss) attributable to Masonite is set forth as follows for the periods indicated:
 
Three Months Ended
 
Nine Months Ended
(In thousands)
October 1, 2017
 
October 2, 2016
 
October 1, 2017
 
October 2, 2016
Adjusted EBITDA
$
69,706

 
$
65,107

 
$
191,102

 
$
191,864

Less (plus):
 
 
 
 
 
 
 
Depreciation
14,174

 
13,995

 
43,475

 
43,378

Amortization
6,216

 
6,217

 
17,782

 
19,199

Share based compensation expense
2,740

 
3,412

 
8,694

 
11,922

Loss (gain) on disposal of property, plant and equipment
1,388

 
698

 
1,529

 
1,090

Restructuring costs
1,393

 
215

 
986

 
131

Loss (gain) on disposal of subsidiaries

 
(5,144
)
 
212

 
(6,575
)
Interest expense (income), net
7,213

 
6,985

 
21,349

 
21,150

Other expense (income), net
(186
)
 
(1,199
)
 
(457
)
 
(1,214
)
Income tax expense (benefit)
5,989

 
6,526

 
13,242

 
15,591

Loss (income) from discontinued operations, net of tax
139

 
236

 
518

 
608

Net income (loss) attributable to non-controlling interest
1,162

 
1,157

 
3,845

 
3,392

Net income (loss) attributable to Masonite
$
29,478

 
$
32,009

 
$
79,927

 
$
83,192