Skip to main content

Core & Main Announces Fiscal 2023 Second Quarter Results

Core & Main Inc. (NYSE: CNM), a leader in advancing reliable infrastructure with local service, nationwide, today announced financial results for the second quarter ended July 30, 2023.

Fiscal 2023 Second Quarter Highlights (Compared with Fiscal 2022 Second Quarter)

  • Net sales were flat at $1,861 million, but up 43% from the second quarter of fiscal 2021
  • Gross profit margin sustained at 26.9%
  • Net income decreased 9.9% to $164 million
  • Adjusted EBITDA (Non-GAAP) decreased 2.5% to $270 million
  • Adjusted EBITDA margin (Non-GAAP) decreased 40 basis points to 14.5%
  • Net cash provided by operating activities was robust at $282 million compared with net cash used in operating activities of $23 million in the prior year
  • Executed a $141 million share repurchase, reducing diluted shares outstanding by 5 million
  • Closed two acquisitions during the quarter: Foster Supply and Dangelo Co.
  • Net Debt Leverage (Non-GAAP) was 1.7x despite our investments in growth and share repurchases throughout the fiscal year
  • Narrowing expectation for fiscal 2023 Adjusted EBITDA to be in the range of $850 to $880 million

"Core & Main delivered another quarter of solid results as we maintain our focus on driving operational excellence across the business," said Steve LeClair, chief executive officer of Core & Main.

"Sales of $1.9 billion for the quarter were equal to last years' record high and up 43% from the second quarter of fiscal 2021. We delivered strong Adjusted EBITDA margins of 14.5% through our disciplined pricing and gross margin execution. Prices have sustained through the first half of the year, in part due to the non-discretionary nature of demand in our industry, coupled with the fact that most of our products are either highly specified or made specific for our sector. Gross margins exceeded our expectations yet again as we execute on our gross margin initiatives and continue to benefit from our prior inventory investments. Our timing of inventory investments and subsequent optimization has positioned us well in very dynamic markets."

"We expanded our network and operating capabilities during the quarter after adding ten new locations from the Foster Supply and Dangelo Co. acquisitions. Both of these businesses offer expansion into new geographies, access to new product lines and the addition of key talent, while aligning with our strategy of advancing reliable infrastructure. We have generated robust operating cash flow through the first half of the year, providing ample capacity to reinvest in the business and return capital to shareholders. To that end, we executed a $141 million share repurchase from our majority shareholder during the second quarter, reducing diluted share count by 5 million shares. This marks our second share repurchase transaction this year, having deployed over $470 million of capital and retiring 20 million shares. Overall, I am very proud of our teams, who continue to work collaboratively on our strategic initiatives, displaying resilience and strong execution to provide our customers local knowledge, local experience and local service nationwide."

Three Months Ended July 30, 2023

Net sales for the three months ended July 30, 2023 and the three months ended July 31, 2022 was $1,861 million in each period. Net sales grew due to acquisitions and higher selling prices offset by a reduction in volume from comparably lower residential lot development. Net sales declines for pipes, valves & fittings were due to lower end-market volume partially offset by higher selling prices and acquisitions. Net sales growth for storm drainage benefited from higher selling prices and acquisitions. Net sales for fire protection products declined due to lower selling prices and volume on steel pipe. Net sales of meter products benefited from higher selling prices, higher volumes due to an increasing adoption of smart meter technology by municipalities and acquisitions.

Gross profit for the three months ended July 30, 2023 and the three months ended July 31, 2022 was $501 million in each period. Gross profit as a percentage of net sales for the three months ended July 30, 2023 and for the three months ended July 31, 2022 was 26.9%. The overall gross profit as a percentage of net sales experienced favorable impacts from the execution of our gross margin initiatives offset by larger prior year benefits from strategic inventory investments during an inflationary environment.

Selling, general and administrative (“SG&A”) expenses for the three months ended July 30, 2023 increased $8 million, or 3.5%, to $238 million compared with $230 million during the three months ended July 31, 2022. The increase was primarily attributable to an increase in facility and other distribution costs related to inflation and acquisitions. SG&A expenses as a percentage of net sales was 12.8% for the three months ended July 30, 2023 compared with 12.4% for the three months ended July 31, 2022. The increase was attributable to inflationary cost impacts.

Net income for the three months ended July 30, 2023 decreased $18 million, or 9.9%, to $164 million compared with $182 million for the three months ended July 31, 2022. The decrease in net income was primarily attributable to higher SG&A, interest expense and income taxes.

The Class A common stock basic earnings per share for the three months ended July 30, 2023 decreased 4.3% to $0.66 compared with $0.69 for the three months ended July 31, 2022. The Class A common stock diluted earnings per share for the three months ended July 30, 2023 decreased 1.5% to $0.66 compared with $0.67 for the three months ended July 31, 2022. The decrease in basic and diluted earnings per share was attributable to a decline in net income partially offset by lower share counts following the share repurchase transaction made during the period.

Adjusted EBITDA for the three months ended July 30, 2023 decreased $7 million, or 2.5%, to $270 million compared with $277 million for the three months ended July 31, 2022. The decrease in Adjusted EBITDA was primarily attributable to higher SG&A expenses. Adjusted EBITDA margin decreased 40 basis points to 14.5% from 14.9% in the prior year period.

Six Months Ended July 30, 2023

Net sales for the six months ended July 30, 2023 decreased $24 million, or 0.7%, to $3,435 million compared with $3,459 million for the six months ended July 31, 2022. The decrease in net sales was primarily attributable to a reduction in volume from comparably lower residential lot development and more typical seasonality compared with the prior year partially offset by higher selling prices and acquisitions. Net sales declines for pipes, valves & fittings were due to lower end-market volume partially offset by higher selling prices and acquisitions. Net sales growth for storm drainage benefited from higher selling prices and acquisitions. Net sales for fire protection products declined due to lower selling prices and volume on steel pipe. Net sales of meter products benefited from higher selling prices, higher volumes due to an increasing adoption of smart meter technology by municipalities and acquisitions.

Gross profit for the six months ended July 30, 2023 increased $18 million, or 2.0%, to $940 million compared with $922 million for the six months ended July 31, 2022. Gross profit increased, despite a net sales decline, due to an increase in gross profit as a percentage of net sales. Gross profit as a percentage of net sales for the six months ended July 30, 2023 was 27.4% compared with 26.7% for the six months ended July 31, 2022. The overall increase in gross profit as a percentage of net sales was primarily attributable to the execution of our gross margin initiatives partially offset by larger prior year benefits from strategic inventory investments during an inflationary environment.

SG&A expenses for the six months ended July 30, 2023 increased $25 million, or 5.7%, to $461 million compared with $436 million during the six months ended July 31, 2022. The increase was primarily attributable to an increase of $10 million in personnel expenses along with higher facility and other distribution costs related to inflation and acquisitions. SG&A expenses as a percentage of net sales was 13.4% for the six months ended July 30, 2023 compared with 12.6% for the six months ended July 31, 2022. The increase was primarily attributable to inflationary cost impacts.

Net income for the six months ended July 30, 2023 decreased $22 million, or 6.9%, to $297 million compared with $319 million for the six months ended July 31, 2022. The decrease in net income was primarily attributable to higher SG&A and interest expense partially offset by higher gross profit.

The Class A common stock basic earnings per share for the six months ended July 30, 2023 decreased 3.3% to $1.16 compared with $1.20 for the six months ended July 31, 2022. The Class A common stock diluted earnings per share for the six months ended July 30, 2023 decreased 1.7% to $1.15 compared with $1.17 for the six months ended July 31, 2022. The decrease in basic earnings per share was attributable to a decline in net income and higher Class A share counts from exchanges of partnership interests of our subsidiary, Core & Main Holdings, L.P. Diluted earnings per share decreased due to a decline in net income partially offset by lower share counts following the share repurchase transactions made during the period.

Adjusted EBITDA for the six months ended July 30, 2023 decreased $6 million, or 1.2%, to $490 million compared with $496 million for the six months ended July 31, 2022. The decrease in Adjusted EBITDA was primarily attributable to higher SG&A expenses partially offset by higher gross profit. Adjusted EBITDA margin was flat at 14.3% compared with the six months ended July 31, 2022.

Liquidity and Capital Resources

Net cash provided by operating activities for the three months ended July 30, 2023 was $282 million compared with net cash used in operating activities of $23 million for the three months ended July 31, 2022. The $305 million improvement in operating cash flow was primarily driven by a reduction in inventory due to more predictable product lead times in fiscal 2023 partially offset by an increase in interest payments.

Net debt, calculated as gross consolidated debt net of cash and cash equivalents, as of July 30, 2023 was $1,565 million. Net Debt Leverage (defined as the ratio of net debt to Adjusted EBITDA for the last 12 months) was 1.7x, an improvement of 0.2x from July 31, 2022. The improvement was attributable to an increase in Adjusted EBITDA and lower borrowings under our Senior ABL Credit Facility.

As of July 30, 2023, we had $115 million in outstanding borrowings on our Senior ABL Credit Facility, which provides for borrowings of up to $1,250 million, subject to borrowing base availability. As of July 30, 2023, after giving effect to approximately $12 million of letters of credit issued under the Senior ABL Credit Facility, Core & Main LP would have been able to borrow approximately $1,123 million under the Senior ABL Credit Facility, subject to borrowing base availability. Our short term debt obligations of $15 million are related to quarterly amortization principal payments on the Senior Term Loan Facility.

Fiscal 2023 Outlook

"We are narrowing our annual outlook based on results to date and now expect net sales to be in the range of $6.6 to $6.8 billion," LeClair continued. "Pricing and margins are sustaining against improving supply chains, but we are beginning to see pockets of softness for new non-residential project starts in select markets. We are narrowing our expectation for Adjusted EBITDA to be in the range of $850 to $880 million due to our strong gross margin performance in the second quarter. We are also raising our expectation for operating cash flow conversion to be in the range of 90% to 110% of Adjusted EBITDA as a result of our accelerated inventory optimization efforts. As always, our focus will continue to be on the areas within our control, including customer service, technical expertise and operating efficiency. We will continue to deploy capital on initiatives we expect will result in accelerated growth, including executing on our M&A pipeline and delivering on our organic growth initiatives."

Conference Call & Webcast Information

Core & Main will host a conference call and webcast on September 6, 2023 at 8:30 a.m. EDT to discuss the Company's financial results. The live webcast will be accessible via the events calendar at ir.coreandmain.com. The conference call may also be accessed by dialing (833) 470-1428 or +1 (404) 975-4839 (international). The passcode for the live call is 156041. To ensure participants are connected for the full call, please dial in at least 10 minutes prior to the start of the call.

An archived version of the webcast will be available immediately following the call. A slide presentation highlighting Core & Main’s results will also be made available on the Investor Relations section of Core & Main’s website prior to the call.

About Core & Main

Based in St. Louis, Core & Main is a leader in advancing reliable infrastructure with local service, nationwide®. As a leading specialized distributor with a focus on water, wastewater, storm drainage and fire protection products, and related services, Core & Main provides solutions to municipalities, private water companies and professional contractors across municipal, non-residential and residential end markets, nationwide. With approximately 320 locations across the U.S., the company provides its customers local expertise backed by a national supply chain. Core & Main’s 4,500 associates are committed to helping their communities thrive with safe and reliable infrastructure. Visit coreandmain.com to learn more.

Cautionary Note Regarding Forward-Looking Statements

Certain statements contained in this press release include “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Examples of forward-looking statements include information concerning Core & Main’s financial and operating outlook, as well as any other statement that does not directly relate to any historical or current fact. In some cases, you can identify forward-looking statements by terminology such as “may,” “will,” “could,” “should,” “forecasts,” “expects,” “intends,” “plans,” “anticipates,” “projects,” “outlook,” “believes,” “estimates,” “predicts,” “potential,” “continue,” “preliminary,” or the negative of these terms or other comparable terminology. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we can give you no assurance these expectations will prove to have been correct. These forward-looking statements relate to future events or our future financial performance and involve known and unknown risks, uncertainties and other factors that may cause our actual results, levels of activity, performance, or achievements to differ materially from any future results, levels of activity, performance, or achievements expressed or implied by these forward-looking statements.

Factors that could cause actual results and outcomes to differ from those reflected in forward-looking statements include, without limitation, declines, volatility and cyclicality in the U.S. residential and non-residential construction markets; slowdowns in municipal infrastructure spending and delays in appropriations of federal funds; our ability to competitively bid for municipal contracts; price fluctuations in our product costs; our ability to manage our inventory effectively, including during periods of supply chain disruptions; risks involved with acquisitions and other strategic transactions, including our ability to identify, acquire, close or integrate acquisition targets successfully; the fragmented and highly competitive markets in which we compete and consolidation within our industry; the development of alternatives to distributors of our products in the supply chain; our ability to hire, engage and retain key personnel, including sales representatives, qualified branch, district and region managers and senior management; our ability to identify, develop and maintain relationships with a sufficient number of qualified suppliers and the potential that our exclusive or restrictive supplier distribution rights are terminated; the availability and cost of freight; the ability of our customers to make payments on credit sales; changes in supplier rebates or other terms of our supplier agreements; our ability to identify and introduce new products and product lines effectively; the spread of, and response to, public health crises, and the inability to predict the ultimate impact on us; costs and potential liabilities or obligations imposed by environmental, health and safety laws and requirements; regulatory change and the costs of compliance with regulation; changes in stakeholder expectations in respect of ESG and sustainability practices; exposure to product liability, construction defect and warranty claims and other litigation and legal proceedings; potential harm to our reputation; difficulties with or interruptions of our fabrication services; safety and labor risks associated with the distribution of our products as well as work stoppages and other disruptions due to labor disputes; impairment in the carrying value of goodwill, intangible assets or other long-lived assets; interruptions in the proper functioning of our and our third-party service providers' information technology systems, including from cybersecurity threats; our ability to continue our customer relationships with short-term contracts; risks associated with exporting our products internationally; our ability to maintain effective internal controls over financial reporting and remediate any material weaknesses; our indebtedness and the potential that we may incur additional indebtedness; the limitations and restrictions in the agreements governing our indebtedness, the Second Amended and Restated Agreement of Limited Partnership of Core & Main Holdings, LP, as amended, and the Tax Receivable Agreements (each as defined in our Quarterly Report on Form 10-Q for the three months ended July 30, 2023); increases in interest rates and the impact of transitioning away from the London Interbank Offered Rate, generally to the Secured Overnight Financing Rate, as the benchmark rate in contracts; changes in our credit ratings and outlook; our ability to generate the significant amount of cash needed to service our indebtedness; our organizational structure, including our payment obligations under the Tax Receivable Agreements, which may be significant; our ability to sustain an active, liquid trading market for our Class A common stock; the significant influence that Clayton, Dubilier & Rice, LLC ("CD&R") has over us and potential conflicts between the interests of CD&R and other stockholders; and risks related to other factors discussed under “Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended January 29, 2023.

Additional information concerning these and other factors can be found in our filings with the Securities and Exchange Commission. All forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by the foregoing cautionary statements. All such statements speak only as of the date made and, except as required by law, we undertake no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events, or otherwise.

CORE & MAIN, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

Amounts in millions (except share and per share data), unaudited

 

 

 

Three Months Ended

 

Six Months Ended

 

 

July 30, 2023

 

July 31, 2022

 

July 30, 2023

 

July 31, 2022

 

 

 

 

 

 

 

 

 

Net sales

 

$

1,861

 

$

1,861

 

$

3,435

 

$

3,459

Cost of sales

 

 

1,360

 

 

1,360

 

 

2,495

 

 

2,537

Gross profit

 

 

501

 

 

501

 

 

940

 

 

922

Operating expenses:

 

 

 

 

 

 

 

 

Selling, general and administrative

 

 

238

 

 

230

 

 

461

 

 

436

Depreciation and amortization

 

 

37

 

 

34

 

 

72

 

 

69

Total operating expenses

 

 

275

 

 

264

 

 

533

 

 

505

Operating income

 

 

226

 

 

237

 

 

407

 

 

417

Interest expense

 

 

22

 

 

17

 

 

39

 

 

30

Income before provision for income taxes

 

 

204

 

 

220

 

 

368

 

 

387

Provision for income taxes

 

 

40

 

 

38

 

 

71

 

 

68

Net income

 

 

164

 

 

182

 

 

297

 

 

319

Less: net income attributable to non-controlling interests

 

 

54

 

 

67

 

 

101

 

 

118

Net income attributable to Core & Main, Inc.

 

$

110

 

$

115

 

$

196

 

$

201

 

 

 

 

 

 

 

 

 

Earnings per share

 

 

 

 

 

 

 

 

Basic

 

$

0.66

 

$

0.69

 

$

1.16

 

$

1.20

Diluted

 

$

0.66

 

$

0.67

 

$

1.15

 

$

1.17

Number of shares used in computing EPS

 

 

 

 

 

 

 

 

Basic

 

 

167,312,292

 

 

167,876,179

 

 

169,474,741

 

 

167,708,034

Diluted

 

 

228,983,281

 

 

246,175,878

 

 

236,375,917

 

 

246,160,811

CORE & MAIN, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

Amounts in millions (except share and per share data), unaudited

 

 

July 30, 2023

 

January 29, 2023

ASSETS

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

20

 

$

177

Receivables, net of allowance for credit losses of $12 and $9, respectively

 

1,231

 

 

955

Inventories

 

896

 

 

1,047

Prepaid expenses and other current assets

 

35

 

 

32

Total current assets

 

2,182

 

 

2,211

Property, plant and equipment, net

 

130

 

 

105

Operating lease right-of-use assets

 

184

 

 

175

Intangible assets, net

 

811

 

 

795

Goodwill

 

1,552

 

 

1,535

Deferred income taxes

 

91

 

 

Other assets

 

89

 

 

88

Total assets

$

5,039

 

$

4,909

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

Current liabilities:

 

 

 

Current maturities of long-term debt

$

15

 

$

15

Accounts payable

 

601

 

 

479

Accrued compensation and benefits

 

74

 

 

123

Current operating lease liabilities

 

56

 

 

54

Other current liabilities

 

96

 

 

55

Total current liabilities

 

842

 

 

726

Long-term debt

 

1,554

 

 

1,444

Non-current operating lease liabilities

 

129

 

 

121

Deferred income taxes

 

48

 

 

9

Payable to related parties pursuant to Tax Receivable Agreements

 

231

 

 

180

Other liabilities

 

22

 

 

19

Total liabilities

 

2,826

 

 

2,499

Commitments and contingencies

 

 

 

Class A common stock, par value $0.01 per share, 1,000,000,000 shares authorized, 168,590,990 and 172,765,161 shares issued and outstanding as of July 30, 2023 and January 29, 2023, respectively

 

2

 

 

2

Class B common stock, par value $0.01 per share, 500,000,000 shares authorized, 57,634,013 and 73,229,675 shares issued and outstanding as of July 30, 2023 and January 29, 2023, respectively

 

1

 

 

1

Additional paid-in capital

 

1,196

 

 

1,241

Retained earnings

 

447

 

 

458

Accumulated other comprehensive income

 

49

 

 

45

Total stockholders’ equity attributable to Core & Main, Inc.

 

1,695

 

 

1,747

Non-controlling interests

 

518

 

 

663

Total stockholders’ equity

 

2,213

 

 

2,410

Total liabilities and stockholders’ equity

$

5,039

 

$

4,909

CORE & MAIN, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

Amounts in millions, unaudited

 

 

Six Months Ended

 

July 30, 2023

 

July 31, 2022

Cash Flows From Operating Activities:

 

 

 

Net income

$

297

 

 

$

319

 

Adjustments to reconcile net cash from operating activities:

 

 

 

Depreciation and amortization

 

75

 

 

 

73

 

Equity-based compensation expense

 

5

 

 

 

7

 

Other

 

5

 

 

 

(5

)

Changes in assets and liabilities:

 

 

 

(Increase) decrease in receivables

 

(253

)

 

 

(376

)

(Increase) decrease in inventories

 

185

 

 

 

(298

)

(Increase) decrease in other assets

 

 

 

 

(7

)

Increase (decrease) in accounts payable

 

113

 

 

 

217

 

Increase (decrease) in accrued liabilities

 

(26

)

 

 

9

 

Increase (decrease) in other liabilities

 

1

 

 

 

1

 

Net cash provided by (used in) operating activities

 

402

 

 

 

(60

)

Cash Flows From Investing Activities:

 

 

 

Capital expenditures

 

(15

)

 

 

(15

)

Acquisitions of businesses, net of cash acquired

 

(151

)

 

 

(42

)

Proceeds from the sale of property and equipment

 

2

 

 

 

1

 

Net cash used in investing activities

 

(164

)

 

 

(56

)

Cash Flows From Financing Activities:

 

 

 

Repurchase and retirement of partnership interests

 

(473

)

 

 

 

Distributions to non-controlling interest holders

 

(25

)

 

 

(17

)

Payments pursuant to Tax Receivable Agreements

 

(5

)

 

 

 

Proceeds from issuance of common stock from employee equity plans

 

2

 

 

 

 

Payments for withholding tax on equity compensation plans

 

(1

)

 

 

 

Borrowings on asset-based revolving credit facility

 

235

 

 

 

214

 

Repayments on asset-based revolving credit facility

 

(120

)

 

 

(72

)

Repayments of long-term debt

 

(8

)

 

 

(8

)

Debt issuance costs

 

 

 

 

(2

)

Net cash (used in) provided by financing activities

 

(395

)

 

 

115

 

Decrease in cash and cash equivalents

 

(157

)

 

 

(1

)

Cash and cash equivalents at the beginning of the period

 

177

 

 

 

1

 

Cash and cash equivalents at the end of the period

$

20

 

 

$

 

 

 

 

 

Cash paid for interest (excluding effects of interest rate swap)

$

59

 

 

$

27

 

Cash paid for taxes

 

61

 

 

 

62

 

Non-GAAP Financial Measures

In addition to providing results that are determined in accordance with U.S. Generally Accepted Accounting Principles ("GAAP"), we present EBITDA, Adjusted EBITDA, Adjusted EBITDA margin, Operating Cash Flow Conversion and Net Debt Leverage, all of which are non-GAAP financial measures. These measures are not considered measures of financial performance or liquidity under GAAP and the items excluded therefrom are significant components in understanding and assessing our financial performance or liquidity. These measures should not be considered in isolation or as alternatives to GAAP measures such as net income or net income attributable to Core & Main, Inc., as applicable, cash provided by or used in operating, investing or financing activities or other financial statement data presented in our financial statements as an indicator of our financial performance or liquidity.

We define EBITDA as net income or net income attributable to Core & Main, Inc., as applicable, adjusted for non-controlling interests, depreciation and amortization, provision for income taxes and interest expense. We define Adjusted EBITDA as EBITDA as further adjusted for certain items management believes are not reflective of the underlying operations of our business, including (a) loss on debt modification and extinguishment, (b) equity-based compensation, (c) expenses associated with the public offerings and (d) expenses associated with acquisition activities. Net income attributable to Core & Main, Inc. is the most directly comparable GAAP measure to EBITDA and Adjusted EBITDA. We define Adjusted EBITDA margin as Adjusted EBITDA divided by net sales. We define Operating Cash Flow Conversion as net cash provided by (used in) operating activities divided by Adjusted EBITDA for the period presented. We define Net Debt Leverage as total consolidated debt (gross of unamortized discounts and debt issuance costs), net of cash and cash equivalents, divided by Adjusted EBITDA for the last twelve months.

We use EBITDA, Adjusted EBITDA, Adjusted EBITDA margin, Operating Cash Flow Conversion and Net Debt Leverage to assess the operating results and effectiveness and efficiency of our business. Adjusted EBITDA includes amounts otherwise attributable to non-controlling interests as we manage the consolidated company and evaluate operating performance in a similar manner. We present these non-GAAP financial measures because we believe that investors consider them to be important supplemental measures of performance, and we believe that these measures are frequently used by securities analysts, investors and other interested parties in the evaluation of companies in our industry. Non-GAAP financial measures as reported by us may not be comparable to similarly titled metrics reported by other companies and may not be calculated in the same manner. These measures have limitations as analytical tools, and you should not consider them in isolation or as substitutes for analysis of our results as reported under GAAP. For example, EBITDA and Adjusted EBITDA:

  • do not reflect the significant interest expense or the cash requirements necessary to service interest or principal payments on debt;
  • do not reflect income tax expenses, the cash requirements to pay taxes or related distributions;
  • do not reflect cash requirements to replace in the future any assets being depreciated and amortized; and
  • exclude certain transactions or expenses as allowed by the various agreements governing our indebtedness.

EBITDA, Adjusted EBITDA, Adjusted EBITDA margin, Operating Cash Flow Conversion and Net Debt Leverage are not alternative measures of financial performance or liquidity under GAAP and therefore should be considered in conjunction with net income, net income attributable to Core & Main, Inc. and other performance measures such as gross profit or net cash provided by or used in operating, investing or financing activities and not as alternatives to such GAAP measures. In evaluating Adjusted EBITDA, you should be aware that, in the future, we may incur expenses similar to those eliminated in this presentation.

No reconciliation of the estimated range for Adjusted EBITDA, Adjusted EBITDA margin or Operating Cash Flow Conversion for fiscal 2023 is included herein because we are unable to quantify certain amounts that would be required to be included in net income attributable to Core & Main, Inc. or cash provided by or used in operating activities, the most directly comparable GAAP measures, without unreasonable efforts due to the high variability and difficulty to predict certain items excluded from Adjusted EBITDA. Consequently, we believe such reconciliation would imply a degree of precision that would be misleading to investors. In particular, the effects of acquisition expenses cannot be reasonably predicted in light of the inherent difficulty in quantifying such items on a forward-looking basis. We expect the variability of these excluded items may have an unpredictable, and potentially significant, impact on our future GAAP financial results.

The following table sets forth a reconciliation of net income or net income attributable to Core & Main, Inc. to EBITDA and Adjusted EBITDA for the periods presented, as well as a calculation of Adjusted EBITDA margin for the periods presented:

(Amounts in millions)

Three Months Ended

 

Six Months Ended

 

July 30, 2023

 

July 31, 2022

 

July 30, 2023

 

July 31, 2022

Net income attributable to Core & Main, Inc.

$

110

 

 

$

115

 

 

$

196

 

 

$

201

 

Plus: net income attributable to non-controlling interest

 

54

 

 

 

67

 

 

 

101

 

 

 

118

 

Net income

 

164

 

 

 

182

 

 

 

297

 

 

 

319

 

Depreciation and amortization (1)

 

37

 

 

 

34

 

 

 

73

 

 

 

70

 

Provision for income taxes

 

40

 

 

 

38

 

 

 

71

 

 

 

68

 

Interest expense

 

22

 

 

 

17

 

 

 

39

 

 

 

30

 

EBITDA

$

263

 

 

$

271

 

 

$

480

 

 

$

487

 

Equity-based compensation

 

3

 

 

 

4

 

 

 

5

 

 

 

7

 

Acquisition expenses (2)

 

3

 

 

 

2

 

 

 

3

 

 

 

2

 

Offering expenses (3)

 

1

 

 

 

 

 

 

2

 

 

 

 

Adjusted EBITDA

$

270

 

 

$

277

 

 

$

490

 

 

$

496

 

 

 

 

 

 

 

 

 

Adjusted EBITDA Margin:

 

 

 

 

 

 

 

Net Sales

$

1,861

 

 

$

1,861

 

 

$

3,435

 

 

$

3,459

 

Adjusted EBITDA / Net Sales

 

14.5

%

 

 

14.9

%

 

 

14.3

%

 

 

14.3

%

(Amounts in millions)

Twelve Months Ended

 

July 30, 2023

 

July 31, 2022

Net income attributable to Core & Main, Inc.

$

361

 

$

313

Plus: net income attributable to non-controlling interest

 

198

 

 

194

Net Income

 

559

 

 

507

Depreciation and amortization (1)

 

146

 

 

143

Provision for income taxes

 

131

 

 

110

Interest expense

 

75

 

 

55

EBITDA

$

911

 

$

815

Loss on debt modification and extinguishment

 

 

 

1

Equity-based compensation

 

9

 

 

12

Acquisition expenses (2)

 

6

 

 

6

Offering expenses (3)

 

3

 

 

2

Adjusted EBITDA

$

929

 

$

836

(1)

Includes depreciation of certain assets which is reflected in “cost of sales” in our Statement of Operations.

 

 

(2)

Represents expenses associated with acquisition activities, including transaction costs, post-acquisition employee retention bonuses, severance payments, expense recognition of purchase accounting fair value adjustments (excluding amortization) and contingent consideration adjustments.

 

 

(3)

Represents costs related to secondary offerings reflected in SG&A expenses in our Statement of Operations.

The following table sets forth a calculation of Net Debt Leverage for the periods presented:

(Amounts in millions)

 

As of

 

 

July 30, 2023

 

July 31, 2022

Senior ABL Credit Facility due July 2026

 

$

115

 

 

$

142

Senior Term Loan due July 2028

 

 

1,470

 

 

 

1,485

Total Debt

 

 

1,585

 

 

 

1,627

Less: Cash & Cash Equivalents

 

 

(20

)

 

 

Net Debt

 

$

1,565

 

 

$

1,627

Twelve Months Ended Adjusted EBITDA

 

 

929

 

 

 

836

Net Debt Leverage

 

1.7 x

 

1.9 x

 

Contacts

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.