Fourth Quarter and Full Year 2024 Highlights (compared
to Fourth Quarter and Full Year 2023 unless otherwise
noted)
- Net sales for the fourth quarter and full year increased 8% to
$846 million and 7% to $3.7 billion, respectively, reflecting the
contribution of acquisitions, and higher revenue from our Housing
and RV end markets.
- Operating margin for the fourth quarter and full year was 4.7%
and 6.9%, respectively. Adjusted operating margin1 for
the fourth quarter and full year was 5.2% and 7.2%,
respectively.
- Diluted earnings per share (EPS) for the fourth quarter and
full year 2024 was $0.42 and
$4.11, respectively. Adjusted diluted
EPS1 for the fourth quarter and full year 2024 was
$0.52 and $4.34, respectively.
- Reported and adjusted diluted EPS1 for the fourth
quarter and full year 2024 included an estimated $0.02 per share and $0.10 per share, respectively, related to the
dilutive impact of our convertible notes and related warrants in
the periods.
- Full year 2024 adjusted EBITDA1 of $452 million increased 6% and full year 2024
adjusted EBITDA margin1 decreased 10 basis points to
12.2%.
- Free cash flow1 for 2024 was $251 million. Patrick returned $55 million to shareholders in 2024 in the form
of dividends and share repurchases.
- During 2024, Patrick strengthened its Powersports platform
through the acquisition of Sportech, LLC in January, and
significantly expanded its Outdoor Enthusiast aftermarket presence
with the September acquisition of RecPro.
- In the fourth quarter, the Company amended and extended the
maturity of its senior credit facility and issued $500 million aggregate principal amount of 6.375%
Senior Notes due 2032. The Company redeemed its $300 million 7.50% Senior Notes due 2027 with a
portion of the proceeds.
- In November, the Company increased its share repurchase
authorization to $200 million and
quarterly cash dividend by 9%. Patrick executed a three-for-two
stock split in December.
ELKHART,
Ind., Feb. 6, 2025 /PRNewswire/ -- Patrick
Industries, Inc. (NASDAQ: PATK) ("Patrick" or the "Company"), a
leading component solutions provider for the Outdoor Enthusiast and
Housing markets, today reported financial results for the fourth
quarter and year ended December 31, 2024.
Fourth quarter net sales increased 8% to $846 million compared to $781 million in the fourth quarter of 2023.
The improvement in sales reflected the contribution of
acquisitions completed during the year, a 12% improvement in
Housing end market revenue and market share gains. The improvement
in sales was partially offset by lower revenue from our Marine end
market due to lower marine industry wholesale shipments.
Operating income of $40 million
decreased $17 million, or 31%,
compared to the fourth quarter of 2023. Operating margin decreased
260 basis points to 4.7%, reflecting higher amortization related to
acquisitions and our strategic decision to maintain production
capacity to enhance our ability to serve customers as they prepare
for the upcoming selling season. On an adjusted basis1,
operating margin was 5.2%.
Net income was $15 million or
$0.42 per diluted share in the fourth
quarter of 2024 compared to $31
million or $0.94 per diluted
share in the same period last year. On an adjusted
basis1, net income was $18
million or $0.52 per diluted
share in the fourth quarter of 2024. Adjusted diluted
EPS1 includes the dilutive impact of our convertible
notes and related warrants, or an estimated $0.02 per share. Adjusted EBITDA1 was
$89 million and adjusted EBITDA
margin1 was 10.6% in the fourth quarter of 2024 compared
to adjusted EBITDA1 of $100
million and adjusted EBITDA margin1 of 12.8% in
the same period last year.
"Our team continued to execute in 2024 with a steadfast
commitment to excellence and innovation, addressing evolving
customer needs while advancing our long-term strategic objectives,"
said Andy Nemeth, Chief Executive Officer. "As we navigated
dynamic markets facing demand and interest rate pressures, we
prioritized optimizing our operations and elevating our customer
first expectations, presence and capabilities. Last year was
strategically significant, as we completed two key
acquisitions: Sportech, which solidifies our platform in the
Powersports market, and RecPro, which meaningfully expands our
presence in the Outdoor Enthusiast aftermarket space. We also
bolstered our liquidity and financial flexibility by expanding and
extending our credit facility and by refinancing a portion of our
debt, which extended our maturity horizon and reduced the average
interest rate of our fixed rate debt, supporting our strong
foundation to capitalize on future opportunities and drive
shareholder value in 2025 and beyond."
Jeff Rodino, President – RV,
said, "Last year, we continued to see diligent dealer inventory
management due to high floorplan costs and uncertain consumer
demand. Looking at 2025, we believe there are promising trends
occurring in our RV market as the industry prepares for the
upcoming selling season. While our experience suggests that RV
tends to be the first of our Outdoor Enthusiast markets to improve
after a down cycle, we will closely monitor the impact of interest
rates and consumer confidence on all of our end markets and
continue to drive our business for long-term profitable
growth."
Fourth Quarter 2024 Revenue by Market
Sector
(compared to Fourth Quarter 2023 unless otherwise
noted)
RV (42% of Revenue)
- Revenue of $358 million increased
1% while wholesale RV industry unit shipments increased 3%.
- Full year content per wholesale RV unit increased 1% to
$4,870. Compared to the trailing
twelve-month period through the third quarter of 2024, content per
wholesale RV unit was flat.
Marine (14% of Revenue)
- Revenue of $122 million decreased
17% while estimated wholesale powerboat industry unit shipments
decreased 20%. Our Marine end market revenue previously included
Powersports revenue, which we began to report separately following
the Sportech acquisition. End market revenue and content per unit
have been adjusted to reflect this change for the relevant
periods.
- Full year estimated content per wholesale powerboat unit
decreased 3% to $3,967. Compared to
the trailing twelve-month period through the third quarter of 2024,
content per wholesale powerboat unit increased 1%.
Powersports (9% of Revenue)
- Revenue of $78 million increased
228%, driven primarily by the acquisition of Sportech.
Housing (35% of Revenue, comprised of Manufactured
Housing ("MH") and Industrial)
- Revenue of $288 million increased
12%; wholesale MH industry unit shipments increased 15%; total
housing starts decreased 6%, with single-family housing starts
decreasing 5% and multifamily housing starts decreasing 9%.
- Full year content per wholesale MH unit increased 4% to
$6,604. Compared to the trailing
twelve-month period through the third quarter of 2024, content per
wholesale MH unit increased 1%.
Full Year 2024 Results
Net sales of $3.7 billion
increased 7% compared to 2023 as a result of strategic acquisitions
completed during the year and higher revenue from our Housing and
RV end markets, partially offset by lower Marine end market
revenue.
Operating income of $258 million
decreased 1% compared to 2023 and GAAP reported operating margin
was 6.9%. Adjusted operating margin1 was 7.2%, a
decrease of 30 basis points compared to 2023.
Net income of $138 million
decreased 3% in 2024 compared to $143
million in 2023, while diluted earnings per share decreased
5% to $4.11 compared to $4.33 in the prior year. Adjusted net
income1 was $146 million
and adjusted diluted EPS1 was $4.34. Adjusted diluted
EPS1 included an estimated $0.10 per share related to the dilutive impact of
our convertible notes and related warrants in the period. Adjusted
EBITDA1 for 2024 was $452
million, an increase of 6% compared to 2023.
Balance Sheet, Cash Flow and Capital Allocation
Cash provided by operations for full year 2024 was $327 million compared to $409 million in 2023, primarily due to increasing
our inventories in the fourth quarter of 2024 to ensure we are in
the best position to support our customer's needs in anticipation
of a RV demand recovery in 2025. Purchases of property, plant and
equipment for full year 2024 totaled $76
million, up from $59 million
in 2023, reflecting continued investments in automation and
technology initiatives. For the full year 2024, business
acquisitions totaled $412 million,
primarily related to the acquisition of Sportech in the first
quarter and RecPro during the third quarter. Free cash
flow1 in 2024 was $251
million compared to $350
million in 2023.
In alignment with our capital allocation strategy, we returned
$18 million to shareholders in the fourth quarter of 2024,
consisting of $5 million in opportunistic repurchases of
approximately 60,000 shares and $13 million in cash dividends.
For the full year, we returned $55
million to shareholders including $50
million in cash dividends to our shareholders and
$5 million in opportunistic share repurchases.
Our total debt at the end of the fourth quarter of 2024 was
approximately $1.3 billion, resulting
in a total net leverage ratio of 2.7x (as calculated in accordance
with our credit agreement). Available liquidity, comprised of
borrowing availability under our senior credit facility and cash on
hand, was approximately $804
million.
Business Outlook and Summary
"We see significant opportunity across the
Outdoor Enthusiast space and are optimistic about the long-term
growth potential of our company and the markets we serve,"
continued Mr. Nemeth. "We have continued to make strategic
investments in our business, including our automation initiatives
and the creation of our Advanced Product Group, which highlights
our commitment to forward-looking innovation and delivering
cutting-edge product solutions to our customers. As we enter 2025,
we remain nimble and well-positioned to support our markets and the
scalability needs of our customers. We have utilized our cash
flows to invest in inventory in anticipation of potential increased
production levels in our RV markets, and have also focused on
retaining key talent and resources in anticipation of our end
markets improving. Looking ahead, we are optimistic about our end
markets, favorable demographic trends, the earnings power of our
business, our strong balance sheet and cash flow, and the
unwavering commitment of our team members who are key to our
continued momentum in 2025."
1 See additional information
at the end of this release regarding non-GAAP financial
measures.
|
Quarterly Cash Dividend
On February 3, 2025, the Company's
Board of Directors declared a quarterly cash dividend of
$0.40 per share of common stock. The
dividend is payable on March 3, 2025,
to shareholders of record at the close of business on February 18, 2025.
Conference Call Webcast
As previously announced, Patrick Industries will host an online
webcast of its fourth quarter 2024 earnings conference call that
can be accessed on the Company's website, www.patrickind.com, under
"For Investors," on Thursday, February 6, 2025 at
10:00 a.m. Eastern time. In addition,
a supplemental earnings presentation can be accessed on the
Company's website, www.patrickind.com under "For Investors."
About Patrick Industries, Inc.
Patrick (NASDAQ: PATK) is a leading component solutions provider
serving the RV, Marine, Powersports and Housing markets. Since
1959, Patrick has empowered manufacturers and outdoor enthusiasts
to achieve next-level recreation experiences. Our customer-focused
approach brings together design, manufacturing, distribution, and
transportation in a full solutions model that defines us as a
trusted partner. Patrick is home to more than 85 leading brands,
all united by a commitment to quality, customer service, and
innovation. Headquartered in Elkhart,
IN, Patrick employs approximately 10,000 skilled team
members throughout the United
States. For more information on Patrick, our brands, and
products, please visit www.patrickind.com.
Cautionary Statement Regarding Forward-Looking
Statements
This press release contains certain statements related to future
results, our intentions, beliefs and expectations or predictions
for the future, which are forward-looking statements as that term
is defined in the Private Securities Litigation Reform Act of 1995.
These forward-looking statements involve a number of risks and
uncertainties that could cause actual results to differ materially
from either historical or anticipated results depending on a
variety of factors. Potential factors that could impact results
include: the effects of external macroeconomic factors, including
adverse developments in world financial markets, disruptions
related to tariffs and other trade issues, and global supply chain
interruptions; adverse economic and business conditions, including
inflationary pressures, cyclicality and seasonality in the
industries we sell our products; the effects of interest rate
changes and other monetary and market fluctuations; the
deterioration of the financial condition of our customers or
suppliers; the ability to adjust our production schedules up or
down quickly in response to rapid changes in demand; the loss of a
significant customer; changes in consumer preferences; pricing
pressures due to competition; conditions in the credit market
limiting the ability of consumers and wholesale customers to obtain
retail and wholesale financing for RVs, manufactured homes, and
marine products; public health emergencies or pandemics, such as
the COVID-19 pandemic; the imposition of, or changes in,
restrictions and taxes on imports of raw materials and components
used in our products; information technology performance and
security, including our ability to deter cyberattacks or other
information security incidents; any increased cost or limited
availability of certain raw materials; the impact of governmental
and environmental regulations, and our inability to comply with
them; our level of indebtedness; the ability to remain in
compliance with our credit agreement covenants; the availability
and costs of labor and production facilities and the impact of
labor shortages; inventory levels of retailers and manufacturers;
the ability to manage working capital, including inventory and
inventory obsolescence; the ability to generate cash flow or obtain
financing to fund growth; future growth rates in the Company's core
businesses; realization and impact of efficiency improvements and
cost reductions; the successful integration of acquisitions and
other growth initiatives; increases in interest rates and oil and
gasoline prices; the ability to retain key executive and management
personnel; the impact on our business resulting from wars and
military conflicts such as war in Ukraine and evolving conflict in the
Middle East; natural disasters or
other unforeseen events, and adverse weather conditions.
There can be no assurance that any forward-looking statement
will be realized or that actual results will not be significantly
different from that set forth in such forward-looking statement.
Information about certain risks that could affect our business and
cause actual results to differ from those expressed or implied in
the forward-looking statements are contained in the section
entitled "Risk Factors" in the Company's Annual Report on Form 10-K
for the year ended December 31, 2023,
and in the Company's Forms 10-Q for subsequent quarterly periods,
which are filed with the Securities and Exchange Commission ("SEC")
and are available on the SEC's website at www.sec.gov. In addition,
future dividends are subject to Board approval. Each
forward-looking statement speaks only as of the date of this press
release, and we undertake no obligation to update any
forward-looking statement to reflect events or circumstances
occurring after the date on which it is made.
PATRICK INDUSTRIES,
INC.
|
CONDENSED
CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
|
|
|
|
|
|
|
|
|
|
Fourth Quarter
Ended
|
|
Year
Ended
|
($ and shares in
thousands, except per share data)
|
December 31,
2024
|
|
December 31,
2023
|
|
December 31,
2024
|
|
December 31,
2023
|
NET
SALES
|
$
846,123
|
|
$
781,187
|
|
$ 3,715,683
|
|
$ 3,468,045
|
Cost of goods
sold
|
658,896
|
|
602,285
|
|
2,879,793
|
|
2,685,812
|
GROSS
PROFIT
|
187,227
|
|
178,902
|
|
835,890
|
|
782,233
|
|
|
|
|
|
|
|
|
Operating
Expenses:
|
|
|
|
|
|
|
|
Warehouse and
delivery
|
41,768
|
|
34,381
|
|
155,821
|
|
143,921
|
Selling, general and
administrative
|
81,137
|
|
67,604
|
|
325,754
|
|
299,418
|
Amortization of
intangible assets
|
24,730
|
|
19,601
|
|
96,275
|
|
78,694
|
Total operating
expenses
|
147,635
|
|
121,586
|
|
577,850
|
|
522,033
|
OPERATING
INCOME
|
39,592
|
|
57,316
|
|
258,040
|
|
260,200
|
Interest expense,
net
|
18,987
|
|
15,319
|
|
79,470
|
|
68,942
|
Income before income
taxes
|
20,605
|
|
41,997
|
|
178,570
|
|
191,258
|
Income taxes
|
6,047
|
|
11,180
|
|
40,169
|
|
48,361
|
NET
INCOME
|
$
14,558
|
|
$
30,817
|
|
$
138,401
|
|
$
142,897
|
|
|
|
|
|
|
|
|
BASIC EARNINGS PER
COMMON SHARE (1)
|
$
0.45
|
|
$
0.96
|
|
$
4.25
|
|
$
4.43
|
DILUTED EARNINGS PER
COMMON SHARE (1)
|
$
0.42
|
|
$
0.94
|
|
$
4.11
|
|
$
4.33
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding - Basic (1)
|
32,597
|
|
32,177
|
|
32,568
|
|
32,278
|
Weighted average shares
outstanding - Diluted (1)
|
34,447
|
|
32,871
|
|
33,699
|
|
33,038
|
|
(1)
Prior year periods reflect the impact of the three-for-two
stock-split paid on December 13, 2024.
|
PATRICK INDUSTRIES,
INC.
|
CONDENSED
CONSOLIDATED BALANCE SHEETS (Unaudited)
|
|
|
|
|
|
As of December
31,
|
($ in
thousands)
|
2024
|
|
2023
|
ASSETS
|
|
|
|
Current
Assets:
|
|
|
|
Cash and cash
equivalents
|
$
33,561
|
|
$
11,409
|
Trade and other
receivables, net
|
178,206
|
|
163,838
|
Inventories
|
551,617
|
|
510,133
|
Prepaid expenses and
other
|
59,233
|
|
49,251
|
Total current
assets
|
822,617
|
|
734,631
|
Property, plant and
equipment, net
|
384,903
|
|
353,625
|
Operating lease
right-of-use assets
|
200,697
|
|
177,717
|
Goodwill and intangible
assets, net
|
1,600,125
|
|
1,288,546
|
Other non-current
assets
|
12,612
|
|
7,929
|
TOTAL
ASSETS
|
$ 3,020,954
|
|
$ 2,562,448
|
LIABILITIES AND
SHAREHOLDERS' EQUITY
|
|
|
|
Current
Liabilities:
|
|
|
|
Current maturities of
long-term debt
|
$
6,250
|
|
$
7,500
|
Current operating
lease liabilities
|
53,697
|
|
48,761
|
Accounts
payable
|
187,915
|
|
140,524
|
Accrued
liabilities
|
105,753
|
|
111,711
|
Total current
liabilities
|
353,615
|
|
308,496
|
Long-term debt, less
current maturities, net
|
1,311,684
|
|
1,018,356
|
Long-term operating
lease liabilities
|
151,026
|
|
132,444
|
Deferred tax
liabilities, net
|
61,346
|
|
46,724
|
Other long-term
liabilities
|
14,917
|
|
11,091
|
TOTAL
LIABILITIES
|
1,892,588
|
|
1,517,111
|
|
|
|
|
TOTAL SHAREHOLDERS'
EQUITY
|
1,128,366
|
|
1,045,337
|
|
|
|
|
TOTAL LIABILITIES
AND SHAREHOLDERS' EQUITY
|
$ 3,020,954
|
|
$ 2,562,448
|
PATRICK INDUSTRIES,
INC.
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|
|
|
Year Ended December
31,
|
($ in
thousands)
|
2024
|
|
2023
|
CASH FLOWS FROM
OPERATING ACTIVITIES
|
|
|
|
Net income
|
$
138,401
|
|
$
142,897
|
Depreciation and
amortization
|
166,545
|
|
144,543
|
Amortization of
deferred debt financing costs
|
3,270
|
|
3,239
|
Loss on extinguishment
of debt
|
2,549
|
|
—
|
Stock-based
compensation expense
|
16,775
|
|
19,429
|
Other adjustments to
reconcile net income to net cash provided by operating
activities
|
(6,342)
|
|
(331)
|
Change in operating
assets and liabilities, net of acquisitions of
businesses
|
5,643
|
|
98,895
|
Net cash provided by
operating activities
|
326,841
|
|
408,672
|
CASH FLOWS FROM
INVESTING ACTIVITIES
|
|
|
|
Purchases of property,
plant and equipment
|
(75,682)
|
|
(58,987)
|
Business acquisitions
and other investing activities
|
(437,167)
|
|
(27,558)
|
Net cash used in
investing activities
|
(512,849)
|
|
(86,545)
|
NET CASH FLOWS
PROVIDED BY (USED IN) FINANCING ACTIVITIES
|
208,160
|
|
(333,565)
|
Net increase
(decrease) in cash and cash equivalents
|
22,152
|
|
(11,438)
|
Cash and cash
equivalents at beginning of year
|
11,409
|
|
22,847
|
Cash and cash
equivalents at end of year
|
$
33,561
|
|
$
11,409
|
PATRICK INDUSTRIES,
INC.
Earnings Per Common
Share (Unaudited)
|
|
The table below
illustrates the calculation for earnings per common and diluted
shares:
|
|
|
|
|
|
|
|
Fourth Quarter
Ended
|
|
Year
Ended
|
($ and shares in
thousands, except per share data)
|
|
December 31,
2024
|
|
December 31,
2023
|
|
December 31,
2024
|
|
December 31,
2023
|
Numerator:
|
|
|
|
|
|
|
|
|
Earnings for basic
earnings per common share calculation
|
|
$
14,558
|
|
$
30,817
|
|
$
138,401
|
|
$
142,897
|
Effect of interest on
potentially dilutive convertible notes, net of tax
|
|
—
|
|
—
|
|
—
|
|
162
|
Earnings for diluted
earnings per common share calculation
|
|
$
14,558
|
|
$
30,817
|
|
$
138,401
|
|
$
143,059
|
Denominator:
(1)
|
|
|
|
|
|
|
|
|
Weighted average common
shares outstanding - basic
|
|
32,597
|
|
32,177
|
|
32,568
|
|
32,278
|
Weighted average
impact of potentially dilutive convertible notes
|
|
1,039
|
|
—
|
|
644
|
|
248
|
Weighted average
impact of potentially dilutive warrants
|
|
368
|
|
—
|
|
137
|
|
—
|
Weighted average
impact of potentially dilutive securities
|
|
443
|
|
694
|
|
350
|
|
512
|
Weighted average common
shares outstanding - diluted
|
|
34,447
|
|
32,871
|
|
33,699
|
|
33,038
|
Earnings per common
share: (1)
|
|
|
|
|
|
|
|
|
Basic earnings per
common share
|
|
$
0.45
|
|
$
0.96
|
|
$
4.25
|
|
$
4.43
|
Diluted earnings per
common share
|
|
$
0.42
|
|
$
0.94
|
|
$
4.11
|
|
$
4.33
|
|
(1)
Prior year periods reflect the impact of the three-for-two
stock-split paid on December 13, 2024.
|
PATRICK INDUSTRIES, INC.
Non-GAAP
Reconciliation (Unaudited)
Use of Non-GAAP Financial Metrics
In addition to reporting financial results in accordance with
U.S. GAAP, the Company also provides financial metrics, such as net
leverage ratio, content per unit, free cash flow, earnings before
interest, taxes, depreciation and amortization ("EBITDA"), adjusted
EBITDA, adjusted net income, adjusted diluted earnings per share
("adjusted diluted EPS"), adjusted operating margin, adjusted
EBITDA margin and available liquidity, which we believe are
important measures of the Company's business performance. These
metrics should not be considered alternatives to U.S. GAAP. Our
computations of net leverage ratio, content per unit, free cash
flow, EBITDA, adjusted EBITDA, adjusted net income, adjusted
diluted EPS, adjusted operating margin, adjusted EBITDA margin and
available liquidity may differ from similarly titled measures used
by others. Content per unit metrics are generally calculated using
our market sales divided by Company estimates based on third-party
measures of industry volume. We calculate EBITDA by adding back
depreciation and amortization, net interest expense, and income tax
expense to net income. We calculate adjusted EBITDA by taking
EBITDA and adding back stock-based compensation, loss on sale of
property, plant and equipment, loss on extinguishment of debt,
acquisition related transaction costs, acquisition related
fair-value inventory step-up adjustments and subtracting out gain
on sale of property, plant and equipment. Adjusted net
income is calculated by removing the impact of acquisition
related transaction costs, net of tax, acquisition related
fair-value inventory step-up adjustments, net of tax and loss on
extinguishment of debt, net of tax. Adjusted diluted EPS is
calculated as adjusted net income divided by our weighted average
shares outstanding. Adjusted operating
margin is calculated by removing the impact of acquisition
related transaction costs, acquisition related fair-value inventory
step-up adjustments and loss on extinguishment of debt. We
calculate free cash flow by subtracting cash paid for purchases of
property, plant and equipment from net cash provided by operating
activities. RV wholesale unit shipments are provided by the RV
Industry Association. Marine wholesale unit shipments are Company
estimates based on data provided by the National Marine
Manufacturers Association. MH wholesale unit shipments are provided
by the Manufactured Housing Institute. Housing starts are provided
by the U.S. Census Bureau. You should not consider these metrics in
isolation or as substitutes for an analysis of our results as
reported under U.S. GAAP.
The following table
reconciles net income to EBITDA and adjusted EBITDA:
|
|
|
|
|
|
|
|
Fourth Quarter
Ended
|
|
Year
Ended
|
($ in
thousands)
|
|
December 31,
2024
|
|
December 31,
2023
|
|
December 31,
2024
|
|
December 31,
2023
|
Net income
|
|
$
14,558
|
|
$
30,817
|
|
$
138,401
|
|
$
142,897
|
+ Depreciation &
amortization
|
|
42,543
|
|
36,567
|
|
166,545
|
|
144,543
|
+ Interest expense,
net
|
|
18,987
|
|
15,319
|
|
79,470
|
|
68,942
|
+ Income
taxes
|
|
6,047
|
|
11,180
|
|
40,169
|
|
48,361
|
EBITDA
|
|
82,135
|
|
93,883
|
|
424,585
|
|
404,743
|
+ Stock-based
compensation
|
|
2,408
|
|
5,754
|
|
16,775
|
|
19,429
|
+ Acquisition related
transaction costs
|
|
—
|
|
—
|
|
4,998
|
|
—
|
+ Acquisition related
fair-value inventory step-up
|
|
2,166
|
|
87
|
|
2,988
|
|
697
|
+ Loss on
extinguishment of debt
|
|
2,549
|
|
—
|
|
2,549
|
|
—
|
+ Loss (gain) on sale
of property, plant and equipment
|
|
165
|
|
343
|
|
(237)
|
|
585
|
Adjusted
EBITDA
|
|
$
89,423
|
|
$
100,067
|
|
$
451,658
|
|
$
425,454
|
The following table
reconciles full year cash flow from operations to free cash
flow:
|
|
|
|
|
|
Year
Ended
|
($ in
thousands)
|
|
December 31,
2024
|
|
December 31,
2023
|
Net cash provided by
operating activities
|
|
$
326,841
|
|
$
408,672
|
Less: purchases of
property, plant and equipment
|
|
(75,682)
|
|
(58,987)
|
Free cash
flow
|
|
$
251,159
|
|
$
349,685
|
The following table
reconciles operating margin to adjusted operating
margin:
|
|
|
|
|
|
|
|
Fourth Quarter
Ended
|
|
Year
Ended
|
|
|
December 31,
2024
|
|
December 31,
2023
|
|
December 31,
2024
|
|
December 31,
2023
|
Operating
margin
|
|
4.7 %
|
|
7.3 %
|
|
6.9 %
|
|
7.5 %
|
Acquisition related
fair-value inventory step-up
|
|
0.2 %
|
|
— %
|
|
0.1 %
|
|
— %
|
Transaction
costs
|
|
— %
|
|
— %
|
|
0.2 %
|
|
— %
|
Loss on extinguishment
of debt
|
|
0.3 %
|
|
— %
|
|
— %
|
|
— %
|
Adjusted operating
margin
|
|
5.2 %
|
|
7.3 %
|
|
7.2 %
|
|
7.5 %
|
The following table
reconciles net income to adjusted net income and diluted earnings
per common share to adjusted diluted earnings per common
share:
|
|
|
|
|
|
|
|
Fourth Quarter
Ended
|
|
Year
Ended
|
($ in thousands,
except per share data)
|
|
December 31,
2024
|
|
December 31,
2023
|
|
December 31,
2024
|
|
December 31,
2023
|
Net income
|
|
$
14,558
|
|
$
30,817
|
|
$
138,401
|
|
$
142,897
|
+ Acquisition related
fair-value inventory step-up
|
|
2,166
|
|
87
|
|
2,988
|
|
697
|
+ Transaction
costs
|
|
—
|
|
—
|
|
4,998
|
|
—
|
+ Loss on
extinguishment of debt
|
|
2,549
|
|
—
|
|
2,549
|
|
—
|
- Tax impact of
adjustments
|
|
(1,206)
|
|
(22)
|
|
(2,694)
|
|
(176)
|
Adjusted net
income
|
|
$
18,067
|
|
$
30,882
|
|
$
146,242
|
|
$
143,418
|
|
|
|
|
|
|
|
|
|
Diluted earnings per
common share (per above) (1)
|
|
$
0.42
|
|
$
0.94
|
|
$
4.11
|
|
$
4.33
|
Transaction costs, net
of tax (1)
|
|
—
|
|
—
|
|
0.11
|
|
—
|
Acquisition related
fair-value inventory step-up, net of tax (1)
|
|
0.05
|
|
—
|
|
0.06
|
|
0.01
|
Loss on extinguishment
of debt, net of tax (1)
|
|
0.05
|
|
—
|
|
0.06
|
|
—
|
Adjusted diluted
earnings per common share (1)
|
|
$
0.52
|
|
$
0.94
|
|
$
4.34
|
|
$
4.34
|
|
(1)
Prior year periods reflect the impact of the three-for-two
stock-split paid on December 13, 2024.
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/patrick-industries-inc-reports-fourth-quarter-and-full-year-2024-financial-results-and-declares-quarterly-cash-dividend-302370132.html
SOURCE Patrick Industries, Inc.