Argos USA
Synergies On Track
Sustained Aggregates Growth
Reaffirming 2024 Guidance Range
DENVER, Aug. 5, 2024
/PRNewswire/ -- Summit Materials, Inc. (NYSE: SUM) ("Summit,"
"Summit Materials," "Summit Inc." or the "Company"), a
market-leading producer of aggregates and cement company, today
announced results for the second quarter ended June 29, 2024. All comparisons are versus the
quarter ended July 1, 2023 unless
noted otherwise.
|
|
Three months
ended
|
($ in thousands, except
per share amounts)
|
|
June 29,
2024
|
|
July 1,
2023
|
|
% Chg vs.
PY
|
Net revenue
|
|
$ 1,075,471
|
|
$ 680,373
|
|
58.1 %
|
Operating
income
|
|
172,896
|
|
129,633
|
|
33.4 %
|
Net income
|
|
106,075
|
|
84,728
|
|
25.2 %
|
Basic EPS
|
|
$
0.60
|
|
$
0.70
|
|
(14.3) %
|
|
|
|
|
|
|
|
Adjusted Cash Gross
Profit
|
|
368,253
|
|
236,747
|
|
55.5 %
|
Adjusted
EBITDA
|
|
296,166
|
|
191,745
|
|
54.5 %
|
Adjusted Diluted
EPS
|
|
$
0.66
|
|
$
0.71
|
|
(7.0) %
|
"We are pleased and proud to report that our teams safely and
successfully managed through weather-related disruptions to deliver
a strong quarter of strategic execution and solid financial
results," remarked Anne Noonan,
Summit Materials President and CEO. "Our resilient performance was
supported by positive pricing momentum across all lines of
business, ongoing cost savings initiatives underway across our
network, and a more durable portfolio. As a result, our 2024
financial targets are virtually unchanged. Namely, we are still on
track to generate at least $40 million
dollars of Argos USA
synergies, drive significant pro forma margin expansion this year,
and confidently deliver 2024 Adjusted EBITDA within our previous
guidance range. Without question, Summit Materials is well
positioned to capitalize on a constructive pricing environment and
tap operation improvements across our enterprise to profitably grow
in an uneven demand environment. This growth, together with a
fortified and capable balance sheet will help generate significant
shareholder value this year and the years ahead. Our team remains
focused on controlling what we can, acting with agility, and
delivering on all of our 2024 stakeholder commitments."
2024 Guidance
For the full year 2024, Summit is reaffirming its Adjusted
EBITDA range of approximately $970
million to $1,010 million and
its 2024 capital expenditures range of approximately $430 million to $470
million.
Adjusted EBITDA is a non-GAAP measure. Refer to the "Non-GAAP
Financial Measures" section for more information. Because GAAP
financial measures on a forward-looking basis are not accessible,
and reconciling information is not available without unreasonable
effort, we have not provided reconciliations for forward-looking
non-GAAP measures. For the same reasons, we are unable to address
the probable significance of the unavailable information, which
could be material to future results.
Second Quarter 2024 | Total Company Results
Net revenue increased $395.1 million, or 58.1%,
in the second quarter to $1,075.5
million. In the quarter, $464.0
million of net revenue was due to acquisitions, primarily
the Argos USA transaction.
Divestitures decreased net revenue by $46.6
million in the period. All lines of business experienced
organic pricing growth.
Operating income increased in the second quarter by
33.4% to $172.9 million largely
due to the Argos USA transaction.
Summit's operating margin percentage for the three months ended
June 29, 2024, decreased to 16.1%
from 19.1%.
Net income attributable to Summit Inc. increased to
$106.1 million, or $0.60 per basic share, compared to $83.6 million, or $0.70 per basic share in the prior year period.
Summit reported adjusted diluted net income of $115.2 million, or $0.66 per adjusted diluted share, compared to an
adjusted diluted net income of $84.7
million, or $0.71 per adjusted
diluted share, in the prior year period.
Adjusted EBITDA increased $104.4 million, or 54.5%, to $296.2 million reflecting the contribution from
the Argos USA assets, continued
pricing gains, and operational improvements across the enterprise,
including integration synergies.
Second Quarter 2024 | Results by Line of
Business
Aggregates Business: Aggregates net revenues
increased by $4.6 million to
$187.1 million in the second quarter.
Aggregates adjusted cash gross profit margin expanded to 54.1% in
the second quarter as compared to 53.6% in the prior year period,
reflecting strong commercial and operational execution. Aggregates
sales volume decreased 10.0% in the second quarter. Organic
aggregates sales volumes decreased 9.4% as a result of wet weather
conditions and restrained private end-market activity. Average
selling prices for aggregates increased 11.8%, with organic pricing
increasing 10.8%. Pricing growth was strong throughout the
footprint and led by the East Segment, which increased 14.8% versus
the prior year period.
Cement Business: Cement Segment net revenues
increased to $324.8 million in the
second quarter. Cement Segment adjusted cash gross profit margin
decreased to 49.4% in the second quarter, compared to 52.8% in the
prior year period, due primarily to margin mix impacts from
inclusion of the Argos USA assets.
Sales volume of cement increased 238.0%. Organic sales volumes
decreased 16.5% due to reduced import volume in the River Markets
and moderating demand conditions. Organic average selling prices
increased 7.3% in the second quarter, primarily reflecting traction
from increases implemented earlier in the year.
Products Business: Products net revenues were
$495.5 million in the second quarter,
up 60.0% versus the prior year period. Products adjusted cash gross
profit margin decreased to 17.3% in the second quarter. Organic
average sales price for ready-mix concrete increased 5.6%, with
pricing growth in both segments. Organic sales volumes of ready-mix
concrete decreased 14.9% due to adverse weather conditions in
Houston and restrained private
end-market activity. Organic average selling prices for asphalt
increased 0.5%. Organic sales volume decreased 6.6%, driven, in
part, by unfavorable timing on activity.
Second Quarter 2024 | Results By Reporting
Segment
West Segment: The West Segment operating income decreased
$3.9 million to $70.7 million. Adjusted EBITDA decreased
$2.9 million, or 2.8%, to
$101.6 million in the second quarter
largely reflecting unfavorable weather conditions in the
Houston market. Aggregates revenue
decreased 4.9%, driven by a volume decline of 12.2%. Pricing grew
8.3% over the prior period led by double-digit growth in
Houston and Arizona markets. Ready-mix concrete revenue
increased 16.7% on 3.8% pricing growth and 12.4% volume growth.
Organic ready-mix pricing increased 5.3%. Subdued private
construction activity drove organic ready-mix volumes down 13.9% in
the period. Asphalt revenue decreased 6.1% reflecting a volume
decline of 6.6% while pricing remained relatively flat.
East Segment: The East Segment operating income
increased $15.3 million to
$46.9 million and Adjusted EBITDA
increased $22.9 million to
$70.6 million. Aggregates revenue
increased 6.0% versus the prior year period driven by strong
pricing. Organic aggregates volumes decreased 8.9%, with softness
in Kansas and Missouri markets that more than offset growth
in Georgia and the Carolinas.
Aggregates pricing increased 14.8% with most markets realizing
double-digit growth. Ready-mix concrete revenue increased
$164.7 million to $191.9 million due to the acquisition of the
Argos USA ready-mix concrete
operations in Florida,
Georgia, and the Carolinas.
Asphalt revenue decreased $9.2
million versus the prior year period due to divestiture of
certain asphalt assets.
Cement Segment: The Cement Segment operating income
increased 113.8% to $92.0 million.
Adjusted EBITDA increased $87.9
million, primarily from the Argos USA transaction. Adjusted EBITDA margin
decreased to 43.3% from 47.3% in the year-ago period due to margin
mix from inclusion of the Argos USA cement assets and planned maintenance at
certain cement plants. As noted above, the Cement Segment reported
an organic volume decrease of 16.5% and organic selling price
growth of 7.3%.
Liquidity and Capital Resources
As of June 29, 2024, the Company
had $538.7 million in cash and
$2.8 billion in debt outstanding. The
Company's $625 million revolving
credit facility has $592.7 million
available after outstanding letters of credit.
For the six months ended June 29,
2024, cash flow provided by operations was $111.4 million and cash paid for capital
expenditures was $176.0 million.
As of June 29, 2024, approximately
$149.0 million remained available for
share repurchases under the share repurchase program.
Webcast and Conference Call Information
Summit Materials will conduct a conference call on Tuesday, August 6, 2024, at 12:00 p.m.
eastern time (10:00 a.m. mountain
time) to review the Company's second quarter 2024 financial
results, discuss recent events and conduct a question-and-answer
session.
A webcast of the conference call and accompanying presentation
materials will be available in the Investors section of Summit's
website at investors.summit-materials.com. To listen to a live
broadcast, go to the site at least 15 minutes prior to the
scheduled start time in order to register, download, and install
any necessary audio software.
A webcast of the conference call and accompanying presentation
materials will be available in the Investors section of Summit's
website at investors.summit-materials.com or at the following
link:
https://events.q4inc.com/attendee/766164594
To participate in the live teleconference for second quarter
2024 financial results:
North America Toll-Free:
1-888-330-3416
International Toll:
1-646-960-0820
Conference ID:
1542153
Password:
Summit
To listen to a replay of the teleconference, which will be
available through August 13,
2024:
US & Canada
Toll-Free:
1-800-770-2030
Conference ID:
1542153
About Summit Materials
Summit Materials is a market-leading producer of aggregates and
cement with vertically integrated operations that supply ready-mix
concrete and asphalt in select markets. Summit is a geographically
diverse, materials-led business of scale that offers customers in
the United States and British Columbia, Canada high quality products
and services for the public infrastructure, residential and
non-residential end markets. Summit has a strong track record of
successful acquisitions since its founding and continues to pursue
high-return growth opportunities in new and existing markets. For
more information about Summit Materials, please visit
www.summit-materials.com.
Non-GAAP Financial Measures
The Securities and Exchange Commission ("SEC") regulates the use
of "non-GAAP financial measures," such as Adjusted Net Income
(Loss), Adjusted Diluted Net Income (Loss), Adjusted Diluted EPS,
Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Cash Gross
Profit, Adjusted Cash Gross Profit Margin, and Free Cash Flow which
are derived on the basis of methodologies other than in accordance
with U.S. generally accepted accounting principles ("U.S.
GAAP"). We have provided these measures because, among other
things, we believe that they provide investors with additional
information to measure our performance, evaluate our ability to
service our debt and evaluate certain flexibility under our
restrictive covenants. Our Adjusted Net Income (Loss), Adjusted
Diluted Net Income (Loss), Adjusted Diluted EPS, Adjusted EBITDA,
Adjusted EBITDA Margin, Adjusted Cash Gross Profit, Adjusted Cash
Gross Profit Margin, and Free Cash Flow may vary from the use of
such terms by others and should not be considered as alternatives
to or more important than net income (loss), operating income
(loss), revenue or any other performance measures derived in
accordance with U.S. GAAP as measures of operating performance or
to cash flows as measures of liquidity.
Adjusted EBITDA, Adjusted EBITDA Margin, and other non-GAAP
measures have important limitations as analytical tools, and you
should not consider them in isolation or as substitutes for
analysis of our results as reported under U.S. GAAP. Some of the
limitations of Adjusted EBITDA, Adjusted EBITDA Margin and other
non-GAAP measures are that these measures do not reflect:
(i) our cash expenditures or future requirements for capital
expenditures or contractual commitments; (ii) changes in, or
cash requirements for, our working capital needs;
(iii) interest expense or cash requirements necessary to
service interest and principal payments on our debt; and
(iv) income tax payments we are required to make. Because of
these limitations, we rely primarily on our U.S. GAAP results and
use Adjusted EBITDA, Adjusted EBITDA Margin and other non-GAAP
measures on a supplemental basis.
Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Cash Gross
Profit, Adjusted Cash Gross Profit Margin, Adjusted Net Income
(Loss), Adjusted Diluted Net Income (Loss), Adjusted Diluted EPS,
and Free Cash Flow reflect additional ways of viewing aspects of
our business that, when viewed with our GAAP results and the
accompanying reconciliations to U.S. GAAP financial measures
included in the tables attached to this press release, may provide
a more complete understanding of factors and trends affecting our
business. We strongly encourage investors to review our
consolidated financial statements in their entirety and not rely on
any single financial measure. Reconciliations of the non-GAAP
measures used in this press release are included in the attached
tables.
Cautionary Statement Regarding Forward-Looking
Statements
This press release includes "forward-looking statements" within
the meaning of the federal securities laws, which involve risks and
uncertainties. Forward-looking statements include all statements
that do not relate solely to historical or current facts, and you
can identify forward-looking statements because they contain words
such as "believes," "expects," "may," "will," "outlook," "should,"
"seeks," "intends," "trends," "plans," "estimates," "projects" or
"anticipates" or similar expressions that concern our strategy,
plans, expectations or intentions. All statements made relating to
our estimated and projected earnings, margins, costs, expenditures,
cash flows, growth rates and financial results are forward-looking
statements. These forward-looking statements are subject to risks,
uncertainties and other factors that may cause our actual results,
performance or achievements to be materially different from future
results, performance or achievements expressed or implied by such
forward-looking statements. We derive many of our forward-looking
statements from our operating budgets and forecasts, which are
based upon many detailed assumptions. While we believe that our
assumptions are reasonable, it is very difficult to predict the
effect of known factors, and, of course, it is impossible to
anticipate all factors that could affect our actual results. In
light of the significant uncertainties inherent in the
forward-looking statements included herein, the inclusion of such
information should not be regarded as a representation by us or any
other person that the results or conditions described in such
statements or our objectives and plans will be realized. Important
factors could affect our results and could cause results to differ
materially from those expressed in our forward-looking statements,
including but not limited to the factors discussed in the section
entitled "Risk Factors" in Summit Inc.'s Annual Report on Form 10-K
for the fiscal year ended December 30,
2023, and Quarterly Report on Form 10-Q for the fiscal
quarter ended March 30, 2024, each as
filed with the SEC, and any factors discussed in the section
entitled "Risk Factors" in any of our subsequently filed SEC
filings; and the following:
- our dependence on the construction industry and the strength of
the local economies in which we operate, including
residential;
- the cyclical nature of our business;
- risks related to weather and seasonality;
- risks associated with our capital-intensive business;
- competition within our local markets;
- risks related to the integration of Argos USA and realization of intended benefits
within the intended timeframe;
- our ability to execute on our acquisition strategy and
portfolio optimization strategy and, successfully integrate
acquisitions with our existing operations;
- our dependence on securing and permitting aggregate reserves in
strategically located areas;
- the impact of rising interest rates;
- declines in public infrastructure construction and delays or
reductions in governmental funding, including the funding by
transportation authorities, the federal government and other state
agencies particularly;
- our reliance on private investment in infrastructure, which may
be adversely affected by periods of economic stagnation and
recession;
- environmental, health and safety laws or governmental
requirements or policies concerning zoning and land use;
- rising prices for, or more limited availability of,
commodities, labor and other production and delivery inputs as a
result of inflation, supply chain challenges or otherwise;
- our ability to accurately estimate the overall risks,
requirements or costs when we bid on or negotiate contracts that
are ultimately awarded to us;
- material costs and losses as a result of claims that our
products do not meet regulatory requirements or contractual
specifications;
- cancellation of a significant number of contracts or our
disqualification from bidding for new contracts;
- special hazards related to our operations that may cause
personal injury or property damage not covered by insurance;
- unexpected factors affecting self-insurance claims and reserve
estimates;
- our current level of indebtedness, including our exposure to
variable interest rate risk;
- potential incurrence of substantially more debt;
- restrictive covenants in the instruments governing our debt
obligations;
- our dependence on senior management and other key personnel,
and our ability to retain qualified personnel;
- supply constraints or significant price fluctuations in the
electricity and petroleum-based resources that we use, including
diesel and liquid asphalt;
- climate change and climate change legislation or other
regulations;
- evolving corporate governance and corporate disclosure
regulations and expectations, including with respect to
environmental, social and governance matters;
- unexpected operational failures or difficulties;
- costs associated with pending and future litigation;
- interruptions in our information technology systems and
infrastructure; including cybersecurity and data leakage
risks;
- potential labor disputes, strikes, other forms of work stoppage
or other union activities; and
- material or adverse effects related to the Argos USA combination.
All subsequent written and oral forward-looking statements
attributable to us, or persons acting on our behalf, are expressly
qualified in their entirety by these cautionary statements. Any
forward-looking statement that we make herein speaks only as of the
date of this press release. We undertake no obligation to publicly
update or revise any forward-looking statement as a result of new
information, future events or otherwise, except as required by
law.
SUMMIT MATERIALS,
INC. AND SUBSIDIARIES
|
Unaudited Consolidated
Statements of Operations
|
($ in thousands, except
share and per share amounts)
|
|
|
|
Three months
ended
|
|
Six months
ended
|
|
|
June
29,
|
|
July
1,
|
|
June
29,
|
|
July
1,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Revenue:
|
|
|
|
|
|
|
|
|
Product
|
|
$
993,741
|
|
$
595,714
|
|
$
1,722,435
|
|
$
967,886
|
Service
|
|
81,730
|
|
84,659
|
|
126,265
|
|
119,757
|
Net revenue
|
|
1,075,471
|
|
680,373
|
|
1,848,700
|
|
1,087,643
|
Delivery and
subcontract revenue
|
|
42,791
|
|
48,777
|
|
74,577
|
|
76,895
|
Total
revenue
|
|
1,118,262
|
|
729,150
|
|
1,923,277
|
|
1,164,538
|
Cost of revenue
(excluding items shown separately below):
|
|
|
|
|
|
|
|
|
Product
|
|
650,088
|
|
377,634
|
|
1,206,108
|
|
673,515
|
Service
|
|
57,130
|
|
65,992
|
|
93,335
|
|
96,030
|
Net cost of
revenue
|
|
707,218
|
|
443,626
|
|
1,299,443
|
|
769,545
|
Delivery and
subcontract cost
|
|
42,791
|
|
48,777
|
|
74,577
|
|
76,895
|
Total cost of
revenue
|
|
750,009
|
|
492,403
|
|
1,374,020
|
|
846,440
|
General and
administrative expenses
|
|
83,875
|
|
53,838
|
|
152,401
|
|
99,836
|
Depreciation,
depletion, amortization and accretion
|
|
104,397
|
|
54,787
|
|
200,368
|
|
105,681
|
Transaction and
integration costs
|
|
10,265
|
|
1,712
|
|
72,473
|
|
2,076
|
Gain on sale of
property, plant and equipment
|
|
(3,180)
|
|
(3,223)
|
|
(4,028)
|
|
(3,653)
|
Operating
income
|
|
172,896
|
|
129,633
|
|
128,043
|
|
114,158
|
Interest
expense
|
|
52,849
|
|
27,902
|
|
104,741
|
|
55,322
|
Loss on debt
financings
|
|
—
|
|
—
|
|
5,453
|
|
493
|
Gain on sale of
businesses
|
|
(3,758)
|
|
—
|
|
(18,743)
|
|
—
|
Other income,
net
|
|
(8,086)
|
|
(5,478)
|
|
(16,964)
|
|
(11,188)
|
Income from operations
before taxes
|
|
131,891
|
|
107,209
|
|
53,556
|
|
69,531
|
Income tax
expense
|
|
25,816
|
|
22,481
|
|
14,751
|
|
16,015
|
Net income
|
|
106,075
|
|
84,728
|
|
38,805
|
|
53,516
|
Net income attributable
to Summit Holdings (1)
|
|
—
|
|
1,091
|
|
(404)
|
|
683
|
Net income
attributable to Summit Inc.
|
|
$
106,075
|
|
$
83,637
|
|
$
39,209
|
|
$
52,833
|
Earnings per share of
Class A common stock:
|
|
|
|
|
|
|
|
|
Basic
|
|
$
0.60
|
|
$
0.70
|
|
$
0.23
|
|
$
0.44
|
Diluted
|
|
$
0.60
|
|
$
0.70
|
|
$
0.23
|
|
$
0.44
|
Weighted average shares
of Class A common stock:
|
|
|
|
|
|
|
|
|
Basic
|
|
175,550,487
|
|
118,931,914
|
|
171,531,031
|
|
118,805,785
|
Diluted
|
|
176,132,001
|
|
119,393,709
|
|
172,308,044
|
|
119,431,604
|
________________________________________________________
|
(1)
|
Represents portion of
business owned by pre-IPO investors rather than by
Summit.
|
SUMMIT MATERIALS,
INC. AND SUBSIDIARIES
|
Consolidated Balance
Sheets
|
($ in thousands, except
share and per share amounts)
|
|
|
|
June
29,
|
|
December
30,
|
|
|
2024
|
|
2023
|
|
|
(unaudited)
|
|
(audited)
|
Assets
|
|
|
|
|
Current
assets:
|
|
|
|
|
Cash and cash
equivalents
|
|
$ 538,708
|
|
$ 374,162
|
Restricted
cash
|
|
—
|
|
800,000
|
Accounts receivable,
net
|
|
550,093
|
|
287,252
|
Costs and estimated
earnings in excess of billings
|
|
33,948
|
|
10,289
|
Inventories
|
|
349,099
|
|
241,350
|
Other current
assets
|
|
28,461
|
|
17,937
|
Current assets held
for sale
|
|
446
|
|
1,134
|
Total current
assets
|
|
1,500,755
|
|
1,732,124
|
Property, plant and
equipment, less accumulated depreciation, depletion and
amortization (June
29, 2024 - $1,509,453 and December 30, 2023 -
$1,399,468)
|
|
4,354,088
|
|
1,976,820
|
Goodwill
|
|
2,093,010
|
|
1,224,861
|
Intangible assets, less
accumulated amortization (June 29, 2024 - $39,586 and December
30,
2023 - $18,972)
|
|
168,282
|
|
68,081
|
Deferred tax assets,
less valuation allowance (June 29, 2024 - $1,113 and December 30,
2023 -
$1,113)
|
|
—
|
|
52,009
|
Operating lease
right-of-use assets
|
|
89,360
|
|
36,553
|
Other assets
|
|
108,497
|
|
59,134
|
Total
assets
|
|
$ 8,313,992
|
|
$ 5,149,582
|
Liabilities and
Stockholders' Equity
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
Current portion of
debt
|
|
$
7,575
|
|
$
3,822
|
Current portion of
acquisition-related liabilities
|
|
8,987
|
|
7,007
|
Accounts
payable
|
|
282,091
|
|
123,621
|
Accrued
expenses
|
|
250,355
|
|
171,691
|
Current operating
lease liabilities
|
|
17,217
|
|
8,596
|
Billings in excess of
costs and estimated earnings
|
|
7,635
|
|
8,228
|
Total current
liabilities
|
|
573,860
|
|
322,965
|
Long-term
debt
|
|
2,771,463
|
|
2,283,639
|
Acquisition-related
liabilities
|
|
21,217
|
|
28,021
|
Tax receivable
agreement liability
|
|
47,667
|
|
41,276
|
Deferred tax
liabilities
|
|
189,138
|
|
15,854
|
Noncurrent operating
lease liabilities
|
|
77,326
|
|
33,230
|
Other noncurrent
liabilities
|
|
300,577
|
|
108,017
|
Total
liabilities
|
|
3,981,248
|
|
2,833,002
|
Stockholders'
equity:
|
|
|
|
|
Class A common stock,
par value $0.01 per share; 1,000,000,000 shares authorized,
175,586,471 and 119,529,380 shares issued and outstanding as of
June 29, 2024 and
December 30, 2023, respectively
|
|
1,757
|
|
1,196
|
Class B common stock,
par value $0.01 per share; 250,000,000 shares authorized, 0 and
99
shares issued and outstanding as of June 29, 2024 and December 30,
2023, respectively
|
|
—
|
|
—
|
Preferred Stock, par
value $0.01 per share; 250,000,000 shares authorized, 1 and 0
shares
issued and outstanding as of June 29, 2024 and December 30, 2023,
respectively
|
|
—
|
|
—
|
Additional paid-in
capital
|
|
3,412,879
|
|
1,421,813
|
Accumulated
earnings
|
|
915,960
|
|
876,751
|
Accumulated other
comprehensive income
|
|
2,148
|
|
7,275
|
Stockholders'
equity
|
|
4,332,744
|
|
2,307,035
|
Noncontrolling
interest in Summit Holdings
|
|
—
|
|
9,545
|
Total stockholders'
equity
|
|
4,332,744
|
|
2,316,580
|
Total liabilities and
stockholders' equity
|
|
$ 8,313,992
|
|
$ 5,149,582
|
SUMMIT MATERIALS,
INC. AND SUBSIDIARIES
|
Unaudited Consolidated
Statements of Cash Flows
|
($ in
thousands)
|
|
|
|
Six months
ended
|
|
|
June
29,
|
|
July
1,
|
|
|
2024
|
|
2023
|
Cash flows from
operating activities:
|
|
|
|
|
Net income
|
|
$
38,805
|
|
$
53,516
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
|
Depreciation,
depletion, amortization and accretion
|
|
206,668
|
|
110,659
|
Share-based
compensation expense
|
|
14,133
|
|
9,924
|
Net gain on asset and
business disposals
|
|
(22,773)
|
|
(3,655)
|
Non-cash loss on debt
financings
|
|
5,453
|
|
161
|
Change in deferred tax
asset, net
|
|
2,976
|
|
9,350
|
Other
|
|
1,163
|
|
(21)
|
Decrease (increase) in
operating assets, net of acquisitions and dispositions:
|
|
|
|
|
Accounts receivable,
net
|
|
(104,579)
|
|
(101,119)
|
Inventories
|
|
(11,552)
|
|
(27,115)
|
Costs and estimated
earnings in excess of billings
|
|
(24,076)
|
|
(28,760)
|
Other current
assets
|
|
2,509
|
|
(1,070)
|
Other
assets
|
|
3,922
|
|
1,732
|
(Decrease) increase in
operating liabilities, net of acquisitions and
dispositions:
|
|
|
|
|
Accounts
payable
|
|
7,700
|
|
52,157
|
Accrued
expenses
|
|
(4,584)
|
|
19,048
|
Billings in excess of
costs and estimated earnings
|
|
(144)
|
|
1,299
|
Tax receivable
agreement (benefit) expense
|
|
6,227
|
|
(531)
|
Other
liabilities
|
|
(10,444)
|
|
(1,533)
|
Net cash provided by
operating activities
|
|
111,404
|
|
94,042
|
Cash flows from
investing activities:
|
|
|
|
|
Acquisitions, net of
cash acquired
|
|
(1,113,267)
|
|
(237,666)
|
Purchase of
intellectual property
|
|
(21,400)
|
|
—
|
Purchases of property,
plant and equipment
|
|
(175,960)
|
|
(126,893)
|
Proceeds from the sale
of property, plant and equipment
|
|
14,217
|
|
5,760
|
Proceeds from sale of
businesses
|
|
86,031
|
|
—
|
Other
|
|
(2,070)
|
|
(1,852)
|
Net cash used in
investing activities
|
|
(1,212,449)
|
|
(360,651)
|
Cash flows from
financing activities:
|
|
|
|
|
Proceeds from debt
issuances
|
|
1,007,475
|
|
—
|
Debt issuance
costs
|
|
(17,731)
|
|
(1,566)
|
Payments on
debt
|
|
(509,765)
|
|
(6,720)
|
Payments on
acquisition-related liabilities
|
|
(6,289)
|
|
(11,539)
|
Proceeds from stock
option exercises
|
|
1,580
|
|
84
|
Other
|
|
(8,088)
|
|
(4,838)
|
Net cash provided by
(used in) financing activities
|
|
467,182
|
|
(24,579)
|
Impact of foreign
currency on cash
|
|
(1,591)
|
|
747
|
Net decrease in cash
and cash equivalents and restricted cash
|
|
(635,454)
|
|
(290,441)
|
Cash and cash
equivalents and restricted cash—beginning of period
|
|
1,174,162
|
|
520,451
|
Cash and cash
equivalents and restricted cash—end of period
|
|
$ 538,708
|
|
$ 230,010
|
SUMMIT MATERIALS,
INC. AND SUBSIDIARIES
|
Unaudited Revenue Data
by Segment and Line of Business
|
($ in
thousands)
|
|
|
|
Three months
ended
|
|
Six months
ended
|
|
|
June
29,
|
|
July
1,
|
|
June
29,
|
|
July
1,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Segment Net
Revenue:
|
|
|
|
|
|
|
|
|
West
|
|
$
423,680
|
|
$
400,038
|
|
$
707,285
|
|
$
634,408
|
East
|
|
326,970
|
|
168,460
|
|
584,811
|
|
287,243
|
Cement
|
|
324,821
|
|
111,875
|
|
556,604
|
|
165,992
|
Net Revenue
|
|
$
1,075,471
|
|
$
680,373
|
|
$
1,848,700
|
|
$
1,087,643
|
|
|
|
|
|
|
|
|
|
Line of Business - Net
Revenue:
|
|
|
|
|
|
|
|
|
Materials
|
|
|
|
|
|
|
|
|
Aggregates
|
|
$
187,100
|
|
$
182,512
|
|
$
332,611
|
|
$
326,165
|
Cement (1)
|
|
311,188
|
|
103,607
|
|
535,285
|
|
152,620
|
Products
|
|
495,453
|
|
309,595
|
|
854,539
|
|
489,101
|
Total Materials and
Products
|
|
993,741
|
|
595,714
|
|
1,722,435
|
|
967,886
|
Services
|
|
81,730
|
|
84,659
|
|
126,265
|
|
119,757
|
Net Revenue
|
|
$
1,075,471
|
|
$
680,373
|
|
$
1,848,700
|
|
$
1,087,643
|
|
|
|
|
|
|
|
|
|
Line of Business - Net
Cost of Revenue:
|
|
|
|
|
|
|
|
|
Materials
|
|
|
|
|
|
|
|
|
Aggregates
|
|
$ 85,845
|
|
$ 84,713
|
|
$
172,359
|
|
$
178,048
|
Cement
|
|
150,727
|
|
44,568
|
|
303,919
|
|
88,403
|
Products
|
|
409,658
|
|
243,854
|
|
724,603
|
|
401,095
|
Total Materials and
Products
|
|
646,230
|
|
373,135
|
|
1,200,881
|
|
667,546
|
Services
|
|
60,988
|
|
70,491
|
|
98,562
|
|
101,999
|
Net Cost of
Revenue
|
|
$
707,218
|
|
$
443,626
|
|
$
1,299,443
|
|
$
769,545
|
|
|
|
|
|
|
|
|
|
Line of Business -
Adjusted Cash Gross Profit (2):
|
|
|
|
|
|
|
|
|
Materials
|
|
|
|
|
|
|
|
|
Aggregates
|
|
$
101,255
|
|
$ 97,799
|
|
$
160,252
|
|
$
148,117
|
Cement (3)
|
|
160,461
|
|
59,039
|
|
231,366
|
|
64,217
|
Products
|
|
85,795
|
|
65,741
|
|
129,936
|
|
88,006
|
Total Materials and
Products
|
|
347,511
|
|
222,579
|
|
521,554
|
|
300,340
|
Services
|
|
20,742
|
|
14,168
|
|
27,703
|
|
17,758
|
Adjusted Cash Gross
Profit
|
|
$
368,253
|
|
$
236,747
|
|
$
549,257
|
|
$
318,098
|
|
|
|
|
|
|
|
|
|
Adjusted Cash Gross
Profit Margin (2)
|
|
|
|
|
|
|
|
|
Materials
|
|
|
|
|
|
|
|
|
Aggregates
|
|
54.1 %
|
|
53.6 %
|
|
48.2 %
|
|
45.4 %
|
Cement (3)
|
|
49.4 %
|
|
52.8 %
|
|
41.6 %
|
|
38.7 %
|
Products
|
|
17.3 %
|
|
21.2 %
|
|
15.2 %
|
|
18.0 %
|
Services
|
|
25.4 %
|
|
16.7 %
|
|
21.9 %
|
|
14.8 %
|
Total Adjusted Cash
Gross Profit Margin
|
|
34.2 %
|
|
34.8 %
|
|
29.7 %
|
|
29.2 %
|
________________________________________________________
|
(1)
|
Net revenue for the
cement line of business excludes revenue associated with hazardous
and non-hazardous waste, which is processed into fuel and used in
the cement plants and is included in services net revenue.
Additionally, net revenue from cement swaps and other
cement-related products are included in products net
revenue.
|
(2)
|
Adjusted cash gross
profit is calculated as net revenue by line of business less net
cost of revenue by line of business. Adjusted cash gross
profit margin is defined as adjusted cash gross profit divided by
net revenue.
|
(3)
|
The cement adjusted
cash gross profit includes the earnings from the waste processing
operations, cement swaps and other products. Cement line of
business adjusted cash gross profit margin is defined as cement
adjusted cash gross profit divided by cement segment net
revenue.
|
SUMMIT MATERIALS,
INC. AND SUBSIDIARIES
|
Unaudited Volume and
Price Statistics
|
(Units in
thousands)
|
|
|
|
Three months
ended
|
|
Six months
ended
|
Total
Volume
|
|
June 29,
2024
|
|
July 1,
2023
|
|
June 29,
2024
|
|
July 1,
2023
|
Aggregates
(tons)
|
|
14,758
|
|
16,396
|
|
26,412
|
|
28,968
|
Cement
(tons)
|
|
2,376
|
|
703
|
|
4,114
|
|
1,041
|
Ready-mix concrete
(cubic yards)
|
|
2,376
|
|
1,333
|
|
4,273
|
|
2,284
|
Asphalt
(tons)
|
|
911
|
|
1,096
|
|
1,231
|
|
1,420
|
|
|
|
|
|
|
|
|
|
|
|
Three months
ended
|
|
Six months
ended
|
Pricing
|
|
June 29,
2024
|
|
July 1,
2023
|
|
June 29,
2024
|
|
July 1,
2023
|
Aggregates (per
ton)
|
|
$ 15.26
|
|
$ 13.65
|
|
$ 15.09
|
|
$ 13.56
|
Cement (per
ton)
|
|
153.43
|
|
149.10
|
|
152.87
|
|
148.55
|
Ready-mix concrete
(per cubic yards)
|
|
165.51
|
|
149.91
|
|
165.10
|
|
148.41
|
Asphalt (per
ton)
|
|
85.25
|
|
83.90
|
|
85.99
|
|
83.54
|
|
|
|
|
|
|
|
|
|
|
|
Three months
ended
|
|
Six months
ended
|
|
|
Percentage Change
in
|
|
Percentage Change
in
|
Year over Year
Comparison
|
|
Volume
|
|
Pricing
|
|
Volume
|
|
Pricing
|
Aggregates (per
ton)
|
|
(10.0) %
|
|
11.8 %
|
|
(8.8) %
|
|
11.3 %
|
Cement (per
ton)
|
|
238.0 %
|
|
2.9 %
|
|
295.2 %
|
|
2.9 %
|
Ready-mix concrete
(per cubic yards)
|
|
78.2 %
|
|
10.4 %
|
|
87.1 %
|
|
11.2 %
|
Asphalt (per
ton)
|
|
(16.9) %
|
|
1.6 %
|
|
(13.3) %
|
|
2.9 %
|
|
|
|
|
|
|
|
|
|
|
|
Three months
ended
|
|
Six months
ended
|
|
|
Percentage Change
in
|
|
Percentage Change
in
|
Year over Year
Comparison (Excluding acquisitions &
divestitures)
|
|
Volume
|
|
Pricing
|
|
Volume
|
|
Pricing
|
Aggregates (per
ton)
|
|
(9.4) %
|
|
10.8 %
|
|
(8.8) %
|
|
10.6 %
|
Cement (per
ton)
|
|
(16.5) %
|
|
7.3 %
|
|
(12.2) %
|
|
6.8 %
|
Ready-mix concrete
(per cubic yards)
|
|
(14.9) %
|
|
5.6 %
|
|
(14.9) %
|
|
6.7 %
|
Asphalt (per
ton)
|
|
(6.6) %
|
|
0.5 %
|
|
(2.8) %
|
|
1.6 %
|
SUMMIT MATERIALS,
INC. AND SUBSIDIARIES
|
Unaudited
Reconciliations of Gross Revenue to Net Revenue by Line of
Business
|
($ and Units in
thousands, except pricing information)
|
|
|
|
Three months ended
June 29, 2024
|
|
|
|
|
|
|
Gross Revenue
|
|
Intercompany
|
|
Net
|
|
|
Volumes
|
|
Pricing
|
|
by Product
|
|
Elimination/Delivery
|
|
Revenue
|
Aggregates
|
|
14,758
|
|
$
15.26
|
|
$
225,148
|
|
$
(38,048)
|
|
$
187,100
|
Cement
|
|
2,376
|
|
153.43
|
|
364,477
|
|
(53,289)
|
|
311,188
|
Materials
|
|
|
|
|
|
$
589,625
|
|
$
(91,337)
|
|
$
498,288
|
Ready-mix
concrete
|
|
2,376
|
|
165.51
|
|
393,294
|
|
(16)
|
|
393,278
|
Asphalt
|
|
911
|
|
85.25
|
|
77,701
|
|
(77)
|
|
77,624
|
Other
Products
|
|
|
|
|
|
82,714
|
|
(58,163)
|
|
24,551
|
Products
|
|
|
|
|
|
$
553,709
|
|
$
(58,256)
|
|
$
495,453
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended
June 29, 2024
|
|
|
|
|
|
|
Gross Revenue
|
|
Intercompany
|
|
Net
|
|
|
Volumes
|
|
Pricing
|
|
by Product
|
|
Elimination/Delivery
|
|
Revenue
|
Aggregates
|
|
26,412
|
|
$
15.09
|
|
$
398,645
|
|
$
(66,034)
|
|
$
332,611
|
Cement
|
|
4,114
|
|
152.87
|
|
628,969
|
|
(93,684)
|
|
535,285
|
Materials
|
|
|
|
|
|
$
1,027,614
|
|
$
(159,718)
|
|
$
867,896
|
Ready-mix
concrete
|
|
4,273
|
|
165.10
|
|
705,449
|
|
(124)
|
|
705,325
|
Asphalt
|
|
1,231
|
|
85.99
|
|
105,820
|
|
(211)
|
|
105,609
|
Other
Products
|
|
|
|
|
|
154,468
|
|
(110,863)
|
|
43,605
|
Products
|
|
|
|
|
|
$
965,737
|
|
$
(111,198)
|
|
$
854,539
|
SUMMIT MATERIALS,
INC. AND SUBSIDIARIES
|
Unaudited
Reconciliations of Non-GAAP Financial Measures
|
($ in thousands,
except share and per share amounts)
|
|
The tables below
reconcile our net income to Adjusted EBITDA and Adjusted EBITDA
Margin by segment and on a
consolidated basis for the three and six months ended June 29, 2024
and July 1, 2023.
|
|
Reconciliation of Net Income
(Loss) to Adjusted EBITDA
|
|
Three months ended
June 29, 2024
|
by
Segment
|
|
West
|
|
East
|
|
Cement
|
|
Corporate
|
|
Consolidated
|
($
in thousands)
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
$ 82,939
|
|
$
51,434
|
|
$ 98,787
|
|
$
(127,085)
|
|
$
106,075
|
Interest (income)
expense
|
|
(7,734)
|
|
(5,408)
|
|
(6,286)
|
|
72,277
|
|
52,849
|
Income tax
expense
|
|
1,300
|
|
—
|
|
—
|
|
24,516
|
|
25,816
|
Depreciation, depletion
and amortization
|
|
29,824
|
|
22,841
|
|
48,224
|
|
2,490
|
|
103,379
|
EBITDA
|
|
$
106,329
|
|
$
68,867
|
|
$
140,725
|
|
$ (27,802)
|
|
$
288,119
|
Accretion
|
|
446
|
|
528
|
|
44
|
|
—
|
|
1,018
|
(Gain) loss on sale of
businesses
|
|
(4,672)
|
|
914
|
|
—
|
|
—
|
|
(3,758)
|
Non-cash
compensation
|
|
—
|
|
—
|
|
—
|
|
7,413
|
|
7,413
|
Argos USA acquisition
and integration costs (2)
|
|
—
|
|
—
|
|
—
|
|
9,737
|
|
9,737
|
Other (3)
|
|
(518)
|
|
245
|
|
—
|
|
(6,090)
|
|
(6,363)
|
Adjusted
EBITDA
|
|
$
101,585
|
|
$
70,554
|
|
$
140,769
|
|
$ (16,742)
|
|
$
296,166
|
Adjusted EBITDA Margin
(1)
|
|
24.0 %
|
|
21.6 %
|
|
43.3 %
|
|
|
|
27.5 %
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net Income
(Loss) to Adjusted EBITDA
|
|
Three months ended
July 1, 2023
|
by
Segment
|
|
West
|
|
East
|
|
Cement
|
|
Corporate
|
|
Consolidated
|
($
in thousands)
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
$ 78,354
|
|
$
34,648
|
|
$ 47,871
|
|
$ (76,145)
|
|
$ 84,728
|
Interest (income)
expense
|
|
(3,378)
|
|
(2,890)
|
|
(4,890)
|
|
39,060
|
|
27,902
|
Income tax
expense
|
|
1,478
|
|
—
|
|
—
|
|
21,003
|
|
22,481
|
Depreciation, depletion
and amortization
|
|
27,884
|
|
15,254
|
|
9,870
|
|
1,034
|
|
54,042
|
EBITDA
|
|
$
104,338
|
|
$
47,012
|
|
$ 52,851
|
|
$ (15,048)
|
|
$
189,153
|
Accretion
|
|
260
|
|
464
|
|
21
|
|
—
|
|
745
|
Non-cash
compensation
|
|
—
|
|
—
|
|
—
|
|
5,216
|
|
5,216
|
Other (3)
|
|
(81)
|
|
141
|
|
—
|
|
(3,429)
|
|
(3,369)
|
Adjusted
EBITDA
|
|
$
104,517
|
|
$
47,617
|
|
$ 52,872
|
|
$ (13,261)
|
|
$
191,745
|
Adjusted EBITDA Margin
(1)
|
|
26.1 %
|
|
28.3 %
|
|
47.3 %
|
|
|
|
28.2 %
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net Income
(Loss) to Adjusted EBITDA
|
|
Six months ended
June 29, 2024
|
by
Segment
|
|
West
|
|
East
|
|
Cement
|
|
Corporate
|
|
Consolidated
|
($
in thousands)
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
$
101,889
|
|
$
85,925
|
|
$
123,780
|
|
$
(272,789)
|
|
$ 38,805
|
Interest (income)
expense
|
|
(14,497)
|
|
(9,980)
|
|
(12,640)
|
|
141,858
|
|
104,741
|
Income tax expense
(benefit)
|
|
1,809
|
|
—
|
|
—
|
|
12,942
|
|
14,751
|
Depreciation, depletion
and amortization
|
|
59,718
|
|
45,400
|
|
88,887
|
|
4,337
|
|
198,342
|
EBITDA
|
|
$
148,919
|
|
$
121,345
|
|
$
200,027
|
|
$
(113,652)
|
|
$
356,639
|
Accretion
|
|
890
|
|
1,050
|
|
86
|
|
—
|
|
2,026
|
Loss on debt
financings
|
|
—
|
|
—
|
|
—
|
|
5,453
|
|
5,453
|
Gain on sale of
businesses
|
|
(3,828)
|
|
(14,915)
|
|
—
|
|
—
|
|
(18,743)
|
Non-cash
compensation
|
|
—
|
|
—
|
|
—
|
|
14,133
|
|
14,133
|
Argos USA acquisition
and integration costs (2)
|
|
—
|
|
62
|
|
110
|
|
70,859
|
|
71,031
|
Other
(3)
|
|
(996)
|
|
488
|
|
—
|
|
(12,640)
|
|
(13,148)
|
Adjusted
EBITDA
|
|
$
144,985
|
|
$
108,030
|
|
$
200,223
|
|
$ (35,847)
|
|
$
417,391
|
Adjusted EBITDA Margin
(1)
|
|
20.5 %
|
|
18.5 %
|
|
36.0 %
|
|
|
|
22.6 %
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net Income
(Loss) to Adjusted EBITDA
|
|
Six months ended
July 1, 2023
|
by
Segment
|
|
West
|
|
East
|
|
Cement
|
|
Corporate
|
|
Consolidated
|
($
in thousands)
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
$ 87,276
|
|
$
40,586
|
|
$ 44,846
|
|
$
(119,192)
|
|
$ 53,516
|
Interest (income)
expense
|
|
(6,709)
|
|
(5,652)
|
|
(9,853)
|
|
77,536
|
|
55,322
|
Income tax
expense
|
|
2,217
|
|
—
|
|
—
|
|
13,798
|
|
16,015
|
Depreciation, depletion
and amortization
|
|
54,007
|
|
30,351
|
|
17,850
|
|
2,022
|
|
104,230
|
EBITDA
|
|
$
136,791
|
|
$
65,285
|
|
$ 52,843
|
|
$ (25,836)
|
|
$
229,083
|
Accretion
|
|
510
|
|
902
|
|
39
|
|
—
|
|
1,451
|
Loss on debt
financings
|
|
—
|
|
—
|
|
—
|
|
493
|
|
493
|
Non-cash
compensation
|
|
—
|
|
—
|
|
—
|
|
9,924
|
|
9,924
|
Other
(3)
|
|
(106)
|
|
282
|
|
—
|
|
(8,181)
|
|
(8,005)
|
Adjusted
EBITDA
|
|
$
137,195
|
|
$
66,469
|
|
$ 52,882
|
|
$ (23,600)
|
|
$
232,946
|
Adjusted EBITDA Margin
(1)
|
|
21.6 %
|
|
23.1 %
|
|
31.9 %
|
|
|
|
21.4 %
|
________________________________________________
|
(1)
(2)
(3)
|
Adjusted EBITDA Margin
is defined as Adjusted EBITDA as a percentage of net
revenue.
The adjustment for
acquisition and integration costs related to the Transaction is
comprised of finder's fees, advisory, legal and professional fees
incurred relating to the Transaction.
Consists primarily of
interest income earned on cash balances.
|
The table below reconciles our net income attributable to Summit
Materials, Inc. to adjusted diluted net income per share for the
three and six months ended June 29,
2024 and July 1, 2023. The per
share amount of the net income attributable to Summit Materials,
Inc. presented in the table is calculated using the total equity
interests for the purpose of reconciling to adjusted diluted net
income per share.
|
|
Three months
ended
|
|
Six months
ended
|
|
|
June 29,
2024
|
|
July 1,
2023
|
|
June 29,
2024
|
|
July 1,
2023
|
Reconciliation of Net Income
Per Share to Adjusted Diluted EPS
|
|
Net
Income
|
|
Per Equity
Unit
|
|
Net
Income
|
|
Per Equity
Unit
|
|
Net
Income
|
|
Per Equity
Unit
|
|
Net
Income
|
|
Per Equity
Unit
|
Net income attributable
to Summit Materials, Inc.
|
|
$
106,075
|
|
$
0.60
|
|
$ 83,637
|
|
$
0.70
|
|
$ 39,209
|
|
$
0.23
|
|
$ 52,833
|
|
$
0.44
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
attributable to noncontrolling interest
|
|
—
|
|
—
|
|
1,091
|
|
0.01
|
|
(404)
|
|
—
|
|
683
|
|
0.01
|
Argos USA acquisition
and integration costs, net of tax
|
|
6,723
|
|
0.05
|
|
—
|
|
—
|
|
58,306
|
|
0.33
|
|
—
|
|
—
|
Loss (gain) on sale of
businesses, net of tax
|
|
2,366
|
|
0.01
|
|
—
|
|
—
|
|
(7,333)
|
|
(0.04)
|
|
—
|
|
—
|
Loss on debt
financings
|
|
—
|
|
—
|
|
—
|
|
—
|
|
5,453
|
|
0.03
|
|
493
|
|
—
|
Adjusted diluted net
income
|
|
$
115,164
|
|
$
0.66
|
|
$ 84,728
|
|
$
0.71
|
|
$ 95,231
|
|
$
0.55
|
|
$ 54,009
|
|
$
0.45
|
Weighted-average
shares:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Class A common
stock
|
|
175,510,071
|
|
|
|
118,848,214
|
|
|
|
171,478,056
|
|
|
|
118,706,385
|
|
|
LP Units
outstanding
|
|
—
|
|
|
|
1,310,004
|
|
|
|
255,783
|
|
|
|
1,310,630
|
|
|
Total equity
units
|
|
175,510,071
|
|
|
|
120,158,218
|
|
|
|
171,733,839
|
|
|
|
120,017,015
|
|
|
The following table reconciles operating income to Adjusted Cash
Gross Profit and Adjusted Cash Gross Profit Margin for the three
and six months ended June 29, 2024
and July 1, 2023.
|
|
Three months
ended
|
|
Six months
ended
|
|
|
June
29,
|
|
July
1,
|
|
June
29,
|
|
July
1,
|
Reconciliation of Operating Income
to Adjusted Cash Gross Profit
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
($
in thousands)
|
|
|
|
|
|
|
|
|
Operating
income
|
|
$
172,896
|
|
$
129,633
|
|
$
128,043
|
|
$
114,158
|
General and
administrative expenses
|
|
83,875
|
|
53,838
|
|
152,401
|
|
99,836
|
Depreciation,
depletion, amortization and accretion
|
|
104,397
|
|
54,787
|
|
200,368
|
|
105,681
|
Transaction and
integration costs
|
|
10,265
|
|
1,712
|
|
72,473
|
|
2,076
|
Gain on sale of
property, plant and equipment
|
|
(3,180)
|
|
(3,223)
|
|
(4,028)
|
|
(3,653)
|
Adjusted Cash Gross
Profit (exclusive of items shown separately)
|
|
$
368,253
|
|
$
236,747
|
|
$
549,257
|
|
$
318,098
|
Adjusted Cash Gross
Profit Margin (exclusive of items shown separately) (1)
|
|
34.2 %
|
|
34.8 %
|
|
29.7 %
|
|
29.2 %
|
_______________________________________________________
|
(1)
|
Adjusted Cash Gross
Profit Margin is defined as Adjusted Cash Gross Profit as a
percentage of net revenue.
|
The following table reconciles net cash provided by operating
activities to free cash flow for the three and six months ended
June 29, 2024 and July 1, 2023.
|
|
Three months
ended
|
|
Six months
ended
|
|
|
June
29,
|
|
July
1,
|
|
June
29,
|
|
July
1,
|
($
in thousands)
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net income
|
|
$ 106,075
|
|
$
84,728
|
|
$
38,805
|
|
$
53,516
|
Non-cash
items
|
|
123,233
|
|
75,986
|
|
207,620
|
|
126,418
|
Net income adjusted
for non-cash items
|
|
229,308
|
|
160,714
|
|
246,425
|
|
179,934
|
Change in working
capital accounts
|
|
(77,659)
|
|
(67,007)
|
|
(135,021)
|
|
(85,892)
|
Net cash provided by
operating activities
|
|
151,649
|
|
93,707
|
|
111,404
|
|
94,042
|
Capital expenditures,
net of asset sales
|
|
(105,888)
|
|
(59,326)
|
|
(161,743)
|
|
(121,133)
|
Free cash
flow
|
|
$
45,761
|
|
$
34,381
|
|
$ (50,339)
|
|
$ (27,091)
|
Contact:
Andy Larkin
VP, Investor Relations
andy.larkin@summit-materials.com
720-618-6013
View original content to download
multimedia:https://www.prnewswire.com/news-releases/summit-materials-inc-reports-second-quarter-2024-results-302214732.html
SOURCE Summit Materials, Inc.