UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8‑K
CURRENT REPORT
Pursuant to Section 13 OR 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): February 22, 2018
Universal Forest Products, Inc.
(Exact name of registrant as specified in its charter)
|
Michigan (State or other Jurisdiction of Incorporation) |
0-22684 (Commission File Number) |
38-1465835 (IRS Employer Identification No.) |
|
2801 East Beltline, NE Grand Rapids, Michigan (Address of Principal Executive Offices) |
49525 (Zip Code) |
Registrant's telephone number, including area code: (616) 364-6161
None
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425).
☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12).
☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)).
☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)).
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02 Results of Operations and Financial Condition
On February 22, 2018, the Registrant issued a press release announcing its financial results for the year-ended December 30, 2017. A copy of the Registrant’s press release is attached as Exhibit 99(a) to this Current Report.
Item 9.01 Financial Statements, Pro Forma Financial Information, and Exhibits
|
(c) Exhibits |
99(a) Press Release dated February 22, 2018.
2
3
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
UNIVERSAL FOREST PRODUCTS, INC. |
|||
|
(Registrant) |
|||
|
Dated: February 22, 2018 |
By: |
/s/ Michael R. Cole |
|
|
Michael R. Cole |
|||
|
Principal Financial Officer and Treasurer |
|||
4
Universal Forest Products, Inc.
Page 1
Exhibit 99(a)
News release
---------------AT THE COMPANY---------------
Lynn Afendoulis
Director, Corporate Communications
(616) 365-1502
FOR IMMEDIATE RELEASE
Thursday, February 22, 2018
UFPI Reports Record Fourth Quarter and Annual Results
- Q4 Earnings Up 50 percent; Tax Rate Reduction Adds to Earnings -
GRAND RAPIDS, Mich., Thursday, Feb. 22, 2018 – Universal Forest Products, Inc. (Nasdaq: UFPI) today announced record net earnings and net sales for the fourth quarter and full year 2017. The Company posted these results in a quarter and year that had one less operational week compared to 2016. In 2016, the extra week accounted for over $60 million in net sales and over $2 million in operating profit.
Fourth Quarter 2017 Highlights (comparisons on a year-over-year basis, 13 weeks over 14 weeks):
|
- |
Diluted earnings per share were $0.51, an increase of 50 percent |
|
- |
Net earnings attributable to controlling interest were $31.1 million, up 50 percent; changes to the corporate tax rate contributed $6.4 million or 10 cents per diluted share. Even excluding the tax benefit, net earnings for the quarter and year were records. |
|
- |
EBITDA of $57 million, up 16 percent |
|
- |
Net sales of $966.1 million represent a 12 percent increase |
|
- |
Unit sales accounted for 5 percent of the Company’s gross sales growth due to acquired businesses; price increases accounted for almost 8 percent |
Fiscal 2017 Highlights (comparisons on a year-over-year basis, 52 weeks over 53 weeks):
|
- |
Diluted earnings per share were $1.94, an increase of 18 percent |
|
- |
Net earnings attributable to controlling interest were $119.5 million, up 18 percent |
-more-
Universal Forest Products, Inc.
Page 2
|
- |
Net sales of $3.94 billion, up 22 percent |
|
- |
Unit sales accounted for 15 percent of the Company’s gross sales growth (this includes 11 percent from acquired businesses); price increases accounted for 6 percent |
|
- |
Generated cash from operating activities of almost $137 million |
“The employees of Universal did a great job managing our business through a challenging lumber market that pressured margins for our products at different periods throughout the year,” said CEO Matthew J. Missad. In 2017, average prices for framing lumber and southern yellow pine rose 20 percent and 7 percent, respectively, over 2016, but fell during the Company’s peak selling times, reducing margins on certain products.
“We experienced terrific growth with new products in 2017, making significant inroads in the Retail market with new products such as our UFP-Edge profile lines and several product introductions in our Deckorators line,” Matt added. For the year, new product sales grew 23.5 percent to $418.4 million, compared to $338.6 million in 2016. “Despite the challenges that remain in the lumber market, we are optimistic about our strategic initiatives for 2018 and beyond. To support those initiatives, we are investing a portion of the income we will save from the tax reform bill in capital expenditures.”
By market, the Company reported the following 2017 results.
Retail
|
· |
Fourth Quarter: $330.6 million in gross sales, up 20 percent over the fourth quarter of 2016. Unit sales contributed 13 percent of the growth; price increases accounted for 7 percent. Acquisitions accounted for 10 percent of the increase. |
|
· |
Full Year: $1.49 billion in gross sales, up 15 percent over 2016, led by a 10 percent increase in unit sales and a 5 percent increase in selling prices. Acquisitions contributed 7 percent of the sales growth. Sales to this market were affected by a record hurricane season, which resulted in a temporary increase in sales of low-margin commodity products. |
Construction
|
· |
Fourth Quarter: $305.8 million in gross sales, up 10 percent over the fourth quarter of 2016, mostly due to price increases as a result of the lumber market. Unit sales to manufactured housing customers grew 4 percent during the period, while sales to residential and commercial construction customers fell 2 percent and 3 percent, respectively. Residential construction sales were likely affected by project delays associated with higher lumber prices. |
-more-
Universal Forest Products, Inc.
Page 3
|
· |
Full Year: $1.18 billion in gross sales, up 16 percent over the previous year, driven by a 7 percent increase in unit sales and a 9 percent increase in prices. Residential construction unit sales grew 7 percent, and unit sales to manufactured housing customers rose 9 percent over 2016. |
Industrial
|
· |
Fourth Quarter: $345.1 million in gross sales, up 9 percent over the fourth quarter of 2016; price increases accounted for 7 percent of the growth while unit increases accounted for 2 percent. |
|
· |
Full Year: $1.33 billion in gross sales, up 35 percent over the previous year. Unit sales increased 29 percent, primarily due to the Company’s acquisition of idX Corporation in September of 2016. Excluding acquisitions, the Company’s organic unit sales grew 4 percent over 2016. |
CONFERENCE CALL
Universal Forest Products will conduct a conference call to discuss information included in this news release and related matters at 8:30 a.m. ET on Friday, February 23, 2018. The call will be hosted by CEO Matthew J. Missad and CFO Michael Cole, and will be available for analysts and institutional investors domestically at 866-518-4547, and internationally at 213-660-0879. Use conference pass code 4866126. The conference call will be available simultaneously and in its entirety to all interested investors and news media through a webcast at http://www.ufpi.com. A replay of the call will be available through March 25, 2018, at 855-859-2056, 404-537-3406 or 800-585-5367.
UNIVERSAL FOREST PRODUCTS, INC.
Universal Forest Products, Inc. is a holding company whose subsidiaries supply wood, wood composite and other products to three robust markets: retail, construction and industrial. Founded in 1955, the Company is headquartered in Grand Rapids, Mich., with affiliates throughout North America, Europe, Asia and Australia. For more about Universal Forest Products, go to www.ufpi.com.
This press release contains forward-looking statements within the meaning of Section 21E of the Securities Exchange Act, as amended, that are based on management’s beliefs, assumptions, current expectations, estimates and projections about the markets we serve, the economy and the Company itself. Words like “anticipates,” “believes,” “confident,” “estimates,” “expects,” “forecasts,” “likely,” “plans,” “projects,” “should,” variations of such words, and similar expressions identify such forward-looking statements. These statements do not guarantee future performance and involve certain risks, uncertainties and assumptions that are difficult to predict with regard to timing, extent, likelihood and degree of occurrence. The Company does not undertake to update forward-looking statements to reflect facts, circumstances, events, or assumptions that occur after the date the forward-looking statements are made. Actual results could differ materially from those included in such forward-looking statements. Investors are cautioned that all forward-looking statements involve risks and uncertainty. Among the factors that could cause actual results to differ materially from forward-looking statements are the following: fluctuations in the price of lumber; adverse or unusual weather conditions; adverse economic conditions in the markets we serve; government regulations, particularly involving environmental and safety regulations; and our ability to make successful business acquisitions. Certain of these risk factors as well as other risk factors and additional information are included in the Company's reports on Form 10-K and 10-Q on file with the Securities and Exchange Commission.
Non-GAAP Financial Information
This release includes certain financial information not prepared in accordance with U.S. GAAP. Because not all companies calculate non-GAAP financial information identically (or at all), the presentations herein may not be comparable to other similarly titled measures used by other companies. Management considers EBITDA, a non-GAAP measure, an alternative performance measure which may provide useful information to investors.
# # #
Universal Forest Products, Inc.
Page 4
CONSOLIDATED CONDENSED STATEMENTS OF EARNINGS AND COMPREHENSIVE INCOME (UNAUDITED)
FOR THE THREE AND TWELVE MONTHS ENDED
DECEMBER 2017/2016
|
|
|
Quarter Period |
Year to Date |
||||||||||||||||||
|
(In thousands, except per share data) |
|
2017 |
2016 |
2017 |
2016 |
||||||||||||||||
|
NET SALES |
|
$ |
966,091 |
|
100 |
% |
$ |
859,584 |
|
100 |
% |
$ |
3,941,182 |
|
100 |
% |
$ |
3,240,493 |
|
100 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COST OF GOODS SOLD |
|
|
836,932 |
|
86.6 |
|
|
737,274 |
|
85.8 |
|
|
3,398,356 |
|
86.2 |
|
|
2,765,903 |
|
85.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GROSS PROFIT |
|
|
129,159 |
|
13.4 |
|
|
122,310 |
|
14.2 |
|
|
542,826 |
|
13.8 |
|
|
474,590 |
|
14.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES |
|
|
87,751 |
|
9.1 |
|
|
87,000 |
|
10.1 |
|
|
362,220 |
|
9.2 |
|
|
310,152 |
|
9.6 |
|
|
NET GAIN ON DISPOSITION OF ASSETS |
|
|
(70) |
|
— |
|
|
— |
|
— |
|
|
(863) |
|
— |
|
|
— |
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EARNINGS FROM OPERATIONS |
|
|
41,478 |
|
4.3 |
|
|
35,310 |
|
4.1 |
|
|
181,469 |
|
4.6 |
|
|
164,438 |
|
5.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER EXPENSE, NET |
|
|
1,203 |
|
0.1 |
|
|
1,164 |
|
0.1 |
|
|
5,462 |
|
0.1 |
|
|
3,767 |
|
0.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EARNINGS BEFORE INCOME TAXES |
|
|
40,275 |
|
4.2 |
|
|
34,146 |
|
4.0 |
|
|
176,007 |
|
4.5 |
|
|
160,671 |
|
5.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME TAXES |
|
|
7,113 |
|
0.7 |
|
|
11,905 |
|
1.4 |
|
|
51,967 |
|
1.3 |
|
|
55,174 |
|
1.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET EARNINGS |
|
|
33,162 |
|
3.4 |
|
|
22,241 |
|
2.6 |
|
|
124,040 |
|
3.1 |
|
|
105,497 |
|
3.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LESS NET EARNINGS ATTRIBUTABLE TO NONCONTROLLING INTEREST |
|
|
(2,047) |
|
(0.2) |
|
|
(1,491) |
|
(0.2) |
|
|
(4,528) |
|
(0.1) |
|
|
(4,318) |
|
(0.1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET EARNINGS ATTRIBUTABLE TO CONTROLLING INTEREST |
|
$ |
31,115 |
|
3.2 |
|
$ |
20,750 |
|
2.4 |
|
$ |
119,512 |
|
3.0 |
|
$ |
101,179 |
|
3.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EARNINGS PER SHARE - BASIC |
|
$ |
0.51 |
|
|
|
$ |
0.34 |
|
|
|
$ |
1.95 |
|
|
|
$ |
1.66 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EARNINGS PER SHARE - DILUTED |
|
$ |
0.51 |
|
|
|
$ |
0.34 |
|
|
|
$ |
1.94 |
|
|
|
$ |
1.65 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COMPREHENSIVE INCOME |
|
|
33,152 |
|
|
|
|
21,058 |
|
|
|
|
130,170 |
|
|
|
|
102,794 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LESS COMPREHENSIVE INCOME ATTRIBUTABLE TO NONCONTROLLING INTEREST |
|
|
(1,022) |
|
|
|
|
(1,084) |
|
|
|
|
(4,884) |
|
|
|
|
(2,660) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COMPREHENSIVE INCOME ATTRIBUTABLE TO CONTROLLING INTEREST |
|
$ |
32,130 |
|
|
|
$ |
19,974 |
|
|
|
$ |
125,286 |
|
|
|
$ |
100,134 |
|
|
|
|
SUPPLEMENTAL SALES DATA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Period |
|
Year to Date |
||||||||||||
|
Market Classification |
|
2017 |
|
2016 |
|
% |
|
2017 |
|
2016 |
|
% |
||||
|
Retail |
|
$ |
330,613 |
|
$ |
276,109 |
|
20% |
|
$ |
1,493,366 |
|
$ |
1,294,273 |
|
15% |
|
Industrial |
|
|
345,134 |
|
|
317,932 |
|
9% |
|
|
1,334,082 |
|
|
984,968 |
|
35% |
|
Construction |
|
|
305,758 |
|
|
277,742 |
|
10% |
|
|
1,178,755 |
|
|
1,018,136 |
|
16% |
|
Total Gross Sales |
|
|
981,505 |
|
|
871,783 |
|
13% |
|
|
4,006,203 |
|
|
3,297,377 |
|
21% |
|
Sales Allowances |
|
|
(15,414) |
|
|
(12,199) |
|
-26% |
|
|
(65,021) |
|
|
(56,884) |
|
-14% |
|
Total Net Sales |
|
$ |
966,091 |
|
$ |
859,584 |
|
12% |
|
$ |
3,941,182 |
|
$ |
3,240,493 |
|
22% |
Universal Forest Products, Inc.
Page 5
CONSOLIDATED CONDENSED BALANCE SHEETS (UNAUDITED)
DECEMBER 2017/2016
|
(In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASSETS |
|
|
2017 |
|
|
2016 |
|
LIABILITIES AND EQUITY |
|
|
2017 |
|
|
2016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS |
|
|
|
|
|
|
|
CURRENT LIABILITIES |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
28,339 |
|
$ |
34,091 |
|
Cash overdraft |
|
$ |
25,851 |
|
$ |
19,761 |
|
|
Restricted cash |
|
|
477 |
|
|
398 |
|
Accounts payable |
|
|
140,106 |
|
|
124,660 |
|
|
Investments |
|
|
11,269 |
|
|
10,348 |
|
Accrued liabilities |
|
|
135,960 |
|
|
124,722 |
|
|
Accounts receivable |
|
|
327,751 |
|
|
282,253 |
|
Current portion of debt |
|
|
1,329 |
|
|
2,634 |
|
|
Inventories |
|
|
460,308 |
|
|
397,227 |
|
|
|
|
|
|
|
|
|
|
Other current assets |
|
|
35,343 |
|
|
32,121 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL CURRENT ASSETS |
|
|
863,487 |
|
|
756,438 |
|
TOTAL CURRENT LIABILITIES |
|
|
303,246 |
|
|
271,777 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS |
|
|
17,592 |
|
|
10,163 |
|
|
|
|
|
|
|
|
|
|
INTANGIBLE ASSETS, NET |
|
|
254,969 |
|
|
227,606 |
|
LONG-TERM DEBT AND CAPITAL LEASE OBLIGATIONS |
|
|
144,674 |
|
|
109,059 |
|
|
|
|
|
|
|
|
|
|
OTHER LIABILITIES |
|
|
42,734 |
|
|
50,756 |
|
|
PROPERTY, PLANT AND EQUIPMENT, NET |
|
|
328,629 |
|
|
297,851 |
|
EQUITY |
|
|
974,023 |
|
|
860,466 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS |
|
$ |
1,464,677 |
|
$ |
1,292,058 |
|
TOTAL LIABILITIES AND EQUITY |
|
$ |
1,464,677 |
|
$ |
1,292,058 |
|
Universal Forest Products, Inc.
Page 6
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS (UNAUDITED)
FOR THE TWELVE MONTHS ENDED
DECEMBER 2017/2016
|
(In thousands) |
|
|
2017 |
|
|
|
2016 |
|
|
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
|
|
|
|
|
Net earnings |
|
$ |
124,040 |
|
|
$ |
105,497 |
|
|
Adjustments to reconcile net earnings to net cash from operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
|
48,536 |
|
|
|
40,823 |
|
|
Amortization of intangibles |
|
|
4,860 |
|
|
|
2,795 |
|
|
Expense associated with share-based and grant compensation arrangements |
|
|
3,805 |
|
|
|
2,335 |
|
|
Deferred income taxes (credit) |
|
|
(8,629) |
|
|
|
2,464 |
|
|
Equity in earnings of investee |
|
|
(25) |
|
|
|
(267) |
|
|
Net gain on disposition of assets |
|
|
(863) |
|
|
|
— |
|
|
Changes in: |
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
(30,787) |
|
|
|
(5,119) |
|
|
Inventories |
|
|
(49,262) |
|
|
|
(3,245) |
|
|
Accounts payable and cash overdraft |
|
|
21,159 |
|
|
|
11,259 |
|
|
Accrued liabilities and other |
|
|
23,749 |
|
|
|
15,978 |
|
|
NET CASH FROM OPERATING ACTIVITIES |
|
|
136,583 |
|
|
|
172,520 |
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
|
|
|
|
|
Purchases of property, plant, and equipment |
|
|
(71,116) |
|
|
|
(53,762) |
|
|
Proceeds from sale of property, plant and equipment |
|
|
2,919 |
|
|
|
3,126 |
|
|
Acquisitions and purchase of noncontrolling interest, net of cash received |
|
|
(60,587) |
|
|
|
(80,077) |
|
|
Repayments of debt of acquiree |
|
|
— |
|
|
|
(92,830) |
|
|
Purchase and dissolution of remaining noncontrolling interest of subsidiary |
|
|
— |
|
|
|
(892) |
|
|
Advances of notes receivable |
|
|
(234) |
|
|
|
(6,012) |
|
|
Collections of notes receivable and related interest |
|
|
1,509 |
|
|
|
7,899 |
|
|
Purchases of investments |
|
|
(13,518) |
|
|
|
(5,666) |
|
|
Proceeds from sale of investments |
|
|
5,103 |
|
|
|
2,568 |
|
|
Other |
|
|
(1,735) |
|
|
|
(2,011) |
|
|
NET CASH USED IN INVESTING ACTIVITIES |
|
|
(137,659) |
|
|
|
(227,657) |
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
|
|
|
|
|
Borrowings under revolving credit facilities |
|
|
758,287 |
|
|
|
131,002 |
|
|
Repayments under revolving credit facilities |
|
|
(722,725) |
|
|
|
(107,294) |
|
|
Borrowings of debt |
|
|
8,525 |
|
|
|
— |
|
|
Repayments of debt |
|
|
(13,347) |
|
|
|
— |
|
|
Proceeds from issuance of common stock |
|
|
660 |
|
|
|
536 |
|
|
Distributions to noncontrolling interest |
|
|
(4,032) |
|
|
|
(3,280) |
|
|
Dividends paid to shareholders |
|
|
(19,607) |
|
|
|
(17,680) |
|
|
Repurchase of common stock |
|
|
(12,977) |
|
|
|
— |
|
|
Other |
|
|
(31) |
|
|
|
(73) |
|
|
NET CASH FROM (USED IN) FINANCING ACTIVITIES |
|
|
(5,247) |
|
|
|
3,211 |
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash |
|
|
650 |
|
|
|
(1,927) |
|
|
NET CHANGE IN CASH AND CASH EQUIVALENTS |
|
|
(5,673) |
|
|
|
(53,853) |
|
|
|
|
|
|
|
|
|
|
|
|
ALL CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD |
|
|
34,489 |
|
|
|
88,342 |
|
|
|
|
|
|
|
|
|
|
|
|
ALL CASH AND CASH EQUIVALENTS, END OF PERIOD |
|
$ |
28,816 |
|
|
$ |
34,489 |
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of cash and cash equivalents and restricted cash: |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, beginning of period |
|
$ |
34,091 |
|
|
$ |
87,756 |
|
|
Restricted cash, beginning of period |
|
|
398 |
|
|
|
586 |
|
|
All cash and cash equivalents, beginning of period |
|
$ |
34,489 |
|
|
$ |
88,342 |
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of period |
|
$ |
28,339 |
|
|
$ |
34,091 |
|
|
Restricted cash, end of period |
|
|
477 |
|
|
|
398 |
|
|
All cash and cash equivalents, end of period |
|
$ |
28,816 |
|
|
$ |
34,489 |
|
|
|
|
|
|
|
|
|
|
|
Universal Forest Products, Inc.
Page 7
EBITDA RECONCILIATION TO NET INCOME (UNAUDITED)
FOR THE THREE AND TWELVE MONTHS ENDED
DECEMBER 2017/2016
|
|
|
Quarter Period |
Year to Date |
||||||||
|
(In thousands) |
|
2017 |
|
2016 |
2017 |
|
2016 |
||||
|
Net Earnings Attributable to Controlling Interest |
|
$ |
31,115 |
|
$ |
20,750 |
$ |
119,512 |
|
$ |
101,179 |
|
Interest Expense |
|
|
1,393 |
|
|
1,301 |
|
6,218 |
|
|
4,575 |
|
Taxes |
|
|
7,112 |
|
|
11,905 |
|
51,967 |
|
|
55,174 |
|
Expense associated with Share-Based Compensation Arrangements |
|
|
1,497 |
|
|
663 |
|
3,618 |
|
|
2,336 |
|
Net Earnings Attributable to Noncontrolling Interest |
|
|
2,048 |
|
|
1,490 |
|
4,528 |
|
|
4,318 |
|
Net Gain on Disposition of Assets |
|
|
(70) |
|
|
- |
|
(863) |
|
|
- |
|
Depreciation Expense |
|
|
12,881 |
|
|
11,809 |
|
48,536 |
|
|
40,823 |
|
Amortization of Intangibles |
|
|
1,311 |
|
|
926 |
|
4,860 |
|
|
2,795 |
|
EBITDA |
|
$ |
57,287 |
|
$ |
48,844 |
$ |
238,376 |
|
$ |
211,200 |