SiteOne Landscape Supply Announces Third Quarter 2024 Earnings
SiteOne Landscape Supply reported Q3 2024 results with net sales increasing 6% to $1.21 billion, while organic daily sales decreased 1%. Gross profit rose 6% to $411.0 million with a margin of 34.0%. Net income declined to $44.4 million from $57.3 million year-over-year. The company faced market headwinds including 3% price deflation and softer repair and remodel market. Adjusted EBITDA decreased 4% to $114.8 million. The company plans to consolidate or close 16 branches in Q4, resulting in a $5 million one-time charge, and updated its FY2024 Adjusted EBITDA guidance to $370-380 million.
SiteOne Landscape Supply ha riportato i risultati del terzo trimestre 2024 con vendite nette aumentate del 6% a 1,21 miliardi di dollari, mentre le vendite organiche giornaliere sono diminuite dell'1%. L'utile lordo 猫 aumentato del 6% a 411,0 milioni di dollari, con un margine del 34,0%. L'utile netto 猫 sceso a 44,4 milioni di dollari rispetto ai 57,3 milioni dell'anno precedente. L'azienda ha affrontato ostacoli di mercato, tra cui una deflazione dei prezzi del 3% e un mercato delle riparazioni e ristrutturazioni pi霉 debole. Il EBITDA rettificato 猫 diminuito del 4% a 114,8 milioni di dollari. L'azienda prevede di consolidare o chiudere 16 filiali nel quarto trimestre, comportando un costo straordinario di 5 milioni di dollari, e ha aggiornato le previsioni per l'EBITDA rettificato FY2024 a 370-380 milioni di dollari.
SiteOne Landscape Supply report贸 los resultados del tercer trimestre de 2024 con ventas netas que aumentaron un 6% a 1.21 mil millones de d贸lares, mientras que las ventas diarias org谩nicas disminuyeron un 1%. La ganancia bruta creci贸 un 6% a 411.0 millones de d贸lares con un margen del 34.0%. La renta neta disminuy贸 a 44.4 millones de d贸lares desde 57.3 millones de d贸lares en comparaci贸n con el a帽o anterior. La compa帽铆a enfrent贸 vientos en contra del mercado, incluida una deflaci贸n de precios del 3% y un mercado de reparaciones y remodelaciones m谩s suave. El EBITDA ajustado disminuy贸 un 4% a 114.8 millones de d贸lares. La empresa planea consolidar o cerrar 16 sucursales en el cuarto trimestre, resultando en un cargo excepcional de 5 millones de d贸lares, y actualiz贸 su gu铆a de EBITDA ajustado para el FY2024 a 370-380 millones de d贸lares.
SiteOne Landscape Supply電 2024雲 3攵勱赴 鞁れ爜鞚 氤搓碃頃橂┐靹 靾滊Г於滌澊 6% 歃濌皜頃橃棳 12鞏 1觳滊 雼煬鞐 雼枅雼瓿 氚濏様瓿, 霃欖嫓鞐 鞙犼赴鞝 鞚检澕 毵れ稖鞚 1% 臧愳唽頄堨姷雼堧嫟. 齑 鞚挫澋鞚 6% 歃濌皜頃橃棳 4鞏 1,100毵 雼煬鞐 鞚措ゴ瓿, 毵堨鞚 34%鞛呺媹雼. 靾滌垬鞚奠潃 鞛戨厔 5觳7氚30毵 雼煬鞐愳劀 4觳4氚彪 雼煬搿 臧愳唽頄堨姷雼堧嫟. 鞚 須岇偓電 3%鞚 臧瓴 霐旐攲霠堨澊靺橁臣 攵歆勴暅 靾橂Μ 氚 毽雿鸽 鞁滌灔 霌膘溂搿 鞚疙暣 鞁滌灔鞚 雮滉磤鞐 歆侂┐頄堨姷雼堧嫟. 臁办爼霅 EBITDA電 4% 臧愳唽頃橃棳 1鞏 1觳4氚80毵 雼煬鞐 雼枅鞀惦媹雼. 鞚 須岇偓電 4攵勱赴 霃欖晥 16臧滌潣 歆鞝愳潉 韱淀暕頃橁卑雮 韽愳噭頃 瓿勴殟鞚措┌, 鞚措 鞚疙暣 500毵 雼煬鞚 鞚柬殞靹 牍勳毄鞚 氚滌儩頃 瓴冹澊氅 FY2024 臁办爼 EBITDA 臧鞚措摐毳 3鞏7觳-3鞏8觳滊 雼煬搿 鞐呺嵃鞚错姼頄堨姷雼堧嫟.
SiteOne Landscape Supply a publi茅 les r茅sultats du troisi猫me trimestre 2024 avec une augmentation des ventes nettes de 6% 脿 1,21 milliard de dollars, tandis que les ventes quotidiennes organiques ont diminu茅 de 1%. Le b茅n茅fice brut a augment茅 de 6% pour atteindre 411,0 millions de dollars, avec une marge de 34,0%. Le b茅n茅fice net a chut茅 脿 44,4 millions de dollars contre 57,3 millions de dollars l'ann茅e pr茅c茅dente. L'entreprise a fait face 脿 des obstacles sur le march茅, y compris une d茅flation des prix de 3% et un march茅 de r茅paration et de r茅novation plus faible. L'EBITDA ajust茅 a diminu茅 de 4% pour atteindre 114,8 millions de dollars. L'entreprise pr茅voit de consolider ou de fermer 16 succursales au quatri猫me trimestre, ce qui entra卯nera une charge unique de 5 millions de dollars, et a mis 脿 jour ses pr茅visions d'EBITDA ajust茅 pour l'ann茅e fiscale 2024 脿 370-380 millions de dollars.
SiteOne Landscape Supply hat die Ergebnisse des 3. Quartals 2024 ver枚ffentlicht, mit netto Verk盲ufen, die um 6% auf 1,21 Milliarden Dollar gestiegen sind, w盲hrend die organischen Tagesverk盲ufe um 1% gesunken sind. Der Bruttogewinn stieg um 6% auf 411,0 Millionen Dollar bei einer Marge von 34,0%. Der Nettoertrag sank auf 44,4 Millionen Dollar von 57,3 Millionen Dollar im Vorjahr. Das Unternehmen sah sich Marktherausforderungen gegen眉ber, unter anderem einer Preissenkung von 3% und einem schw盲cheren Markt f眉r Reparaturen und Renovierungen. Das bereinigte EBITDA fiel um 4% auf 114,8 Millionen Dollar. Das Unternehmen plant, im 4. Quartal 16 Standorte zu konsolidieren oder zu schlie脽en, was zu einer einmaligen Belastung von 5 Millionen Dollar f眉hren wird, und hat seine Prognose f眉r das bereinigte EBITDA f眉r das Gesch盲ftsjahr 2024 auf 370-380 Millionen Dollar aktualisiert.
- Net sales increased 6% to $1.21 billion
- Gross profit increased 6% to $411.0 million
- Operating cash flow improved by $27.2 million to $115.9 million
- Successfully refinanced term loan with 25 basis points lower interest rate
- Net income decreased by $12.9 million to $44.4 million
- Organic Daily Sales declined 1%
- Adjusted EBITDA decreased 4% to $114.8 million
- SG&A as percentage of Net sales increased 170 basis points to 28.9%
- Planned closure of 16 branches with $5 million one-time charge
Insights
The Q3 2024 results reveal mixed performance for SiteOne Landscape Supply. While
The planned closure of 16 branches and expected
Market conditions present significant challenges for SiteOne's growth trajectory. The
The company's ability to achieve
Third Quarter 2024 Highlights (Compared to Third Quarter 2023):
-
Net sales increased
6% to$1.21 billion -
Organic Daily Sales decreased
1% -
Gross profit increased
6% to ; gross margin improved 10 basis points to$411.0 million 34.0% -
SG&A as a percentage of Net sales increased 170 basis points to
28.9% -
Net income attributable to SiteOne decreased
to$12.9 million $44.4 million -
Adjusted EBITDA1 decreased
4% to ; Adjusted EBITDA margin was$114.8 million 9.5% -
Cash provided by operating activities increased
to$27.2 million $115.9 million - Closed one acquisition: Millican Nurseries
- Refinanced and extended the maturity of term loan
鈥淒uring the quarter we continued to face market headwinds with
Third Quarter 2024 Results
Net sales for the Third Quarter 2024 increased to
Gross profit increased
Selling, general and administrative expenses (鈥淪G&A鈥) for the Third Quarter 2024 increased to
Net income attributable to SiteOne for the Third Quarter 2024 was
Adjusted EBITDA1 for the Third Quarter 2024 decreased to
Operating cash flow for the Third Quarter 2024 increased to
Net debt, calculated as long-term debt (net of issuance costs and discounts) plus finance leases, net of cash and cash equivalents on our balance sheet as of September 29, 2024, was
On July 2, 2024, we refinanced our term loan, extending the maturity by two years to March 2030 and reducing the interest rate by 25 basis points to Term SOFR plus 175 basis points. The term loan was also increased by
-
Adjusted EBITDA includes contribution from non-controlling interest of
for the Third Quarter 2024.$0.8 million
Outlook
鈥淥ur maintenance and new construction markets remain resilient, but we continue to experience soft demand driven primarily by a weaker repair and remodel end market. In addition, we estimate that hurricanes Helene and Milton have negatively impacted Net sales by approximately
Taken all together, for Fiscal 2024, we now expect our Adjusted EBITDA to be in the range of
Conference Call Information
SiteOne management will host a conference call today, October 30, 2024, at 8:00 a.m. Eastern Time, to discuss the Company鈥檚 financial results. The conference call can also be accessed by dialing 877-704-4453 (domestic) or 201-389-0920 (international), or by clicking on this for instant telephone access to the call. A telephonic replay will be available approximately two hours after the call by dialing 844-512-2921, or for international callers, 412-317-6671. The passcode for the replay it is 13749081 The replay will be available until 11:59 p.m. (ET) on November 13, 2024.
Interested investors and other parties can listen to a webcast of the live conference call by logging onto the Investor Relations section of the Company's website at . The online replay will be available for 30 days on the same website immediately following the call. A slide presentation highlighting the Company鈥檚 results and key performance indicators will also be available on the Investor Relations section of the Company鈥檚 website.
To learn more about SiteOne, please visit the company's website at .
About SiteOne Landscape Supply, Inc.
SiteOne Landscape Supply, Inc. (NYSE: SITE), is the largest and only national full product line wholesale distributor of landscape supplies in
Forward-Looking Statements
This release contains 鈥渇orward-looking statements鈥 within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements may include, but are not limited to, statements relating to our 2024 Adjusted EBITDA outlook and our share repurchase program. Some of the forward-looking statements can be identified by the use of terms such as 鈥渕ay,鈥 鈥渋ntend,鈥 鈥渕ight,鈥 鈥渨ill,鈥 鈥渟hould,鈥 鈥渃ould,鈥 鈥渨ould,鈥 鈥渆xpect,鈥 鈥渂elieve,鈥 鈥渆stimate,鈥 鈥渁nticipate,鈥 鈥減redict,鈥 鈥減roject,鈥 鈥減otential,鈥 or the negative of these terms, and similar expressions. You should be aware that these forward-looking statements are subject to risks and uncertainties that are beyond our control. Further, any forward-looking statement speaks only as of the date on which it is made, and we undertake no obligation to update any forward-looking statement to reflect events or circumstances after the date on which it is made or to reflect the occurrence of anticipated or unanticipated events or circumstances. New factors emerge from time to time that may cause our business not to develop as we expect, and it is not possible for us to predict all of them. Factors that may cause actual results to differ materially from those expressed or implied by the forward-looking statements include, but are not limited to, the following: cyclicality in residential and commercial construction markets; general business, financial market, and economic conditions; seasonality of our business and its impact on demand for our products; severe weather and climate conditions, such as Hurricanes Helene and Milton; prices for the products we purchase may fluctuate; market variables, including inflation and elevated interest rates for prolonged periods; increases in operating costs; public perceptions that our products and services are not environmentally friendly or that our practices are not sustainable; climate, environmental, health and safety laws and regulations; hazardous materials and related materials; laws and government regulations applicable to our business that could negatively impact demand for our products; competitive industry pressures, including competition for our talent base; supply chain disruptions, product or labor shortages, and the loss of key suppliers; inventory management risks; ability to implement our business strategies and achieve our growth objectives; acquisition and integration risks, including increased competition for acquisitions; risks associated with our large labor force and our customers鈥 labor force and labor market disruptions; retention of key personnel; construction defect and product liability claims; impairment of goodwill; adverse credit and financial markets events and conditions; inefficient or ineffective allocation of capital; credit sale risks; performance of individual branches; cybersecurity incidents involving our systems or third-party systems; failure or malfunctions in our information technology systems; security of personal information about our customers; intellectual property and other proprietary rights; unanticipated changes in our tax provisions; threats from terrorism, violence, uncertain political conditions (including as a result of the upcoming 2024 elections), and geopolitical conflicts such as the ongoing conflict between
Non-GAAP Financial Information
This release includes certain financial information, not prepared in accordance with
We present Adjusted EBITDA in order to evaluate the operating performance and efficiency of our business. Adjusted EBITDA represents EBITDA as further adjusted for items permitted under the covenants of our credit facilities. EBITDA represents Net income (loss) plus the sum of income tax (benefit) expense, interest expense, net of interest income, and depreciation and amortization. Adjusted EBITDA represents EBITDA as further adjusted for stock-based compensation expense, (gain) loss on sale of assets and termination of finance leases not in the ordinary course of business, financing fees, as well as other fees and expenses related to acquisitions, and other non-recurring (income) loss. Adjusted EBITDA includes Adjusted EBITDA attributable to non-controlling interest. Adjusted EBITDA does not include pre-acquisition acquired Adjusted EBITDA. Adjusted EBITDA is not a measure of our liquidity or financial performance under
SiteOne Landscape Supply, Inc.
Consolidated Balance Sheets (Unaudited)
(In millions, except share and per share data)
Assets |
听 |
September 29, 2024 |
听 |
December 31, 2023 |
||||
Current assets: |
听 |
听 |
听 |
听 |
||||
Cash and cash equivalents |
听 |
$ |
85.5 |
听 |
听 |
$ |
82.5 |
听 |
Accounts receivable, net of allowance for doubtful accounts of |
听 |
听 |
574.9 |
听 |
听 |
听 |
490.6 |
听 |
Inventory, net |
听 |
听 |
884.9 |
听 |
听 |
听 |
771.2 |
听 |
Income tax receivable |
听 |
听 |
4.0 |
听 |
听 |
听 |
鈥 |
听 |
Prepaid expenses and other current assets |
听 |
听 |
91.4 |
听 |
听 |
听 |
61.0 |
听 |
Total current assets |
听 |
听 |
1,640.7 |
听 |
听 |
听 |
1,405.3 |
听 |
听 |
听 |
听 |
听 |
听 |
||||
Property and equipment, net |
听 |
听 |
288.4 |
听 |
听 |
听 |
249.4 |
听 |
Operating lease right-of-use assets, net |
听 |
听 |
419.9 |
听 |
听 |
听 |
388.9 |
听 |
Goodwill |
听 |
听 |
509.9 |
听 |
听 |
听 |
485.5 |
听 |
Intangible assets, net |
听 |
听 |
268.3 |
听 |
听 |
听 |
280.8 |
听 |
Deferred tax assets |
听 |
听 |
7.2 |
听 |
听 |
听 |
5.3 |
听 |
Other assets |
听 |
听 |
11.8 |
听 |
听 |
听 |
13.7 |
听 |
Total assets |
听 |
$ |
3,146.2 |
听 |
听 |
$ |
2,828.9 |
听 |
听 |
听 |
听 |
听 |
听 |
||||
Liabilities, Redeemable Non-controlling Interest, and Stockholders' Equity |
听 |
听 |
听 |
听 |
||||
Current liabilities: |
听 |
听 |
听 |
听 |
||||
Accounts payable |
听 |
$ |
327.8 |
听 |
听 |
$ |
270.8 |
听 |
Current portion of finance leases |
听 |
听 |
28.1 |
听 |
听 |
听 |
21.8 |
听 |
Current portion of operating leases |
听 |
听 |
86.1 |
听 |
听 |
听 |
83.6 |
听 |
Accrued compensation |
听 |
听 |
67.5 |
听 |
听 |
听 |
74.2 |
听 |
Long-term debt, current portion |
听 |
听 |
4.7 |
听 |
听 |
听 |
5.3 |
听 |
Income tax payable |
听 |
听 |
鈥 |
听 |
听 |
听 |
8.0 |
听 |
Accrued liabilities |
听 |
听 |
134.8 |
听 |
听 |
听 |
114.6 |
听 |
Total current liabilities |
听 |
听 |
649.0 |
听 |
听 |
听 |
578.3 |
听 |
听 |
听 |
听 |
听 |
听 |
||||
Other long-term liabilities |
听 |
听 |
10.5 |
听 |
听 |
听 |
11.5 |
听 |
Finance leases, less current portion |
听 |
听 |
96.1 |
听 |
听 |
听 |
69.8 |
听 |
Operating leases, less current portion |
听 |
听 |
342.2 |
听 |
听 |
听 |
313.3 |
听 |
Deferred tax liabilities |
听 |
听 |
鈥 |
听 |
听 |
听 |
2.3 |
听 |
Long-term debt, less current portion |
听 |
听 |
405.9 |
听 |
听 |
听 |
367.6 |
听 |
Total liabilities |
听 |
听 |
1,503.7 |
听 |
听 |
听 |
1,342.8 |
听 |
听 |
听 |
听 |
听 |
听 |
||||
Commitments and contingencies |
听 |
听 |
听 |
听 |
||||
听 |
听 |
听 |
听 |
听 |
||||
Redeemable non-controlling interest |
听 |
听 |
19.2 |
听 |
听 |
听 |
鈥 |
听 |
听 |
听 |
听 |
听 |
听 |
||||
Stockholders' equity: |
听 |
听 |
听 |
听 |
||||
Common stock, par value |
听 |
听 |
0.5 |
听 |
听 |
听 |
0.5 |
听 |
Additional paid-in capital |
听 |
听 |
620.9 |
听 |
听 |
听 |
601.8 |
听 |
Retained earnings |
听 |
听 |
1,061.6 |
听 |
听 |
听 |
916.3 |
听 |
Accumulated other comprehensive income (loss) |
听 |
听 |
(1.4 |
) |
听 |
听 |
4.2 |
听 |
Treasury stock, at cost, 465,043 and 322,021 shares at September 29, 2024 and December 31, 2023, respectively |
听 |
听 |
(58.3 |
) |
听 |
听 |
(36.7 |
) |
Total stockholders' equity |
听 |
听 |
1,623.3 |
听 |
听 |
听 |
1,486.1 |
听 |
Total liabilities, redeemable non-controlling interest, and stockholders' equity |
听 |
$ |
3,146.2 |
听 |
听 |
$ |
2,828.9 |
听 |
SiteOne Landscape Supply, Inc.
Consolidated Statements of Operations (Unaudited)
(In millions, except share and per share data)
听 |
听 |
Three Months Ended |
听 |
Nine Months Ended |
||||||||
听 |
听 |
September 29,
|
听 |
October 1,
|
听 |
September 29,
|
听 |
October 1,
|
||||
Net sales |
听 |
$ |
1,208.8 |
听 |
$ |
1,145.1 |
听 |
$ |
3,527.5 |
听 |
$ |
3,336.2 |
Cost of goods sold |
听 |
听 |
797.8 |
听 |
听 |
757.0 |
听 |
听 |
2,305.0 |
听 |
听 |
2,171.6 |
Gross profit |
听 |
听 |
411.0 |
听 |
听 |
388.1 |
听 |
听 |
1,222.5 |
听 |
听 |
1,164.6 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
||||
Selling, general and administrative expenses |
听 |
听 |
349.1 |
听 |
听 |
311.8 |
听 |
听 |
1,020.6 |
听 |
听 |
923.8 |
Other income |
听 |
听 |
8.0 |
听 |
听 |
4.9 |
听 |
听 |
15.3 |
听 |
听 |
11.4 |
Operating income |
听 |
听 |
69.9 |
听 |
听 |
81.2 |
听 |
听 |
217.2 |
听 |
听 |
252.2 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
||||
Interest and other non-operating expenses, net |
听 |
听 |
9.5 |
听 |
听 |
6.4 |
听 |
听 |
25.2 |
听 |
听 |
20.6 |
Income before taxes |
听 |
听 |
60.4 |
听 |
听 |
74.8 |
听 |
听 |
192.0 |
听 |
听 |
231.6 |
Income tax expense |
听 |
听 |
15.8 |
听 |
听 |
17.5 |
听 |
听 |
46.1 |
听 |
听 |
54.8 |
Net income |
听 |
听 |
44.6 |
听 |
听 |
57.3 |
听 |
听 |
145.9 |
听 |
听 |
176.8 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
||||
Less: Net income attributable to non-controlling interest |
听 |
听 |
0.2 |
听 |
听 |
鈥 |
听 |
听 |
0.6 |
听 |
听 |
鈥 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
||||
Net income attributable to SiteOne |
听 |
$ |
44.4 |
听 |
$ |
57.3 |
听 |
$ |
145.3 |
听 |
$ |
176.8 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
||||
Net income per common share: |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
||||
Basic |
听 |
$ |
0.98 |
听 |
$ |
1.27 |
听 |
$ |
3.21 |
听 |
$ |
3.92 |
Diluted |
听 |
$ |
0.97 |
听 |
$ |
1.25 |
听 |
$ |
3.18 |
听 |
$ |
3.87 |
Weighted average number of common shares outstanding: |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
||||
Basic |
听 |
听 |
45,229,528 |
听 |
听 |
45,149,650 |
听 |
听 |
45,253,447 |
听 |
听 |
45,096,404 |
Diluted |
听 |
听 |
45,572,078 |
听 |
听 |
45,747,398 |
听 |
听 |
45,647,670 |
听 |
听 |
45,690,285 |
SiteOne Landscape Supply, Inc.
Consolidated Statements of Cash Flows (Unaudited)
(In millions)
听 |
听 |
Nine Months Ended |
||||||
听 |
听 |
September 29,
|
听 |
October 1,
|
||||
Cash Flows from Operating Activities: |
听 |
听 |
听 |
听 |
||||
Net income |
听 |
$ |
145.9 |
听 |
听 |
$ |
176.8 |
听 |
Adjustments to reconcile Net income to net cash provided by operating activities: |
听 |
听 |
听 |
听 |
||||
Amortization of finance lease right-of-use assets and depreciation |
听 |
听 |
55.3 |
听 |
听 |
听 |
46.1 |
听 |
Stock-based compensation |
听 |
听 |
19.5 |
听 |
听 |
听 |
20.7 |
听 |
Amortization of software and intangible assets |
听 |
听 |
48.1 |
听 |
听 |
听 |
47.0 |
听 |
Amortization of debt related costs |
听 |
听 |
1.0 |
听 |
听 |
听 |
0.9 |
听 |
Loss on extinguishment of debt |
听 |
听 |
1.8 |
听 |
听 |
听 |
鈥 |
听 |
Gain on sale of equipment |
听 |
听 |
(1.0 |
) |
听 |
听 |
(0.4 |
) |
Other |
听 |
听 |
(5.8 |
) |
听 |
听 |
(3.8 |
) |
Changes in operating assets and liabilities, net of the effects of acquisitions: |
听 |
听 |
听 |
听 |
||||
Receivables |
听 |
听 |
(72.4 |
) |
听 |
听 |
(68.8 |
) |
Inventory |
听 |
听 |
(44.2 |
) |
听 |
听 |
(45.4 |
) |
Income tax receivable |
听 |
听 |
(4.0 |
) |
听 |
听 |
7.2 |
听 |
Prepaid expenses and other assets |
听 |
听 |
(28.1 |
) |
听 |
听 |
(37.2 |
) |
Accounts payable |
听 |
听 |
47.2 |
听 |
听 |
听 |
55.2 |
听 |
Income tax payable |
听 |
听 |
(8.0 |
) |
听 |
听 |
鈥 |
听 |
Accrued expenses and other liabilities |
听 |
听 |
8.7 |
听 |
听 |
听 |
(8.4 |
) |
Net Cash Provided By Operating Activities |
听 |
$ |
164.0 |
听 |
听 |
$ |
189.9 |
听 |
听 |
听 |
听 |
听 |
听 |
||||
Cash Flows from Investing Activities: |
听 |
听 |
听 |
听 |
||||
Purchases of property and equipment |
听 |
听 |
(31.0 |
) |
听 |
听 |
(24.1 |
) |
Purchases of intangible assets |
听 |
听 |
(3.4 |
) |
听 |
听 |
(5.3 |
) |
Acquisitions, net of cash acquired |
听 |
听 |
(110.4 |
) |
听 |
听 |
(181.7 |
) |
Proceeds from the sale of property and equipment |
听 |
听 |
4.5 |
听 |
听 |
听 |
1.9 |
听 |
Net Cash Used In Investing Activities |
听 |
$ |
(140.3 |
) |
听 |
$ |
(209.2 |
) |
听 |
听 |
听 |
听 |
听 |
||||
Cash Flows from Financing Activities: |
听 |
听 |
听 |
听 |
||||
Equity proceeds from common stock |
听 |
听 |
5.1 |
听 |
听 |
听 |
3.0 |
听 |
Repurchases of common shares |
听 |
听 |
(21.6 |
) |
听 |
听 |
(0.6 |
) |
Borrowings under term loan |
听 |
听 |
220.1 |
听 |
听 |
听 |
120.0 |
听 |
Repayments under term loan |
听 |
听 |
(197.0 |
) |
听 |
听 |
(2.2 |
) |
Borrowings on asset-based credit facilities |
听 |
听 |
360.9 |
听 |
听 |
听 |
434.3 |
听 |
Repayments on asset-based credit facilities |
听 |
听 |
(354.9 |
) |
听 |
听 |
(461.8 |
) |
Payments of debt issuance costs |
听 |
听 |
(2.2 |
) |
听 |
听 |
(1.8 |
) |
Payments on finance lease obligations |
听 |
听 |
(19.4 |
) |
听 |
听 |
(13.2 |
) |
Payments of acquisition related contingent obligations |
听 |
听 |
(4.7 |
) |
听 |
听 |
(5.6 |
) |
Other financing activities |
听 |
听 |
(6.8 |
) |
听 |
听 |
(7.0 |
) |
Net Cash (Used In) Provided By Financing Activities |
听 |
$ |
(20.5 |
) |
听 |
$ |
65.1 |
听 |
听 |
听 |
听 |
听 |
听 |
||||
Effect of exchange rate on cash |
听 |
听 |
(0.2 |
) |
听 |
听 |
鈥 |
听 |
Net change in cash |
听 |
听 |
3.0 |
听 |
听 |
听 |
45.8 |
听 |
Cash and cash equivalents: |
听 |
听 |
听 |
听 |
||||
Beginning |
听 |
听 |
82.5 |
听 |
听 |
听 |
29.1 |
听 |
Ending |
听 |
$ |
85.5 |
听 |
听 |
$ |
74.9 |
听 |
听 |
听 |
听 |
听 |
听 |
||||
Supplemental Disclosures of Cash Flow Information: |
听 |
听 |
听 |
听 |
||||
Cash paid during the year for interest |
听 |
$ |
23.0 |
听 |
听 |
$ |
19.8 |
听 |
Cash paid during the year for income taxes |
听 |
$ |
56.3 |
听 |
听 |
$ |
46.0 |
听 |
SiteOne Landscape Supply, Inc.
Adjusted EBITDA to Net Income Reconciliation (Unaudited)
(In millions)
The following table presents a reconciliation of Adjusted EBITDA to Net income (loss):
听 |
听 |
2024 |
听 |
听 |
2023 |
听 |
听 |
听 |
2022 |
听 |
听 |
||||||||||||||||||||
听 |
听 |
Qtr 3 |
听 |
Qtr 2 |
听 |
Qtr 1 |
听 |
Qtr 4 |
听 |
Qtr 3 |
听 |
Qtr 2 |
听 |
Qtr 1 |
听 |
Qtr 4 |
听 |
||||||||||||||
Reported Net income (loss) |
$ |
44.6 |
听 |
$ |
120.6 |
听 |
听 |
$ |
(19.3 |
) |
听 |
$ |
(3.4 |
) |
听 |
$ |
57.3 |
听 |
听 |
$ |
124.0 |
听 |
$ |
(4.5 |
) |
听 |
$ |
(0.9 |
) |
听 |
|
听 |
Income tax expense (benefit) |
听 |
15.8 |
听 |
听 |
40.0 |
听 |
听 |
听 |
(9.7 |
) |
听 |
听 |
(5.0 |
) |
听 |
听 |
17.5 |
听 |
听 |
听 |
40.0 |
听 |
听 |
(2.7 |
) |
听 |
听 |
(4.6 |
) |
听 |
听 |
Interest expense, net |
听 |
9.5 |
听 |
听 |
9.0 |
听 |
听 |
听 |
6.7 |
听 |
听 |
听 |
6.5 |
听 |
听 |
听 |
6.4 |
听 |
听 |
听 |
7.3 |
听 |
听 |
6.9 |
听 |
听 |
听 |
5.5 |
听 |
听 |
听 |
Depreciation and amortization |
听 |
35.9 |
听 |
听 |
34.6 |
听 |
听 |
听 |
32.9 |
听 |
听 |
听 |
34.6 |
听 |
听 |
听 |
31.3 |
听 |
听 |
听 |
31.0 |
听 |
听 |
30.8 |
听 |
听 |
听 |
31.6 |
听 |
听 |
EBITDA |
听 |
105.8 |
听 |
听 |
204.2 |
听 |
听 |
听 |
10.6 |
听 |
听 |
听 |
32.7 |
听 |
听 |
听 |
112.5 |
听 |
听 |
听 |
202.3 |
听 |
听 |
30.5 |
听 |
听 |
听 |
31.6 |
听 |
听 |
|
听 |
Stock-based compensation(a) |
听 |
5.2 |
听 |
听 |
3.8 |
听 |
听 |
听 |
10.5 |
听 |
听 |
听 |
5.0 |
听 |
听 |
听 |
5.0 |
听 |
听 |
听 |
7.1 |
听 |
听 |
8.6 |
听 |
听 |
听 |
4.3 |
听 |
听 |
听 |
(Gain) loss on sale of assets(b) |
听 |
0.3 |
听 |
听 |
(0.3 |
) |
听 |
听 |
(1.0 |
) |
听 |
听 |
(0.1 |
) |
听 |
听 |
(0.2 |
) |
听 |
听 |
0.2 |
听 |
听 |
(0.4 |
) |
听 |
听 |
0.2 |
听 |
听 |
听 |
Financing fees(c) |
听 |
0.5 |
听 |
听 |
鈥 |
听 |
听 |
听 |
鈥 |
听 |
听 |
听 |
鈥 |
听 |
听 |
听 |
0.4 |
听 |
听 |
听 |
0.1 |
听 |
听 |
鈥 |
听 |
听 |
听 |
鈥 |
听 |
听 |
听 |
Acquisitions and other adjustments(d) |
听 |
3.0 |
听 |
听 |
2.8 |
听 |
听 |
听 |
1.0 |
听 |
听 |
听 |
2.3 |
听 |
听 |
听 |
2.1 |
听 |
听 |
听 |
1.5 |
听 |
听 |
1.1 |
听 |
听 |
听 |
2.8 |
听 |
听 |
Adjusted EBITDA(e) |
$ |
114.8 |
听 |
$ |
210.5 |
听 |
听 |
$ |
21.1 |
听 |
听 |
$ |
39.9 |
听 |
听 |
$ |
119.8 |
听 |
听 |
$ |
211.2 |
听 |
$ |
39.8 |
听 |
听 |
$ |
38.9 |
听 |
听 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
____________________________________
(a) Represents stock-based compensation expense recorded during the period.
(b) Represents any gain or loss associated with the sale of assets and termination of finance leases not in the ordinary course of business.
(c) Represents fees associated with our debt refinancing and debt amendments.
(d) Represents professional fees, performance bonuses, and retention and severance payments related to historical acquisitions, as well as the cost of inventory that was stepped up to fair value during the second quarter of 2024 related to the purchase accounting of Devil Mountain. We cannot predict the timing or amount of any such fees or payments. These amounts are recorded in Cost of goods sold and Selling, general and administrative expenses in the Consolidated Statements of Operations.
(e) Adjusted EBITDA excludes any earnings or loss of acquisitions prior to their respective acquisition dates for all periods presented. Adjusted EBITDA includes Adjusted EBITDA attributable to non-controlling interest of
SiteOne Landscape Supply, Inc.
Organic Daily Sales to Net Sales Reconciliation (Unaudited)
(In millions, except Selling Days)
The following table presents a reconciliation of Organic Daily Sales to Net sales:
听 |
2024 |
听 |
2023 |
||||||||||||||
听 |
Qtr 3 |
听 |
Qtr 2 |
听 |
Qtr 1 |
听 |
Qtr 3 |
听 |
Qtr 2 |
听 |
Qtr 1 |
||||||
Reported Net sales |
$ |
1,208.8 |
听 |
$ |
1,413.9 |
听 |
$ |
904.8 |
听 |
$ |
1,145.1 |
听 |
$ |
1,353.7 |
听 |
$ |
837.4 |
Organic Sales(a) |
听 |
1,089.6 |
听 |
听 |
1,291.5 |
听 |
听 |
840.7 |
听 |
听 |
1,103.2 |
听 |
听 |
1,334.5 |
听 |
听 |
835.8 |
Acquisition contribution(b) |
听 |
119.2 |
听 |
听 |
122.4 |
听 |
听 |
64.1 |
听 |
听 |
41.9 |
听 |
听 |
19.2 |
听 |
听 |
1.6 |
Selling Days |
听 |
63 |
听 |
听 |
64 |
听 |
听 |
64 |
听 |
听 |
63 |
听 |
听 |
64 |
听 |
听 |
64 |
Organic Daily Sales |
$ |
17.3 |
听 |
$ |
20.2 |
听 |
$ |
13.1 |
听 |
$ |
17.5 |
听 |
$ |
20.9 |
听 |
$ |
13.1 |
_____________________________________
(a) Organic sales equal Net sales less Net sales from branches acquired in 2024 and 2023.
(b) Represents Net sales from acquired branches that have not been under our ownership for at least four full fiscal quarters at the start of the 2024 Fiscal Year. Includes Net sales from branches acquired in 2024 and 2023.
View source version on businesswire.com:
Investor Relations:
SiteOne Landscape Supply, Inc.
Investor Relations
470-270-7011
investors@siteone.com
Source: SiteOne Landscape Supply, Inc.
FAQ
What was SiteOne's (SITE) revenue growth in Q3 2024?
How much did SiteOne's (SITE) net income decline in Q3 2024?
What is SiteOne's (SITE) Adjusted EBITDA guidance for fiscal 2024?