SlideShare a Scribd company logo
1 of 24
Download to read offline
Second Quarter & First
Half 2017 Results
Gary	E.	Robinette
Chairman	&	Chief	Executive	Officer
Shawn	K.	Poe
Chief	Financial	Officer
PlyGem.com2
• Second Quarter Review & First Half Results Gary Robinette
• Financial Results by Segment Shawn Poe
• Margin and Growth Initiatives Gary Robinette
• Economic Outlook Gary Robinette
• Questions and Answers Gary Robinette & Shawn Poe
• Closing Remarks Gary Robinette
Agenda
PlyGem.com3
These slides and the accompanying oral discussion may contain “forward-looking statements” within the meaning of the Private Securities
Litigation Reform Act of 1995. Such statements involve known and unknown risks, uncertainties and other factors that could cause the
actual results of Ply Gem Holdings, Inc. (the “Company”) to differ materially from the results expressed or implied, including: downturns or
negative trends in the home repair and remodeling or the new construction end markets, or the U.S. and Canadian economies or the
availability of consumer credit; competition from other building products manufacturers and alternative building materials; inability to
successfully develop new products or improve existing products; changes in the costs and availability of raw materials; consolidation and
further growth of our customers; loss of, or a reduction in orders from, any of our significant customers; inclement weather conditions;
increases in union organizing activity and work stoppages at our facilities or the facilities of our suppliers; our ability to employ, train and
retain qualified personnel at a competitive cost; claims arising from the operations of our various businesses prior to our acquisitions;
product liability claims, including class action claims and warranties, relating to the products we manufacture; litigation outside of product
liability claims; loss of certain key personnel; interruptions in deliveries of raw materials or finished goods; changes in building codes and
standards could increase the cost of our products, lower the demand for our products, or otherwise adversely affect our business;
environmental costs and liabilities; manufacturing or assembly realignments; threats to, or impairments of, our intellectual property rights;
increases in transportation, freight and fuel costs; changes in foreign currency exchange and interest rates; material non-cash impairment
charges; our significant amount of indebtedness; covenants in the ABL Facility, the credit agreement governing our Senior Secured Term
Loan Facility and the indenture governing the 6.50% Senior Notes; limitations on our net operating losses and payments under the tax
receivable agreement to our stockholders; failure to successfully consummate and integrate acquisitions; actual or perceived security
vulnerabilities or cyberattacks on our networks; failure to effectively manage labor inefficiencies associated with increased production and
new employees added to the Company; failure to generate sufficient cash to service all of our indebtedness and make capital
expenditures; control by the CI Partnerships; and the risks set forth in the Company’s filings with the Securities and Exchange
Commission. Consequently such forward-looking statements should be regarded as the Company’s current plans, estimates and beliefs.
Except as required by law, the Company does not undertake and specifically declines any obligation to publicly release the results of any
revisions to these forward-looking statements that may be made to reflect any future events or circumstances after the date of such
statements or to reflect the occurrence of anticipatedor unanticipated events.
In addition, these slides and the accompanying oral discussion reference financial information determined by methods other than in
accordance with accounting principles generally accepted in the United States of America (“GAAP”), such as adjusted EBITDA. The
Company’s management uses these non-GAAP measures in its analysis of the Company’s performance. The Company believes that the
presentation of certain non-GAAP measures provides useful supplemental information that is essential to a proper understanding of the
operating results of the Company’s core business. These non-GAAP measures should not be viewed as a substitute for operating results
determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented
by other companies. A reconciliation of each non-GAAP financial measure to the most directly comparable GAAP financial measure is
provided in the appendix to the slides andis included in our press release issued onAugust 7, 2017 and postedon www.plygem.com.
Legal Disclaimer
PlyGem.com4
Ply Gem Overview
• Leading Manufacturer of Exterior Building Products
• Comprehensive Product Portfolio with Strong Brand Recognition
• Multi-Channel Distribution Network Servicing a Broad Customer Base
• Balanced End Market Exposure Driven by Diversified Product Mix
• Highly Efficient, Low Cost Operating Platform
• Proven Track Record of Acquisition Integration & Cost Savings
Realization
• Strong Management Team with Significant Ownership
Platform Built for Growth and Operating Leverage
Repair and
Remodel
Leverage to New
Housing Starts
New Products and
Innovation Drive
Share Gains
M&A Opportunities
US
90%
Canada
10%
Siding
47%
Windows
53%
(*)	LTM	July	1,	2017
(*)
(*)
PlyGem.com5
Second Quarter 2017 Highlights
($ in Millions) Q2 2017 Q2 2016
Net Sales
Y-O-Y Change
$544.8
6.7%
$510.5
Gross Profit
Gross Profit %
$136.9
25.1%
$135.3
26.5%
Operating Earnings
Y-O-Y Change
$66.1
6.3%
$62.2
Adj. EBITDA
As % of Net Sales
$81.1
14.9%
$76.9
15.1%
End Market Exposure – Q2 2017
New
Construction
55%
Home
Repair &
Remodel
45%
Key Highlights
• Sales increased $34.2M during the quarter. Our U.S.
businesses experienced an organic growth rate of 6.4%
which was primarily driven by increased demand for our
products within our Siding, Fencing and Stone segment
and our new construction windows and doors. Favorable
price and product mix provided a sales increase of
$13.6M within our segments. Including the impact of
$1.9M in unfavorable currency exchange rates and
favorable pricing product mix, Canadian sales increased
$4.6M during the quarter.
• Gross margin contracted 140 basis points primarily driven
by unfavorable commodity costs, mainly PVC resin and
aluminum, relative to Q2 2016 in our Siding, Fencing &
Stone segment, partially offset by higher average selling
prices in our Siding, Fencing & Stone and Windows and
Doors segments.
• Adjusted EBITDA margin decreased slightly by 20 basis
points due to unfavorable commodity and material costs
partially offset by higher average selling prices in both of
our business segments.
• Thirteenth consecutive year-over-year quarterly adjusted
EBITDA improvement. Incremental year-over-year
quarterly adjusted EBITDA growth of 5.4%.
• Q2 2017 LTM adjusted EBITDA of $235.6M.
Note: Certain amounts in this presentation have been subject to rounding adjustments. Accordingly, amounts shown as total may not be the arithmetic aggregation of the individual amounts that comprise or precede them.
PlyGem.com6
Second Quarter 2017 Highlights
Second Quarter Net Sales Performance Bridge ($ in Millions)
$544.8	
$510.5	
13.6	
17.6	 3.1	
$400.0	
$450.0	
$500.0	
$550.0	
$600.0	
2Q	2016	Net	Sales Price/Mix U.S.	Volume CAD	Volume	
&	FX	Impact
2Q	2017	Net	Sales
Net	Sales
Second Quarter Adjusted EBITDA Performance Bridge ($ in Millions)
$81.1	
16.3	 2.8	
$76.9	
13.6	
7.7	 2.0	
$-
$20.0	
$40.0	
$60.0	
$80.0	
$100.0	
$120.0	
2Q	2016	Adj	EBITDA Price/Mix Volume SG&A	/	Other Material	Costs	/	Freight Conversion	/	Fixed	
Costs
2Q	2017	Adj	EBITDA
Adj.	EBITDA
PlyGem.com7
First Half 2017 Highlights
($ in Millions) H1 2017 H2 2016
Net Sales
Y-O-Y Change
$974.8
6.1%
$919.2
Gross Profit
Gross Profit %
$226.4
23.2%
$222.0
24.2%
Operating Earnings
Y-O-Y Change
$77.9
8.6%
$71.8
Adj. EBITDA
As % of Net Sales
$108.2
11.1%
$101.7
11.1%
End Market Exposure – H1 2017
New
Construction
57%
Home
Repair &
Remodel
43%
Key Highlights
• Sales increase of $55.6M during the first half of 2017 was
primarily due to organic growth in our U.S. and Canadian
businesses. Our U.S. and Canadian businesses
experienced organic growth rates of 6.7% and 8.6%,
respectively, which was primarily driven by increased
demand for our products within our Siding, Fencing and
Stone segment and our new construction windows and
doors. Favorable price and product mix provided a sales
increase of $24.6M within our segments. Including the
impact of favorable currency exchange rates and
favorable price and product mix, Canadian sales during
the first half increased $6.6M. These sales drivers were
partially offset by $6.2M resulting from 1 less shipping day
in the first quarter compared to 2016 due to the
Company’s fiscal calendar.
• Gross margin contracted 100 basis points primarily driven
by unfavorable commodity costs, mainly PVC resin and
aluminum, in our Siding, Fencing & Stone segment,
partially offset by higher average selling prices in our
Siding, Fencing & Stone and Windows and Doors
segments.
• Adjusted EBITDA increased $6.5M or 6.4% due to higher
sales levels within both of our segments. Adjusted
EBITDA margin was consistent with the prior period.
PlyGem.com8
First Half 2017 Highlights
First Half 2017 Net Sales Performance Bridge ($ in Millions)
$974.8	
6.2	
$919.2	
24.6	
32.9	
4.3	
$800.0	
$850.0	
$900.0	
$950.0	
$1,000.0	
H1	2016	Net	Sales Price/Mix U.S.	Volume CAD	Volume	
&	FX	Impact
Impact	of	
Shipping	Days
H1	2017	Net	Sales
Net	Sales
First Half 2017 Adjusted EBITDA Performance Bridge ($ in Millions)
$108.2	
24.4	
5.3	 1.7	
$101.7	
24.6	
12.7	 0.6	
$-
$40.0	
$80.0	
$120.0	
$160.0	
H1	2016	Adj	EBITDA Price/Mix Volume SG&A	/	Other Material	Costs	/	
Freight
Conversion	/	Fixed	
Costs
Impact	of	
Shipping	Days
H1	2017	Adj	EBITDA
Adj.	EBITDA
PlyGem.com9
Window & Doors (W&D) Segment – Second Quarter
Second	Quarter	Results	($	in	Millions)
$254.9	 $243.5	
$26.3	
$22.6	
Q2	2017 Q2	2016
Net	Sales
U.S. Canada
$266.1
$281.2
Q2	2017 Q2	2016
U.S. 22.8% 21.9%
Canada 22.2% 19.0%
W&D	Segment 22.7% 21.6%
Gross	Margin	%
Key	Highlights
• Sales	were	favorable	by	$15.0M	or	5.7%	primarily	driven	by	organic	
growth	of	our	U.S.	new	construction	products	 and	Canadian	business	
and	favorable	price	and	product	mix.		Our	U.S.	new	construction	
business	increased	$12.3M	or	7.4%,	which	was	partially	offset	by	a	
$1.0M	decrease	in	our	U.S.	repair	&	remodeling	products.		Our	
Canadian	business	increased	$3.7M	or	16.6%	which	was	partially	offset	
by	an	unfavorable	foreign	currency	exchange	of	$1.0M.	
• Gross	margin	expanded by	110	basis	points	primarily	driven	by	
improved	pricing	and	product	mix	for	our	U.S.	new	construction	
products	and	Canadian	business,	partially	offset	by	increased	
commodity	costs,	mainly	PVC	resin,	aluminum	and	glass,	increased	
freight	costs	and	a	slight	deterioration	 of	gross	margins	in	our	U.S.	
repair	and	remodel	products.
• SG&A	expense	decreased $0.4M	during	the	quarter.		As	a	percent	of	
sales,	SG&A	expense	decreased	90	basis	points	from	13.7%	to	12.8%	as	
a	result	of	improved	leverage	on	the	fixed	component	of	SG&A	
expense.
End	Market	Exposure	– Q2	2017
New	
constructio
n
70%
Home	
repair	&	
remodel
30%
PlyGem.com10
W&D Segment Gross Margin – Second Quarter
21.6%
22.7%
1.9%
2.… 0.4%
15.0%
17.0%
19.0%
21.0%
23.0%
25.0%
2Q16
Gross	Margin
Selling	Price	/	
Product	Mix
Conversion	Costs
&	Other
Commodity	Costs	/	
Freight
2Q17
Gross	Margin
Quarterly	Gross	Margin	Performance • Selling	price/product	mix	
reflect	favorable	product	mix	
and	impact	of	selling	price	
increases	implemented	in	
2017	for	the	U.S.	and	
Canada.
• Commodity	costs	
unfavorable	due	mainly	to	
increasing PVC	resin,	
aluminum	and	glass	costs.
20.9%	
15.4%	 14.0%	 15.4%	 13.1%	 13.8%	
9.7%	 12.9%	
18.1%	 19.8%	 20.3%	
1,046
622
445 471 431
535
618 648
715
782 812
2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2Q17	LTM
Historical	Gross	Margin	Performance
Annual	Gross	Profit	 % U.S.	SFHS	- in	thousands	(*)
PlyGem.com11
Window & Doors (W&D) Segment – First Half 2017
First	Half	2017	Results	($	in	Millions)
$472.8	
$455.4	
$47.6	
$43.0	
H1	2017 H1	2016
Net	Sales
U.S. Canada
$498.4
$520.4
H1	2017 H1	2016
U.S. 20.8% 20.0%
Canada 19.2% 15.8%
W&D	Segment 20.6% 19.7%
Gross	Margin	%
Key	Highlights
• Sales	were	favorable	by	$22.0M	or	4.4%	primarily	driven	by	organic	
growth	of	our	U.S.	new	construction	products	and	Canadian	business,	
and	favorable	price	and	product	mix,	partially	offset	by	$3.6M	resulting	
from	1	less	shipping	day	in	the	first	half	of	2017	compared	to	2016	due	
to	the	Company’s	fiscal	calendar.		Our	U.S.	new	construction	business	
increased	$24.6M,	or	7.7%,	which	was	partially	offset	by	a	$7.2M,	or	
5.3%,	decrease	in	our	repair	&	remodeling	products.		Our	Canadian	
business	increased	$4.6M,	or	10.7%,	which	was	partially	offset	by	an	
unfavorable	foreign	currency	exchange	of	$0.3M.		
• Gross	margin	expanded by	90	basis	points	primarily	driven	by	improved	
pricing	and	product	mix	for	our	U.S.	new	construction	products	and	
Canadian	business,	partially	offset	by	increased	commodity	costs,	
mainly	PVC	resin,	aluminum	and	glass,	increased	freight costs,	and	a	
deterioration	of	gross	margins	in	our	U.S.	repair	and	remodel	products.
• SG&A	expense	increased	slightly,	however	as	a	percent	of	sales,	SG&A	
expense	decreased	70	basis	points	from	15.1%	to	14.4%	as	a	result	of	
improved	leverage	on	the	fixed	component	of	SG&A	expense.
End	Market	Exposure	– H1	2017
New	
constructio
n
73%
Home	
repair	&	
remodel
27%
PlyGem.com12
W&D Segment Gross Margin – First Half 2017
19.7%
20.6%
2.0%
2.…
15.0%
17.0%
19.0%
21.0%
23.0%
25.0%
1H16
Gross	Margin
Selling	Price	/	
Product	Mix
Material	Costs	/	
Freight
1H17
Gross	Margin
First	Half	2017	Gross	Margin	Performance
• Selling	price/product	mix	
reflect	favorable	product	mix	
and	impact	of	selling	price	
increases	implemented	in	
2017	for	the	U.S.	and	
Canada.
• Commodity	costs	
unfavorable	due	mainly	to	
increasing	PVC	resin,	
aluminum	and	glass	costs.
PlyGem.com13
Siding, Fencing & Stone (SFS) Segment – Second Quarter
Second	Quarter	Results	($	in	Millions)
$241.8	 $223.4	
$21.8	
$21.0	
Q2	2017 Q2	2016
Net	Sales
U.S. Canada
$244.4
$263.6
Gross	Margin	%
Q2	2017 Q2	2016
U.S. 27.6% 32.6%
Canada 28.8% 26.4%
SFS	Segment 27.7% 31.8%
Key	Highlights
• Sales	increase	of	$19.2M	or	7.8%	primarily	driven	by	organic	
unit	growth	of	7.0%	and	2.6%	in	the	U.S.	and	Canadian	
businesses,	respectively,	and	$4.3M	of	price	and	product	mix,	
including	unfavorable	foreign	currency	which	negatively	
impacted	sales	by	$0.9M.	
• Gross	margin	contracted by	410	basis	points,	primarily	driven	
by	unfavorable	commodity	cost	due	mainly	from	PVC	resin,	
unfavorable	by	9.6%,	and	aluminum,	unfavorable	by	21.0%,	
partially	offset	by	realized	selling	price	increases.	
• SG&A	expense	increased	slightly	by	$0.2M	during	the	quarter	
due	to	increased	sales,	however	as	a	percent	of	sales,	SG&A	
expense	decreased	60	basis	points	from	9.4%	to	8.8%	as	a	
result	of	improved	leverage	on	the	fixed	component	of	SG&A	
expense.
End	Market	Exposure	– Q2	2017
New	
construction
39%
Home	repair	
&	remodel
61%
PlyGem.com14
SFS Segment Gross Margin – Second Quarter
31.8%
27.7%3.…
1.7%
1.2
%
15.0%
20.0%
25.0%
30.0%
35.0%
2Q16
Gross	Margin
Selling	Price	/	
Product	Mix
Commodity	Costs	/	
Freight
Conversion	Costs
&	Other
2Q17
Gross	Margin
Quarterly	Gross	Margin	Performance
• Selling	price/product	mix	reflects		
selling	price	increases	announced	
during	1Q17	which	began	to	be	
realized	during	the	quarter.		
Additional	selling	price	increases	
announced	in	2Q17.
• Commodity	costs	unfavorable	due	
mainly to	increasing PVC	resin,	
unfavorable	by	9.6%, and
aluminum	costs, unfavorable	by	
21.0%.
20.4%	 18.4%	 25.9%	 25.7%	 24.8%	 27.4%	 26.8%	 26.1%	 28.4%	 29.3%	 27.6%	
.5208
.6200
.5288
.6458
.6971 .6975 .7134 .7534
.7250
.7617
.8050
2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2Q17	LTM
Historical	Gross	Margin	Performance
Annual	Gross	Profit	 % PVC	Resin	 Price/lbs	(*)
PlyGem.com15
Siding, Fencing & Stone (SFS) Segment – First Half 2017
First	Half	2017	Results	($	in	Millions)
$419.4	
$387.2	
$35.0	
$33.6	
H1	2017 H1	2016
Net	Sales
U.S. Canada
$420.8
$454.4
Gross	Margin	%
H1	2017 H1	2016
U.S. 26.1% 30.0%
Canada 27.2% 25.6%
SFS	Segment 26.2% 29.5%
Key	Highlights
• Sales	increase	 of	$33.6M	or	8.0%	primarily	 driven	 by	organic	 unit	
growth	 of	7.0%	and	4.6%	in	the	U.S.	and	Canadian	 businesses,	
respectively,	 and	$5.7M	of	price	 and	product	 mix,	 including	 the	
impact	 of	unfavorable	 foreign	 currency	 which	 negatively	impacted	
sales	by	$0.2M,	partially	 offset	 by	$2.6M	resulting	 from	1	less	
shipping	 day	in	the	 first	half	of	2017	compared	 to	2016	due	to	the	
Company’s	 fiscal	calendar.
• Gross	 margin	contracted by	330 basis	points,	 primarily	 driven	 by	
unfavorable	 commodity	 costs	due	mainly	from	 PVC	resin,	
unfavorable	 by	11.7%,	and	aluminum,	 unfavorable	 by	20.9%,	
partially	 offset	by	realized	 selling	price	 increases.	
• SG&A	expense	 increased	 $1.5M	during	 the	first	 half	of	2017	due	to	
increased	 sales	and	marketing	from	 the	8.0%	sales	increase,	
however	 as	a	percent	 of	sales,	SG&A	expense	 decreased	 50	basis	
points	 from	 10.9%	to	10.4%.
End	Market	Exposure	– H1	2017
New	
construction
40%
Home	repair	
&	remodel
60%
PlyGem.com16
SFS Segment Gross Margin – First Half 2017
29.5%
26.2%
3.…
1.0%
1.0
%
15.0%
20.0%
25.0%
30.0%
35.0%
1H16
Gross	Margin
Selling	Price	/	
Product	Mix
Commodity	Costs	/	
Freight
Conversion	Costs
&	Other
1H17
Gross	Margin
First	Half	2017	Gross	Margin	Performance
• Selling	price/product	 mix	reflects		
selling	price	increases	announced	
during	1Q17	which	began	to	be	
realized	during	the	quarter.		
Additional	 selling	price	increases	
announced	 in	2Q17.
• Commodity	costs	unfavorable	
due	mainly	to	increasing	PVC	
resin,		unfavorable	by	11.7%,	and	
aluminum	costs,	unfavorable	by	
20.9%.
PlyGem.com17
($ in Millions) 2011 2012 2013 2014 2015 2016 2Q16 LTM 2Q17 LTM
Senior Notes $950.0 $1,000.0 $852.0 $650.0 $650.0 $650.0 $650.0 $650.0
Term Loan Facility - - - 426.8 422.5 258.2 390.3 256.0
ABL 55.0 15.0 - - - - - -
Total Debt $1,005.0 $1,015.0 $852.0 $1,076.8 $1,072.5 $908.2 $1,040.3 $906.0
Cash 11.7 27.2 69.8 33.2 109.4 52.0 64.5 7.2
Net Debt $993.3 $987.8 $782.2 $1,043.6 $963.1 $856.2 $975.8 $898.8
Adj. EBITDA $112.2 $126.8 $117.5 $124.2 $184.6 $229.0 $221.4 $235.6
Interest Coverage 1.2 1.3 1.4 1.9 3.1 3.9 3.7 4.1
Leverage Ratio 8.9 7.8 6.7 8.4 5.2 3.7 4.4 3.8
Historical Leverage Ratio
4.4
3.8	
8.9	
7.8	
6.7	
8.4	
5.2	
3.7	
-
2.0	
4.0	
6.0	
8.0	
10.0	
2011 2012 2013 2014 2015 2016 2Q16	LTM 2Q17	LTM
Leverage	Ratio
PlyGem.com18
Margin Enhancements & Growth Initiatives
Selling	Price	Increases
ü W&D	Q1	2017	price	increases	were	announced	in	October	2016.		Selling	price	increases	range	
from	6%	to	8%
ü SFS	December	2016	price	increases	were	announced	in	November	2016	for	the	U.S.	siding	
products	due	to	rising	material	costs.		Selling	price	increases	range	from	6%	to	8%
ü SFS	April	2017	additional	price	increase	for	all	metal	and	metal	accessory	products	due	to	
rising	aluminum	costs.		Selling	price	increases	range	from	5%	to	6%		
ü SFS	June	2017	additional	price	increase	for	all	vinyl	and	injected	molded	products	in	the	U.S.	
due	to	rising	PVC	resin	costs.		Selling	price	increases	range	from	6%	to	8%
Growth	Initiatives
ü Cross	Selling	Opportunities	 – Continue	to	integrate	our	extensive	product	categories	across	
our	legacy	customer	base	and	acquired	Simonton	customer	base
ü Expand	market	penetration	of	Ply	Gem’s	adjacent	products	such	as	PVC	trim,	engineered	
roofing	and	engineered	stone
ü Continued	new	product	innovation	through	the	Ply	Gem	Insight	Center	and	Foundation	Labs
PlyGem.com19
Economic Outlook & Guidance
Expect	Continued	Steady	Growth	in	U.S.	Housing	Starts
ü Expect	a	2017	U.S.	housing	recovery	growth	of	5%	to	10%	in	our	markets
ü Expect	an	overall	moderate	growth	rate	for	big	ticket	R&R	spend	of	approximately	3%	in	
2017
ü Overall	Canadian	housing	starts	expected	to	be	relatively	flat	compared	to	2016
2017	EBITDA	Guidance
ü Based	on	the	forecasted	growth	of	the	U.S.	housing	market	and	R&R	spend,	the	impact	
of	our	enacted	selling	price	increases	and	other	margin	enhancing	initiatives,	we	expect	
our	adjusted	EBITDA	2017	to	be	in	the	range	of	$250M	to	$255M	and	our	Q3	2017	
adjusted	EBITDA	to	be	in	the	range	of	$82.5M
PlyGem.com20
Appendix
Non-GAAP Adjusted EBITDA Reconciliation
PlyGem.com21
Second Quarter Adjusted EBITDA Reconciliation
(amounts in thousands)
For the three
months ended
July 1, 2017
For the three
months ended
July 2, 2016
Net income $29,859 $41,646
Interest expense, net 17,380 18,525
Provision for income taxes 19,477 2,025
Depreciation and amortization 13,102 14,313
EBITDA $79,818 $76,509
Non cash gain on foreign currency transactions (617) (255)
Customer inventory buybacks 632 596
Restructuring/integrationexpense 455 (156)
Litigation – class action charges, net 825 -
Tax receivable agreement liability adjustment - 241
Adjusted EBITDA $81,113 $76,935
PlyGem.com22
Second Quarter EBITDA Adjustments By Segment (*)
(amounts in thousands)
For the three months ended
July 1, 2017
For the three months ended
July 2, 2016
SFS
Segment
W&D
Segment
Total
SFS
Segment
W&D
Segment
Total
Non cash gain on foreign currency
transactions
($224) ($393) ($617) ($129) ($126) ($255)
Customer inventory buybacks 632 - 632 596 - 596
Restructuring/integrationexpense 295 - 295 48 (204) (156)
Litigation – class action charges, net - 17 17 - - -
$703 ($376) $327 $515 ($330) $185
(*)	Does	not	reflect	unallocated	and	corporate	EBITDA	adjustments
PlyGem.com23
Six Months Adjusted EBITDA Reconciliation
(amounts in thousands)
For the six months
ended July 1, 2017
For the six months
ended July 2, 2016
Net income $26,222 $14,069
Interest expense, net 34,252 37,207
Provision for income taxes 18,223 531
Depreciation and amortization 26,555 28,343
EBITDA $105,252 $80,150
Non cash gain on foreign currency transactions (772) (839)
Customer inventory buybacks 1,198 1,067
Restructuring/integrationexpense 1,412 497
Litigation – class action charges, net 1,113 -
Tax receivable agreement liability adjustment - 18,391
Loss on modification or extinguishment of debt - 2,399
Adjusted EBITDA $108,203 $101,665
PlyGem.com24
Six Months EBITDA Adjustments By Segment (*)
(amounts in thousands)
For the six months ended
July 1, 2017
For the six months ended
July 2, 2016
SFS
Segment
W&D
Segment
Total
SFS
Segment
W&D
Segment
Total
Non cash gain on foreign currency
transactions
($243) ($529) ($772) ($203) ($636) ($839)
Customer inventory buybacks 1,198 - 1,198 1,080 (13) 1,067
Restructuring/integrationexpense 348 - 348 179 318 497
Litigation – class action charges, net - 40 40 - - -
$1,303 ($489) $814 $1,056 ($331) $725
(*)	Does	not	reflect	unallocated	and	corporate	EBITDA	adjustments

More Related Content

What's hot

BMC Stock Investor Presentation August 2017
BMC Stock Investor Presentation August 2017BMC Stock Investor Presentation August 2017
BMC Stock Investor Presentation August 2017bmcstockholdings
 
4 q16 earnings presentation final
4 q16 earnings presentation final4 q16 earnings presentation final
4 q16 earnings presentation finalmasoniteinvestors
 
Mas q3-2017-earnings-presentation
Mas q3-2017-earnings-presentationMas q3-2017-earnings-presentation
Mas q3-2017-earnings-presentationMasco_Investors
 
Q3 presentation v1 (1)
Q3 presentation v1 (1)Q3 presentation v1 (1)
Q3 presentation v1 (1)Corning_Owens
 
1Q 2017 Ryder Earnings Presentation
1Q 2017 Ryder Earnings Presentation1Q 2017 Ryder Earnings Presentation
1Q 2017 Ryder Earnings PresentationRyder System, Inc.
 
2 q16 earnings presentation final
2 q16 earnings presentation final2 q16 earnings presentation final
2 q16 earnings presentation finalmasoniteinvestors
 
Mas q4 2016 earnings presentation 02.09.2017
Mas q4 2016 earnings presentation 02.09.2017 Mas q4 2016 earnings presentation 02.09.2017
Mas q4 2016 earnings presentation 02.09.2017 Masco_Investors
 
Investor presentation (fall 2016) final
Investor presentation (fall 2016) finalInvestor presentation (fall 2016) final
Investor presentation (fall 2016) finalmasoniteinvestors
 
2014 Masco Company Overview and Strategy
2014 Masco Company Overview and Strategy2014 Masco Company Overview and Strategy
2014 Masco Company Overview and Strategymasco_presents
 
First Quarter 2013 Earnings Presentation
First Quarter 2013 Earnings Presentation First Quarter 2013 Earnings Presentation
First Quarter 2013 Earnings Presentation Masco_Investors
 
Q2 2017 earnings presentation final
Q2 2017 earnings presentation finalQ2 2017 earnings presentation final
Q2 2017 earnings presentation finalingersollrand2016
 
Pgem q2 2016 earnings slides final
Pgem q2 2016 earnings slides finalPgem q2 2016 earnings slides final
Pgem q2 2016 earnings slides finalinvestorplygem
 
Pgem q1 2016 earnings slides final
Pgem q1 2016 earnings slides finalPgem q1 2016 earnings slides final
Pgem q1 2016 earnings slides finalinvestorplygem
 
June 2017 Investor Presentation
June 2017 Investor PresentationJune 2017 Investor Presentation
June 2017 Investor Presentationgreif2015
 
Boston 2016 slides master slides - draft sept2 v2
Boston 2016 slides   master slides - draft sept2 v2Boston 2016 slides   master slides - draft sept2 v2
Boston 2016 slides master slides - draft sept2 v2molsoncoorsir
 

What's hot (20)

BMC Stock Investor Presentation August 2017
BMC Stock Investor Presentation August 2017BMC Stock Investor Presentation August 2017
BMC Stock Investor Presentation August 2017
 
4 q16 earnings presentation final
4 q16 earnings presentation final4 q16 earnings presentation final
4 q16 earnings presentation final
 
Q3 presentation v6
Q3 presentation v6Q3 presentation v6
Q3 presentation v6
 
Mas q3-2017-earnings-presentation
Mas q3-2017-earnings-presentationMas q3-2017-earnings-presentation
Mas q3-2017-earnings-presentation
 
Q3 presentation v1 (1)
Q3 presentation v1 (1)Q3 presentation v1 (1)
Q3 presentation v1 (1)
 
Q2 presentation v5
Q2 presentation v5Q2 presentation v5
Q2 presentation v5
 
Q4 presentation v1
Q4 presentation v1Q4 presentation v1
Q4 presentation v1
 
1Q 2017 Ryder Earnings Presentation
1Q 2017 Ryder Earnings Presentation1Q 2017 Ryder Earnings Presentation
1Q 2017 Ryder Earnings Presentation
 
2 q16 earnings presentation final
2 q16 earnings presentation final2 q16 earnings presentation final
2 q16 earnings presentation final
 
Q2 presentation v3
Q2 presentation v3Q2 presentation v3
Q2 presentation v3
 
Mas q4 2016 earnings presentation 02.09.2017
Mas q4 2016 earnings presentation 02.09.2017 Mas q4 2016 earnings presentation 02.09.2017
Mas q4 2016 earnings presentation 02.09.2017
 
Investor presentation (fall 2016) final
Investor presentation (fall 2016) finalInvestor presentation (fall 2016) final
Investor presentation (fall 2016) final
 
Q1 2016 earnings final
Q1 2016 earnings finalQ1 2016 earnings final
Q1 2016 earnings final
 
2014 Masco Company Overview and Strategy
2014 Masco Company Overview and Strategy2014 Masco Company Overview and Strategy
2014 Masco Company Overview and Strategy
 
First Quarter 2013 Earnings Presentation
First Quarter 2013 Earnings Presentation First Quarter 2013 Earnings Presentation
First Quarter 2013 Earnings Presentation
 
Q2 2017 earnings presentation final
Q2 2017 earnings presentation finalQ2 2017 earnings presentation final
Q2 2017 earnings presentation final
 
Pgem q2 2016 earnings slides final
Pgem q2 2016 earnings slides finalPgem q2 2016 earnings slides final
Pgem q2 2016 earnings slides final
 
Pgem q1 2016 earnings slides final
Pgem q1 2016 earnings slides finalPgem q1 2016 earnings slides final
Pgem q1 2016 earnings slides final
 
June 2017 Investor Presentation
June 2017 Investor PresentationJune 2017 Investor Presentation
June 2017 Investor Presentation
 
Boston 2016 slides master slides - draft sept2 v2
Boston 2016 slides   master slides - draft sept2 v2Boston 2016 slides   master slides - draft sept2 v2
Boston 2016 slides master slides - draft sept2 v2
 

Similar to Pgem q2 2017 earnings slides final

Pgem q2 2015 earnings slides final
Pgem q2 2015 earnings slides finalPgem q2 2015 earnings slides final
Pgem q2 2015 earnings slides finalinvestorplygem
 
Pgem q1 2015 earnings slides final
Pgem q1 2015 earnings slides finalPgem q1 2015 earnings slides final
Pgem q1 2015 earnings slides finalinvestorplygem
 
Pgem q4 2015 earnings slides final
Pgem q4 2015 earnings slides finalPgem q4 2015 earnings slides final
Pgem q4 2015 earnings slides finalinvestorplygem
 
Pgem q4 2014 earnings slides final
Pgem q4 2014 earnings slides finalPgem q4 2014 earnings slides final
Pgem q4 2014 earnings slides finalinvestorplygem
 
Q2 2013 final presentation
Q2 2013 final presentationQ2 2013 final presentation
Q2 2013 final presentationMasco_Investors
 
Pgem q3 2015 earnings slides final
Pgem q3 2015 earnings slides finalPgem q3 2015 earnings slides final
Pgem q3 2015 earnings slides finalinvestorplygem
 
Q2 Earnings Presentation
Q2 Earnings PresentationQ2 Earnings Presentation
Q2 Earnings Presentationinvestorplygem
 
Q2 2013 final presentation1
Q2 2013 final presentation1Q2 2013 final presentation1
Q2 2013 final presentation1Masco_Investors
 
11 15 investor presentation
11 15 investor presentation11 15 investor presentation
11 15 investor presentationinvestorplygem
 
Masco Q4 2013 Earnings Presentation
Masco Q4 2013 Earnings PresentationMasco Q4 2013 Earnings Presentation
Masco Q4 2013 Earnings PresentationMasco_Investors
 
May 2 2018 q earnings 05012018 compressed v2
May 2 2018   q earnings 05012018 compressed v2May 2 2018   q earnings 05012018 compressed v2
May 2 2018 q earnings 05012018 compressed v2molsoncoorsir
 
Sysco Q1 2017 Earnings Presenation
Sysco Q1 2017 Earnings PresenationSysco Q1 2017 Earnings Presenation
Sysco Q1 2017 Earnings PresenationSysco_Investors
 
Q3 2013 Earnings Presentation
Q3 2013 Earnings Presentation Q3 2013 Earnings Presentation
Q3 2013 Earnings Presentation Masco_Investors
 
Mas q4 2017 earnings presentation
Mas q4 2017 earnings presentationMas q4 2017 earnings presentation
Mas q4 2017 earnings presentationMasco_Investors
 
Masco presents at bank of america merrill lynch 2013 u.s. basic materials con...
Masco presents at bank of america merrill lynch 2013 u.s. basic materials con...Masco presents at bank of america merrill lynch 2013 u.s. basic materials con...
Masco presents at bank of america merrill lynch 2013 u.s. basic materials con...Masco_Investors
 
Sysco Q2 2017 Earnings Presentation
Sysco Q2 2017 Earnings Presentation Sysco Q2 2017 Earnings Presentation
Sysco Q2 2017 Earnings Presentation Sysco_Investors
 
Masonite q1 2014 earnings call presentation
Masonite q1 2014 earnings call presentationMasonite q1 2014 earnings call presentation
Masonite q1 2014 earnings call presentationmasoniteinvestors
 
Mas raymond james march 5
Mas raymond james march 5Mas raymond james march 5
Mas raymond james march 5Masco_Investors
 

Similar to Pgem q2 2017 earnings slides final (20)

Pgem q2 2015 earnings slides final
Pgem q2 2015 earnings slides finalPgem q2 2015 earnings slides final
Pgem q2 2015 earnings slides final
 
Pgem q1 2015 earnings slides final
Pgem q1 2015 earnings slides finalPgem q1 2015 earnings slides final
Pgem q1 2015 earnings slides final
 
Pgem q4 2015 earnings slides final
Pgem q4 2015 earnings slides finalPgem q4 2015 earnings slides final
Pgem q4 2015 earnings slides final
 
Pgem q4 2014 earnings slides final
Pgem q4 2014 earnings slides finalPgem q4 2014 earnings slides final
Pgem q4 2014 earnings slides final
 
Q2 2013 final presentation
Q2 2013 final presentationQ2 2013 final presentation
Q2 2013 final presentation
 
Pgem q3 2015 earnings slides final
Pgem q3 2015 earnings slides finalPgem q3 2015 earnings slides final
Pgem q3 2015 earnings slides final
 
Q2 Earnings Presentation
Q2 Earnings PresentationQ2 Earnings Presentation
Q2 Earnings Presentation
 
Q2 2013 final presentation1
Q2 2013 final presentation1Q2 2013 final presentation1
Q2 2013 final presentation1
 
11 15 investor presentation
11 15 investor presentation11 15 investor presentation
11 15 investor presentation
 
Masco Q4 2013 Earnings Presentation
Masco Q4 2013 Earnings PresentationMasco Q4 2013 Earnings Presentation
Masco Q4 2013 Earnings Presentation
 
May 2 2018 q earnings 05012018 compressed v2
May 2 2018   q earnings 05012018 compressed v2May 2 2018   q earnings 05012018 compressed v2
May 2 2018 q earnings 05012018 compressed v2
 
Sysco Q1 2017 Earnings Presenation
Sysco Q1 2017 Earnings PresenationSysco Q1 2017 Earnings Presenation
Sysco Q1 2017 Earnings Presenation
 
Q3 2013 Earnings Presentation
Q3 2013 Earnings Presentation Q3 2013 Earnings Presentation
Q3 2013 Earnings Presentation
 
Mas q4 2017 earnings presentation
Mas q4 2017 earnings presentationMas q4 2017 earnings presentation
Mas q4 2017 earnings presentation
 
Masco presents at bank of america merrill lynch 2013 u.s. basic materials con...
Masco presents at bank of america merrill lynch 2013 u.s. basic materials con...Masco presents at bank of america merrill lynch 2013 u.s. basic materials con...
Masco presents at bank of america merrill lynch 2013 u.s. basic materials con...
 
Sysco Q2 2017 Earnings Presentation
Sysco Q2 2017 Earnings Presentation Sysco Q2 2017 Earnings Presentation
Sysco Q2 2017 Earnings Presentation
 
2013.12.10 8 k
2013.12.10 8 k2013.12.10 8 k
2013.12.10 8 k
 
Masonite q1 2014 earnings call presentation
Masonite q1 2014 earnings call presentationMasonite q1 2014 earnings call presentation
Masonite q1 2014 earnings call presentation
 
Mas raymond james march 5
Mas raymond james march 5Mas raymond james march 5
Mas raymond james march 5
 
Sysco 2q 2018
Sysco 2q 2018Sysco 2q 2018
Sysco 2q 2018
 

Recently uploaded

Ambala Escorts Service ☎️ 6378878445 ( Sakshi Sinha ) High Profile Call Girls...
Ambala Escorts Service ☎️ 6378878445 ( Sakshi Sinha ) High Profile Call Girls...Ambala Escorts Service ☎️ 6378878445 ( Sakshi Sinha ) High Profile Call Girls...
Ambala Escorts Service ☎️ 6378878445 ( Sakshi Sinha ) High Profile Call Girls...mriyagarg453
 
Western Copper and Gold - May 2024 Presentation
Western Copper and Gold - May 2024 PresentationWestern Copper and Gold - May 2024 Presentation
Western Copper and Gold - May 2024 PresentationPaul West-Sells
 
Vijayawada ( Call Girls ) Pune 6297143586 Hot Model With Sexy Bhabi Ready F...
Vijayawada ( Call Girls ) Pune  6297143586  Hot Model With Sexy Bhabi Ready F...Vijayawada ( Call Girls ) Pune  6297143586  Hot Model With Sexy Bhabi Ready F...
Vijayawada ( Call Girls ) Pune 6297143586 Hot Model With Sexy Bhabi Ready F...tanu pandey
 
Collective Mining | Corporate Presentation - May 2024
Collective Mining | Corporate Presentation - May 2024Collective Mining | Corporate Presentation - May 2024
Collective Mining | Corporate Presentation - May 2024CollectiveMining1
 
Dattawadi ( Call Girls ) Pune 6297143586 Hot Model With Sexy Bhabi Ready Fo...
Dattawadi ( Call Girls ) Pune  6297143586  Hot Model With Sexy Bhabi Ready Fo...Dattawadi ( Call Girls ) Pune  6297143586  Hot Model With Sexy Bhabi Ready Fo...
Dattawadi ( Call Girls ) Pune 6297143586 Hot Model With Sexy Bhabi Ready Fo...tanu pandey
 
B2 Interpret the brief.docxccccccccccccccc
B2 Interpret the brief.docxcccccccccccccccB2 Interpret the brief.docxccccccccccccccc
B2 Interpret the brief.docxcccccccccccccccMollyBrown86
 
VVIP Pune Call Girls Sopan Baug WhatSapp Number 8005736733 With Elite Staff A...
VVIP Pune Call Girls Sopan Baug WhatSapp Number 8005736733 With Elite Staff A...VVIP Pune Call Girls Sopan Baug WhatSapp Number 8005736733 With Elite Staff A...
VVIP Pune Call Girls Sopan Baug WhatSapp Number 8005736733 With Elite Staff A...SUHANI PANDEY
 
Best investment platform in india-Falcon Invoice Discounting
Best investment platform in india-Falcon Invoice DiscountingBest investment platform in india-Falcon Invoice Discounting
Best investment platform in india-Falcon Invoice DiscountingFalcon Invoice Discounting
 
Corporate Presentation Probe Canaccord Conference 2024.pdf
Corporate Presentation Probe Canaccord Conference 2024.pdfCorporate Presentation Probe Canaccord Conference 2024.pdf
Corporate Presentation Probe Canaccord Conference 2024.pdfProbe Gold
 
Nicola Mining Inc. Corporate Presentation May 2024
Nicola Mining Inc. Corporate Presentation May 2024Nicola Mining Inc. Corporate Presentation May 2024
Nicola Mining Inc. Corporate Presentation May 2024nicola_mining
 
Corporate Presentation Probe May 2024.pdf
Corporate Presentation Probe May 2024.pdfCorporate Presentation Probe May 2024.pdf
Corporate Presentation Probe May 2024.pdfProbe Gold
 
Teck Supplemental Information, May 2, 2024
Teck Supplemental Information, May 2, 2024Teck Supplemental Information, May 2, 2024
Teck Supplemental Information, May 2, 2024TeckResourcesLtd
 
VIP Call Girls Mehsana 7001035870 Whatsapp Number, 24/07 Booking
VIP Call Girls Mehsana 7001035870 Whatsapp Number, 24/07 BookingVIP Call Girls Mehsana 7001035870 Whatsapp Number, 24/07 Booking
VIP Call Girls Mehsana 7001035870 Whatsapp Number, 24/07 Bookingdharasingh5698
 
VIP Call Girls Kheda 7001035870 Whatsapp Number, 24/07 Booking
VIP Call Girls Kheda 7001035870 Whatsapp Number, 24/07 BookingVIP Call Girls Kheda 7001035870 Whatsapp Number, 24/07 Booking
VIP Call Girls Kheda 7001035870 Whatsapp Number, 24/07 Bookingdharasingh5698
 
Enjoy Night⚡Call Girls Udyog Vihar Gurgaon >༒8448380779 Escort Service
Enjoy Night⚡Call Girls Udyog Vihar Gurgaon >༒8448380779 Escort ServiceEnjoy Night⚡Call Girls Udyog Vihar Gurgaon >༒8448380779 Escort Service
Enjoy Night⚡Call Girls Udyog Vihar Gurgaon >༒8448380779 Escort ServiceDelhi Call girls
 
BDSM⚡Call Girls in Hari Nagar Delhi >༒8448380779 Escort Service
BDSM⚡Call Girls in Hari Nagar Delhi >༒8448380779 Escort ServiceBDSM⚡Call Girls in Hari Nagar Delhi >༒8448380779 Escort Service
BDSM⚡Call Girls in Hari Nagar Delhi >༒8448380779 Escort ServiceDelhi Call girls
 
The Leonardo 1Q 2024 Results Presentation
The Leonardo 1Q 2024 Results PresentationThe Leonardo 1Q 2024 Results Presentation
The Leonardo 1Q 2024 Results PresentationLeonardo
 

Recently uploaded (20)

Ambala Escorts Service ☎️ 6378878445 ( Sakshi Sinha ) High Profile Call Girls...
Ambala Escorts Service ☎️ 6378878445 ( Sakshi Sinha ) High Profile Call Girls...Ambala Escorts Service ☎️ 6378878445 ( Sakshi Sinha ) High Profile Call Girls...
Ambala Escorts Service ☎️ 6378878445 ( Sakshi Sinha ) High Profile Call Girls...
 
Western Copper and Gold - May 2024 Presentation
Western Copper and Gold - May 2024 PresentationWestern Copper and Gold - May 2024 Presentation
Western Copper and Gold - May 2024 Presentation
 
(INDIRA) Call Girl Kashmir Call Now 8617697112 Kashmir Escorts 24x7
(INDIRA) Call Girl Kashmir Call Now 8617697112 Kashmir Escorts 24x7(INDIRA) Call Girl Kashmir Call Now 8617697112 Kashmir Escorts 24x7
(INDIRA) Call Girl Kashmir Call Now 8617697112 Kashmir Escorts 24x7
 
Vijayawada ( Call Girls ) Pune 6297143586 Hot Model With Sexy Bhabi Ready F...
Vijayawada ( Call Girls ) Pune  6297143586  Hot Model With Sexy Bhabi Ready F...Vijayawada ( Call Girls ) Pune  6297143586  Hot Model With Sexy Bhabi Ready F...
Vijayawada ( Call Girls ) Pune 6297143586 Hot Model With Sexy Bhabi Ready F...
 
Collective Mining | Corporate Presentation - May 2024
Collective Mining | Corporate Presentation - May 2024Collective Mining | Corporate Presentation - May 2024
Collective Mining | Corporate Presentation - May 2024
 
Dattawadi ( Call Girls ) Pune 6297143586 Hot Model With Sexy Bhabi Ready Fo...
Dattawadi ( Call Girls ) Pune  6297143586  Hot Model With Sexy Bhabi Ready Fo...Dattawadi ( Call Girls ) Pune  6297143586  Hot Model With Sexy Bhabi Ready Fo...
Dattawadi ( Call Girls ) Pune 6297143586 Hot Model With Sexy Bhabi Ready Fo...
 
SME IPO Opportunity and Trends of May 2024
SME IPO Opportunity and Trends of May 2024SME IPO Opportunity and Trends of May 2024
SME IPO Opportunity and Trends of May 2024
 
B2 Interpret the brief.docxccccccccccccccc
B2 Interpret the brief.docxcccccccccccccccB2 Interpret the brief.docxccccccccccccccc
B2 Interpret the brief.docxccccccccccccccc
 
VVIP Pune Call Girls Sopan Baug WhatSapp Number 8005736733 With Elite Staff A...
VVIP Pune Call Girls Sopan Baug WhatSapp Number 8005736733 With Elite Staff A...VVIP Pune Call Girls Sopan Baug WhatSapp Number 8005736733 With Elite Staff A...
VVIP Pune Call Girls Sopan Baug WhatSapp Number 8005736733 With Elite Staff A...
 
Best investment platform in india-Falcon Invoice Discounting
Best investment platform in india-Falcon Invoice DiscountingBest investment platform in india-Falcon Invoice Discounting
Best investment platform in india-Falcon Invoice Discounting
 
Corporate Presentation Probe Canaccord Conference 2024.pdf
Corporate Presentation Probe Canaccord Conference 2024.pdfCorporate Presentation Probe Canaccord Conference 2024.pdf
Corporate Presentation Probe Canaccord Conference 2024.pdf
 
Nicola Mining Inc. Corporate Presentation May 2024
Nicola Mining Inc. Corporate Presentation May 2024Nicola Mining Inc. Corporate Presentation May 2024
Nicola Mining Inc. Corporate Presentation May 2024
 
Corporate Presentation Probe May 2024.pdf
Corporate Presentation Probe May 2024.pdfCorporate Presentation Probe May 2024.pdf
Corporate Presentation Probe May 2024.pdf
 
(👉゚9999965857 ゚)👉 VIP Call Girls Greater Noida 👉 Delhi 👈 : 9999 Cash Payment...
(👉゚9999965857 ゚)👉 VIP Call Girls Greater Noida  👉 Delhi 👈 : 9999 Cash Payment...(👉゚9999965857 ゚)👉 VIP Call Girls Greater Noida  👉 Delhi 👈 : 9999 Cash Payment...
(👉゚9999965857 ゚)👉 VIP Call Girls Greater Noida 👉 Delhi 👈 : 9999 Cash Payment...
 
Teck Supplemental Information, May 2, 2024
Teck Supplemental Information, May 2, 2024Teck Supplemental Information, May 2, 2024
Teck Supplemental Information, May 2, 2024
 
VIP Call Girls Mehsana 7001035870 Whatsapp Number, 24/07 Booking
VIP Call Girls Mehsana 7001035870 Whatsapp Number, 24/07 BookingVIP Call Girls Mehsana 7001035870 Whatsapp Number, 24/07 Booking
VIP Call Girls Mehsana 7001035870 Whatsapp Number, 24/07 Booking
 
VIP Call Girls Kheda 7001035870 Whatsapp Number, 24/07 Booking
VIP Call Girls Kheda 7001035870 Whatsapp Number, 24/07 BookingVIP Call Girls Kheda 7001035870 Whatsapp Number, 24/07 Booking
VIP Call Girls Kheda 7001035870 Whatsapp Number, 24/07 Booking
 
Enjoy Night⚡Call Girls Udyog Vihar Gurgaon >༒8448380779 Escort Service
Enjoy Night⚡Call Girls Udyog Vihar Gurgaon >༒8448380779 Escort ServiceEnjoy Night⚡Call Girls Udyog Vihar Gurgaon >༒8448380779 Escort Service
Enjoy Night⚡Call Girls Udyog Vihar Gurgaon >༒8448380779 Escort Service
 
BDSM⚡Call Girls in Hari Nagar Delhi >༒8448380779 Escort Service
BDSM⚡Call Girls in Hari Nagar Delhi >༒8448380779 Escort ServiceBDSM⚡Call Girls in Hari Nagar Delhi >༒8448380779 Escort Service
BDSM⚡Call Girls in Hari Nagar Delhi >༒8448380779 Escort Service
 
The Leonardo 1Q 2024 Results Presentation
The Leonardo 1Q 2024 Results PresentationThe Leonardo 1Q 2024 Results Presentation
The Leonardo 1Q 2024 Results Presentation
 

Pgem q2 2017 earnings slides final

  • 1. Second Quarter & First Half 2017 Results Gary E. Robinette Chairman & Chief Executive Officer Shawn K. Poe Chief Financial Officer
  • 2. PlyGem.com2 • Second Quarter Review & First Half Results Gary Robinette • Financial Results by Segment Shawn Poe • Margin and Growth Initiatives Gary Robinette • Economic Outlook Gary Robinette • Questions and Answers Gary Robinette & Shawn Poe • Closing Remarks Gary Robinette Agenda
  • 3. PlyGem.com3 These slides and the accompanying oral discussion may contain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements involve known and unknown risks, uncertainties and other factors that could cause the actual results of Ply Gem Holdings, Inc. (the “Company”) to differ materially from the results expressed or implied, including: downturns or negative trends in the home repair and remodeling or the new construction end markets, or the U.S. and Canadian economies or the availability of consumer credit; competition from other building products manufacturers and alternative building materials; inability to successfully develop new products or improve existing products; changes in the costs and availability of raw materials; consolidation and further growth of our customers; loss of, or a reduction in orders from, any of our significant customers; inclement weather conditions; increases in union organizing activity and work stoppages at our facilities or the facilities of our suppliers; our ability to employ, train and retain qualified personnel at a competitive cost; claims arising from the operations of our various businesses prior to our acquisitions; product liability claims, including class action claims and warranties, relating to the products we manufacture; litigation outside of product liability claims; loss of certain key personnel; interruptions in deliveries of raw materials or finished goods; changes in building codes and standards could increase the cost of our products, lower the demand for our products, or otherwise adversely affect our business; environmental costs and liabilities; manufacturing or assembly realignments; threats to, or impairments of, our intellectual property rights; increases in transportation, freight and fuel costs; changes in foreign currency exchange and interest rates; material non-cash impairment charges; our significant amount of indebtedness; covenants in the ABL Facility, the credit agreement governing our Senior Secured Term Loan Facility and the indenture governing the 6.50% Senior Notes; limitations on our net operating losses and payments under the tax receivable agreement to our stockholders; failure to successfully consummate and integrate acquisitions; actual or perceived security vulnerabilities or cyberattacks on our networks; failure to effectively manage labor inefficiencies associated with increased production and new employees added to the Company; failure to generate sufficient cash to service all of our indebtedness and make capital expenditures; control by the CI Partnerships; and the risks set forth in the Company’s filings with the Securities and Exchange Commission. Consequently such forward-looking statements should be regarded as the Company’s current plans, estimates and beliefs. Except as required by law, the Company does not undertake and specifically declines any obligation to publicly release the results of any revisions to these forward-looking statements that may be made to reflect any future events or circumstances after the date of such statements or to reflect the occurrence of anticipatedor unanticipated events. In addition, these slides and the accompanying oral discussion reference financial information determined by methods other than in accordance with accounting principles generally accepted in the United States of America (“GAAP”), such as adjusted EBITDA. The Company’s management uses these non-GAAP measures in its analysis of the Company’s performance. The Company believes that the presentation of certain non-GAAP measures provides useful supplemental information that is essential to a proper understanding of the operating results of the Company’s core business. These non-GAAP measures should not be viewed as a substitute for operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. A reconciliation of each non-GAAP financial measure to the most directly comparable GAAP financial measure is provided in the appendix to the slides andis included in our press release issued onAugust 7, 2017 and postedon www.plygem.com. Legal Disclaimer
  • 4. PlyGem.com4 Ply Gem Overview • Leading Manufacturer of Exterior Building Products • Comprehensive Product Portfolio with Strong Brand Recognition • Multi-Channel Distribution Network Servicing a Broad Customer Base • Balanced End Market Exposure Driven by Diversified Product Mix • Highly Efficient, Low Cost Operating Platform • Proven Track Record of Acquisition Integration & Cost Savings Realization • Strong Management Team with Significant Ownership Platform Built for Growth and Operating Leverage Repair and Remodel Leverage to New Housing Starts New Products and Innovation Drive Share Gains M&A Opportunities US 90% Canada 10% Siding 47% Windows 53% (*) LTM July 1, 2017 (*) (*)
  • 5. PlyGem.com5 Second Quarter 2017 Highlights ($ in Millions) Q2 2017 Q2 2016 Net Sales Y-O-Y Change $544.8 6.7% $510.5 Gross Profit Gross Profit % $136.9 25.1% $135.3 26.5% Operating Earnings Y-O-Y Change $66.1 6.3% $62.2 Adj. EBITDA As % of Net Sales $81.1 14.9% $76.9 15.1% End Market Exposure – Q2 2017 New Construction 55% Home Repair & Remodel 45% Key Highlights • Sales increased $34.2M during the quarter. Our U.S. businesses experienced an organic growth rate of 6.4% which was primarily driven by increased demand for our products within our Siding, Fencing and Stone segment and our new construction windows and doors. Favorable price and product mix provided a sales increase of $13.6M within our segments. Including the impact of $1.9M in unfavorable currency exchange rates and favorable pricing product mix, Canadian sales increased $4.6M during the quarter. • Gross margin contracted 140 basis points primarily driven by unfavorable commodity costs, mainly PVC resin and aluminum, relative to Q2 2016 in our Siding, Fencing & Stone segment, partially offset by higher average selling prices in our Siding, Fencing & Stone and Windows and Doors segments. • Adjusted EBITDA margin decreased slightly by 20 basis points due to unfavorable commodity and material costs partially offset by higher average selling prices in both of our business segments. • Thirteenth consecutive year-over-year quarterly adjusted EBITDA improvement. Incremental year-over-year quarterly adjusted EBITDA growth of 5.4%. • Q2 2017 LTM adjusted EBITDA of $235.6M. Note: Certain amounts in this presentation have been subject to rounding adjustments. Accordingly, amounts shown as total may not be the arithmetic aggregation of the individual amounts that comprise or precede them.
  • 6. PlyGem.com6 Second Quarter 2017 Highlights Second Quarter Net Sales Performance Bridge ($ in Millions) $544.8 $510.5 13.6 17.6 3.1 $400.0 $450.0 $500.0 $550.0 $600.0 2Q 2016 Net Sales Price/Mix U.S. Volume CAD Volume & FX Impact 2Q 2017 Net Sales Net Sales Second Quarter Adjusted EBITDA Performance Bridge ($ in Millions) $81.1 16.3 2.8 $76.9 13.6 7.7 2.0 $- $20.0 $40.0 $60.0 $80.0 $100.0 $120.0 2Q 2016 Adj EBITDA Price/Mix Volume SG&A / Other Material Costs / Freight Conversion / Fixed Costs 2Q 2017 Adj EBITDA Adj. EBITDA
  • 7. PlyGem.com7 First Half 2017 Highlights ($ in Millions) H1 2017 H2 2016 Net Sales Y-O-Y Change $974.8 6.1% $919.2 Gross Profit Gross Profit % $226.4 23.2% $222.0 24.2% Operating Earnings Y-O-Y Change $77.9 8.6% $71.8 Adj. EBITDA As % of Net Sales $108.2 11.1% $101.7 11.1% End Market Exposure – H1 2017 New Construction 57% Home Repair & Remodel 43% Key Highlights • Sales increase of $55.6M during the first half of 2017 was primarily due to organic growth in our U.S. and Canadian businesses. Our U.S. and Canadian businesses experienced organic growth rates of 6.7% and 8.6%, respectively, which was primarily driven by increased demand for our products within our Siding, Fencing and Stone segment and our new construction windows and doors. Favorable price and product mix provided a sales increase of $24.6M within our segments. Including the impact of favorable currency exchange rates and favorable price and product mix, Canadian sales during the first half increased $6.6M. These sales drivers were partially offset by $6.2M resulting from 1 less shipping day in the first quarter compared to 2016 due to the Company’s fiscal calendar. • Gross margin contracted 100 basis points primarily driven by unfavorable commodity costs, mainly PVC resin and aluminum, in our Siding, Fencing & Stone segment, partially offset by higher average selling prices in our Siding, Fencing & Stone and Windows and Doors segments. • Adjusted EBITDA increased $6.5M or 6.4% due to higher sales levels within both of our segments. Adjusted EBITDA margin was consistent with the prior period.
  • 8. PlyGem.com8 First Half 2017 Highlights First Half 2017 Net Sales Performance Bridge ($ in Millions) $974.8 6.2 $919.2 24.6 32.9 4.3 $800.0 $850.0 $900.0 $950.0 $1,000.0 H1 2016 Net Sales Price/Mix U.S. Volume CAD Volume & FX Impact Impact of Shipping Days H1 2017 Net Sales Net Sales First Half 2017 Adjusted EBITDA Performance Bridge ($ in Millions) $108.2 24.4 5.3 1.7 $101.7 24.6 12.7 0.6 $- $40.0 $80.0 $120.0 $160.0 H1 2016 Adj EBITDA Price/Mix Volume SG&A / Other Material Costs / Freight Conversion / Fixed Costs Impact of Shipping Days H1 2017 Adj EBITDA Adj. EBITDA
  • 9. PlyGem.com9 Window & Doors (W&D) Segment – Second Quarter Second Quarter Results ($ in Millions) $254.9 $243.5 $26.3 $22.6 Q2 2017 Q2 2016 Net Sales U.S. Canada $266.1 $281.2 Q2 2017 Q2 2016 U.S. 22.8% 21.9% Canada 22.2% 19.0% W&D Segment 22.7% 21.6% Gross Margin % Key Highlights • Sales were favorable by $15.0M or 5.7% primarily driven by organic growth of our U.S. new construction products and Canadian business and favorable price and product mix. Our U.S. new construction business increased $12.3M or 7.4%, which was partially offset by a $1.0M decrease in our U.S. repair & remodeling products. Our Canadian business increased $3.7M or 16.6% which was partially offset by an unfavorable foreign currency exchange of $1.0M. • Gross margin expanded by 110 basis points primarily driven by improved pricing and product mix for our U.S. new construction products and Canadian business, partially offset by increased commodity costs, mainly PVC resin, aluminum and glass, increased freight costs and a slight deterioration of gross margins in our U.S. repair and remodel products. • SG&A expense decreased $0.4M during the quarter. As a percent of sales, SG&A expense decreased 90 basis points from 13.7% to 12.8% as a result of improved leverage on the fixed component of SG&A expense. End Market Exposure – Q2 2017 New constructio n 70% Home repair & remodel 30%
  • 10. PlyGem.com10 W&D Segment Gross Margin – Second Quarter 21.6% 22.7% 1.9% 2.… 0.4% 15.0% 17.0% 19.0% 21.0% 23.0% 25.0% 2Q16 Gross Margin Selling Price / Product Mix Conversion Costs & Other Commodity Costs / Freight 2Q17 Gross Margin Quarterly Gross Margin Performance • Selling price/product mix reflect favorable product mix and impact of selling price increases implemented in 2017 for the U.S. and Canada. • Commodity costs unfavorable due mainly to increasing PVC resin, aluminum and glass costs. 20.9% 15.4% 14.0% 15.4% 13.1% 13.8% 9.7% 12.9% 18.1% 19.8% 20.3% 1,046 622 445 471 431 535 618 648 715 782 812 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2Q17 LTM Historical Gross Margin Performance Annual Gross Profit % U.S. SFHS - in thousands (*)
  • 11. PlyGem.com11 Window & Doors (W&D) Segment – First Half 2017 First Half 2017 Results ($ in Millions) $472.8 $455.4 $47.6 $43.0 H1 2017 H1 2016 Net Sales U.S. Canada $498.4 $520.4 H1 2017 H1 2016 U.S. 20.8% 20.0% Canada 19.2% 15.8% W&D Segment 20.6% 19.7% Gross Margin % Key Highlights • Sales were favorable by $22.0M or 4.4% primarily driven by organic growth of our U.S. new construction products and Canadian business, and favorable price and product mix, partially offset by $3.6M resulting from 1 less shipping day in the first half of 2017 compared to 2016 due to the Company’s fiscal calendar. Our U.S. new construction business increased $24.6M, or 7.7%, which was partially offset by a $7.2M, or 5.3%, decrease in our repair & remodeling products. Our Canadian business increased $4.6M, or 10.7%, which was partially offset by an unfavorable foreign currency exchange of $0.3M. • Gross margin expanded by 90 basis points primarily driven by improved pricing and product mix for our U.S. new construction products and Canadian business, partially offset by increased commodity costs, mainly PVC resin, aluminum and glass, increased freight costs, and a deterioration of gross margins in our U.S. repair and remodel products. • SG&A expense increased slightly, however as a percent of sales, SG&A expense decreased 70 basis points from 15.1% to 14.4% as a result of improved leverage on the fixed component of SG&A expense. End Market Exposure – H1 2017 New constructio n 73% Home repair & remodel 27%
  • 12. PlyGem.com12 W&D Segment Gross Margin – First Half 2017 19.7% 20.6% 2.0% 2.… 15.0% 17.0% 19.0% 21.0% 23.0% 25.0% 1H16 Gross Margin Selling Price / Product Mix Material Costs / Freight 1H17 Gross Margin First Half 2017 Gross Margin Performance • Selling price/product mix reflect favorable product mix and impact of selling price increases implemented in 2017 for the U.S. and Canada. • Commodity costs unfavorable due mainly to increasing PVC resin, aluminum and glass costs.
  • 13. PlyGem.com13 Siding, Fencing & Stone (SFS) Segment – Second Quarter Second Quarter Results ($ in Millions) $241.8 $223.4 $21.8 $21.0 Q2 2017 Q2 2016 Net Sales U.S. Canada $244.4 $263.6 Gross Margin % Q2 2017 Q2 2016 U.S. 27.6% 32.6% Canada 28.8% 26.4% SFS Segment 27.7% 31.8% Key Highlights • Sales increase of $19.2M or 7.8% primarily driven by organic unit growth of 7.0% and 2.6% in the U.S. and Canadian businesses, respectively, and $4.3M of price and product mix, including unfavorable foreign currency which negatively impacted sales by $0.9M. • Gross margin contracted by 410 basis points, primarily driven by unfavorable commodity cost due mainly from PVC resin, unfavorable by 9.6%, and aluminum, unfavorable by 21.0%, partially offset by realized selling price increases. • SG&A expense increased slightly by $0.2M during the quarter due to increased sales, however as a percent of sales, SG&A expense decreased 60 basis points from 9.4% to 8.8% as a result of improved leverage on the fixed component of SG&A expense. End Market Exposure – Q2 2017 New construction 39% Home repair & remodel 61%
  • 14. PlyGem.com14 SFS Segment Gross Margin – Second Quarter 31.8% 27.7%3.… 1.7% 1.2 % 15.0% 20.0% 25.0% 30.0% 35.0% 2Q16 Gross Margin Selling Price / Product Mix Commodity Costs / Freight Conversion Costs & Other 2Q17 Gross Margin Quarterly Gross Margin Performance • Selling price/product mix reflects selling price increases announced during 1Q17 which began to be realized during the quarter. Additional selling price increases announced in 2Q17. • Commodity costs unfavorable due mainly to increasing PVC resin, unfavorable by 9.6%, and aluminum costs, unfavorable by 21.0%. 20.4% 18.4% 25.9% 25.7% 24.8% 27.4% 26.8% 26.1% 28.4% 29.3% 27.6% .5208 .6200 .5288 .6458 .6971 .6975 .7134 .7534 .7250 .7617 .8050 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2Q17 LTM Historical Gross Margin Performance Annual Gross Profit % PVC Resin Price/lbs (*)
  • 15. PlyGem.com15 Siding, Fencing & Stone (SFS) Segment – First Half 2017 First Half 2017 Results ($ in Millions) $419.4 $387.2 $35.0 $33.6 H1 2017 H1 2016 Net Sales U.S. Canada $420.8 $454.4 Gross Margin % H1 2017 H1 2016 U.S. 26.1% 30.0% Canada 27.2% 25.6% SFS Segment 26.2% 29.5% Key Highlights • Sales increase of $33.6M or 8.0% primarily driven by organic unit growth of 7.0% and 4.6% in the U.S. and Canadian businesses, respectively, and $5.7M of price and product mix, including the impact of unfavorable foreign currency which negatively impacted sales by $0.2M, partially offset by $2.6M resulting from 1 less shipping day in the first half of 2017 compared to 2016 due to the Company’s fiscal calendar. • Gross margin contracted by 330 basis points, primarily driven by unfavorable commodity costs due mainly from PVC resin, unfavorable by 11.7%, and aluminum, unfavorable by 20.9%, partially offset by realized selling price increases. • SG&A expense increased $1.5M during the first half of 2017 due to increased sales and marketing from the 8.0% sales increase, however as a percent of sales, SG&A expense decreased 50 basis points from 10.9% to 10.4%. End Market Exposure – H1 2017 New construction 40% Home repair & remodel 60%
  • 16. PlyGem.com16 SFS Segment Gross Margin – First Half 2017 29.5% 26.2% 3.… 1.0% 1.0 % 15.0% 20.0% 25.0% 30.0% 35.0% 1H16 Gross Margin Selling Price / Product Mix Commodity Costs / Freight Conversion Costs & Other 1H17 Gross Margin First Half 2017 Gross Margin Performance • Selling price/product mix reflects selling price increases announced during 1Q17 which began to be realized during the quarter. Additional selling price increases announced in 2Q17. • Commodity costs unfavorable due mainly to increasing PVC resin, unfavorable by 11.7%, and aluminum costs, unfavorable by 20.9%.
  • 17. PlyGem.com17 ($ in Millions) 2011 2012 2013 2014 2015 2016 2Q16 LTM 2Q17 LTM Senior Notes $950.0 $1,000.0 $852.0 $650.0 $650.0 $650.0 $650.0 $650.0 Term Loan Facility - - - 426.8 422.5 258.2 390.3 256.0 ABL 55.0 15.0 - - - - - - Total Debt $1,005.0 $1,015.0 $852.0 $1,076.8 $1,072.5 $908.2 $1,040.3 $906.0 Cash 11.7 27.2 69.8 33.2 109.4 52.0 64.5 7.2 Net Debt $993.3 $987.8 $782.2 $1,043.6 $963.1 $856.2 $975.8 $898.8 Adj. EBITDA $112.2 $126.8 $117.5 $124.2 $184.6 $229.0 $221.4 $235.6 Interest Coverage 1.2 1.3 1.4 1.9 3.1 3.9 3.7 4.1 Leverage Ratio 8.9 7.8 6.7 8.4 5.2 3.7 4.4 3.8 Historical Leverage Ratio 4.4 3.8 8.9 7.8 6.7 8.4 5.2 3.7 - 2.0 4.0 6.0 8.0 10.0 2011 2012 2013 2014 2015 2016 2Q16 LTM 2Q17 LTM Leverage Ratio
  • 18. PlyGem.com18 Margin Enhancements & Growth Initiatives Selling Price Increases ü W&D Q1 2017 price increases were announced in October 2016. Selling price increases range from 6% to 8% ü SFS December 2016 price increases were announced in November 2016 for the U.S. siding products due to rising material costs. Selling price increases range from 6% to 8% ü SFS April 2017 additional price increase for all metal and metal accessory products due to rising aluminum costs. Selling price increases range from 5% to 6% ü SFS June 2017 additional price increase for all vinyl and injected molded products in the U.S. due to rising PVC resin costs. Selling price increases range from 6% to 8% Growth Initiatives ü Cross Selling Opportunities – Continue to integrate our extensive product categories across our legacy customer base and acquired Simonton customer base ü Expand market penetration of Ply Gem’s adjacent products such as PVC trim, engineered roofing and engineered stone ü Continued new product innovation through the Ply Gem Insight Center and Foundation Labs
  • 19. PlyGem.com19 Economic Outlook & Guidance Expect Continued Steady Growth in U.S. Housing Starts ü Expect a 2017 U.S. housing recovery growth of 5% to 10% in our markets ü Expect an overall moderate growth rate for big ticket R&R spend of approximately 3% in 2017 ü Overall Canadian housing starts expected to be relatively flat compared to 2016 2017 EBITDA Guidance ü Based on the forecasted growth of the U.S. housing market and R&R spend, the impact of our enacted selling price increases and other margin enhancing initiatives, we expect our adjusted EBITDA 2017 to be in the range of $250M to $255M and our Q3 2017 adjusted EBITDA to be in the range of $82.5M
  • 21. PlyGem.com21 Second Quarter Adjusted EBITDA Reconciliation (amounts in thousands) For the three months ended July 1, 2017 For the three months ended July 2, 2016 Net income $29,859 $41,646 Interest expense, net 17,380 18,525 Provision for income taxes 19,477 2,025 Depreciation and amortization 13,102 14,313 EBITDA $79,818 $76,509 Non cash gain on foreign currency transactions (617) (255) Customer inventory buybacks 632 596 Restructuring/integrationexpense 455 (156) Litigation – class action charges, net 825 - Tax receivable agreement liability adjustment - 241 Adjusted EBITDA $81,113 $76,935
  • 22. PlyGem.com22 Second Quarter EBITDA Adjustments By Segment (*) (amounts in thousands) For the three months ended July 1, 2017 For the three months ended July 2, 2016 SFS Segment W&D Segment Total SFS Segment W&D Segment Total Non cash gain on foreign currency transactions ($224) ($393) ($617) ($129) ($126) ($255) Customer inventory buybacks 632 - 632 596 - 596 Restructuring/integrationexpense 295 - 295 48 (204) (156) Litigation – class action charges, net - 17 17 - - - $703 ($376) $327 $515 ($330) $185 (*) Does not reflect unallocated and corporate EBITDA adjustments
  • 23. PlyGem.com23 Six Months Adjusted EBITDA Reconciliation (amounts in thousands) For the six months ended July 1, 2017 For the six months ended July 2, 2016 Net income $26,222 $14,069 Interest expense, net 34,252 37,207 Provision for income taxes 18,223 531 Depreciation and amortization 26,555 28,343 EBITDA $105,252 $80,150 Non cash gain on foreign currency transactions (772) (839) Customer inventory buybacks 1,198 1,067 Restructuring/integrationexpense 1,412 497 Litigation – class action charges, net 1,113 - Tax receivable agreement liability adjustment - 18,391 Loss on modification or extinguishment of debt - 2,399 Adjusted EBITDA $108,203 $101,665
  • 24. PlyGem.com24 Six Months EBITDA Adjustments By Segment (*) (amounts in thousands) For the six months ended July 1, 2017 For the six months ended July 2, 2016 SFS Segment W&D Segment Total SFS Segment W&D Segment Total Non cash gain on foreign currency transactions ($243) ($529) ($772) ($203) ($636) ($839) Customer inventory buybacks 1,198 - 1,198 1,080 (13) 1,067 Restructuring/integrationexpense 348 - 348 179 318 497 Litigation – class action charges, net - 40 40 - - - $1,303 ($489) $814 $1,056 ($331) $725 (*) Does not reflect unallocated and corporate EBITDA adjustments