TREX CO INC - Quarter Report: 2019 September (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
10-Q
☒ |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2019
OR
☐ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File Number:
001-14649
![](https://www.sec.gov/Archives/edgar/data/0001069878/000119312519276349/g730449g1023003702175.jpg)
(Exact name of registrant as specified in its charter)
Delaware |
54-1910453 | |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) | |
160 Exeter Drive Winchester, Virginia |
22603-8605 | |
(Address of principal executive offices) |
(Zip Code) |
Registrant’s telephone number, including area code: (540)
542-6300
Not Applicable
(Former name, former address and former fiscal year, if changed since last report)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes
☒
No☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation
S-T
during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒
No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a
non-accelerated
filer, a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2
of the Exchange Act.: Large accelerated filer |
☒ |
Accelerated filer |
☐ | |||
Non-accelerated filer |
☐ |
Smaller reporting company |
☐ | |||
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
☐
Indicate by check mark whether the registrant is a shell company (as defined by Rule
12b-2
of the Exchange Act): Yes ☐
No ☒
The number of shares of the registrant’s common stock, par value $.01 per share, outstanding at October 15, 2019 was 58,336,505 shares.
Securities registered pursuant to Section 12(b) of the Act:
Title of each class |
Trading Symbol(s) |
Name of each exchange on which registered | ||
Common stock |
TREX |
New York Stock Exchange LLC |
TREX COMPANY, INC.
INDEX
Page |
||||||
2 |
||||||
Item 1. |
2 |
|||||
2 |
||||||
3 |
||||||
4 |
||||||
5 |
||||||
6 |
||||||
Item 2. |
19 |
|||||
Item 3. |
28 |
|||||
Item 4. |
28 |
|||||
29 |
||||||
Item 1. |
29 |
|||||
Item 2. |
29 |
|||||
Item 6. |
29 |
1
PART I
FINANCIAL INFORMATION
Item 1. |
Financial Statements |
TREX COMPANY, INC.
Condensed Consolidated Statements of Comprehensive Income
(Unaudited)
(In thousands, except share and per share data)
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2019 |
2018 |
2019 |
2018 |
|||||||||||||
Net sales |
$ | 194,551 |
$ | 166,380 |
$ | 580,575 |
$ | 544,279 |
||||||||
Cost of sales |
112,120 |
99,170 |
345,334 |
309,241 |
||||||||||||
Gross profit |
82,431 |
67,210 |
235,241 |
235,038 |
||||||||||||
Selling, general and administrative expenses |
27,409 |
28,132 |
93,281 |
90,603 |
||||||||||||
Income from operations |
55,022 |
39,078 |
141,960 |
144,435 |
||||||||||||
Interest (income) expense, net |
(744 |
) | (222 |
) | (801 |
) | 377 |
|||||||||
Income before income taxes |
55,766 |
39,300 |
142,761 |
144,058 |
||||||||||||
Provision for income taxes |
13,790 |
9,829 |
33,520 |
34,657 |
||||||||||||
Net income |
$ | 41,976 |
$ | 29,471 |
$ | 109,241 |
$ | 109,401 |
||||||||
Basic earnings per common share |
$ | 0.72 |
$ | 0.50 |
$ | 1.87 |
$ | 1.86 |
||||||||
Basic weighted average common shares outstanding |
58,401,183 |
58,741,973 |
58,476,430 |
58,785,546 |
||||||||||||
Diluted earnings per common share |
$ | 0.72 |
$ | 0.50 |
$ | 1.86 |
$ | 1.85 |
||||||||
Diluted weighted average common shares outstanding |
58,605,726 |
59,084,117 |
58,706,960 |
59,111,303 |
||||||||||||
Comprehensive income |
$ | 41,976 |
$ | 29,471 |
$ | 109,241 |
$ | 109,401 |
||||||||
See Notes to Condensed Consolidated Financial Statements (Unaudited).
2
TREX COMPANY, INC.
Condensed Consolidated Balance Sheets
(In thousands)
September 30, 2019 |
December 31, 2018 |
|||||||
(Unaudited) |
||||||||
Assets |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 133,282 |
$ | 105,699 |
||||
Accounts receivable, net |
117,386 |
91,163 |
||||||
Inventories |
43,923 |
57,801 |
||||||
Prepaid expenses and other assets |
13,254 |
15,562 |
||||||
Total current assets |
307,845 |
270,225 |
||||||
Property, plant and equipment, net |
143,893 |
117,144 |
||||||
Goodwill and other intangible assets , net |
74,189 |
74,503 |
||||||
Operating lease assets |
41,317 |
— |
||||||
Other assets |
3,526 |
3,250 |
||||||
Total assets |
$ | 570,770 |
$ | 465,122 |
||||
Liabilities and Stockholders’ Equity |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ | 24,641 |
$ | 31,084 |
||||
Accrued expenses and other liabilities |
57,483 |
56,291 |
||||||
Accrued warranty |
5,400 |
5,400 |
||||||
Line of credit |
— |
— |
||||||
Total current liabilities |
87,524 |
92,775 |
||||||
Operating lease liabilities |
35,662 |
— |
||||||
Deferred income taxes |
2,125 |
2,125 |
||||||
Non-current accrued warranty |
21,894 |
25,354 |
||||||
Other long-term liabilities |
15 |
1,905 |
||||||
Total liabilities |
147,220 |
122,159 |
||||||
Commitments and contingencies |
— |
— |
||||||
Stockholders’ equity: |
||||||||
Preferred stock, $0.01 par value, 3,000,000 shares authorized; none issued and outstanding |
— |
— |
||||||
Common stock, $0.01 par value, 120,000,000 shares authorized; 70,175,776 and 69,998,336 shares issued and 58,353,973 and 58,551,653 shares outstanding at September 30, 2019 and December 31, 2018, respectively |
702 |
700 |
||||||
Additional paid-in capital |
122,841 |
124,224 |
||||||
Retained earnings |
526,183 |
416,942 |
||||||
Treasury stock, at cost, 11,821,803 and 11,446,683 shares at September 30, 2019 and December 31, 2018, respectively |
(226,176 |
) | (198,903 |
) | ||||
Total stockholders’ equity |
423,550 |
342,963 |
||||||
Total liabilities and stockholders’ equity |
$ | 570,770 |
$ | 465,122 |
||||
See Notes to Condensed Consolidated Financial Statements (Unaudited).
3
TREX COMPANY, INC.
Condensed Consolidated Statements of Changes in Stockholders’ Equity
(Unaudited)
(In thousands, except share data)
|
Common Stock |
|
|
Additional Paid-In |
|
|
Retained |
|
|
Treasury Stock |
|
|
|
| ||||||||||||||
Shares |
Amount |
Capital |
Earnings |
Shares |
Amount |
Total |
||||||||||||||||||||||
Balance, December 31, 2018 |
58,551,653 |
$ | 700 |
$ | 124,224 |
$ | 416,942 |
11,446,683 |
$ | (198,903 |
) | $ | 342,963 |
|||||||||||||||
Net income |
— |
— |
— |
31,555 |
— |
— |
31,555 |
|||||||||||||||||||||
Employee stock plans |
24,472 |
— |
302 |
— |
— |
— |
302 |
|||||||||||||||||||||
Shares withheld for taxes on awards |
(74,010 |
) | — |
(5,727 |
) | — |
— |
— |
(5,727 |
) | ||||||||||||||||||
Stock-based compensation |
160,359 |
1 |
2,793 |
— |
— |
— |
2,794 |
|||||||||||||||||||||
Repurchases of common stock |
(124,989 |
) | — |
— |
— |
124,989 |
(8,730 |
) | (8,730 |
) | ||||||||||||||||||
Balance, March 31, 2019 |
58,537,485 |
$ | 701 |
$ | 121,592 |
$ | 448,497 |
11,571,672 |
$ | (207,633 |
) | $ | 363,157 |
|||||||||||||||
Net income |
— |
— |
— |
35,710 |
— |
— |
35,710 |
|||||||||||||||||||||
Employee stock plans |
14,905 |
— |
257 |
— |
— |
— |
257 |
|||||||||||||||||||||
Shares withheld for taxes on awards |
(19,174 |
) | — |
(1,254 |
) | — |
— |
— |
(1,254 |
) | ||||||||||||||||||
Stock-based compensation |
32,139 |
— |
2,125 |
— |
— |
— |
2,125 |
|||||||||||||||||||||
Repurchases of common stock |
(125,151 |
) | — |
— |
— |
125,151 |
(8,462 |
) | (8,462 |
) | ||||||||||||||||||
Balance, June 30, 2019 |
58,440,204 |
$ | 701 |
$ | 122,720 |
$ | 484,207 |
11,696,823 |
$ | (216,095 |
) | $ | 391,533 |
|||||||||||||||
Net income |
— |
— |
— |
41,976 |
— |
— |
41,976 |
|||||||||||||||||||||
Employee stock plans |
26,162 |
1 |
158 |
— |
— |
— |
159 |
|||||||||||||||||||||
Shares withheld for taxes on awards |
(4,722 |
) | — |
(963 |
) | — |
— |
— |
(963 |
) | ||||||||||||||||||
Stock-based compensation |
17,309 |
— |
926 |
— |
— |
— |
926 |
|||||||||||||||||||||
Repurchases of common stock |
(124,980 |
) | — |
— |
— |
124,980 |
(10,081 |
) | (10,081 |
) | ||||||||||||||||||
Balance, September 30, 2019 |
58,353,973 |
$ | 702 |
$ | 122,841 |
$ | 526,183 |
11,821,803 |
$ | (226,176 |
) | $ | 423,550 |
|||||||||||||||
|
Common Stock |
|
|
Additional Paid-In |
|
|
Retained |
|
|
Treasury Stock |
|
|
|
| ||||||||||||||
Shares |
Amount |
Capital |
Earnings |
Shares |
Amount |
Total |
||||||||||||||||||||||
Balance, December 31, 2017 |
58,856,860 |
$ | 698 |
$ | 121,694 |
$ | 282,370 |
10,987,362 |
$ | (173,512 |
) | $ | 231,250 |
|||||||||||||||
Net income |
— |
— |
— |
37,110 |
— |
— |
37,110 |
|||||||||||||||||||||
Employee stock plans |
26,832 |
— |
195 |
— |
— |
— |
195 |
|||||||||||||||||||||
Shares withheld for taxes on awards |
(13,028 |
) | — |
(3,782 |
) | — |
— |
— |
(3,782 |
) | ||||||||||||||||||
Stock-based compensation |
80,988 |
1 |
2,295 |
— |
— |
— |
2,296 |
|||||||||||||||||||||
Repurchases of common stock |
(100,044 |
) | — |
— |
— |
100,044 |
(5,211 |
) | (5,211 |
) | ||||||||||||||||||
Balance, March 31, 2018 |
58,851,608 |
$ | 699 |
$ | 120,402 |
$ | 319,480 |
11,087,406 |
$ | (178,723 |
) | $ | 261,858 |
|||||||||||||||
Net income |
— |
— |
— |
42,820 |
— |
— |
42,820 |
|||||||||||||||||||||
Employee stock plans |
22,549 |
1 |
209 |
— |
— |
— |
210 |
|||||||||||||||||||||
Shares withheld for taxes on awards |
(7,493 |
) | — |
(420 |
) | — |
— |
— |
(420 |
) | ||||||||||||||||||
Stock-based compensation |
9,735 |
— |
1,350 |
— |
— |
— |
1,350 |
|||||||||||||||||||||
Repurchases of common stock |
(150,000 |
) | — |
— |
— |
150,000 |
(7,818 |
) | (7,818 |
) | ||||||||||||||||||
Balance, June 30, 2018 |
58,726,399 |
$ | 700 |
$ | 121,541 |
$ | 362,300 |
11,237,406 |
$ | (186,541 |
) | $ | 298,000 |
|||||||||||||||
Net income |
— |
— |
— |
29,471 |
— |
— |
29,471 |
|||||||||||||||||||||
Employee stock plans |
7,377 |
— |
238 |
— |
— |
— |
238 |
|||||||||||||||||||||
Shares withheld for taxes on awards |
(6,272 |
) | — |
(493 |
) | — |
— |
— |
(493 |
) | ||||||||||||||||||
Stock-based compensation |
26,544 |
— |
1,439 |
— |
— |
— |
1,439 |
|||||||||||||||||||||
Balance, September 30, 2018 |
58,754,048 |
$ | 700 |
$ | 122,725 |
$ | 391,771 |
11,237,406 |
$ | (186,541 |
) | $ | 328,655 |
|||||||||||||||
See Notes to Condensed Consolidated Financial Statements (Unaudited).
4
TREX COMPANY, INC.
Condensed Consolidated Statements of Cash Flows
(Unaudited)
(In thousands)
Nine Months Ended September 30, |
||||||||
2019 |
2018 |
|||||||
Operating Activities |
||||||||
Net income |
$ |
109,241 |
$ | 109,401 |
||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Depreciation and amortization |
10,477 |
13,164 |
||||||
Stock-based compensation |
5,844 |
5,045 |
||||||
Loss (gain) on disposal of property, plant and equipment |
90 |
50 |
||||||
Other non-cash adjustments |
(372 |
) | (408 |
) | ||||
Changes in operating assets and liabilities: |
||||||||
Accounts receivable |
(26,225 |
) | (21,034 |
) | ||||
Inventories |
13,878 |
(927 |
) | |||||
Prepaid expenses and other assets |
2,129 |
(3,155 |
) | |||||
Accounts payable |
(6,443 |
) | 8,245 |
|||||
Accrued expenses and other liabilities |
(10,262 |
) | 619 |
|||||
Income taxes receivable/payable |
629 |
4,369 |
||||||
Net cash provided by operating activities |
98,986 |
115,369 |
||||||
Investing Activities |
||||||||
Expenditures for property, plant and equipment and intangibles |
(36,926 |
) | (21,611 |
) | ||||
Proceeds from sales of property, plant and equipment |
21 |
83 |
||||||
Net cash used in investing activities |
(36,905 |
) | (21,528 |
) | ||||
Financing Activities |
||||||||
Borrowings under line of credit |
89,500 |
172,250 |
||||||
Principal payments under line of credit |
(89,500 |
) | (172,250 |
) | ||||
Repurchases of common stock |
(35,216 |
) | (17,723 |
) | ||||
Proceeds from employee stock purchase and option plans |
718 |
681 |
||||||
Net cash used in financing activities |
(34,498 |
) | (17,042 |
) | ||||
Net increase in cash and cash equivalents |
27,583 |
76,799 |
||||||
Cash and cash equivalents, beginning of period |
105,699 |
30,514 |
||||||
Cash and cash equivalents, end of period |
$ |
133,282 |
$ |
107,313 |
||||
Supplemental Disclosure: |
||||||||
Cash paid for interest |
$ | 321 |
$ | 662 |
||||
Cash paid for income taxes, net |
$ | 32,872 |
$ | 39,170 |
See Notes to Condensed Consolidated Financial Statements (Unaudited).
5
TREX COMPANY, INC.
Notes to Condensed Consolidated Financial Statements
For the Nine Months Ended September 30, 2019 and 2018
(Unaudited)
1. |
BUSINESS AND ORGANIZATION |
Trex Company, Inc. (Company) is the world’s largest manufacturer of wood-alternative decking and railing products, with more than 25 years of product experience, which are marketed under the brand name Trex
®
. The Company manufactures and distributes high-performance,low-maintenance,
eco-friendly
wood and plastic composite outdoor living products and related accessories. A majority of its products are manufactured in a proprietary process that combines reclaimed wood fibers and scrap polyethylene. Also, the Company is a leading national provider of custom-engineered railing and staging systems for the commercial and multi-family market, including sports stadiums and performing arts venues. The Company operates in two reportable segments, Trex Residential Products (Trex Residential) and Trex Commercial Products (Trex Commercial). The Company is incorporated in Delaware. The principal executive offices are located at 160 Exeter Drive, Winchester, Virginia 22603, and the telephone number at that address is (540) 542-6300.
2. |
BASIS OF PRESENTATION |
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States for interim financial information and the instructions to Form
10-Q
and Article 10 of Regulation S-X
and, accordingly, the accompanying condensed consolidated financial statements do not include all of the information and notes required by accounting principles generally accepted in the United States for complete financial statements. In the opinion of management, all adjustments (consisting of normal and recurring adjustments except as otherwise described herein) considered necessary for a fair presentation have been included in the accompanying condensed consolidated financial statements. The unaudited condensed consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries, Trex Wood-Polymer Espana, S.L. and Trex Commercial Products, Inc., for all periods presented.The consolidated results of operations for the three and nine months ended September 30, 2019 are not necessarily indicative of the results that may be expected for the fiscal year ending December 31, 2019. These condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements as of December 31, 2018 and 2017 and for each of the three years in the period ended December 31, 2018 included in the Annual Report of Trex Company, Inc. on Form
10-K,
as filed with the U.S. Securities and Exchange Commission.3. |
RECENTLY ADOPTED ACCOUNTING STANDARDS |
In June 2018, the FASB issued ASU No..” The ASU expands the scope of Topic 718, which currently only includes share-based payments issued to employees, to also include share-based payments issued to nonemployees for goods or services. The ASU supersedes Subtopic .” Consequently, the accounting for share-based payments to nonemployees and employees will be substantially aligned. The ASU was effective for fiscal years beginning after December 15, 2018, including interim periods within that fiscal year. The Company adopted the guidance on January 1, 2019. Adoption did not have an impact on the Company’s financial condition or results of operations.
2018-07,
“Compensation – Stock Compensation (Topic 718)
505-50,
“Equity—Equity-Based Payment to Non-Employees
In February 2016, the FASB issued ASU No.” and issued subsequent amendments to the initial guidance in January 2018 within ASU No.
2016-02,
“Leases (Topic 842),
2018-01,
in July 2018 within ASU Nos. 2018-10
and 2018-11,
in December 2018 within ASU No. 2018-20,
and in March 2019 within ASU No. 2019-01
(collectively, the standard). The standard requires lessees to recognize operating leases on the balance sheet as a right-of-use
asset and a lease liability. The liability is equal to the present value of the lease payments over the remaining lease term. The asset is based on the liability, subject to certain adjustments. Operating leases result in straight-line expense. The Company adopted the standard on January 1, 2019, and elected the transition method of adoption, which allowed the Company to apply the standard as of the beginning of the period of adoption. The Company opted to elect the package of practical expedients to not reassess prior conclusions related to contracts containing leases, lease classification and initial direct costs, and certain other practical expedients, including the use of hindsight to determine the lease term for existing leases and in assessing impairment of the right-of-use
asset, and the exception for short-term leases. For its current classes of underlying assets, the Company did not elect the practical expedient under which the lease components would not be separated from the nonlease components. Nonlease components include certain maintenance services provided by the lessor and the related consideration is specified on a stand-alone basis in the applicable lease agreements. Adoption of the standard had a significant impact on the Company’s condensed consolidated balance sheet due to the recognition of a right-of-use
asset and lease liability (current and
of $45.8 million and $47.2 million, respectively, upon adoption. As the Company’s leases do not provide an implicit rate that can be readily determined, the Company used its incremental borrowing rate based on the information available at the implementation date in determining the present value of lease payments. non-current)
6
4. |
NEW ACCOUNTING STANDARDS NOT YET ADOPTED |
In August 2018, the FASB issued ASU No.. The new guidance aligns the requirements for capitalizing implementation costs in a cloud computing arrangement service contract with the requirements for capitalizing implementation costs incurred for an
2018-15,
“Intangibles – Goodwill and Other – Internal-Use Software (Subtopic 350-40): Customer’s Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That Is a Service Contract (a consensus of FASB Emerging Issues Task Force)”
internal-use
software license. Under that model, implementation costs are capitalized or expensed depending on the nature of the costs and the project stage during which they are incurred. Capitalized implementation costs are amortized over the term of the associated hosted cloud computing arrangement service contract on a straight-line basis, unless another systematic and rational basis is more representative of the pattern in which the entity expects to benefit from its right to access the hosted software. Capitalized implementation costs would then be assessed for impairment in a manner similar to long-lived assets. The new guidance is effective for fiscal years beginning after December 15, 2019, and interim periods within those fiscal years. Early adoption is permitted. Entities can choose to adopt the new guidance either prospectively to eligible costs incurred on or after the date the guidance is first applied or retrospectively. The Company will adopt the guidance on January 1, 2020, and does not believe adoption will have a material impact on its financial condition or results of operations.In January 2017, the FASB issued ASU No.”. The guidance removes Step 2 of the goodwill impairment test and eliminates the need to determine the fair value of individual assets and liabilities to measure goodwill impairment. A goodwill impairment will now be the amount by which a reporting unit’s carrying value exceeds its fair value, not to exceed the carrying amount of goodwill. Entities will continue to have the option to perform a qualitative assessment to determine if a quantitative impairment test is necessary. The guidance will be applied prospectively, and is effective for annual and interim goodwill impairment tests in fiscal years beginning after December 15, 2019. Early adoption is permitted for any impairment tests performed on testing dates after January 1, 2017. The Company will adopt the guidance on January 1, 2020. The Company does not believe adoption will have a material impact on its financial condition or results of operations.
2017-04,
“Intangibles—Goodwill and Other (Topic 350), Simplifying the Test for Goodwill Impairment
In June 2016, the FASB issued ASU ” and issued subsequent amendments to the initial guidance in April 2019 within ASU No.
2016-13,
“Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses in Financial Instruments,
2019-04,
and May 2019 within ASU No. 2019-05.
The ASU amends the guidance on the impairment of financial instruments and adds an impairment model, known as the current expected credit loss (CECL) model. The CECL model requires an entity to recognize its current estimate of all expected credit losses, rather than incurred losses, and applies to trade receivables and other receivables. The CECL model is designed to capture expected credit losses through the establishment of an allowance account, which will be presented as an offset to the amortized cost basis of the related financial asset. The new guidance is effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years, and is applied using the modified-retrospective approach. The Company will adopt the guidance on January 1, 2020. The Company does not believe adoption will have a material impact on its financial condition or results of operations.5. |
INVENTORIES |
Inventories valued at LIFO
(last-in,
first-out),
consist of the following (in thousands): September 30, 2019 |
December 31, 2018 |
|||||||
Finished goods |
$ | 27,068 |
$ | 46,638 |
||||
Raw materials |
33,468 |
27,321 |
||||||
Total FIFO (first-in, first-out) inventories |
60,536 |
73,959 |
||||||
Reserve to adjust inventories to LIFO value |
(18,442 |
) | (18,442 |
) | ||||
Total LIFO inventories |
$ | 42,094 |
$ | 55,517 |
||||
7
The Company utilizes the LIFO method of accounting related to its Trex Residential wood-alternative decking and residential railing products, which generally provides for the matching of current costs with current revenues. However, under the LIFO method, reductions in annual inventory balances cause a portion of the Company’s cost of sales to be based on historical costs rather than current year costs (LIFO liquidation). Reductions in interim inventory balances expected to be replenished by
year-end
do not result in a LIFO liquidation. Accordingly, interim LIFO calculations are based, in part, on management’s estimates of expected year-end
inventory levels and costs which may differ from actual results. Since inventory levels and costs are subject to factors beyond management’s control, interim results are subject to the final year-end
LIFO inventory valuation. As of September 30, 2019, management estimates that interim inventory balances will be replenished by year-end
and there were no
LIFO inventory liquidations or related impact on cost of sales in the nine months ended September 30, 2019.Inventories valued at lower of cost (FIFO method) and net realizable value were $1.8 million at September 30, 2019 and $2.3 million at December 31, 2018, consisting primarily of raw materials. The Company utilizes the FIFO method of accounting related to its Trex Commercial architectural railing and staging systems for the commercial and multi-family market.
6. |
PREPAID EXPENSES AND OTHER ASSETS |
Prepaid expenses and other assets consist of the following (in thousands):
September 30, 2019 |
December 31, 2018 |
|||||||
Prepaid expenses |
$ | 5,385 |
$ | 3,390 |
||||
Revenues in excess of billings |
4,850 |
7,987 |
||||||
Contract retainage |
2,426 |
2,469 |
||||||
Income tax receivable |
291 |
471 |
||||||
Other |
302 |
1,245 |
||||||
Total prepaid expenses and other assets |
$ | 13,254 |
$ | 15,562 |
||||
7. |
GOODWILL AND OTHER INTANGIBLE ASSETS |
Intangible assets consist of the following (in thousands):
September 30, 2019 |
December 31, 2018 |
|||||||
Intangible assets: |
||||||||
Customer backlog |
$ | 4,000 |
$ | 4,000 |
||||
Trade names and trademarks |
900 |
900 |
||||||
Domain names |
6,327 |
6,327 |
||||||
Total intangible assets |
11,227 |
11,227 |
||||||
Accumulated amortization: |
||||||||
Customer backlog |
(4,000 |
) | (4,000 |
) | ||||
Trade name and trademarks |
(900 |
) | (900 |
) | ||||
Domain names |
(599 |
) | (285 |
) | ||||
Total accumulated amortization |
(5,499 |
) | (5,185 |
) | ||||
Intangible assets, net |
$ | 5,728 |
$ | 6,042 |
||||
Intangible asset amounts were determined based on the estimated economics of the asset and are amortized over the estimated useful lives on a straight-line basis over months for customer backlog and trade names and trademarks and 15 years for domain names, which approximates the pattern in which the economic benefits are expected to be received.
12
The Company evaluates
the recoverability of intangible assets periodically and considers
events or circumstances that may warrant revised estimates of useful lives or that may indicate an impairment. In May 2018, the Company purchased certain domain names for $6.3 million. Intangible asset amortization expense for the nine months ended September 30, 2019 and 2018 was $0.3 million and $3.0 million, respectively.The carrying amount of goodwill by
r
eportable segment at September 30, 2019 and December 31, 2018 was $14.2 million for Trex Residential and $54.3 million for Trex Commercial.8
8. |
ACCRUED EXPENSES AND OTHER LIABILITIES |
Accrued expenses and other liabilities consist of the following (in thousands):
September 30, 2019 |
December 31, 2018 |
|||||||
Sales and marketing |
$ | 29,786 |
$ | 25,379 |
||||
Compensation and benefits |
10,112 |
19,124 |
||||||
Operating lease liabilities |
6,961 |
— |
||||||
Customer deposits |
2,535 |
2,058 |
||||||
Manufacturing costs |
2,509 |
3,744 |
||||||
Billings in excess of revenues |
992 |
512 |
||||||
Other |
4,588 |
5,474 |
||||||
Total accrued expenses and other liabilities |
$ | 57,483 |
$ | 56,291 |
||||
9. |
DEBT |
The Company’s outstanding debt consists of a revolving credit facility.
Revolving Credit Facility
On January 12, 2016, the Company entered into a Third Amended and Restated Credit Agreement, as amended, with Bank of America, N.A. as Lender, Administrative Agent, Swing Line Lender and Letter of Credit Issuer, and certain other lenders including Citibank, N.A., Capital One, N.A., and SunTrust. The Third Amended Credit Agreement, as amended, provides the Company with one or more revolving loans in a collective maximum principal amount of $250 million from January 1 through June 30 of each year, and a maximum principal amount of $200 million from July 1 through December 31 of each year throughout the term, which ends January 12, 2021.
The Company had
no
outstanding borrowings under its revolving credit facility and remaining available borrowing capacity of $200 million at September 30, 2019. Compliance with Debt Covenants and Restrictions
The Company’s ability to make scheduled principal and interest payments, borrow and repay amounts under any outstanding revolving credit facility and continue to comply with any loan covenants depends primarily on the Company’s ability to generate sufficient cash flow from operations. As of September 30, 2019, the Company was in compliance with all of the covenants contained in its debt agreements. Failure to comply with the loan covenants might cause lenders to accelerate the repayment obligations under the credit facility, which may be declared payable immediately based on a default.
10. |
LEASES |
The Company leases office space, storage warehouses and certain plant equipment under various operating leases. The Company determines if an arrangement is a lease at inception. The arrangement is a lease if it conveys the right to the Company to control the use of identified property, plant, or equipment for a period of time in exchange for consideration. Operating leases are included in operating lease
right-of-use
(ROU) assets, accrued expenses and other current liabilities, and operating lease liabilities in the condensed consolidated balance sheets. Operating leases with an initial term of 12 months or less
are not included in the condensed consolidated balance sheet. The Company recognizes lease expense for these leases on a straight-line basis over the lease term. ROU assets represent the right to use an underlying asset for the lease term and operating lease liabilities represent the obligation to make lease payments arising from the lease. Operating lease ROU assets and liabilities are recognized at commencement date based on the present value of lease payments over the lease term. As the Company’s leases do not provide an implicit rate, the Company uses its incremental borrowing rate based on the information available at the commencement date in determining the present value of lease payments. The Company gives consideration to instruments with similar characteristics when calculating its incremental borrowing rate. The Company’s operating leases have remaining lease terms of 1
year to 10
years. Lease terms may include options to extend or terminate the lease when it is reasonably certain that the Company will exercise that option.For the nine months ended September 30, 2019, total operating lease cost was $6.3 million. The weighted average remaining lease term and weighted average discount rate at September 30, 2019 were 6.6 years and 3.67%, respectively.
9
The following table includes supplemental cash flow information for the nine months ended September 30, 2019 and supplemental balance sheet information at September 30, 2019 related to operating leases (in thousands):
Supplemental cash flow information |
||||
Cash paid for amounts included in the measurement of operating lease liabilities |
$ | 6,356 |
||
Operating ROU assets obtained in exchange for lease liabilities |
$ | 855 |
||
Supplemental balance sheet information |
||||
Operating lease ROU assets |
$ | 41,317 |
||
Operating lease liabilities: |
||||
Accrued expenses and other current liabilities |
$ | 6,961 |
||
Operating lease liabilities |
35,662 |
|||
Total operating lease liabilities |
$ | 42,623 |
||
The following table summarizes maturities of operating lease liabilities at September 30, 2019 (in thousands):
Maturities of operating lease liabilities |
||||
2019 |
$ | 2,123 |
||
2020 |
8,376 |
|||
2021 |
8,183 |
|||
2022 |
6,368 |
|||
2023 |
6,013 |
|||
Thereafter |
17,145 |
|||
Total lease payments |
48,208 |
|||
Less imputed interest |
(5,585 |
) | ||
Total operating liabilities |
$ | 42,623 |
||
11. |
FINANCIAL INSTRUMENTS |
The Company considers the recorded value of its financial assets and liabilities, consisting primarily of cash and cash equivalents, accounts receivable, accounts payable, accrued expenses, other current liabilities, and debt to approximate the fair value of the respective assets and liabilities on the Condensed Consolidated Balance Sheets at September 30, 2019 and December 31, 2018.
12. |
STOCKHOLDERS’ EQUITY |
Earnings Per Share
The following table sets forth the computation of basic and diluted earnings per share (in thousands, except share and per share data):
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2019 |
2018 |
2019 |
2018 |
|||||||||||||
Numerator: |
||||||||||||||||
Net income available to common shareholders |
$ | 41,976 |
$ | 29,471 |
$ | 109,241 |
$ | 109,401 |
||||||||
Denominator: |
||||||||||||||||
Basic weighted average shares outstanding |
58,401,183 |
58,741,973 |
58,476,430 |
58,785,546 |
||||||||||||
Effect of dilutive securities: |
||||||||||||||||
Stock appreciation rights and options |
115,175 |
177,412 |
133,030 |
181,680 |
||||||||||||
Restricted stock |
89,368 |
164,732 |
97,500 |
144,077 |
||||||||||||
Diluted weighted average shares outstanding |
58,605,726 |
59,084,117 |
58,706,960 |
59,111,303 |
||||||||||||
10
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2019 |
2018 |
2019 |
2018 |
|||||||||||||
Basic earnings per share |
$ |
0.72 |
$ |
0.50 |
$ |
1.87 |
$ |
1.86 |
||||||||
Diluted earnings per share |
$ |
0.72 |
$ |
0.50 |
$ |
1.86 |
$ |
1.85 |
||||||||
Diluted earnings per share is computed using the weighted average number of shares determined for the basic earnings per share computation plus the dilutive effect of common stock equivalents using the treasury stock method. The computation of diluted earnings per share excludes the following potentially dilutive securities because the effect would be anti-dilutive:
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2019 |
2018 |
2019 |
2018 |
|||||||||||||
Stock appreciation rights |
23,422 |
— |
20,257 |
10,709 |
||||||||||||
Performance-based restricted stock units |
— |
— |
— |
285 |
Stock Repurchase Program
On February 16, 2018, the Board of Directors adopted a stock repurchase program of up to 5.8 million shares of the Company’s outstanding common stock (Stock Repurchase Program). As of September 30, 2019, the Company had repurchased 834,441 shares of the Company’s outstanding common stock under the Stock Repurchase Program.
13. |
REVENUE FROM CONTRACTS WITH CUSTOMERS |
Topic 606 provides a single, comprehensive model for revenue recognition arising from contracts with customers. A performance obligation is a promise in a contract to transfer a distinct good or service to the customer and is the unit of account in Topic 606. A contract’s transaction price is allocated to each distinct performance obligation and revenue is recognized when or as the Company satisfies the performance obligation. Revenue is recognized at an amount that reflects the consideration to which the entity expects to be entitled in exchange for transferring control of the goods or services to a customer.
Trex Residential Products
Trex Residential principally generates revenue from the manufacture and sale of its high-performance,
low-maintenance,
eco-friendly
composite decking and residential railing products and accessories. Substantially all of its revenues are from contracts with customers, which are purchase orders of short-term duration of less than one year. Its customers, in turn, sell primarily to the residential market, which includes replacement, remodeling and new construction related to outdoor living products. Trex Residential satisfies its performance obligations at a point in time. The shipment of each product is a separate performance obligation as the customer is able to derive benefit from each product shipped and no performance obligation remains after shipment. Upon shipment of the product, the customer obtains control over the distinct product and Trex Residential satisfies its performance obligation. Any performance obligation that remains unsatisfied at the end of a reporting period is part of a contract that has an original expected duration of one year or less. Any variable consideration related to the unsatisfied performance obligation is allocated wholly to the unsatisfied performance obligation and recognized when the product ships and the performance obligation is satisfied.For each product shipped, the transaction price by product is specified in the purchase order. The Company recognizes revenue on the transaction price less any amount offered under a sales incentive program. The Company recognizes an account receivable (contract asset) for the amount of revenue recognized as it has an unconditional right to consideration at the time of shipment and payment from the customer is due based solely on the passage of time. The Company receives payments from its customers based on the payment terms applicable to each individual contract and the customer pays in accordance with the billing terms specified in the purchase order, which is less than one year. The related accounts receivables are included in “” in the Condensed Consolidated Balance Sheets.
Accounts receivable, net
Trex Residential may offer various sales incentive programs throughout the year. It estimates the amount of sales incentive to allocate to each performance obligation, or product shipped, based on direct sales to the customer. The estimate is updated each reporting period and any changes are allocated to the performance obligations on the same basis as at inception. Changes in estimate allocated to a previously satisfied performance obligation are recognized as a reduction of revenue in the period in which the change occurs under the cumulative
catch-up
method. In addition to sales incentive programs, Trex Residential may offer a payment discount. It estimates the payment discount that it believes will be taken by the customer based on prior history. 11
Trex Residential pays commissions to certain employees. However, the sales commissions are not directly attributable to identifiable contracts, are discretionary in nature and are based on other factors not related to obtaining a contract, such as individual performance, profitability of the entity, annual sales targets, etc. These costs are included in selling, general and administrative expenses as incurred. Trex Residential does not grant contractual product return rights to customers other than pursuant to its assurance product warranty (see related disclosure on product warranties in Note 18, “”). Trex Residential accounts for all shipping and handling fees invoiced to the customer in net sales and the related costs in cost of sales.
Commitments and Contingencies
Trex Commercial Products
Trex Commercial generates revenue from the manufacture and sale of its modular and architectural railing and staging systems. All of its revenues are from fixed-price contracts with customers. Trex Commercial contracts have a single performance obligation as the promise to transfer the individual goods or services is not separately identifiable from other promises in the contract and is, therefore, not distinct.
Trex Commercial satisfies its performance obligation over time as work progresses because control is transferred continuously to its customers. Revenue and estimated profit is recognized over time based on the proportion of actual costs incurred to date relative to total estimated costs at completion to measure progress toward satisfying the performance obligation. Incurred costs represent work performed, which corresponds with, and thereby best depicts, the transfer of control to the customer. Incurred costs include all direct material, labor, subcontract and certain indirect costs. The Company reviews and updates its estimates regularly and recognizes adjustments in estimated profit on contracts under the cumulative
catch-up
method. Under this method, the impact of the adjustment on revenue and estimated profit to date on a contract is recognized in the period the adjustment is identified. Revenues and profits in future periods are recognized using the adjusted estimate. If at any time the estimate of contract profitability indicates an anticipated loss on the contract, the Company recognizes the total loss in the period it is identified. During the nine months ended September 30, 2019, no adjustment to any one contract was material to the Company’s Condensed Consolidated Financial Statements. In accordance with ASC 606-10-50-15,
the Company discloses only the transaction price allocated to its remaining performance obligations on contracts with an original duration greater than one year
, which was $46.8 million as of September 30, 2019. The Company will recognize this revenue as contracts are completed, which is expected to occur within the next 24 months.The Company recognizes an account receivable (contract asset) for satisfied performance obligations as it has an unconditional right to consideration and payment from the customer is due based solely on the passage of time. The Company receives payments from its customers on the accounts receivable based on the payment terms applicable to each individual contract and the customer pays in less than one year. Accounts receivables are included in “” in the Condensed Consolidated Balance Sheets.
Accounts receivable, net
In addition, the timing of revenue recognition, billings and cash collections may result in revenues in excess of billings and contract retainage (contract assets), and billings in excess of revenues and customer deposits (contract liabilities) in the Condensed Consolidated Balance Sheet. These assets and liabilities are reported on a
contract-by-contract
basis at the end of each reporting period in prepaid expenses and other assets (contract assets), and accrued expenses and other liabilities (contract liabilities). These assets and liabilities and changes in these assets and liabilities were not material as of and for the nine months ended September 30, 2019.Trex Commercial pays sales commissions that are directly attributable to identifiable contracts to certain of its employees. If the amortization period of the commission is one year or less
,
then the Company recognizes the commission expense as incurred. Otherwise, the Company capitalizes the commission and amortizes it on a straight-line basis over the life of the contract. Trex Commercial does not grant contractual product return rights to customers other than pursuant to its assurance product warranty. All shipping and handling fees invoiced to the customer are included in net sales and the related costs are included in cost of sales.12
For the three months and nine months ended September
The tables also include a reconciliation of the respective disaggregated net sales with the Company’s reportable segments (in thousands):
Three Months Ended September 30, 2019 |
Reportable Segment |
|||||||||||
Trex Residential |
Trex Commercial |
Total |
||||||||||
Timing of Revenue Recognition and Type of Contract |
||||||||||||
Products transferred at a point in time and variable consideration contracts |
$ | 182,775 |
$ | — |
$ | 182,775 |
||||||
Products transferred over time and fixed price contracts |
— |
11,776 |
11,776 |
|||||||||
$ | 182,775 |
$ | 11,776 |
$ | 194,551 |
|||||||
Nine Months Ended September 30, 2019 |
Reportable Segment |
|||||||||||
Trex Residential |
Trex Commercial |
Total |
||||||||||
Timing of Revenue Recognition and Type of Contract |
||||||||||||
Products transferred at a point in time and variable consideration contracts |
$ | 541,722 |
$ | — |
$ | 541,722 |
||||||
Products transferred over time and fixed price contracts |
— |
38,853 |
38,853 |
|||||||||
$ | 541,722 |
$ | 38,853 |
$ | 580,575 |
|||||||
Three Months Ended September 30, 2018 |
Reportable Segment |
|||||||||||
Trex Residential |
Trex Commercial |
Total |
||||||||||
Timing of Revenue Recognition and Type of Contract |
||||||||||||
Products transferred at a point in time and variable consideration contracts |
$ | 146,998 |
$ | — |
$ | 146,998 |
||||||
Products transferred over time and fixed price contracts |
— |
19,382 |
19,382 |
|||||||||
$ | 146,998 |
$ | 19,382 |
$ | 166,380 |
|||||||
Nine Months Ended September 30, 2018 |
Reportable Segment |
|||||||||||
Trex Residential |
Trex Commercial |
Total |
||||||||||
Timing of Revenue Recognition and Type of Contract |
||||||||||||
Products transferred at a point in time and variable consideration contracts |
$ | 491,399 |
$ | — |
$ | 491,399 |
||||||
Products transferred over time and fixed price contracts |
— |
52,880 |
52,880 |
|||||||||
$ | 491,399 |
$ | 52,880 |
$ | 544,279 |
|||||||
14. |
STOCK-BASED COMPENSATION |
The Company has one stock-based compensation plan, the 2014 Stock Incentive Plan (Plan), approved by the Company’s stockholders in April 2014. The Plan amended and restated in its entirety the Trex Company, Inc. 2005 Stock Incentive Plan. The Plan was subsequently amended and restated by the Company’s Board of Directors in May 2014 and May 2018. The Plan is administered by the Compensation Committee of the Company’s Board of Directors. Stock-based compensation is granted to officers, directors and certain key employees in accordance with the provisions of the Plan. The Plan provides for grants of stock options, restricted stock, restricted stock units, stock appreciation rights (SARs), and unrestricted stock. The total aggregate number of shares of the Company’s common stock that may be issued under the Plan is 12,840,000 and as of September 30, 2019, the total number of shares available for future issuance are 5,724,953.
13
The following table summarizes the Company’s stock-based compensation grants for the nine months ended September 30, 2019:
Stock Awards Granted |
Weighted-Average Grant Price Per Share |
|||||||
Time-based restricted stock units |
26,325 |
$ | 77.53 |
|||||
Performance-based restricted stock units (a) |
80,104 |
$ | 47.89 |
|||||
Stock appreciation rights |
24,536 |
$ | 77.70 |
(a) | Includes 32,462 of target performance-based restricted stock unit awards granted during the nine months ended September 30, 2019, and adjustments of 27,154, 14,900 and 5,588 to grants due to the actual performance level achieved for restricted stock and restricted stock units awarded in 2016, 2017, and 2018, respectively. |
The fair value of each SAR is estimated on the date of grant using a Black-Scholes option-pricing formula. For SARs issued in the nine months ended September 30, 2019 and 2018 the data and assumptions shown in the following table were used:
Nine Months Ended September 30, 2019 |
Nine Months Ended September 30, 2018 |
|||||||
Weighted-average fair value of grants |
$ | 29.56 |
$ | 22.09 |
||||
Dividend yield |
0 |
% | 0 |
% | ||||
Average risk-free interest rate |
2.5 |
% | 2.7 |
% | ||||
Expected term (years) |
5 |
5 |
||||||
Expected volatility |
39.1 |
% | 40.5 |
% |
The Company recognizes stock-based compensation expense ratably over the period from the grant date to the earlier of: (1) the vesting date of the award, or (2) the date the grantee is eligible to retire without forfeiting the award. For performance-based restricted stock and performance-based restricted stock units, expense is recognized ratably over the performance and vesting period of each tranche based on management’s judgment of the ultimate award that is likely to be paid out based on the achievement of the predetermined performance measures. For the employee stock purchase plan, compensation expense is recognized related to the discount on purchases. Stock-based compensation expense i
s
included in “Selling, general and administrative expenses” in the Condensed Consolidated Statements of Comprehensive Income. The following table summarizes the Company’s stock-based compensation expense (in thousands): Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2019 |
2018 |
2019 |
2018 |
|||||||||||||
Stock appreciation rights |
$ | 82 |
$ | 56 |
$ | 580 |
$ | 314 |
||||||||
Time-based restricted stock and restricted stock units |
602 |
672 |
3,057 |
2,073 |
||||||||||||
Performance-based restricted stock and restricted stock units |
162 |
616 |
2,045 |
2,534 |
||||||||||||
Employee stock purchase plan |
80 |
57 |
162 |
124 |
||||||||||||
Total stock-based compensation |
$ | 926 |
$ | 1,401 |
$ | 5,844 |
$ | 5,045 |
||||||||
Total unrecognized compensation cost related to unvested awards as of September 30, 2019 was $5.5 million. The cost of these unvested awards is being recognized over the requisite vesting period of each award.
15. |
INCOME TAXES |
The Company’s effective tax rate for the nine months ended September 30, 2019 and 2018 was 23.5% and 24.1%, respectively, which resulted in expense of $33.5 million and $34.7 million, respectively. The decrease of 0.6% in the effective tax rate was primarily due to a current year increase in excess tax benefits from the exercise of share-based payments.
During the nine months ended September 30, 2019 and 2018, the Company realized $3.3 million and $2.3 million, respectively, of excess tax benefits from stock-based awards and recorded a corresponding benefit to income tax expense.
The Company analyzes its deferred tax assets each reporting period, considering all available positive and negative evidence in determining the expected realization of those deferred tax assets. As of September 30, 2019, the Company maintains a valuation allowance of $3.0 million against deferred tax assets primarily related to state tax credits it estimates will expire before they are realized.
14
The Company operates in multiple tax jurisdictions and, in the normal course of business, its tax returns are subject to examination by various taxing authorities. Such examinations may result in future assessments by these taxing authorities, and the Company accrues a liability when it believes that it is more likely than not that benefits of tax positions will not be realized. The Company believes that adequate provisions have been made for all tax returns subject to examination. As of September 30, 2019, for certain tax jurisdictions tax years 2015 through 2018 remain subject to examination. The Company’s returns filed with the state of Oregon for the tax years 2015 through 2017 are currently under examination. No material adjustments are expected as a result of the audit. Sales made to foreign distributors are not taxable in any foreign jurisdiction as the Company does not have a taxable presence in any foreign jurisdiction
.
16. |
SEGMENT INFORMATION |
The Company operates in two reportable segments:
• | Trex Residential manufactures wood-alternative decking and residential railing and related products marketed under the brand name Trex ® . Trex Residential products are sold to distributors and home centers for final resale primarily to the residential market, which includes replacement, remodeling and new construction related to outdoor living products. Trex Residential net sales were $541.7 million and $491.4 million in the nine months ended September 30, 2019 and 2018, respectively. |
• | Trex Commercial designs, engineers, and markets modular and architectural railing and staging systems for the commercial and multi-family market, including sports stadiums and performing arts venues. Trex Commercial products are marketed to architects, specifiers, contractors, and others doing business within the commercial and multi-family market. Trex Commercial net sales were $38.9 million and $52.9 million in the nine months ended September 30, 2019 and 2018, respectively. |
The Company’s reportable segments have been determined in accordance with its internal management structure, which is organized based on residential and commercial sales activities. The Company evaluates performance of each segment primarily based on net sales and earnings before interest, taxes, depreciation and amortization (EBITDA). The Company uses net sales to assess performance and allocate resources as this measure represents the amount of business the segment engaged in during a given period of time, is an indicator of market growth and acceptance of segment products, and represents the segment’s customers’ spending habits along with the amount of product the segment sells relative to its competitors. The Company uses EBITDA to assess performance and allocate resources because it believes that EBITDA facilitates performance comparison between the segments by eliminating interest, taxes, and depreciation and amortization charges to income. The below segment data for the three and nine months ended September 30, 2019 and 2018 includes data for Trex Residential and Trex Commercial (in thousands):
Segment Data:
Three September 30, |
Three September 30, |
|||||||||||||||||||||||
Trex Residential |
Trex |
Total |
Trex |
Trex |
Total |
|||||||||||||||||||
Net sales |
$ | 182,775 |
$ | 11,776 |
$ | 194,551 |
$ | 146,998 |
$ | 19,382 |
$ | 166,380 |
||||||||||||
Net income |
$ | 41,381 |
$ | 595 |
$ | 41,976 |
$ | 27,755 |
$ | 1,716 |
$ | 29,471 |
||||||||||||
EBITDA |
$ | 57,639 |
$ | 970 |
$ | 58,609 |
$ | 40,067 |
$ | 2,780 |
$ | 42,847 |
||||||||||||
Depreciation and amortization |
$ | 3,422 |
$ | 165 |
$ | 3,587 |
$ | 3,275 |
$ | 494 |
$ | 3,769 |
||||||||||||
Income tax expense |
$ | 13,580 |
$ | 210 |
$ | 13,790 |
$ | 9,259 |
$ | 570 |
$ | 9,829 |
||||||||||||
Capital expenditures |
$ | 17,766 |
$ | 99 |
$ | 17,865 |
$ | 3,693 |
$ | 221 |
$ | 3,914 |
||||||||||||
Total assets |
$ | 482,825 |
$ | 87,945 |
$ | 570,770 |
$ | 352,014 |
$ | 82,895 |
$ | 434,909 |
15
Reconciliation of Net Income to EBITDA:
Three |
Three |
|||||||||||||||||||||||
Trex Residential |
Trex |
Total |
Trex |
Trex |
Total |
|||||||||||||||||||
Net income |
$ | 41,381 |
$ | 595 |
$ |
41,976 |
$ | 27,755 |
$ | 1,716 |
$ |
29,471 |
||||||||||||
Interest income, net |
(744 |
) | — |
(744 |
) | (222 |
) | — |
(222 |
) | ||||||||||||||
Income tax expense |
13,580 |
210 |
13,790 |
9,259 |
570 |
9,829 |
||||||||||||||||||
Depreciation and amortization |
3,422 |
165 |
3,587 |
3,275 |
494 |
3,769 |
||||||||||||||||||
EBITDA |
$ | 57,639 |
$ | 970 |
$ | 58,609 |
$ | 40,067 |
$ | 2,780 |
$ | 42,847 |
||||||||||||
Segment Data:
Nine |
Nine |
|||||||||||||||||||||||
Trex Residential |
Trex |
Total |
Trex |
Trex |
Total |
|||||||||||||||||||
Net sales |
$ | 541,722 |
$ | 38,853 |
$ | 580,575 |
$ | 491,399 |
$ | 52,880 |
$ | 544,279 |
||||||||||||
Net income |
$ | 107,859 |
$ | 1,382 |
$ | 109,241 |
$ | 107,449 |
$ | 1,952 |
$ | 109,401 |
||||||||||||
EBITDA |
$ | 150,058 |
$ | 2,282 |
$ | 152,340 |
$ | 151,839 |
$ | 5,663 |
$ | 157,502 |
||||||||||||
Depreciation and amortization |
$ | 9,947 |
$ | 433 |
$ | 10,380 |
$ | 10,004 |
$ | 3,063 |
$ | 13,067 |
||||||||||||
Income tax expense |
$ | 33,046 |
$ | 474 |
$ | 33,520 |
$ | 34,009 |
$ | 648 |
$ | 34,657 |
||||||||||||
Capital expenditures |
$ | 35,584 |
$ | 1,342 |
$ | 36,926 |
$ | 14,274 |
$ | 1,050 |
$ | 15,324 |
||||||||||||
Total assets |
$ | 482,825 |
$ | 87,945 |
$ | 570,770 |
$ | 352,014 |
$ | 82,895 |
$ | 434,909 |
Reconciliation of Net Income to EBITDA:
Nine |
Nine |
|||||||||||||||||||||||
Trex Residential |
Trex |
Total |
Trex |
Trex |
Total |
|||||||||||||||||||
Net income |
$ | 107,859 |
$ | 1,382 |
$ | 109,241 |
$ | 107,449 |
$ | 1,952 |
$ | 109,401 |
||||||||||||
Interest (income) expense, net |
(794 |
) | (7 |
) | (801 |
) | 377 |
— |
377 |
|||||||||||||||
Income tax expense |
33,046 |
474 |
33,520 |
34,009 |
648 |
34,657 |
||||||||||||||||||
Depreciation and amortization |
9,947 |
433 |
10,380 |
10,004 |
3,063 |
13,067 |
||||||||||||||||||
EBITDA |
$ | 150,058 |
$ | 2,282 |
$ | 152,340 |
$ | 151,839 |
$ | 5,663 |
$ | 157,502 |
||||||||||||
17. |
SEASONALITY |
The operating results for Trex Residential have historically varied from quarter to quarter. Seasonal, erratic or prolonged adverse weather conditions in certain geographic regions reduce the level of home improvement and construction activity and can shift demand for its products to a later period. As part of its normal business practice and consistent with industry practice, Trex Residential has historically offered incentive programs to its distributors and dealers to build inventory levels before the start of the prime deck-building season in order to ensure adequate availability of its product to meet anticipated seasonal consumer demand. The seasonal effects are often offset by the positive effect of the incentive programs. The operating results for Trex Commercial have not historically varied from quarter to quarter as a result of seasonality. However, they are driven by the timing of individual projects, which may vary each quarterly period.
16
18. |
COMMITMENTS AND CONTINGENCIES |
Product Warranty
The Company warrants that its decking and residential railing products will be free from material defects in workmanship and materials for warranty periods ranging from 10 years to 25 years, depending on the product and its use. If there is a breach of such warranties, the Company has an obligation either to replace the defective product or refund the purchase price. The Company continues to receive and settle claims for products manufactured at its Nevada facility prior to 2007 that exhibit surface flaking and maintains a warranty reserve to provide for the settlement of these claims. Estimating the warranty reserve for surface flaking claims requires management to estimate (1) the number of claims to be settled with payment and (2) the average cost to settle each claim.
To estimate the number of claims to be settled with payment, the Company utilizes actuarial techniques to quantify both the expected number of claims to be received and the percentage of those claims that will ultimately require payment (collectively, elements). Estimates for these elements are quantified using a range of assumptions derived from claim count history and the identification of factors influencing the claim counts. The cost per claim varies due to a number of factors, including the size of affected decks, the availability and type of replacement material used, the cost of production of replacement material and the method of claim settlement.
The Company monitors surface flaking claims activity each quarter for indications that its estimates require revision. Typically, a majority of surface flaking claims received in a year are received during the summer outdoor season, which spans the second and third quarters. It has been the Company’s practice to utilize the actuarial techniques discussed above during the third quarter, after a significant portion of all claims has been received for the fiscal year and variances to annual claims expectations are more meaningful. The number of incoming claims received in the nine months ended September 30, 2019 was lower than the Company’s expectations and lower than the number of claims received in the nine months ended September 30, 2018, continuing the historical year-over-year decline in incoming claims. Average settlement cost per claim experienced in the nine months ended September 30, 2019 was higher than the Company’s expectations and higher than the average settlement cost per claim experienced in the nine months ended September 30, 2018
The Company believes its reserve at September
30,
2019 is sufficient to cover future surface flaking obligations and no adjustments were required in the current quarter.
The Company’s analysis is based on currently known facts and a number of assumptions, as discussed above, and current expectations. Projecting future events such as the number of claims to be received, the number of claims that will require payment and the average cost of claims could cause actual warranty liabilities to be higher or lower than those projected, which could materially affect the Company’s financial condition, results of operations or cash flows. The Company estimates that the annual number of claims received will continue to decline over time and that the average cost per claim will increase slightly, primarily due to inflation. If the level of claims received or average cost per claim differs materially from expectations, it could result in additional increases or decreases to the warranty reserve and a decrease or increase in earnings and cash flows in future periods. The Company estimates that a 10% change in the expected number of remaining claims to be settled with payment or the expected cost to settle claims may result in approximately a $2.0 million change in the surface flaking warranty reserve.
The following is a reconciliation of the Company’s residential product warranty reserve (in thousands):
Nine Months Ended September 30, 2019 |
||||||||||||
Surface Flaking |
Other Residential |
Total |
||||||||||
Beginning balance, January 1 |
$ | 23,951 |
$ | 6,803 |
$ | 30,754 |
||||||
Provisions and changes in estimates |
— |
1,571 |
1,571 |
|||||||||
Settlements made during the period |
(4,027 |
) | (1,004 |
) | (5,031 |
) | ||||||
Ending balance, September 30 |
$ | 19,924 |
$ | 7,370 |
$ |
27,294 |
||||||
17
Nine Months Ended September 30, 2018 |
||||||||||||
Surface Flaking |
Other Residential |
Total |
||||||||||
Beginning balance, January 1 |
$ | 28,157 |
$ | 6,842 |
$ | 34,999 |
||||||
Provisions and changes in estimates |
— |
1,961 |
1,961 |
|||||||||
Settlements made during the period |
(3,467 |
) | (858 |
) | (4,325 |
) | ||||||
Ending balance, September 30 |
$ | 24,690 |
$ | 7,945 |
$ |
32,635 |
||||||
Legal Matters
The Company has lawsuits, as well as other claims, pending against it which are ordinary routine litigation and claims incidental to the business. Management has evaluated the merits of these lawsuits and claims, and believes that their ultimate resolution will not have a material effect on the Company’s consolidated financial condition, results of operations, liquidity or competitive position.
18
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following management discussion should be read in conjunction with the Trex Company, Inc. (Company, we or our) Annual Report on Form
10-K
for the year ended December 31, 2018 filed with the U.S. Securities and Exchange Commission (SEC) and the condensed consolidated financial statements and notes thereto included in Part I, Item 1. “Financial Statements” of this quarterly report. NOTE ON FORWARD-LOOKING STATEMENTS
This management’s discussion and analysis contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. All statements regarding our expected financial position and operating results, our business strategy, our financing plans, forecasted demographic and economic trends relating to our industry and similar matters are forward-looking statements. These statements can sometimes be identified by our use of forward-looking words such as “may,” “will,” “anticipate,” “estimate,” “expect,” “intend” or similar expressions. We cannot promise you that our expectations in such forward-looking statements will turn out to be correct. Our actual results could be materially different from our expectations because of various factors, including the factors discussed under “Item 1A. Risk Factors” in our Annual Report on Form
10-K
for the year ended December 31, 2018 filed with the SEC. These statements are also subject to risks and uncertainties that could cause the Company’s actual operating results to differ materially. Such risks and uncertainties include, but are not limited to: the extent of market acceptance of the Company’s current and newly developed products; the costs associated with the development and launch of new products and the market acceptance of such new products; the sensitivity of the Company’s business to general economic conditions; the impact of seasonal and weather-related demand fluctuations on inventory levels in the distribution channel and sales of the Company’s products; the availability and cost of third-party transportation services for the Company’s products; the Company’s ability to obtain raw materials, including scrap polyethylene, wood fiber, and other materials used in making our products, at acceptable prices; the Company’s ability to maintain product quality and product performance at an acceptable cost; the level of expenses associated with product replacement and consumer relations expenses related to product quality; the highly competitive markets in which the Company operates; cyber-attacks, security breaches or other security vulnerabilities; and the impact of upcoming data privacy laws and the EU General Data Protection Regulation and the related actual or potential costs and consequences.OVERVIEW
Operations and Products:
Trex Residential is the world’s largest manufacturer of high-performance,
low-maintenance,
eco-friendly
composite decking and residential railing products, which are marketed under the brand name Trex®
and manufactured in the United States. We offer a comprehensive set of aesthetically appealing and durable, low-maintenance
product offerings in the decking, residential railing, fencing, steel deck framing, and outdoor lighting categories. A majority of the products are eco-friendly
and leverage recycled materials to the extent possible. Trex Residential decking is made in a proprietary process that combines reclaimed wood fibers and recycled polyethylene film, making Trex one of the largest recyclers of plastic film in North America. In addition to resisting fading and surface staining, Trex Residential products require no sanding and sealing, resist moisture damage, provide a splinter-free surface and do not require chemical treatment against rot or insect infestation. Combined, these aspects yield significant aesthetic advantages and lower maintenance than wood decking and railing and ultimately render Trex products less costly than wood over the life of the deck. Special characteristics (including resistance to splitting, the ability to bend, and ease and consistency of machining and finishing) facilitate installation, reduce contractor call-backs and afford consumers a wide range of design options. Trex Residential products are sold to distributors and home centers for final resale primarily to the residential market.Trex offers the following products through Trex Residential:
Decking |
Our principal decking products are Trex Transcend ® , Trex Enhance® and Trex Select® . Late in 2018, we re-engineered our Enhance line to provide homeowners with a high-performance, lower-cost deck board designed to compete more directly with wood. Differentiating the Enhance collection is a scalloped profile that is lighter weight for easier handling and installation. Our high-performance, low-maintenance, eco-friendly composite decking products are comprised of a blend of 95 percent reclaimed wood fibers and recycled plastic film and feature a protective polymer shell for enhanced protection against fading, staining, mold and scratching. We also offer Trex Hideaway® , a hidden fastening system for grooved boards. |
19
Railing |
Our residential railing products are Trex Transcend Railing, Trex Select Railing, Trex Enhance Railing and Trex Signature ® aluminum railing. Trex Transcend Railing is available in the colors of Trex Transcend decking and finishes that make it appropriate for use with Trex decking products as well as other decking materials, which we believe enhances the sales prospects of our railing products. Trex Select Railing is offered in a white finish and is ideal for consumers who desire a simple clean finished look for their deck. Trex Enhance is available in three colors and is offered through home improvement retailers in kits that contain the top rail, bottom rail, balusters and hardware in one box. Trex Signature aluminum railing, made from a minimum of 50 percent recycled content, is available in three colors and designed for consumers who want a sleek, contemporary look. | ||
Fencing |
Our Trex Seclusions ® fencing product is offered through two specialty distributors. This product consists of structural posts, bottom rail, pickets, top rail and decorative post caps. | ||
Steel Deck Framing |
Our triple-coated steel deck framing system called Trex Elevations ® leverages the strength and dimensional stability of steel to create a flat surface for our decking. Trex Elevations provides consistency and reliability that wood does not and is fire resistant. | ||
Outdoor Lighting |
Our outdoor lighting systems are Trex DeckLighting ™ ™ |
Trex Commercial
Trex offers the following products through Trex Commercial:
Architectural Railing Systems |
Our architectural railing systems are pre-engineered guardrails with options to accommodate styles ranging from classic and elegant wood top rail combined with sleek stainless components and glass infill, to modern and minimalist stainless cable and rod infill choices. | ||
Aluminum Railing Systems |
Trex Signature ® aluminum railing collection, made from a minimum of 50 percent recycled content, combines superior styling with the unparalleled strength of aluminum – making it an ideal railing choice for a variety of commercial settings. Its straightforward, unobtrusive design features traditional balusters and contemporary vertical rods, and can be installed with continuously graspable rail options for added safety, comfort and functionality. Trex Signature is available in three colors – charcoal black, bronze and classic white – and is available in a variety of stock lengths. | ||
Custom Railing Options |
Trex Commercial can design, engineer and manufacture custom railing systems tailored to the customer’s specific material, style and finish. Many railing styles are achievable, including glass, mesh, perforated railing and cable railing. |
20
Staging Equipment and Accessories |
Our advanced modular, lightweight custom staging systems include portable platforms, orchestra shells, guardrails, stair units, barricades, camera platforms, VIP viewing decks, ADA infills, DJ booths, pool covers, and other custom applications. Our systems provide superior staging product solutions for facilities and venues with custom needs. Our modular stage equipment is designed to appear seamless, feel permanent, and maximize the functionality of the space. |
Highlights for the three months ended September 30, 2019:
• | Increase in net sales of 16.9%, or $28.2 million, to $194.6 million for the three months ended September 30, 2019 compared to $166.4 million for the three months ended September 30, 2018. |
• | Increase in gross profit of 22.7%, or $15.2 million, to $82.4 million for the three months ended September 30, 2019 compared to $67.2 million for the three months ended September 30, 2018. |
• | Increase in net income to $42.0 million, or $0.72 per diluted share, for the three months ended September 30, 2019 compared to $29.5 million, or $0.50 per diluted share, for the three months ended September 30, 2018. |
• | Repurchase of 124,980 shares of our outstanding common stock during the three months ended September 30, 2019 under our Stock Repurchase Program, for a total of 834,441 shares repurchased under the program to date. |
Net Sales
Gross Profit.
Product Warranty.
We continue to receive and settle claims for decking products manufactured at our Nevada facility prior to 2007 that exhibit surface flaking and maintain a warranty reserve to provide for the settlement of these claims. We monitor surface flaking claims activity each quarter for indications that our estimates require revision. Typically, a majority of surface flaking claims received in a fiscal year are received during the summer outdoor season, which spans the second and third fiscal quarters. It has been our practice to utilize actuarial techniques during the third quarter, after a significant portion of all claims has been received for the fiscal year and variances to annual claims expectations are more meaningful. Our actuarial analysis is based on currently known facts and a number of assumptions. Projecting future events such as the number of claims to be received, the number of claims that will require payment and the average cost of claims could cause the actual warranty liabilities to be higher or lower than those projected, which could materially affect our financial condition, results of operations or cash flows. The number of incoming claims received in the nine months ended September 30, 2019 was lower than our expectations and lower than the claims received in the nine months ended September 30, 2018, continuing the historical year-over-year decline in incoming claims. Average settlement cost per claim experienced in the nine months ended September 30, 2019 was higher than our expectations and higher than the average settlement cost per claim experienced in the nine months ended September 30, 2018 due to an increase in larger claims settled and changes in the mix of settlement methods. We believe that our reserve at September 30, 2019 is sufficient to cover future surface flaking obligations. The following table details surface flaking claims activity related to our warranty:
21
Nine Months Ended September 30, |
||||||||
2019 |
2018 |
|||||||
Claims open, beginning of period |
2,021 |
2,306 |
||||||
Claims received (1) |
1,184 |
1,314 |
||||||
Claims resolved (2) |
(1,239 |
) | (1,390 |
) | ||||
Claims open, end of period |
1,966 |
2,230 |
||||||
Average cost per claim (3) |
$ | 3,475 |
$ | 2,703 |
(1) | Claims received include new claims received or identified during the period. |
(2) | Claims resolved include all claims settled with or without payment and closed during the period. |
(3) | Average cost per claim represents the average settlement cost of claims closed with payment during the period. |
Selling, General and Administrative Expenses.
RESULTS OF OPERATIONS
Below is our discussion and analysis of our operating results and material changes in our operating results for the three months ended September 30, 2019 (2019 quarter) compared to the three months ended September 30, 2018 (2018 quarter), and for the nine months ended September 30, 2019 (2019 nine-month period) compared to the nine months ended September 30, 2018 (2018 nine-month period).
Three Months Ended September 30, 2019 Compared To The Three Months Ended September 30, 2018
Net Sales
Three Months Ended September 30, |
$ Change |
% Change |
||||||||||||||
2019 |
2018 |
|||||||||||||||
(dollars in thousands) |
||||||||||||||||
Total net sales |
$ | 194,551 |
$ | 166,380 |
$ | 28,171 |
16.9 |
% | ||||||||
Trex Residential net sales |
$ | 182,775 |
$ | 146,998 |
$ | 35,777 |
24.3 |
% | ||||||||
Trex Commercial net sales |
$ | 11,776 |
$ | 19,382 |
$ | (7,606 |
) | (39.2 |
)% |
Total net sales increased by 16.9% in the 2019 quarter compared to the 2018 quarter reflecting an increase in Trex Residential net sales, offset by a decrease in Trex Commercial net sales. The 24.3% increase in Trex Residential net sales was primarily driven by volume growth of both our legacy and our new residential decking and railing products. The 2018 quarter net sales were impacted by a $6 million unfavorable charge related to expanded stocking positions in all residential sales channels. Excluding this impact, Trex Residential net sales increased by 19.5%. Trex Residential net sales were positively impacted by strong demand for Trex Residential outdoor living products, increased demand driven by constrained supply earlier in the year, and favorable macroeconomic factors, including high consumer confidence levels, a strong residential repair and remodeling sector and our initiatives to accelerate conversion from wood. The 39.2% decrease in Trex Commercial net sales was due primarily to fewer large projects compared to the 2018 quarter.
Gross Profit
Three Months Ended September 30, |
$ Change |
% Change |
||||||||||||||
2019 |
2018 |
|||||||||||||||
(dollars in thousands) |
||||||||||||||||
Cost of sales |
$ | 112,120 |
$ | 99,170 |
$ | 12,950 |
13.1 |
% | ||||||||
% of total net sales |
57.6 |
% | 59.6 |
% | ||||||||||||
Gross profit |
$ | 82,431 |
$ | 67,210 |
$ | 15,221 |
22.7 |
% | ||||||||
Gross margin |
42.4 |
% | 40.4 |
% |
22
Gross profit as a percentage of net sales, gross margin, was 42.4% in the 2019 quarter compared to 40.4% in the 2018 quarter and reflects the increase in gross margin for Trex Residential and Trex Commercial of 43.4% and 26.5%, respectively, in the 2019 quarter compared to 42.3% and 25.9%, respectively, in the 2018 quarter. The increase in Trex Residential gross margin in the 2019 quarter compared to the 2018 quarter was partially due to the unfavorable impact on 2018 quarter gross margin related to the $6 million charge to net sales in that quarter. The increase in Trex Residential gross margin was also due to cost reduction efforts, improved capacity utilization, and modifications to our new Enhance product profile that improved manufacturability and throughput, offset by the added material cost of our Enhance product line. The increase in gross margin at Trex Commercial was primarily due to initiatives aimed at improving project management, estimating and manufacturing.
Selling, General and Administrative Expenses
Three Months Ended September 30, |
$ Change |
% Change |
||||||||||||||
2019 |
2018 |
|||||||||||||||
(dollars in thousands) |
||||||||||||||||
Selling, general and administrative expenses |
$ | 27,409 |
$ | 28,132 |
$ | (723 |
) | (2.6 |
)% | |||||||
% of total net sales |
14.1 |
% | 16.9 |
% |
The decrease in selling, general and administrative expenses in the 2019 quarter compared to the 2018 quarter primarily represented a $0.9 million decrease in personnel related expense and a $0.4 million decrease in amortization expense due to the full amortization of intangible assets acquired as part of the SC Company acquisition in July 2017.
Provision for Income Taxes
Three Months Ended September 30, |
$ Change |
% Change |
||||||||||||||
2019 |
2018 |
|||||||||||||||
(dollars in thousands) |
||||||||||||||||
Provision for income taxes |
$ | 13,790 |
$ | 9,829 |
$ | 3,961 |
40.3 |
% | ||||||||
Effective tax rate |
24.7 |
% | 25.0 |
% |
The effective tax rate for the 2019 quarter of 24.7% was relatively unchanged from the effective tax rate for the 2018 quarter. The increase in income taxes was due to higher year-over-year income before income taxes.
Net Income and Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA)
1
(in thousands) Reconciliation of net income (GAAP) to EBITDA
(non-GAAP):
Three Months Ended September 30, 2019 |
||||||||||||
Trex Residential |
Trex Commercial |
Total |
||||||||||
Net income |
$ | 41,381 |
$ | 595 |
$ | 41,976 |
||||||
Interest income, net |
(744 |
) | — |
(744 |
) | |||||||
Income tax expense |
13,580 |
210 |
13,790 |
|||||||||
Depreciation and amortization |
3,422 |
165 |
3,587 |
|||||||||
EBITDA |
$ | 57,639 |
$ | 970 |
$ | 58,609 |
||||||
1 |
EBITDA represents net income before interest, income taxes, depreciation and amortization. EBITDA is not a measurement of financial performance under accounting principles generally accepted in the United States (GAAP). We have included data with respect to EBITDA because management evaluates the performance of its reportable segments using several measures, including EBITDA. Management considers EBITDA to be an important supplemental indicator of our core operating performance because it eliminates interest, income taxes, and depreciation and amortization charges to net income or loss. For these reasons, management believes that EBITDA provides important information regarding the operating performance of the Company’s reportable segments. |
23
Three Months Ended September 30, 2018 |
||||||||||||
Trex Residential |
Trex Commercial |
Total |
||||||||||
Net income |
$ | 27,755 |
$ | 1,716 |
$ | 29,471 |
||||||
Interest income, net |
(222 |
) | — |
(222 |
) | |||||||
Income tax expense |
9,259 |
570 |
9,829 |
|||||||||
Depreciation and amortization |
3,275 |
494 |
3,769 |
|||||||||
EBITDA |
$ | 40,067 |
$ | 2,780 |
$ | 42,847 |
||||||
Three Months Ended September 30, |
$ Change |
% Change |
||||||||||||||
2019 |
2018 |
|||||||||||||||
(dollars in thousands) |
||||||||||||||||
Total EBITDA |
$ | 58,609 |
$ | 42,847 |
$ | 15,762 |
36.8 |
% | ||||||||
Trex Residential EBITDA |
$ | 57,639 |
$ | 40,067 |
$ | 17,572 |
43.9 |
% | ||||||||
Trex Commercial EBITDA |
$ | 970 |
$ | 2,780 |
$ | (1,810 |
) | (65.1 |
)% |
The Company uses EBITDA to assess performance as it believes EBITDA facilitates performance comparison between its reportable segments by eliminating interest, income taxes, and depreciation and amortization charges to income. Total EBITDA increased 36.8% to $58.6 million for the 2019 quarter compared to $42.8 million for the 2018 quarter. The increase was driven by an increase in Trex Residential net sales and gross margin. The increase was offset by a decrease in EBITDA at Trex Commercial primarily due to a decrease in net sales.
Nine Months Ended September 30, 2019 Compared To The Nine Months Ended September 30, 2018
Net Sales
Nine Months Ended September 30, |
$ Change |
% Change |
||||||||||||||
2019 |
2018 |
|||||||||||||||
(dollars in thousands) |
||||||||||||||||
Total net sales |
$ | 580,575 |
$ | 544,279 |
$ | 36,296 |
6.7 |
% | ||||||||
Trex Residential net sales |
$ | 541,722 |
$ | 491,399 |
$ | 50,323 |
10.2 |
% | ||||||||
Trex Commercial net sales |
$ | 38,853 |
$ | 52,880 |
$ | (14,027 |
) | (26.5 |
)% |
The 6.7% increase in total net sales in the 2019 nine-month period compared to the 2018 nine-month period was primarily due to an increase in net sales of 10.2% at Trex Residential, offset by a 26.5% decrease in Trex Commercial net sales. Through the first quarter of 2019, and to a much lesser extent in the second and third quarters of 2019, Trex Residential net sales were constrained due to supply issues primarily caused by new product startup inefficiencies related to our new Enhance decking product. These inefficiencies resulted in lower throughput than was needed to support market demand. Even with constrained supply, Trex Residential net sales increased as a result of the positive impact of strength in the residential remodeling sector, our marketing programs aimed at taking market share from wood and strong consumer demand for Trex branded outdoor living products. Net sales in the 2018 nine-month period were impacted by a $6 million unfavorable charge related to expanded stocking positions in all residential sales channels. Excluding this impact, Trex Residential net sales increased by 8.9%. Trex Commercial net sales were lower mainly due to fewer large projects compared to the period of strong, large project completions experienced in the 2018 nine-month period.
Gross Profit
Nine Months Ended September 30, |
$ Change |
% Change |
||||||||||||||
2019 |
2018 |
|||||||||||||||
(dollars in thousands) |
||||||||||||||||
Cost of sales |
$ | 345,334 |
$ | 309,241 |
$ | 36,093 |
11.7 |
% | ||||||||
% of total net sales |
59.5 |
% | 56.8 |
% | ||||||||||||
Gross profit |
$ | 235,241 |
$ | 235,038 |
$ | 203 |
0.09 |
% | ||||||||
Gross margin |
40.5 |
% | 43.2 |
% |
24
Gross profit as a percentage of net sales, gross margin, was 40.5% in the 2019 nine-month period compared to 43.2% in the 2018 nine-month period. Gross margin for Trex Residential and Trex Commercial products in the 2019 nine-month period totaled 41.8% and 22.6%, respectively, compared to 45.4% and 23.0%, respectively, in the 2018 nine-month period. The decrease in gross margin was primarily due to a decrease in Trex Residential gross profit related to new product startup costs and manufacturing inefficiencies associated with the slower than normal production ramp up on those products, including reduced line rates, increased material usage and lower manufacturing yields. During March and through the third quarter, we made numerous changes to improve throughput. As a result, our production rates returned to planned levels and associated operating inefficiencies have been reduced. While the startup costs are largely behind us, the impact of added material costs will continue over the next 12 to 18 months, but at a declining rate. Trex Commercial gross margin decreased slightly by 0.4%.
Selling, General and Administrative Expenses
Nine Months Ended September 30, |
$ Change |
% Change |
||||||||||||||
2019 |
2018 |
|||||||||||||||
(dollars in thousands) |
||||||||||||||||
Selling, general and administrative expenses |
$ | 93,281 |
$ | 90,603 |
$ | 2,678 |
3.0 |
% | ||||||||
% of total net sales |
16.1 |
% | 16.6 |
% |
The $2.7 million increase in selling, general and administrative expenses in the 2019 nine-month period compared to the 2018 nine-month period resulted primarily from a $2.6 million increase in branding and advertising spend in support of our market growth programs, a $1.4 million increase in research and development expenses, and a $1.9 million increase in personnel and other miscellaneous expenses. The increases were offset by a $2.7 million decrease in amortization expense due to the full amortization of intangible assets acquired as part of the SC Company acquisition in July 2017.
Provision for Income Taxes
Nine Months Ended September 30, |
$ Change |
% Change |
||||||||||||||
2019 |
2018 |
|||||||||||||||
(dollars in thousands) |
||||||||||||||||
Provision for income taxes |
$ | 33,520 |
$ | 34,657 |
$ | (1,137 |
) | (3.3 |
)% | |||||||
Effective tax rate |
23.5 |
% | 24.1 |
% |
The effective tax rate for the 2019 nine-month period decreased by 0.6% compared to the effective tax rate for the 2018 nine-month period primarily due to an increase in excess tax benefits from the exercise of share-based payments.
Net Income and Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA)
2
(in thousands) Reconciliation of net income (GAAP) to EBITDA
(non-GAAP):
Nine Months Ended September 30, 2019 |
||||||||||||
Trex Residential |
Trex Commercial |
Total |
||||||||||
Net income |
$ | 107,859 |
$ | 1,382 |
$ | 109,241 |
||||||
Interest income, net |
(794 |
) | (7 |
) | (801 |
) | ||||||
Income tax expense |
33,046 |
474 |
33,520 |
|||||||||
Depreciation and amortization |
9,947 |
433 |
10,380 |
|||||||||
EBITDA |
$ | 150,058 |
$ | 2,282 |
$ | 152,340 |
||||||
2 |
EBITDA represents net income before interest, income taxes, depreciation and amortization. EBITDA is not a measurement of financial performance under accounting principles generally accepted in the United States (GAAP). We have included data with respect to EBITDA because management evaluates the performance of its reportable segments using several measures, including EBITDA. Management considers EBITDA to be an important supplemental indicator of our core operating performance because it eliminates interest, income taxes, and depreciation and amortization charges to net income or loss. For these reasons, management believes that EBITDA provides important information regarding the operating performance of the Company’s reportable segments. |
25
Nine Months Ended September 30, 2018 |
||||||||||||
Trex Residential |
Trex Commercial |
Total |
||||||||||
Net income |
$ | 107,449 |
$ | 1,952 |
$ | 109,401 |
||||||
Interest expense, net |
377 |
— |
377 |
|||||||||
Income tax expense |
34,009 |
648 |
34,657 |
|||||||||
Depreciation and amortization |
10,004 |
3,063 |
13,067 |
|||||||||
EBITDA |
$ | 151,839 |
$ | 5,663 |
$ | 157,502 |
||||||
Nine Months Ended September 30, |
$ Change |
% Change |
||||||||||||||
2019 |
2018 |
|||||||||||||||
(dollars in thousands) |
||||||||||||||||
Total EBITDA |
$ | 152,340 |
$ | 157,502 |
$ | (5,162 |
) | (3.3 |
)% | |||||||
Trex Residential EBITDA |
$ | 150,058 |
$ | 151,839 |
$ | (1,781 |
) | (1.2 |
)% | |||||||
Trex Commercial EBITDA |
$ | 2,282 |
$ | 5,663 |
$ | (3,381 |
) | (59.7 |
)% |
The Company uses EBITDA to assess performance as it believes EBITDA facilitates performance comparison between its reportable segments by eliminating interest, income taxes, and depreciation and amortization charges to income. Total EBITDA decreased 3.3% to $152.3 million for the 2019 nine-month period compared to $157.5 million for the 2018 nine-month period. The decrease was primarily driven by a $3.4 million decrease in Trex Commercial EBITDA driven by the decrease in amortization expense due to the full amortization of intangible assets acquired as part of the SC Company acquisition in July 2017 and a decrease in net sales. In addition, Trex Residential EBITDA decreased primarily due to a 3.6% decrease in gross margin related to the startup expenses on our new Enhance products and slower than normal production
ramp-up
of those products.LIQUIDITY AND CAPITAL RESOURCES
We finance operations and growth primarily with cash flows from operations, borrowings under our revolving credit facility, operating leases and normal trade credit terms from operating activities. At September 30, 2019 we had $133.3 million of cash and cash equivalents.
SThe following table summarizes our cash flows from operating, investing and financing activities (in thousands):
ources and Uses of Cash.
Nine Months Ended September 30, |
||||||||
2019 |
2018 |
|||||||
Net cash provided by operating activities |
$ | 98,986 |
$ | 115,369 |
||||
Net cash used in investing activities |
(36,905 |
) | (21,528 |
) | ||||
Net cash used in financing activities |
(34,498 |
) | (17,042 |
) | ||||
Net increase in cash and cash equivalents |
$ | 27,583 |
$ | 76,799 |
||||
Operating Activities
Cash provided by operations was $99 million during the 2019 nine-month period compared to cash provided by operations of $115 million during the 2018 nine-month period. The decrease in cash flows from operations was primarily due to higher working capital investment in accounts receivable. Cash provided by operations during the 2019 nine-month period was offset by increased cash paid for accounts payable and accrued expenses and other liabilities. Cash provided by operations in the 2018 nine-month period increased primarily due to an increase in net sales volume growth and related net income, offset by an increase in accounts receivable related to the increased net sales volume growth.
26
Investing Activities
Capital expenditures in the 2019 nine-month period were $36.9 million, consisting primarily of $33.7 million for general plant cost reduction initiatives and other production improvements and $1.9 million for other
non-production
and general support initiatives. Capital expenditures in the 2018 nine-month period were $21.6 million, consisting primarily of $13.4 million for general plant cost reduction initiatives and other production improvements and $6.3 million for the purchase of domain names.Financing Activities
Net cash used in financing activities was $34.5 million in the 2019 nine-month period primarily for repurchases of our common stock of $35.2 million. Net cash used in financing activities in the 2018 nine-month period was $17.0 million primarily related to repurchases of our common stock.
Stock Repurchase Program.
Indebtedness.
Debt Covenants.
non-cash
losses) before interest, taxes, depreciation and amortization. At September 30, 2019, we were in compliance with these covenants. Failure to comply with our loan covenants might cause our lenders to accelerate our repayment obligations under our credit facility, which may be declared payable immediately based on a default.We believe that cash on hand, cash from operations and borrowings expected to be available under our revolving credit facility will provide sufficient funds to fund planned capital expenditures, make scheduled principal and interest payments, fund warranty payments, and meet other cash requirements. We currently expect to fund future capital expenditures from operations and financing activities. The actual amount and timing of future capital requirements may differ materially from our estimate depending on the demand for Trex products and new market developments and opportunities.
Capital Requirements.
Inventory in Distribution Channels
end-use
demand could have an adverse effect on future sales. We cannot definitively determine the level of inventory in the distribution channels at any time. We are not aware of any significant increases in the levels of inventory in the distribution channels at September 30, 2019 compared to inventory levels at September 30, 2018.27
Seasonality
RECENT ACCOUNTING GUIDANCE
In February 2016, the FASB issued ASU No.” and issued subsequent amendments to the initial guidance in January 2018 within ASU No.
2016-02,
“Leases (Topic 842),
2018-01,
in July 2018 within ASU Nos. 2018-10
and 2018-11,
in December 2018 within ASU No. 2018-20,
and in March 2019 within ASU No. 2019-01
(collectively, the standard). The standard requires lessees to recognize operating leases on the balance sheet as a right-of-use
asset and a lease liability. The liability is equal to the present value of the lease payments over the remaining lease term. The asset is based on the liability, subject to certain adjustments. Operating leases result in straight-line expense. We adopted the standard on January 1, 2019, and elected the transition method of adoption, which allowed the Company to apply the standard as of the beginning of the period of adoption. We opted to elect the package of practical expedients to not reassess prior conclusions related to contracts containing leases, lease classification and initial direct costs, and certain other practical expedients, including the use of hindsight to determine the lease term for existing leases and in assessing impairment of the right-of-use
asset, and the exception for short-term leases. For our current classes of underlying assets, we did not elect the practical expedient under which the lease components would not be separated from the nonlease components. Nonlease components include certain maintenance services provided by the lessor and the related consideration is specified on a stand-alone basis in the applicable lease agreements. Adoption of the standard had a significant impact on our condensed consolidated balance sheet due to the recognition of a right-of-use
asset and lease liability (current and non-current)
of $45.8 million and $47.2 million, respectively, upon adoption. As our leases do not provide an implicit rate that can be readily determined, we use our incremental borrowing rate based on the information available at the implementation date in determining the present value of lease payments.Item |
3. Quantitative and Qualitative Disclosures About Market Risk |
For information regarding our exposure to certain market risks, see “Quantitative and Qualitative Disclosures about Market Risk,” in Part II, Item 7A of the Company’s Annual Report on Form
10-K
for the year ended December 31, 2018. There were no material changes to the Company’s market risk exposure during the nine months ended September 30, 2019.Item |
4. Controls and Procedures |
The Company’s management, with the participation of its President and Chief Executive Officer, who is the Company’s principal executive officer, and its Executive Vice President and Chief Financial Officer, who is the Company’s principal financial officer, has evaluated the effectiveness of the Company’s disclosure controls and procedures as of September 30, 2019. Based on this evaluation, the President and Chief Executive Officer and the Executive Vice President and Chief Financial Officer have concluded that the Company’s disclosure controls and procedures are effective. There have been no changes in the Company’s internal control over financial reporting during the nine-month period ended September 30, 2019, that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.
28
PART II
OTHER INFORMATION
Item |
1. Legal Proceedings |
The Company has lawsuits, as well as other claims, pending against it which are ordinary routine litigation and claims incidental to the business. Management has evaluated the merits of these lawsuits and claims, and believes that their ultimate resolution will not have a material effect on the Company’s consolidated financial condition, results of operations, liquidity or competitive position.
Item |
2. Unregistered Sales of Equity Securities and Use of Proceeds |
(c) The following table provides information relating to the purchases of our common stock during the three months ended September 30, 2019 in accordance with Item 703 of Regulation
S-K:
Period |
(a) Total Number of Shares (or Units) Purchased (1) |
(b) Average Price Paid per Share (or Unit) ($) |
(c) Total Number of Shares (or Units) Purchased as Part of Publicly Announced Plans or Programs (2) |
(d) Maximum number of Shares (or Units) that May Yet Be Purchased Under the Plan or Program |
||||||||||||
July 1, 2019 – July 31, 2019 |
54,620 |
$ | 73.77 |
42,996 |
5,047,543 |
|||||||||||
August 1, 2019 – August 31, 2019 |
42,944 |
$ | 83.06 |
42,944 |
5,004,599 |
|||||||||||
September 1, 2019 – September 30, 2019 |
39,040 |
$ | 87.85 |
39,040 |
4,965,559 |
|||||||||||
Quarterly period ended September 30, 2019 |
136,604 |
124,980 |
||||||||||||||
(1) | Includes shares withheld by, or delivered to, the Company pursuant to provisions in agreements with recipients of restricted stock granted under the Company’s 2014 Stock Incentive Plan allowing the Company to withhold, or the recipient to deliver to the Company, the number of shares having the fair value equal to tax withholding due. |
(2) | On February 16, 2018, the Company’s Board of Directors authorized a common stock repurchase program of up to 5.8 million shares of the Company’s outstanding common stock (Stock Repurchase Program). The Stock Repurchase Program was publicly announced on February 21, 2018. During the three months ended September 30, 2019, the Company repurchased 124,980 shares under the Stock Repurchase Program. |
Item 6. |
Exhibits |
See Exhibit Index at the end of the Quarterly Report on Form
10-Q
for the information required by this Item which is incorporated herein by reference.29
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.
TREX COMPANY, INC. | ||||||
Date: October 28, 2019 |
By: |
/s/ Bryan H. Fairbanks | ||||
Bryan H. Fairbanks | ||||||
Executive Vice President and Chief Financial Officer | ||||||
(Duly Authorized Officer and Principal Financial Officer) |
EXHIBIT INDEX
Incorporated by reference |
||||||||||||||||||||
Exhibit No. |
Description |
Form |
Exhibit |
Filing Date |
File No. |
|||||||||||||||
3.1 |
S-1/A |
3.1 |
March 24, 1999 |
333-63287 |
||||||||||||||||
3.2 |
10-Q |
3.2 |
May 5, 2014 |
001-14649 |
||||||||||||||||
3.3 |
10-Q |
3.3 |
May 7, 2018 |
001-14649 |
||||||||||||||||
3.4 |
8-K |
3.1 |
May 1, 2019 |
001-14649 |
||||||||||||||||
3.5 |
8-K |
3.2 |
May 1, 2019 |
001-14649 |
||||||||||||||||
31.1* |
||||||||||||||||||||
31.2* |
||||||||||||||||||||
32** |
||||||||||||||||||||
101.INS* |
Inline XBRL Instance Document – the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document. |
|||||||||||||||||||
101.SCH* |
Inline XBRL Taxonomy Extension Schema Document. |
|||||||||||||||||||
101.CAL* |
Inline XBRL Taxonomy Extension Calculation Linkbase Document. |
|||||||||||||||||||
101.DEF* |
Inline XBRL Taxonomy Extension Definition Linkbase Document. |
|||||||||||||||||||
101.LAB* |
Inline XBRL Taxonomy Extension Label Linkbase Document. |
|||||||||||||||||||
101.PRE* |
Inline XBRL Taxonomy Extension Presentation Linkbase Document. |
|||||||||||||||||||
104.1* |
Cover Page Interactive Data File – The cover page interactive data file does not appear in the interactive data file because its XBRL tags are embedded within the inline XBRL document. |
* |
Filed herewith |
** |
Furnished herewith |