XML 53 R44.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Segment Information (Tables)
12 Months Ended
Dec. 29, 2019
Segment Reporting [Abstract]  
Schedule of Segment Reporting Information, by Segment
Certain information with respect to reportable segments is as follows for the periods indicated:
 
Year Ended December 29, 2019
(In thousands)
North American Residential
 
Europe
 
Architectural
 
Corporate & Other
 
Total
Sales
$
1,469,194

 
$
323,137

 
$
380,300

 
$
23,941

 
$
2,196,572

Intersegment sales
(3,386
)
 
(1,506
)
 
(14,997
)
 

 
(19,889
)
Net sales to external customers
$
1,465,808

 
$
321,631

 
$
365,303

 
$
23,941

 
$
2,176,683

 
 
 
 
 
 
 
 
 
 
Adjusted EBITDA
$
232,512

 
$
46,219

 
$
40,470

 
$
(35,817
)
 
$
283,384

Depreciation and amortization
37,689

 
26,257

 
19,705

 
16,198

 
99,849

Interest expense, net

 

 

 
46,489

 
46,489

Income tax expense

 

 

 
17,309

 
17,309


 
Year Ended December 30, 2018
(In thousands)
North American Residential
 
Europe
 
Architectural
 
Corporate & Other
 
Total
Sales
$
1,458,957

 
$
371,069

 
$
340,609

 
$
22,869

 
$
2,193,504

Intersegment sales
(4,198
)
 
(2,066
)
 
(17,137
)
 

 
(23,401
)
Net sales to external customers
$
1,454,759

 
$
369,003

 
$
323,472

 
$
22,869

 
$
2,170,103

 
 
 
 
 
 
 
 
 
 
Adjusted EBITDA
$
202,465

 
$
44,985

 
$
37,742

 
$
(17,256
)
 
$
267,936

Depreciation and amortization
31,425

 
24,638

 
19,667

 
11,942

 
87,672

Interest expense, net

 

 

 
39,008

 
39,008

Income tax expense

 

 

 
23,813

 
23,813

 
Year Ended December 31, 2017
(In thousands)
North American Residential
 
Europe
 
Architectural
 
Corporate & Other
 
Total
Sales
$
1,433,268

 
$
295,862

 
$
307,237

 
$
23,605

 
$
2,059,972

Intersegment sales
(4,338
)
 
(3,936
)
 
(18,773
)
 

 
(27,047
)
Net sales to external customers
$
1,428,930

 
$
291,926

 
$
288,464

 
$
23,605

 
$
2,032,925

 
 
 
 
 
 
 
 
 
 
Adjusted EBITDA
$
200,179

 
$
33,820

 
$
30,050

 
$
(9,543
)
 
$
254,506

Depreciation and amortization
33,167

 
17,455

 
17,774

 
13,507

 
81,903

Interest expense, net

 

 

 
30,153

 
30,153

Income tax benefit

 

 

 
(27,560
)
 
(27,560
)

Reconciliation of consolidated Adjusted EBITDA to net income (loss) attributable to Masonite
A reconciliation of our consolidated Adjusted EBITDA to net income attributable to Masonite is set forth as follows for the periods indicated:
 
Year Ended
(In thousands)
December 29, 2019
 
December 30, 2018
 
December 31, 2017
Net income attributable to Masonite
$
44,602

 
$
92,710

 
$
151,739

Plus:
 
 
 
 
 
Depreciation
70,736

 
59,089

 
57,528

Amortization
29,113

 
28,583

 
24,375

Share based compensation expense
10,023

 
7,681

 
11,644

Loss on disposal of property, plant and equipment
6,396

 
3,470

 
1,893

Restructuring costs
9,776

 
1,624

 
850

Asset impairment
13,767

 
5,243

 

Loss on disposal of subsidiaries
14,260

 

 
212

Interest expense, net
46,489

 
39,008

 
30,153

Loss on extinguishment of debt
14,523

 
5,414

 

Other expense (income), net
1,953

 
(2,533
)
 
(1,570
)
Income tax expense
17,309

 
23,813

 
(27,560
)
Net income attributable to non-controlling interest
4,437

 
3,834

 
5,242

Adjusted EBITDA
$
283,384

 
$
267,936

 
$
254,506


Revenue from External Customers by Products and Services Sales for the product lines are summarized as follows for the periods indicated:
 
Year Ended
(In thousands)
December 29, 2019
 
December 30, 2018
 
December 31, 2017
Net sales to external customers:
 
 
 
 
 
Interior products (1)
$
1,427,459

 
$
1,429,532

 
$
1,366,871

Exterior products (1)
628,301

 
612,888

 
557,808

Components (1)
120,923

 
127,683

 
108,246

Total
$
2,176,683

 
$
2,170,103

 
$
2,032,925

____________
(1) Prior year amounts have been reclassified to conform to the current year presentation. There were no impacts at the reportable segment level.
Revenue from External Customers by Geographic Areas
Net sales information with respect to geographic areas exceeding 10% of consolidated net sales is as follows for the periods indicated:
 
Year Ended
(In thousands)
December 29, 2019
 
December 30, 2018
 
December 31, 2017
Net sales to external customers from facilities in:
 
 
 
 
 
United States
$
1,483,697

 
$
1,388,680

 
$
1,333,223

Canada
304,497

 
329,292

 
327,644

United Kingdom
281,888

 
328,669

 
253,564

Other
106,601

 
123,462

 
118,494

Total
$
2,176,683

 
$
2,170,103

 
$
2,032,925


Property, Plant and Equipment by Country
Geographic information regarding property, plant and equipment which exceed 10% of consolidated property, plant and equipment is as follows as of the dates indicated:
(In thousands)
December 29, 2019
 
December 30, 2018
United States
$
396,914

 
$
412,072

Canada
63,786

 
62,626

Other
164,885

 
135,055

Total
$
625,585

 
$
609,753