-
4Q 2012 Net Sales of $46 Million Exceed Guidance
-
Expanded High-Performance Product Platform Positions Trex for
Strong 2013
-
1Q 2013 Revenue Guidance of $107 Million
WINCHESTER, Va.--(BUSINESS WIRE)--Feb. 19, 2013--
Trex Company, Inc. (NYSE: TREX), the world’s largest manufacturer of
wood-alternative decking and railing products, today announced financial
results for the fourth quarter ended December 31, 2012.
Net sales for the fourth quarter of 2012 totaled $46.2 million compared
to net sales of $51.5 million for the 2011 fourth quarter. The Company
reported a net loss of $3.6 million, or $0.22 per diluted share, for the
2012 quarter compared to a net loss of $18.3 million, or $1.18 per
diluted share, for the prior-year period. During the 2012 quarter, the
Company recognized a $1.5 million provision for costs related to the
mold class action. Before giving effect to that charge, the 2012 net
loss was $2.1 million, or $0.13 per diluted share. During the 2011
quarter, the Company recognized a $10.0 million increase to the warranty
reserve for decking material manufactured at its Nevada plant prior to
2007. Before giving effect to that charge, the 2011 net loss was $8.3
million, or $0.54 per share.
“We brought 2012 to a successful close with a solid fourth quarter,”
said Chairman, President and CEO Ronald W. Kaplan. “We exceeded our
revenue guidance for the period and achieved sales growth of 15% for the
year. This, coupled with continued growth in Trex dealers and
contractors, indicates that we continued to advance our industry-leading
market share.
“Demonstrating our commitment to innovative leadership, including the
expansion of our high-performance shelled decking products, we
introduced a ‘good, better, best’ high-performance product platform for
both our decking and railing product lines. Today’s product line-up
represents the most comprehensive and robust platform in our Company’s
history. During 2012 we also made further progress with our
industry-leading, low-cost manufacturing process and achieved another
record in manufacturing line rates.
“Our new and expanded product offerings have significantly increased the
markets in which Trex participates. We believe we are well positioned
for 2013, during which we expect to benefit from the growing momentum in
the housing sector.
“With consumers increasingly aware of the beauty and performance
features of Trex’s wood-alternative outdoor living products, we have
turned our branding focus to consumer engagement. Our communications are
targeted and customized to encourage the whole spectrum of consumers to
engage with Trex to create and build their ultimate and unique outdoor
project.
"With our expanded array of products, operational enhancements,
innovative sales and marketing programs and an improving housing market,
we expect 2013 to be a strong year for Trex. For the first quarter of
2013, we expect net sales to total $107 million, an increase of
approximately 11 percent from the 2012 period.
For the full year ended December 31, 2012, Trex Company reported net
sales of $307.4 million compared to net sales of $266.8 million for
2011. The Company reported net income of $2.7 million, or $0.16 per
share, compared to a net loss of $11.6 million, or $0.75 per share, for
2011. The 2012 results reflect a $21.5 million pre-tax increase to its
warranty reserve for decking material manufactured at its Nevada plant
prior to 2007, the $1.5 million provision for costs related to the mold
class action, and $0.7 million of severance charges. The 2011 results
reflect a $10.0 million increase to the Company’s warranty reserve in
the fourth quarter and a net $2.3 million non-cash benefit recognized in
prior quarters. Before giving effect to these adjustments, net income
for 2012 was $26.4 million, or $1.55 per diluted share, compared to a
net loss for 2011 of $3.9 million, or $0.25 per share.
Fourth-Quarter 2012 Conference Call and Webcast Information
Trex will hold a conference call to discuss its fourth-quarter 2012
results on Tuesday, February 19, 2013 at 10:00 a.m. ET. To participate
in the live call by telephone, please dial 706-634-1218 or 888-803-7566
and reference conference ID #92520167. A live webcast of the conference
call will also be available in the Investor Relations section of the
Trex Company website at trex.com.
For those who cannot listen to the live broadcast, an audio replay of
the earnings call will be available on the Trex website for 30 days. A
telephone replay of the call will also be available through February 26,
2013. To listen to the telephone replay, dial 404-537-3406 and enter
conference ID #92520167.
Forward-Looking Statements
The statements in this press release regarding the Company's expected
future performance and condition constitute "forward-looking statements"
within the meaning of Section 27A of the Securities Act of 1933 and
Section 21E of the Securities Exchange Act of 1934. These statements are
subject to risks and uncertainties that could cause the Company's actual
operating results to differ materially. Such risks and uncertainties
include the extent of market acceptance of the Company's products; the
costs associated with the development and launch of new products and the
market acceptance of such new products; the sensitivity of the Company's
business to general economic conditions; the Company's ability to obtain
raw materials at acceptable prices; the Company's ability to maintain
product quality and product performance at an acceptable cost; the level
of expenses associated with product replacement and consumer relations
expenses related to product quality; and the highly competitive markets
in which the Company operates. Documents filed with the Securities and
Exchange Commission by the Company, including in particular its latest
annual report on Form 10-K and quarterly reports on Form 10-Q, discuss
some of the important factors that could cause the Company's actual
results to differ materially from those expressed or implied in these
forward-looking statements. The Company expressly disclaims any
obligation to update or revise publicly any forward-looking statements,
whether as a result of new information, future events or otherwise.
About Pro-Forma Net Income and Related Earnings Per Share (EPS)
To supplement the condensed consolidated financial statements, which are
prepared and presented in accordance with U.S. GAAP, the Company uses
the following non-GAAP financial measures: net income on a pro-forma
basis and related EPS. The presentation of this financial information is
not intended to be considered in isolation or as a substitute for the
financial information presented in accordance with GAAP.
The Company defines net income on a pro-forma basis as net income before
certain charges. The fourth quarter of 2012 includes a $1.5 million
provision for costs related to the mold class action. The 2011 period
includes a $10.0 million increase to the Company’s warranty reserve for
decking material manufactured at its Nevada plant prior to 2007.
The Company’s full-year 2012 results include a $21.5 million pre-tax
increase to its warranty reserve, the $1.5 million provision for costs
related to the mold class action, and $0.7 million of severance charges.
Its full-year 2011 results reflect a $10.0 million increase to the
Company’s warranty reserve and a net $2.3 million non-cash benefit
resulting primarily from the favorable resolution of an uncertain tax
position.
The Company defines related EPS as net income on a pro-forma basis
divided by the weighted average outstanding shares, on a fully diluted
basis. The Company uses these pro-forma financial measures for financial
and operational decision-making and as a means to evaluate
period-to-period comparisons. The Company also believes that investors
and analysts benefit from referring to these pro-forma financial
measures in assessing the performance and expectations of the Company’s
future performance.
For more information on the reconciliation of GAAP and pro-forma
financial terms, please see the two tables titled “Reconciliations of
Pro-Forma Results of Operations Measures to the Nearest Comparable GAAP
Measures Three Months Ended December 31, 2012” and “Reconciliations of
Pro-Forma Results of Operations Measures to the Nearest Comparable GAAP
Measures Twelve Months Ended December 31, 2012” at the end of this
release.
About Trex Company
Trex Company is the world’s largest manufacturer of wood-alternative
decking and railing, with more than 20 years of product experience.
Stocked in more than 6,000 retail locations throughout the world, Trex®
outdoor living products offer a wide range of style options with fewer
ongoing maintenance requirements than wood, as well as a truly
environmentally responsible choice. For more information, visit trex.com.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TREX COMPANY, INC.
|
|
Condensed Consolidated Statements of Comprehensive Income
|
|
(In thousands, except share and per share data)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
|
|
|
Twelve Months Ended December 31,
|
|
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
2012
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
|
|
$
|
46,155
|
|
|
|
|
$
|
51,462
|
|
|
|
|
$
|
307,354
|
|
|
|
$
|
266,789
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
|
|
32,729
|
|
|
|
|
|
52,514
|
|
|
|
|
|
222,772
|
|
|
|
|
203,998
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit (loss)
|
|
|
|
|
13,426
|
|
|
|
|
|
(1,052
|
)
|
|
|
|
|
84,582
|
|
|
|
|
62,791
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
|
|
|
|
16,604
|
|
|
|
|
|
13,609
|
|
|
|
|
|
71,907
|
|
|
|
|
60,620
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations
|
|
|
|
|
(3,178
|
)
|
|
|
|
|
(14,661
|
)
|
|
|
|
|
12,675
|
|
|
|
|
2,171
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
|
|
83
|
|
|
|
|
|
3,595
|
|
|
|
|
|
8,946
|
|
|
|
|
16,364
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes
|
|
|
|
|
(3,261
|
)
|
|
|
|
|
(18,256
|
)
|
|
|
|
|
3,729
|
|
|
|
|
(14,193
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision (benefit) for income taxes
|
|
|
|
|
358
|
|
|
|
|
|
(1
|
)
|
|
|
|
|
1,009
|
|
|
|
|
(2,605
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
|
$
|
(3,619
|
)
|
|
|
|
$
|
(18,255
|
)
|
|
|
|
$
|
2,720
|
|
|
|
$
|
(11,588
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic income (loss) per common share
|
|
|
|
$
|
(0.22
|
)
|
|
|
|
$
|
(1.18
|
)
|
|
|
|
$
|
0.17
|
|
|
|
$
|
(0.75
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic weighted average common shares outstanding
|
|
|
|
|
16,758,829
|
|
|
|
|
|
15,433,931
|
|
|
|
|
|
16,123,592
|
|
|
|
|
15,388,456
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted income (loss) per common share
|
|
|
|
$
|
(0.22
|
)
|
|
|
|
$
|
(1.18
|
)
|
|
|
|
$
|
0.16
|
|
|
|
$
|
(0.75
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted average common shares outstanding
|
|
|
|
|
16,758,829
|
|
|
|
|
|
15,433,931
|
|
|
|
|
|
17,064,856
|
|
|
|
|
15,388,456
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net derivative losses on interest rate swaps, before tax
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
312
|
|
|
Income tax expense related to net derivative losses on
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
interest rate swaps
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
128
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income, net of tax
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
184
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income (loss)
|
|
|
|
$
|
(3,619
|
)
|
|
|
|
$
|
(18,255
|
)
|
|
|
|
$
|
2,720
|
|
|
|
$
|
(11,404
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TREX COMPANY, INC.
|
|
Condensed Consolidated Balance Sheets
|
|
(In thousands, except share data)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31-Dec-12
|
|
|
|
|
|
|
|
31-Dec-11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
$
|
|
|
2,159
|
|
|
|
|
|
|
|
|
$
|
|
|
4,526
|
|
|
Restricted cash
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
37,000
|
|
|
Accounts receivable, net
|
|
|
|
|
|
|
26,542
|
|
|
|
|
|
|
|
|
|
|
|
29,192
|
|
|
Inventories
|
|
|
|
|
|
|
17,521
|
|
|
|
|
|
|
|
|
|
|
|
28,896
|
|
|
Prepaid expenses and other assets
|
|
|
|
|
|
|
2,188
|
|
|
|
|
|
|
|
|
|
|
|
2,118
|
|
|
Income taxes receivable
|
|
|
|
|
|
|
435
|
|
|
|
|
|
|
|
|
|
|
|
322
|
|
|
Deferred income taxes
|
|
|
|
|
|
|
3,792
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
Total current assets
|
|
|
|
|
|
|
52,637
|
|
|
|
|
|
|
|
|
|
|
|
102,054
|
|
|
Property, plant and equipment, net
|
|
|
|
|
|
|
104,425
|
|
|
|
|
|
|
|
|
|
|
|
115,212
|
|
|
Goodwill and other intangibles
|
|
|
|
|
|
|
10,550
|
|
|
|
|
|
|
|
|
|
|
|
10,558
|
|
|
Other assets
|
|
|
|
|
|
|
1,003
|
|
|
|
|
|
|
|
|
|
|
|
266
|
|
|
Total Assets
|
|
|
|
$
|
|
|
168,615
|
|
|
|
|
|
|
|
|
$
|
|
|
228,090
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
|
$
|
|
|
11,161
|
|
|
|
|
|
|
|
|
$
|
|
|
11,892
|
|
|
Accrued expenses
|
|
|
|
|
|
|
18,818
|
|
|
|
|
|
|
|
|
|
|
|
16,187
|
|
|
Accrued warranty
|
|
|
|
|
|
|
7,500
|
|
|
|
|
|
|
|
|
|
|
|
6,000
|
|
|
Deferred income taxes
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
124
|
|
|
Line of credit
|
|
|
|
|
|
|
5,000
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
Current portion of long-term debt
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
86,425
|
|
|
Total current liabilities
|
|
|
|
|
|
|
42,479
|
|
|
|
|
|
|
|
|
|
|
|
120,628
|
|
|
Deferred income taxes
|
|
|
|
|
|
|
7,353
|
|
|
|
|
|
|
|
|
|
|
|
2,819
|
|
|
Non-current accrued warranty
|
|
|
|
|
|
|
21,487
|
|
|
|
|
|
|
|
|
|
|
|
10,345
|
|
|
Other long-term liabilities
|
|
|
|
|
|
|
3,310
|
|
|
|
|
|
|
|
|
|
|
|
1,799
|
|
|
Total Liabilities
|
|
|
|
|
|
|
74,629
|
|
|
|
|
|
|
|
|
|
|
|
135,591
|
|
|
Stockholders’ Equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock, $0.01 par value, 3,000,000 shares authorized; none
issued and outstanding
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
Common stock, $0.01 par value, 40,000,000 shares authorized;
17,010,493 and 15,602,132
|
|
|
|
|
|
|
|
|
|
|
|
|
|
shares issued and outstanding at December 31, 2012 and 2011,
respectively
|
|
|
|
|
|
|
170
|
|
|
|
|
|
|
|
|
|
|
|
156
|
|
|
Additional paid-in capital
|
|
|
|
|
|
|
98,638
|
|
|
|
|
|
|
|
|
|
|
|
99,885
|
|
|
Retained deficit
|
|
|
|
|
|
|
(4,822
|
)
|
|
|
|
|
|
|
|
|
|
|
(7,542
|
)
|
|
Total Stockholders’ Equity
|
|
|
|
|
|
|
93,986
|
|
|
|
|
|
|
|
|
|
|
|
92,499
|
|
|
Total Liabilities and Stockholders’ Equity
|
|
|
|
$
|
|
|
168,615
|
|
|
|
|
|
|
|
|
$
|
|
|
228,090
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TREX COMPANY, INC.
|
|
Condensed Consolidated Statements of Cash Flows
|
|
(In thousands)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended December 31,
|
|
|
|
|
|
2012
|
|
|
|
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
|
$
|
|
|
2,720
|
|
|
|
|
|
|
|
$
|
|
|
(11,588
|
)
|
|
Adjustments to reconcile net income to net cash provided by
|
|
|
|
|
|
|
|
|
|
|
|
|
operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
|
|
22,459
|
|
|
|
|
|
|
|
|
|
|
28,708
|
|
|
Other non-cash charges
|
|
|
|
|
|
|
5,682
|
|
|
|
|
|
|
|
|
|
|
4,643
|
|
|
Changes in operating assets and liabilities
|
|
|
|
|
|
|
29,582
|
|
|
|
|
|
|
|
|
|
|
12,084
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
|
|
$
|
|
|
60,443
|
|
|
|
|
|
|
|
$
|
|
|
33,847
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES
|
|
|
|
$
|
|
|
(7,484
|
)
|
|
|
|
|
|
|
$
|
|
|
(9,367
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES
|
|
|
|
$
|
|
|
(55,326
|
)
|
|
|
|
|
|
|
$
|
|
|
(47,224
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net decrease in cash and cash equivalents
|
|
|
|
$
|
|
|
(2,367
|
)
|
|
|
|
|
|
|
$
|
|
|
(22,744
|
)
|
|
Cash and cash equivalents at beginning of period
|
|
|
|
$
|
|
|
4,526
|
|
|
|
|
|
|
|
$
|
|
|
27,270
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
|
|
|
$
|
|
|
2,159
|
|
|
|
|
|
|
|
$
|
|
|
4,526
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trex Company, Inc.
|
|
Reconciliations of Pro-Forma results of operations measures to
the nearest comparable GAAP measures
|
|
Three Months Ended December 31,
|
|
(amounts in 000's except for EPS)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2011 Reconciliation
|
|
|
|
2012 Reconciliation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
|
Pro-Forma
|
|
|
Pro-Forma
|
|
|
|
GAAP
|
|
|
Pro-Forma
|
|
|
Pro-Forma
|
|
|
|
|
|
2011
|
|
|
Adjustments(1)
|
|
|
2011
|
|
|
|
2012
|
|
|
Adjustments(2)
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
|
|
$
|
51,462
|
|
|
|
$
|
0
|
|
|
|
$
|
51,462
|
|
|
|
|
$
|
46,155
|
|
|
|
$
|
0
|
|
|
|
$
|
46,155
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
|
$
|
52,514
|
|
|
|
|
($9,976
|
)
|
|
|
$
|
42,538
|
|
|
|
|
$
|
32,729
|
|
|
|
$
|
0
|
|
|
|
$
|
32,729
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit
|
|
|
|
|
($1,052
|
)
|
|
|
$
|
9,976
|
|
|
|
$
|
8,924
|
|
|
|
|
$
|
13,426
|
|
|
|
$
|
0
|
|
|
|
$
|
13,426
|
|
|
% of Net sales
|
|
|
|
|
-2.0
|
%
|
|
|
|
19.4
|
%
|
|
|
|
17.3
|
%
|
|
|
|
|
29.1
|
%
|
|
|
|
0.0
|
%
|
|
|
|
29.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SG&A Expenses
|
|
|
|
$
|
13,609
|
|
|
|
$
|
0
|
|
|
|
$
|
13,609
|
|
|
|
|
$
|
16,604
|
|
|
|
|
($1,500
|
)
|
|
|
$
|
15,104
|
|
|
% of Net sales
|
|
|
|
|
26.4
|
%
|
|
|
|
0.0
|
%
|
|
|
|
26.4
|
%
|
|
|
|
|
36.0
|
%
|
|
|
|
-3.2
|
%
|
|
|
|
32.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
|
$
|
3,595
|
|
|
|
$
|
0
|
|
|
|
$
|
3,595
|
|
|
|
|
$
|
83
|
|
|
|
$
|
0
|
|
|
|
$
|
83
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes
|
|
|
|
|
($18,256
|
)
|
|
|
$
|
9,976
|
|
|
|
|
($8,280
|
)
|
|
|
|
|
($3,261
|
)
|
|
|
$
|
1,500
|
|
|
|
|
($1,761
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes
|
|
|
|
|
($1
|
)
|
|
|
$
|
0
|
|
|
|
|
($1
|
)
|
|
|
|
$
|
358
|
|
|
|
$
|
0
|
|
|
|
$
|
358
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
|
|
($18,255
|
)
|
|
|
$
|
9,976
|
|
|
|
|
($8,279
|
)
|
|
|
|
|
($3,619
|
)
|
|
|
$
|
1,500
|
|
|
|
|
($2,119
|
)
|
|
% of Net sales
|
|
|
|
|
-35.5
|
%
|
|
|
|
19.4
|
%
|
|
|
|
-16.1
|
%
|
|
|
|
|
-7.8
|
%
|
|
|
|
3.2
|
%
|
|
|
|
-4.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings (loss) per common share
|
|
|
|
|
($1.18
|
)
|
|
|
$
|
0.64
|
|
|
|
|
($0.54
|
)
|
|
|
|
|
($0.22
|
)
|
|
|
$
|
0.09
|
|
|
|
|
($0.13
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) 2011 Pro-Forma Adjustment is a $10.0MM charge to the previously
established warranty reserve (Cost of Sales).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) 2012 Pro-Forma Adjustment is a $1.5MM provision for costs
related to the mold class action.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trex Company, Inc.
|
|
Reconciliations of Pro-Forma results of operations measures to
the nearest comparable GAAP measures
|
|
Twelve Months Ended December 31,
|
|
(amounts in 000's except for EPS)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2011 Reconciliation
|
|
|
|
2012 Reconciliation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
|
Pro-Forma
|
|
|
Pro-Forma
|
|
|
|
GAAP
|
|
|
Pro-Forma
|
|
|
Pro-Forma
|
|
|
|
|
|
2011
|
|
|
Adjustments(1)
|
|
|
2011
|
|
|
|
2012
|
|
|
Adjustments(2)
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
|
|
$
|
266,789
|
|
|
|
$
|
0
|
|
|
|
$
|
266,789
|
|
|
|
|
$
|
307,354
|
|
|
|
$
|
0
|
|
|
|
$
|
307,354
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
|
$
|
203,998
|
|
|
|
|
($9,976
|
)
|
|
|
$
|
194,022
|
|
|
|
|
$
|
222,772
|
|
|
|
|
($21,487
|
)
|
|
|
$
|
201,285
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit
|
|
|
|
$
|
62,791
|
|
|
|
$
|
9,976
|
|
|
|
$
|
72,767
|
|
|
|
|
$
|
84,582
|
|
|
|
$
|
21,487
|
|
|
|
$
|
106,069
|
|
|
% of Net sales
|
|
|
|
|
23.5
|
%
|
|
|
|
3.7
|
%
|
|
|
|
27.3
|
%
|
|
|
|
|
27.5
|
%
|
|
|
|
7.0
|
%
|
|
|
|
34.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SG&A Expenses
|
|
|
|
$
|
60,620
|
|
|
|
$
|
0
|
|
|
|
$
|
60,620
|
|
|
|
|
$
|
71,907
|
|
|
|
|
($2,173
|
)
|
|
|
$
|
69,734
|
|
|
% of Net sales
|
|
|
|
|
22.7
|
%
|
|
|
|
0.0
|
%
|
|
|
|
22.7
|
%
|
|
|
|
|
23.4
|
%
|
|
|
|
-0.7
|
%
|
|
|
|
22.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
|
$
|
16,364
|
|
|
|
|
($324
|
)
|
|
|
$
|
16,040
|
|
|
|
|
$
|
8,946
|
|
|
|
$
|
0
|
|
|
|
$
|
8,946
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes
|
|
|
|
|
($14,193
|
)
|
|
|
$
|
10,300
|
|
|
|
|
($3,893
|
)
|
|
|
|
$
|
3,729
|
|
|
|
$
|
23,660
|
|
|
|
$
|
27,389
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes
|
|
|
|
|
($2,605
|
)
|
|
|
$
|
2,616
|
|
|
|
$
|
11
|
|
|
|
|
$
|
1,009
|
|
|
|
$
|
0
|
|
|
|
$
|
1,009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
|
|
($11,588
|
)
|
|
|
$
|
7,684
|
|
|
|
|
($3,904
|
)
|
|
|
|
$
|
2,720
|
|
|
|
$
|
23,660
|
|
|
|
$
|
26,380
|
|
|
% of Net sales
|
|
|
|
|
-4.3
|
%
|
|
|
|
2.8
|
%
|
|
|
|
-1.5
|
%
|
|
|
|
|
0.9
|
%
|
|
|
|
7.7
|
%
|
|
|
|
8.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings (loss) per common share
|
|
|
|
|
($0.75
|
)
|
|
|
$
|
0.50
|
|
|
|
|
($0.25
|
)
|
|
|
|
$
|
0.16
|
|
|
|
$
|
1.39
|
|
|
|
$
|
1.55
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) 2011 Pro-Forma Adjustments include a $10.0MM charge to the
previously established warranty reserve (Cost of Sales), a $0.3MM
charge to interest expense and related $42 thousand income tax
credit due to the non-cash acceleration of interest charges related
to the $5.6MM repurchase of convertible notes and a $2.6MM income
tax benefit related to the favorable resolution of uncertain tax
positions.
|
|
|
|
|
(2) 2012 Pro-Forma Adjustments include a $21.5MM charge to the
previously established warranty reserve (Cost of sales), a $0.7MM
severance charge (SG&A Expenses) and a $1.5MM provision for costs
related to the mold class action (SG&A Expenses). A $1.9MM charge
related to fixed assets was offset by a combined $1.9MM benefit
related to the Iron Deck acquisition goodwill and a reduction in the
allowance for doubtful accounts all of which were recognized in SG&A
Expenses.
|
|
|

Source: Trex Company, Inc.
Trex Company, Inc. James Cline, 540-542-6300 Chief Financial
Officer or LHA Harriet Fried, 212-838-3777
|