Masonite International Inc.:
Second Quarter Highlights
-
Sales declined 13.8% to $507.8 million from $588.9 million in the
second quarter of 2007
-
Operating EBITDA decreased 48.0% to $46.1 million from $88.6 million
-
Adjusted EBITDA decreased 43.5% to $56.0 million from $99.1 million
-
Adjusted EBITDA margin decreased to 11.0% from 16.8%
-
Net debt increased $102.4 million to $2,035.2 million on June 30, 2008
from $1,932.8 million on March 31, 2008
First Half Highlights
-
Sales declined 16.1% to $972.1 million from $1,158.3 million in the
first six months of 2007
-
Operating EBITDA decreased 42.8% to $92.8 million from $162.2 million
-
Adjusted EBITDA decreased 39.5% to $109.5 million from $181.0 million
-
Adjusted EBITDA margin decreased to 11.3% from 15.6%
-
Net debt increased $124.9 million to $2,035.2 million on June 30, 2008
from $1,910.3 million on December 31, 2007
Masonite International Inc. today announced second quarter 2008 sales of
$507.8 million, a decline of 13.8% compared to sales of $588.9 million
in the second quarter of 2007. Operating EBITDA decreased 48.0% to $46.1
million from $88.6 million in the second quarter of 2007. Adjusted
EBITDA, calculated pursuant to the Company’s
credit agreement, declined 43.5% to $56.0 million in the second quarter
of 2008, compared to $99.1 million in the prior year period. As
described in the attached reconciliation, second quarter 2008 Adjusted
EBITDA includes $9.9 million of net adjustments, while Adjusted EBITDA
in the second quarter of 2007 includes $10.5 million of such adjustments.
"Masonite’s second quarter results were
negatively impacted by the persistent deterioration in the US housing
Market. Lower operating volumes led to margin compression that was
further exacerbated by significant inflation in our raw material, energy
and transportation costs”, said Fred Lynch,
President and Chief Executive Officer. “It is
our current belief that market conditions will deteriorate further in
both the United States and the United Kingdom through the second half of
2008. In response, we continue to address every lever at our disposal;
adjusting staffing and production capacities in line with demand,
driving additional operating efficiencies through lean sigma
implementation, and pricing our products to appropriately reflect their
value in this inflationary climate. These difficult but necessary
actions will help position Masonite for greater success when the market
rebounds.”
In the second quarter, the Company completed the closure of three
manufacturing sites in North America. The Company recorded a
restructuring charge of $6.9 million in the second quarter of 2008 in
connection with these closures and other actions. In connection with
additional facility closures that are anticipated to occur in the third
and fourth quarter of 2008, the Company also recorded charges relating
to goodwill, intangibles and fixed asset impairment in the amount of
$10.8 million in the quarter. Further restructuring charges are
anticipated to be required in the future as these closures are completed.
The further weakening of the North American housing market required the
Company to conduct an additional goodwill and intangible impairment test
as of June 30, 2008, which resulted in additional goodwill and
intangibles impairment charges related to its North American segment in
the amount of $624.7 million recorded in the second quarter of 2008.
Principally as a result of this impairment charge, the Company incurred
a net loss of $688.6 million and $716.2 million for the second quarter
and first half of 2008, respectively.
In the second quarter of 2008, net debt (consolidated debt net of cash
and cash equivalents) increased by $102.4 million to $2,035.2 million on
June 30, 2008, from $1,932.8 million on March 31, 2008. On April 18,
2008, the Company was notified by the counterparty to the accounts
receivable sales facility of termination of the program. In the second
quarter, the Company repaid the $66.4 million drawn under the program
and paid approximately $19.3 million for the acquisition of 25% of
Sacopan Inc., pursuant to the terms of a shareholders agreement.
Sales to external customers from facilities in North America decreased
23.2% to $326.3 million in the second quarter of 2008 from $424.7
million in the second quarter of 2007. Approximately $51.9 of the
decline in sales is attributable to sales in geographic regions that The
Home Depot moved to a competitor in the second half of 2007. Sales
decreased 13.9% in North America excluding the loss of The Home Depot
regions and the impact of favorable foreign exchange movements. Sales to
external customers from facilities outside of North America, primarily
in Western Europe, increased approximately 10.5% to $181.5 million in
the second quarter of 2008 from $164.2 million in the prior year period.
Favorable foreign currency movements provided a $19.8 million positive
impact on comparative consolidated sales ($5.4 million in North America
and $14.4 million in rest of world). Excluding the impact of favorable
exchange, sales in our Europe and Other segment increased 1.8% over the
prior year period.
Other expense of $11.4 million in the second quarter of 2008 includes
restructuring charges of $6.9 million related to the reductions in
salaried workforce as well as costs incurred in connection with the
closure and consolidation of manufacturing sites. Asset impairment and
disposal charges of $3.7 million, net were also recorded in the second
quarter of 2008. This compares to $10.5 million of Other expense in the
second quarter of 2007, which reflected severance of $10.7 million,
asset impairments and loss on disposal of property plant and equipment
of $2.9 million and foreign exchange gains of $3.1 million.
For the six months ended June 30, 2008, the Company reported
consolidated sales of $972.1 million, a decline of 16.1% compared to
sales of $1,158.3 million in the first six months of 2007. Operating
EBITDA decreased 42.8% to $92.8 million from $162.2 million in the first
six months of 2007. Adjusted EBITDA, calculated pursuant to the Company’s
credit agreement, declined 39.5% to $109.5 million in the first six
months of 2008, compared to $181.0 million in the prior year period. As
described in the attached reconciliation, first half 2008 Adjusted
EBITDA includes $16.7 million of net adjustments, while Adjusted EBITDA
in the first half of 2007 includes $18.8 million of such adjustments.
Sales to external customers from facilities in North America decreased
25.7% to $621.2 million in the first six months of 2008 from $836.5
million in the first six months of 2007. Approximately $118.3 of the
decline in sales is attributable to sales in geographic regions that The
Home Depot moved to a competitor in the second half of 2007. Sales
decreased 15.2% in North America excluding the loss of The Home Depot
regions and favorable foreign currency movements. Sales to external
customers from facilities outside of North America, primarily in Western
Europe, increased approximately 9.0% to $350.9 million in the first six
months of 2008 from $321.8 million in the prior year period. Favorable
foreign currency movements provided a $40.9 million positive impact on
comparative consolidated sales ($12.2 million in North America and $28.7
million in rest of world). Excluding the impact of favorable foreign
exchange, sales in our Europe and Other segment increased 0.1% over the
prior year period.
Other expense of $17.8 million in the first six months of 2008 includes
restructuring charges of $12.4 million related to reductions in salaried
workforce as well as costs incurred in connection with the closure and
consolidation of manufacturing sites. Asset impairment and disposal
charges of $4.6 million, net were also recorded in the first six months
of 2008. This compares to $12.3 million of Other expense in the prior
year period, which reflected severance of $11.6 million, asset
impairment and loss on disposal of property plant and equipment of $3.6
million and foreign exchange gains of $2.9 million.
For the latest twelve months ended June 30, 2008, Adjusted EBITDA
declined by 22.4% to $247.9 million from $319.4 million for the twelve
months ended December 31, 2007. The Company’s
net debt to trailing twelve months Adjusted EBITDA ratio was 8.25x at
June 30, 2008, compared to 6.00x at December 31, 2007 and a covenant
maximum of 7.00x. (As of June 30, 2008, $1.5 million of notes payable,
and a $7.2 million liability on the Company’s
interest rate swap were included as net debt for covenant calculation
purposes only.) For the latest twelve months ended June 30, 2008, cash
interest expense was $163.9 million, and the Company’s
cash interest coverage ratio (trailing twelve months Adjusted EBITDA
divided by cash interest expense) was 1.51x at June 30, 2008 compared to
1.91x at December 31, 2007 and a covenant minimum of 1.65x.
As set forth above, the Company was not in compliance with the financial
covenants contained under its senior secured credit agreement as at June
30, 2008. The Company has been in negotiation with the lenders party to
the senior secured credit agreement regarding an amendment to the terms
of the agreement and a waiver of the Company’s
non-compliance. To date, no agreement has been reached and there can be
no assurance that an amendment acceptable to the Company and its lenders
will be reached in the future. As a result of this non-compliance, the
Company was required to recognize in income $56.0 million of previously
deferred financing costs and present the entire balance of both the
senior secured credit facility and the senior subordinated notes as a
current liability.
Below is a schedule of our net debt:
|
(Principal amount)
|
|
|
June 30,
2008
|
|
December 31,
2007
|
|
Revolving credit facility outstanding
|
|
|
$336.0
|
|
$-
|
|
Other bank loans outstanding
|
|
|
19.3
|
|
17.6
|
|
Senior secured credit facility term loan outstanding
|
|
|
1,139.8
|
|
1,145.6
|
|
Senior subordinated notes outstanding
|
|
|
769.9
|
|
769.9
|
|
Other subsidiary long-term debt outstanding
|
|
|
11.6
|
|
19.0
|
|
Less: Cash on hand
|
|
|
241.4
|
|
41.8
|
|
Net debt outstanding
|
|
|
2,035.2
|
|
$1,910.3
|
|
Notes payable and financial instruments
|
|
|
8.6
|
|
4.7
|
|
Net cash (debt) of unrestricted subsidiaries
|
|
|
1.1
|
|
-
|
|
Net debt outstanding as defined in the senior secured credit
facilities
|
|
|
$2,044.9
|
|
$1,915.0
|
In the first quarter of 2007, the Company adopted the new accounting
standards issued by the Canadian Institute of Chartered Accountants with
respect to Comprehensive Income, Hedges and Financial Instruments. The
impact of this was to record the fair value of the Company’s
interest rate swaps on the balance sheet, and to classify the
unamortized deferred financing costs as a reduction of debt incurred
giving rise to such financing costs. As a result, debt balances as of
June 30, 2008 and December 31, 2007 are presented in the following
unaudited interim financial statements net of unamortized deferred
financing costs of $nil and $61.0 million respectively. Net debt for the
covenant calculations described above uses the face value of debt.
This press release is also available within the “News
& Events” section of the Company’s
website at www.masonite.com.
A Conference Call with Masonite management will take place at 10:00 a.m.
Eastern Daylight Time today. Dial in information is as follows:
|
USA Toll Free Number: 888-455-9653
|
|
USA Toll Number: +1-212-547-0187
|
|
Passcode: Masonite
|
|
A replay of the call will be available through September 28, 2008 by
calling:
|
|
USA Toll Free Number: 866-357-4208
|
|
USA Toll Number: +1-203-369-0124
|
|
Passcode: 4662
|
Masonite International is a leading global manufacturer of residential
and commercial doors, committed to providing the highest value door
products to our customers in more than 70 countries around the world.
This press release and other written reports and oral statements made by
the Company may include forward-looking statements, all of which are
subject to risks and uncertainties. One can identify these
forward-looking statements by their use of words such as "may", "might",
"expects", "plans", "would", "estimates", "intends", "forecasts",
"projects" and other words of similar meaning, or by the fact that they
do not relate strictly to historical or current facts. These statements
are likely to address, but may not be limited to, the Company’s
strategies relating to growth and cost containment, including facility
closures; the Company’s negotiations with
lenders under its senior secured credit agreement relating to an
acceptable amendment and waiver of that agreement; the Company's future
operations; and ongoing conditions in the door manufacturing and housing
industries. Readers must carefully consider any such statements and
should understand that many factors could cause actual results and
developments to differ materially from the Company’s
forward-looking statements. These factors may include inaccurate
assumptions and a broad variety of other known and unknown risks and
uncertainties, including: general economic, market and business
conditions; levels of construction and renovation activity; competition;
financing risks; ability to manage expanding operations; commitments;
new services; retention of key management personnel; environmental and
other government regulation; and other factors disclosed by the Company
in its filings from time to time with the United States Securities and
Exchange Commission. No forward-looking statement can be guaranteed and
actual future results may vary materially. Therefore, we caution you not
to place undue reliance on our forward-looking statements. The Company
disclaims any responsibility to update these forward-looking statements,
whether as a result of new information, future events or otherwise.
This press release contains non-GAAP measures. In this press release
Operating EBITDA is defined as earnings before depreciation and
amortization; other expense; interest; income taxes; and non-controlling
interest. Adjusted EBITDA is defined as Operating EBITDA further
adjusted pursuant to the terms of the Company’s
credit agreement. Adjusted EBITDA margin is defined as Adjusted EBITDA
divided by sales. Net debt is defined as the sum of long-term debt,
current portion of long-term debt and bank indebtedness, less cash and
cash equivalents. These terms are not presentations made under GAAP and
are not measures of financial condition or profitability, should not be
considered as an alternative to GAAP financial measures, and are
unlikely to be comparable to similar measures used by other companies.
Certain figures have been reclassified to conform to the current period
basis of presentation.
|
|
|
|
|
|
|
|
|
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
For the Period Ended June 30
|
|
|
|
|
|
|
(In millions of U.S. dollars)
|
|
|
|
|
|
|
|
|
Three Month Period
|
|
Six Month Period
|
|
|
|
2008
|
2007
|
|
2008
|
2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales
|
$
|
507.8
|
|
$
|
588.9
|
|
|
$
|
972.1
|
|
$
|
1,158.3
|
|
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
417.0
|
|
|
447.1
|
|
|
|
791.0
|
|
|
889.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
90.7
|
|
|
141.9
|
|
|
|
181.2
|
|
|
268.8
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administration expenses
|
|
44.6
|
|
|
53.2
|
|
|
|
88.4
|
|
|
106.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
46.1
|
|
|
88.6
|
|
|
|
92.8
|
|
|
162.2
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
28.1
|
|
|
32.9
|
|
|
|
57.3
|
|
|
64.4
|
|
|
|
|
|
|
|
|
|
|
Income before other expense, interest and income taxes
|
|
18.0
|
|
|
55.8
|
|
|
|
35.5
|
|
|
97.8
|
|
|
|
|
|
|
|
|
|
|
Other expense, net
|
|
11.4
|
|
|
10.5
|
|
|
|
17.8
|
|
|
12.3
|
|
|
|
|
|
|
|
|
|
|
Impairment of goodwill and intangible assets
|
|
630.3
|
|
|
-
|
|
|
|
630.3
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Interest (3)
|
|
99.2
|
|
|
45.0
|
|
|
|
142.3
|
|
|
89.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(722.9
|
)
|
|
0.3
|
|
|
|
(754.9
|
)
|
|
(4.4
|
)
|
|
|
|
|
|
|
|
|
|
Income taxes (recovery)
|
|
(35.3
|
)
|
|
(7.3
|
)
|
|
|
(40.6
|
)
|
|
(10.0
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
(687.7
|
)
|
|
7.6
|
|
|
|
(714.3
|
)
|
|
5.7
|
|
|
|
|
|
|
|
|
|
|
Non-controlling interest
|
|
0.9
|
|
|
2.1
|
|
|
|
1.9
|
|
|
3.3
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income
|
$
|
(688.6
|
)
|
$
|
5.4
|
|
|
$
|
(716.2
|
)
|
$
|
2.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA Reconciliation:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income
|
$
|
(688.6
|
)
|
$
|
5.4
|
|
|
$
|
(716.2
|
)
|
$
|
2.4
|
|
|
Interest
|
|
99.2
|
|
|
45.0
|
|
|
|
142.3
|
|
|
89.8
|
|
|
Income taxes (recovery)
|
|
(35.3
|
)
|
|
(7.3
|
)
|
|
|
(40.6
|
)
|
|
(10.0
|
)
|
|
Depreciation and amortization
|
|
28.1
|
|
|
32.9
|
|
|
|
57.3
|
|
|
64.4
|
|
|
Other expense, net
|
|
11.4
|
|
|
10.5
|
|
|
|
17.8
|
|
|
12.3
|
|
|
Impairment of goodwill and intangible assets
|
|
630.3
|
|
|
-
|
|
|
|
630.3
|
|
|
-
|
|
|
Non-controlling interest
|
|
0.9
|
|
|
2.1
|
|
|
|
1.9
|
|
|
3.3
|
|
|
Operating EBITDA
|
|
46.1
|
|
|
88.6
|
|
|
|
92.8
|
|
|
162.2
|
|
|
|
|
|
|
|
|
|
|
Inventory write-down
|
|
4.1
|
|
|
1.4
|
|
|
|
4.5
|
|
|
1.4
|
|
|
Receivables transaction charges
|
|
0.1
|
|
|
1.7
|
|
|
|
0.8
|
|
|
3.4
|
|
|
Facility closures / realignments
|
|
-
|
|
|
-
|
|
|
|
0.5
|
|
|
-
|
|
|
Stock based compensation
|
|
0.5
|
|
|
0.5
|
|
|
|
0.9
|
|
|
1.3
|
|
|
Franchise and capital taxes
|
|
0.1
|
|
|
1.3
|
|
|
|
0.7
|
|
|
2.3
|
|
|
Foreign exchange (gains) losses
|
|
1.5
|
|
|
(1.2
|
)
|
|
|
2.7
|
|
|
(1.7
|
)
|
|
Employee future benefits
|
|
(0.1
|
)
|
|
-
|
|
|
|
(0.1
|
)
|
|
0.3
|
|
|
Severance
|
|
-
|
|
|
0.1
|
|
|
|
-
|
|
|
0.2
|
|
|
Relocation / recruiting
|
|
0.7
|
|
|
1.7
|
|
|
|
1.5
|
|
|
2.7
|
|
|
Lean Sigma, Supply Chain & HR Consulting
|
|
0.3
|
|
|
3.2
|
|
|
|
0.7
|
|
|
5.3
|
|
|
(Earnings) loss of unrestricted subsidiaries
|
|
1.8
|
|
|
-
|
|
|
|
2.9
|
|
|
-
|
|
|
Other (1)
|
|
0.8
|
|
|
1.8
|
|
|
|
1.8
|
|
|
3.5
|
|
|
Adjusted EBITDA
|
$
|
56.0
|
|
$
|
99.1
|
|
|
$
|
109.5
|
|
$
|
181.0
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA Margin (2)
|
|
11.0
|
%
|
|
16.8
|
%
|
|
|
11.3
|
%
|
|
15.6
|
%
|
|
LTM Adjusted EBITDA
|
|
|
|
$
|
247.9
|
|
$
|
350.2
|
|
|
|
|
|
|
|
|
|
|
(1) Includes KKR monitoring / consulting, legal settlements and
other
|
|
(2) Calculated by dividing Adjusted EBITDA by Sales
|
|
(3) Includes non-cash deferred financing costs of $58.5 million
and $61.0 million for the three month and six month period
respectively.
|
|
UNAUDITED CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
(In millions of U.S. dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30
2008
|
December 31
2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
$
|
241.4
|
|
$
|
41.8
|
|
|
Accounts receivable
|
|
|
|
|
348.2
|
|
|
264.9
|
|
|
Inventories
|
|
|
|
|
296.5
|
|
|
295.8
|
|
|
Prepaid expenses
|
|
|
|
|
20.7
|
|
|
15.2
|
|
|
Assets held for sale
|
|
|
|
|
5.3
|
|
|
1.8
|
|
|
Income taxes recoverable
|
|
|
|
|
1.8
|
|
|
1.8
|
|
|
Current future income taxes
|
|
|
|
|
36.0
|
|
|
39.4
|
|
|
|
|
|
|
|
|
950.0
|
|
|
660.7
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment
|
|
|
|
|
786.2
|
|
|
812.5
|
|
|
Goodwill and other intangible assets
|
|
|
|
|
524.4
|
|
|
1,146.4
|
|
|
Other assets
|
|
|
|
|
19.3
|
|
|
20.5
|
|
|
Long-term future income taxes
|
|
|
|
|
19.1
|
|
|
20.0
|
|
|
|
|
|
|
|
|
1,348.9
|
|
|
1,999.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
2,298.9
|
|
$
|
2,660.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDER'S EQUITY
|
|
|
|
|
|
|
Bank indebtedness
|
|
|
|
$
|
355.3
|
|
$
|
17.6
|
|
|
Accounts payable and accrued expenses
|
|
|
|
|
337.6
|
|
|
325.1
|
|
|
Income taxes payable
|
|
|
|
|
16.1
|
|
|
15.1
|
|
|
Current future income taxes
|
|
|
|
|
2.0
|
|
|
2.1
|
|
|
Debt due on demand
|
|
|
|
|
1,909.6
|
|
|
-
|
|
|
Current portion of debt
|
|
|
|
|
9.7
|
|
|
20.8
|
|
|
|
|
|
|
|
|
2,630.4
|
|
|
380.7
|
|
|
|
|
|
|
|
|
|
|
Debt (1)
|
|
|
|
|
1.8
|
|
|
1,852.6
|
|
|
Long-term future income taxes
|
|
|
|
|
98.3
|
|
|
147.5
|
|
|
Other long-term liabilities
|
|
|
|
|
36.0
|
|
|
38.9
|
|
|
|
|
|
|
|
|
2,766.6
|
|
|
2,419.8
|
|
|
|
|
|
|
|
|
|
|
Non-controlling interest
|
|
|
|
|
28.2
|
|