• Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Quantisnow Logo
  • Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Dashboard
    Quantisnow Logo

    © 2025 quantisnow.com
    Democratizing insights since 2022

    Services
    Live news feedsRSS FeedsAlerts
    Company
    AboutQuantisnow PlusContactJobs
    Legal
    Terms of usePrivacy policyCookie policy

    Cornerstone Building Brands Reports Strong First-Quarter 2022 Results

    5/3/22 4:16:00 PM ET
    $CNR
    Coal Mining
    Energy
    Get the next $CNR alert in real time by email
    • Posted record first-quarter net sales of $1,567 million, growth of 23.7 percent from the same quarter last year
    • Generated earnings of $0.79 per diluted common share; $0.66 adjusted net income per diluted common share
    • Improved net operating cash flow to $190 million and net debt leverage to 3.3x
    • Announced divestiture of coil coatings business for $500 million

    Cornerstone Building Brands, Inc. (NYSE:CNR) ("Cornerstone Building Brands" or the "Company"), the largest manufacturer of exterior building products in North America, today reported strong financial results for the first quarter of 2022.

    First-Quarter 2022 Financial Highlights

    Net sales for the first quarter were $1,566.8 million, an increase of 23.7 percent from the same quarter last year. The growth was primarily driven by favorable price actions across all segments in response to rising commodity costs and other inflationary impacts coupled with $45.1 million from strategic acquisitions net of divestitures from portfolio optimization actions.

    Net income applicable to common shares was $101.5 million or $0.79 per diluted common share compared to a loss of $1.7 million or a loss of $0.01 per diluted common share in the prior year. Adjusted net income applicable to common shares1 was $84.4 million or $0.66 per diluted common share, an improvement of 121 percent over the prior year. Included in net income was $58.7 million of proceeds from a legal settlement.

    Pro forma Adjusted EBITDA1 for the first quarter of 2022 was $193.9 million, an increase of 41.5 percent over the same pro forma period a year ago. The improvement was primarily driven by disciplined price actions taken to offset inflationary impacts partially offset by lower volume across all segments, manufacturing inefficiencies as a result of supply chain disruptions and labor constraints, and higher SG&A expenses.

    "Our team's focus on disciplined execution delivered record net sales and profitability," said Rose Lee, President and Chief Executive Officer. "We continue to make significant progress towards becoming a premier exterior solutions provider by leveraging the strengths of our business model and optimizing our portfolio."

    Segment Results Versus Prior Year

    Due to the timing of the Company's fiscal calendar, first-quarter 2022 had one fewer fiscal day than first-quarter 2021.

    • Windows segment net sales for the quarter were $702.1 million, an increase of 33.2 percent versus the same period last year. On a pro forma basis, net sales1 increased 19.9 percent. Disciplined price actions in response to rising commodity costs and other inflationary impacts drove a 22.4 percent increase in pro forma net sales as compared to the same periods last year. Volumes were 2.5 percent lower, partially impacted by one fewer fiscal day in first-quarter 2022 compared with first-quarter 2021. Operating income was $46.2 million for the quarter, an increase of $16.9 million or 57.5 percent from the prior-year quarter. Pro forma Adjusted EBITDA1 was a record $82.4 million, an increase of 21.9 percent, primarily due to positive price mix net of inflation partially offset by manufacturing inefficiencies and an increase in SG&A expenses. Pro forma Adjusted EBITDA1 as a percentage of pro forma net sales1 was 11.7 percent, as compared to 11.5 percent in the same period last year, a record first-quarter return.
    • Siding segment net sales for the quarter were $333.0 million, an increase of 5.2 percent versus first-quarter 2021 primarily due to disciplined price actions which more than offset lower volume. Operating income was $27.4 million for the quarter, which was relatively flat to last year. Adjusted EBITDA1 was $56.5 million or 17.0 percent of net sales, as compared to $57.1 million or 18.1 percent of net sales in the prior year.
    • Commercial segment net sales for the quarter were $531.7 million, an increase of 25.6 percent versus the same period last year. On a pro forma basis, net sales1 were 37.4 percent higher than the same period a year ago, driven by disciplined price actions to mitigate rising steel costs of approximately 53.7 percent partially offset by lower volumes of 16.3 percent. Operating income was $80.9 million for the quarter, an increase of $39.4 million from the prior year primarily due to positive price mix net of inflation, which more than offset the manufacturing impacts from supply chain disruptions and higher costs to serve our customers. Pro forma Adjusted EBITDA1 was $89.6 million or 16.8 percent of pro forma net sales1, an increase of 100.2 percent over the same quarter last year, primarily due to favorable price mix net of commodity and other inflation impacts of 184.0 percent, partially offset by lower volume and higher manufacturing and SG&A expenses.

    Balance Sheet and Liquidity

    During the first quarter, Cornerstone Building Brands generated strong cash flow from operations of $190.1 million, an increase of $170.1 million from the prior year. The improvement was driven by legal settlement proceeds, higher earnings generation, and effective working capital management.

    Unrestricted cash on hand was approximately $542 million and liquidity was approximately $1,222 million as of April 2, 2022. The Company's net debt leverage ratio improved to 3.3x at the end of the first-quarter 2022 compared with 4.6x at the end of the first-quarter 2021.

    Transaction with Clayton, Dubilier & Rice

    On March 5, 2022, the Company entered into a definitive agreement to be acquired by affiliates of Clayton, Dubilier & Rice, LLC ("CD&R"). The proposed transaction will result in the Company becoming a private company, and its common stock will no longer be listed on any public market. The transaction is subject to approval by holders of a majority of the shares not owned by CD&R and its affiliates and is expected to close in the second or third quarter of 2022, subject to customary closing conditions. The waiting period under the Hart-Scott-Rodino Act of 1976, as amended, applicable to the proposed CD&R transaction expired on April 18, 2022. Additional details regarding the proposed CD&R transaction will be set forth in the Company's Definitive Proxy Statement on Schedule 14A that will be filed with the SEC.

    Divestiture of the Coil Coatings Business

    On April 10, 2022, the Company announced it had entered into a definitive agreement to sell its coil coatings business to BlueScope Steel Limited ("BlueScope") in an all-cash transaction for $500 million, subject to customary adjustments. The transaction includes products sold under the Metal Coaters and Metal Prep brands. For the twelve months ended April 2, 2022, the coil coatings business had net sales of approximately $232.3 million, which was reported in the Company's Commercial segment.

    In connection with the transaction, BlueScope and the Company will enter into long-term supply agreements to secure continued supply of light gauge coil coating and painted hot roll steel at favorable service levels, reaffirming Cornerstone Building Brands as a preferred solutions provider for metal buildings and roofing.

    The transaction is expected to close in 2022, subject to customary closing conditions, including regulatory approvals.

    Suspension of Guidance

    Due to the announced transaction with CD&R, the Company will not be hosting a conference call in connection with its first-quarter financial results and will not provide financial guidance for the second quarter of fiscal year 2022.

    (1)

    Adjusted and pro forma financial metrics used in this release, including net debt leverage ratio, adjusted net income and adjusted EBITDA, are non-GAAP measures. See reconciliations of GAAP results to non-GAAP and pro forma adjusted results in the accompanying tables.

    About Cornerstone Building Brands

    Cornerstone Building Brands is the largest manufacturer of exterior building products for residential and low-rise non-residential buildings in North America. Headquartered in Cary, N.C., we serve residential and commercial customers across the new construction and repair and remodel markets. Our market-leading portfolio of products spans vinyl windows, vinyl siding, stone veneer, metal roofing, metal wall systems and metal accessories. Cornerstone Building Brands' broad, multichannel distribution platform and expansive national footprint includes over 22,000 employees at manufacturing, distribution and office locations throughout North America. Corporate stewardship and environmental, social and governance (ESG) responsibility are embedded in our culture, and we are committed to contributing positively to the communities where we live, work and play. For more information, visit us at www.cornerstonebuildingbrands.com.

    Forward-Looking Statements

    This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Words such as "believe," "anticipate," "guidance," "plan," "potential," "expect," "should," "will," "forecast," "target" and similar expressions are forward-looking statements within the meaning of the "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements reflect our current expectations, assumptions and/ or beliefs concerning future events. As a result, these forward-looking statements rely on a number of assumptions, forecasts, and estimates and, therefore, these forward-looking statements are subject to a number of risks and uncertainties that may cause the Company's actual performance to differ materially from that projected in such statements. Among the factors that could cause actual results to differ materially include, but are not limited to, our ability to complete the proposed CD&R Merger and the proposed Coil Coatings Transaction on the terms and timeline anticipated, or at all, and the effect of the announcement, pendency and completion of the CD&R Merger and the Coil Coatings Transaction on our ability to maintain relationships with customers and other third parties, on management's attention to ongoing business concerns, and other risks and uncertainties related to the proposed CD&R Merger and the Coil Coatings Transaction that may affect future results, industry cyclicality, seasonality of the business and adverse weather conditions, challenging economic conditions affecting the residential, non-residential and repair and remodeling construction industry and markets, commodity price volatility and/or limited availability of raw materials, including polyvinyl chloride ("PVC") resin, glass, aluminum, natural gas, and steel due to supply chain disruptions, our ability to identify and develop relationships with a sufficient number of qualified suppliers to mitigate risk in the event a significant supplier experiences a significant production or supply chain interruption, the increasing difficulty of consumers and builders in obtaining credit or financing, increase in the macroeconomic inflationary environment, ability to successfully achieve price increases to offset cost increases, ability to successfully implement operational efficiency initiatives, including automation, ability to successfully integrate our acquired businesses, ability to attract and retain employees, including through various initiatives and actions, volatility in the United States ("U.S.") and international economies and in the credit markets, the severity, duration and spread of the COVID-19 pandemic, as well as actions that may be taken by the Company or governmental authorities to contain the COVID-19 pandemic or to treat its impact and the resulting impact on supply chain and labor pressures, macroeconomic uncertainty and market volatility resulting from geopolitical concerns, including Russia's invasion of Ukraine, an impairment of our goodwill and/or intangible assets, our ability to successfully develop new products or improve existing products, our ability to retain and replace key personnel, enforcement and obsolescence of our intellectual property rights, costs related to compliance with, violations of or liabilities under environmental, health and safety laws, competitive activity and pricing pressure in our industry, our ability to make strategic acquisitions accretive to earnings and dispositions at favorable prices and terms, our ability to fund operations, provide increased working capital necessary to support our strategy and acquisitions using available liquidity, our ability to carry out our restructuring plans and to fully realize the expected cost savings, global climate change, including compliance with new laws or regulations relating thereto, breaches of our information system security measures, damage to our computer infrastructure and software systems, necessary maintenance or replacements to our enterprise resource planning technologies, potential personal injury, property damage or product liability claims or other types of litigation, including stockholder litigation related to the proposed CD&R Merger, compliance with certain laws related to our international business operations, increases in labor costs, labor market pressures, potential labor disputes, union organizing activity and work stoppages at our facilities or the facilities of our suppliers, significant changes in factors and assumptions used to measure certain of our defined benefit plan obligations and the effect of actual investment returns on pension assets, ability to compete effectively against competitors with substitutable products, additional costs from new regulations which relate to the utilization or manufacturing of our products or services, including changes in building codes and standards, our ability to realize the anticipated benefits of acquisitions and dispositions and to use the proceeds from dispositions, volatility of the Company's stock price, substantial governance and other rights held by the Investors, the effect on our common stock price caused by transactions engaged in by the Investors, our directors or executives, our substantial indebtedness and our ability to incur substantially more indebtedness, limitations that our debt agreements place on our ability to engage in certain business and financial transactions, our ability to obtain financing on acceptable terms, exchange rate fluctuations, downgrades of our credit ratings, the effect of increased interest rates on our ability to service our debt. See also the "Risk Factors" in the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2021, filed on March 1, 2022, and the Company's Quarterly Report on Form 10-Q for the quarter ended April 2, 2022, to be filed with the SEC on the date hereof, and other risks described in documents subsequently filed by the Company from time to time with the SEC, which identify other important factors, though not necessarily all such factors, that could cause future outcomes to differ materially from those set forth in the forward-looking statements. The Company expressly disclaims any obligation to release publicly any updates or revisions to these forward-looking statements, whether as a result of new information, future events, or otherwise.

    Non-GAAP Financial Measures

    This press release includes certain "non-GAAP financial measures" as defined under the Securities Exchange Act of 1934 and in accordance with Regulation G. Management believes the use of such non-GAAP financial measures assists investors in understanding the ongoing operating performance of the Company by presenting the financial results between periods on a more comparable basis. Such non-GAAP financial measures should not be construed as an alternative to reported results determined in accordance with U.S. GAAP. We have included reconciliations of these non-GAAP financial measures to the most directly comparable financial measures calculated and provided in accordance with U.S. GAAP at the end of this release.

    Additional Information and Where to Find It

    This communication is not intended to and does not constitute an offer to sell or the solicitation of an offer to subscribe for or buy or an invitation to purchase or subscribe for any securities or the solicitation of any vote or approval in any jurisdiction, nor shall there be any sale, issuance or transfer of securities in any jurisdiction in contravention of applicable law. In connection with the proposed CD&R transaction, the Company will file relevant materials with the SEC, including a proxy statement on Schedule 14A (the "Proxy Statement"), and the Company and affiliates of CD&R will jointly file a transaction statement on Schedule 13e-3 (the "Schedule 13e-3"). This communication is not a substitute for the Proxy Statement or any other document that the Company may file with the SEC or send to its stockholders in connection with the proposed transaction. THE COMPANY URGES YOU TO READ THE PROXY STATEMENT, THE SCHEDULE 13E-3 AND OTHER RELEVANT DOCUMENTS FILED OR TO BE FILED WITH THE SEC CAREFULLY AS THEY BECOME AVAILABLE BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT THE COMPANY, THE PROPOSED TRANSACTION AND RELATED MATTERS. Investors will be able to obtain a free copy of the Proxy Statement, the Schedule 13e-3 and other related documents (when available) filed by the Company with the SEC at the website maintained by the SEC at www.sec.gov. Investors also will be able to obtain a free copy of the Proxy Statement, the Schedule 13e-3 and other documents (when available) filed by the Company with the SEC by accessing the Investors section of the Company's website at https://investors.cornerstonebuildingbrands.com/investor-home/default.aspx.

    Participants in the Solicitation

    The Company and certain of its directors, executive officers and employees may be considered to be participants in the solicitation of proxies from the Company's stockholders in connection with the proposed CD&R transaction. Information regarding the persons who may, under the rules of the SEC, be deemed participants in the solicitation of the stockholders of the Company in connection with the proposed CD&R transaction, including a description of their respective direct or indirect interests, by security holdings or otherwise, will be included in the Proxy Statement when it is filed with the SEC. You may also find additional information about the Company's directors and executive officers in the Company's Annual Report on Form 10-K for the year ended December 31, 2021, which was filed with the SEC on March 1, 2022, as amended by Amendment No. 1, which was filed with the SEC on May 2, 2022 and in other documents filed by the Company with the SEC. You can obtain free copies of these documents from the Company using the contact information above.

    CORNERSTONE BUILDING BRANDS, INC.

    CONSOLIDATED STATEMENTS OF OPERATIONS

    (In thousands, except per share data)

    (Unaudited)

     

     

     

     

     

     

     

    Three Months Ended

     

     

    April 2,

    2022

     

    April 3,

    2021

    Net sales

     

    $

    1,566,838

     

     

    $

    1,267,032

     

    Cost of sales

     

     

    1,232,931

     

     

     

    1,007,303

     

    Gross profit

     

     

    333,907

     

     

     

    259,729

     

     

     

     

    21.3

    %

     

     

    20.5

    %

     

     

     

     

     

    Selling, general and administrative expenses

     

     

    176,536

     

     

     

    153,168

     

    Intangible asset amortization

     

     

    49,008

     

     

     

    46,202

     

    Restructuring and impairment charges, net

     

     

    831

     

     

     

    1,838

     

    Strategic development and acquisition related costs

     

     

    4,791

     

     

     

    3,313

     

    Gain on legal settlements

     

     

    (76,575

    )

     

     

    —

     

    Income from operations

     

     

    179,316

     

     

     

    55,208

     

    Interest income

     

     

    32

     

     

     

    117

     

    Interest expense

     

     

    (44,106

    )

     

     

    (56,499

    )

    Foreign exchange gain (loss)

     

     

    1,444

     

     

     

    (26

    )

    Other income (expense), net

     

     

    (37

    )

     

     

    337

     

    Income (loss) before income taxes

     

     

    136,649

     

     

     

    (863

    )

    Provision for income taxes

     

     

    34,366

     

     

     

    792

     

     

     

     

    25.1

    %

     

     

    (91.8

    ) %

     

     

     

     

     

    Net income (loss)

     

     

    102,283

     

     

     

    (1,655

    )

    Net income allocated to participating securities

     

     

    (757

    )

     

     

    —

     

    Net income (loss) applicable to common shares

     

    $

    101,526

     

     

    $

    (1,655

    )

     

     

     

     

     

    Income (loss) per common share:

     

     

     

     

    Basic

     

    $

    0.80

     

     

    $

    (0.01

    )

    Diluted

     

    $

    0.79

     

     

    $

    (0.01

    )

     

     

     

     

     

    Weighted average number of common shares outstanding:

     

     

     

     

    Basic

     

     

    127,129

     

     

     

    125,506

     

    Diluted

     

     

    128,466

     

     

     

    125,506

     

     

     

     

     

     

    Increase in sales

     

     

    23.7

    %

     

     

    13.8

    %

     

     

     

     

     

    Selling, general and administrative expenses percentage of net sales

     

     

    11.3

    %

     

     

    12.1

    %

    CORNERSTONE BUILDING BRANDS, INC.

    CONSOLIDATED BALANCE SHEETS

    (In thousands)

    (Unaudited)

     

     

     

     

     

    April 2,

    2022

     

    December 31,

    2021

    ASSETS

     

     

     

    Current assets:

     

     

     

    Cash and cash equivalents

    $

    542,035

     

    $

    394,447

     

    Restricted cash

     

    2,211

     

     

    2,211

     

    Accounts receivable, net

     

    708,340

     

     

    685,316

     

    Inventories, net

     

    817,715

     

     

    748,732

     

    Income taxes receivable

     

    3,502

     

     

    14,514

     

    Investments in debt and equity securities, at market

     

    2,301

     

     

    2,759

     

    Prepaid expenses and other

     

    99,777

     

     

    135,701

     

    Assets held for sale

     

    3,400

     

     

    3,400

     

    Total current assets

     

    2,179,281

     

     

    1,987,080

     

     

     

     

     

    Property, plant and equipment, net

     

    625,106

     

     

    612,295

     

    Lease right-of-use assets

     

    295,692

     

     

    322,608

     

    Goodwill

     

    1,355,161

     

     

    1,358,056

     

    Intangible assets, net

     

    1,477,430

     

     

    1,524,635

     

    Deferred income taxes

     

    2,055

     

     

    1,839

     

    Other assets, net

     

    96,931

     

     

    20,947

     

    Total assets

    $

    6,031,656

     

    $

    5,827,460

     

     

     

     

     

    LIABILITIES AND STOCKHOLDERS' EQUITY

     

     

     

    Current liabilities:

     

     

     

    Current portion of long-term debt

    $

    26,000

     

    $

    26,000

     

    Accounts payable

     

    396,408

     

     

    311,737

     

    Accrued compensation and benefits

     

    82,790

     

     

    101,164

     

    Accrued interest

     

    12,186

     

     

    19,775

     

    Accrued income taxes

     

    39,094

     

     

    3,220

     

    Current portion of lease liabilities

     

    57,477

     

     

    73,150

     

    Other accrued expenses

     

    281,376

     

     

    320,389

     

    Total current liabilities

     

    895,331

     

     

    855,435

     

     

     

     

     

    Long-term debt

     

    3,005,873

     

     

    3,010,843

     

    Deferred income taxes

     

    248,726

     

     

    252,173

     

    Long-term lease liabilities

     

    238,134

     

     

    251,061

     

    Other long-term liabilities

     

    284,469

     

     

    281,609

     

    Total long-term liabilities

     

    3,777,202

     

     

    3,795,686

     

     

     

     

     

    Common stock

     

    1,273

     

     

    1,270

     

    Additional paid-in capital

     

    1,287,237

     

     

    1,279,931

     

    Accumulated earnings (deficit)

     

    3,457

     

     

    (98,826

    )

    Accumulated other comprehensive income (loss), net

     

    67,156

     

     

    (5,612

    )

    Treasury stock, at cost

     

    —

     

     

    (424

    )

    Total stockholders' equity

     

    1,359,123

     

     

    1,176,339

     

     

     

     

     

    Total liabilities and stockholders' equity

    $

    6,031,656

     

    $

    5,827,460

     

    CORNERSTONE BUILDING BRANDS, INC.

    CONSOLIDATED STATEMENTS OF CASH FLOWS

    (In thousands)

    (Unaudited)

     

     

     

     

     

    Three Months Ended

     

    April 2,

    2022

     

    April 3,

    2021

    Cash flows from operating activities:

     

     

     

    Net income (loss)

    $

    102,283

     

     

    $

    (1,655

    )

    Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:

     

     

     

    Depreciation and amortization

     

    73,932

     

     

     

    72,615

     

    Non-cash interest expense

     

    8,928

     

     

     

    2,314

     

    Share-based compensation expense

     

    11,451

     

     

     

    3,302

     

    Asset impairment

     

    368

     

     

     

    493

     

    Provision for credit losses

     

    242

     

     

     

    676

     

    Deferred income taxes

     

    (15,749

    )

     

     

    (9,729

    )

    Changes in operating assets and liabilities, net of effect of acquisitions:

     

     

     

    Accounts receivable

     

    (23,628

    )

     

     

    (47,157

    )

    Inventories

     

    (68,857

    )

     

     

    (62,028

    )

    Income taxes

     

    11,012

     

     

     

    7,976

     

    Prepaid expenses and other

     

    36,446

     

     

     

    (7,755

    )

    Accounts payable

     

    84,726

     

     

     

    49,424

     

    Accrued expenses

     

    (28,312

    )

     

     

    8,597

     

    Other, net

     

    (2,736

    )

     

     

    2,958

     

    Net cash provided by operating activities

     

    190,106

     

     

     

    20,031

     

    Cash flows from investing activities:

     

     

     

    Acquisitions, net of cash acquired

     

    4,396

     

     

     

    (180

    )

    Capital expenditures

     

    (33,306

    )

     

     

    (21,230

    )

    Proceeds from sale of property, plant and equipment

     

    —

     

     

     

    715

     

    Net cash used in investing activities

     

    (28,910

    )

     

     

    (20,695

    )

    Cash flows from financing activities:

     

     

     

    Payments on term loan

     

    (6,500

    )

     

     

    (6,404

    )

    Payments on derivative financing obligations

     

    (3,282

    )

     

     

    —

     

    Other

     

    (3,718

    )

     

     

    (1,055

    )

    Net cash used in financing activities

     

    (13,500

    )

     

     

    (7,459

    )

    Effect of exchange rate changes on cash and cash equivalents

     

    (108

    )

     

     

    585

     

    Net increase (decrease) in cash, cash equivalents and restricted cash

     

    147,588

     

     

     

    (7,538

    )

    Cash, cash equivalents and restricted cash at beginning of period

     

    396,658

     

     

     

    680,478

     

    Cash, cash equivalents and restricted cash at end of period

    $

    544,246

     

     

    $

    672,940

     

    Supplemental disclosure of cash flow information

     

     

     

    Interest paid, net of amounts capitalized

    $

    45,879

     

     

    $

    40,913

     

    Taxes paid, net

    $

    1,562

     

     

    $

    1,949

     

    CORNERSTONE BUILDING BRANDS, INC.

    NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS

    ADJUSTED NET INCOME (LOSS) PER DILUTED COMMON SHARE AND

    NET INCOME (LOSS) COMPARISON

    (In thousands, except per share data)

    (Unaudited)

     

     

     

     

     

     

     

    Three Months Ended

     

     

    April 2,

    2022

     

    April 3,

    2021

    Net income (loss) per diluted common share, GAAP basis

     

    $

    0.79

     

     

    $

    (0.01

    )

    Restructuring and impairment charges, net

     

     

    0.01

     

     

     

    0.01

     

    Strategic development and acquisition related costs

     

     

    0.04

     

     

     

    0.03

     

    Gain on legal settlements

     

     

    (0.60

    )

     

     

    —

     

    Non-cash loss (gain) on foreign currency transactions

     

     

    (0.01

    )

     

     

    —

     

    Intangible asset amortization

     

     

    0.38

     

     

     

    0.37

     

    Other, net

     

     

    —

     

     

     

    0.02

     

    Tax effect of applicable non-GAAP adjustments(1)

     

     

    0.05

     

     

     

    (0.12

    )

    Adjusted net income (loss) per diluted common share(2)

     

    $

    0.66

     

     

    $

    0.30

     

     

     

     

     

     

     

     

    Three Months Ended

     

     

    April 2,

    2022

     

    April 3,

    2021

    Net income (loss) applicable to common shares, GAAP basis

     

    $

    101,526

     

     

    $

    (1,655

    )

    Restructuring and impairment charges, net

     

     

    831

     

     

     

    1,838

     

    Strategic development and acquisition related costs

     

     

    4,791

     

     

     

    3,313

     

    Gain on legal settlements

     

     

    (76,575

    )

     

     

    —

     

    Non-cash loss (gain) on foreign currency transactions

     

     

    (1,444

    )

     

     

    26

     

    Intangible asset amortization

     

     

    49,008

     

     

     

    46,202

     

    Other, net

     

     

    206

     

     

     

    2,535

     

    Tax effect of applicable non-GAAP adjustments(1)

     

     

    6,028

     

     

     

    (14,016

    )

    Adjusted net income (loss) applicable to common shares(2)

     

    $

    84,371

     

     

    $

    38,243

     

    (1)

     

    The Company calculated the tax effect of non-GAAP adjustments by applying the applicable federal and state statutory tax rate for the period to each applicable non-GAAP item.

       

    (2)

     

    The Company discloses a tabular comparison of Adjusted Net Income (Loss) per diluted common share and Adjusted Net Income (Loss) applicable to common shares, which are non-GAAP measures, because they are referred to in the text of our press releases and are instrumental in comparing the results from period to period. Adjusted Net Income (Loss) per diluted common share and Adjusted Net Income (Loss) applicable to common shares should not be considered in isolation or as a substitute for Net Income (Loss) per diluted common share and Net Income (Loss) applicable to common shares as reported on the face of our consolidated statements of operations.

     

    Certain amounts in this release have been subject to rounding adjustments. Accordingly, amounts shown as totals may not be the arithmetic aggregation of the individual amounts that comprise or precede them.

     

    CORNERSTONE BUILDING BRANDS, INC.

    NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS

    (In thousands)

    (Unaudited)

     

     

     

     

     

     

     

     

     

     

    Consolidated

     

     

     

     

     

     

     

    Three Months Ended

     

     

    April 2,

    2022

     

    April 3,

    2021

    Net sales

     

    $

    1,566,838

     

     

    $

    1,267,032

     

    Impact of acquisitions and divestitures(1)

     

     

    —

     

     

     

    21,982

     

    Pro forma net sales

     

    $

    1,566,838

     

     

    $

    1,289,014

     

     

     

     

     

     

    Gross profit

     

    $

    333,907

     

     

    $

    259,729

     

     

     

     

    21.3

    %

     

     

    20.5

    %

     

     

     

     

     

    Operating income, GAAP

     

    $

    179,316

     

     

    $

    55,208

     

    Restructuring and impairment charges, net

     

     

    831

     

     

     

    1,838

     

    Strategic development and acquisition related costs

     

     

    4,791

     

     

     

    3,313

     

    Gain on legal settlements

     

     

    (76,575

    )

     

     

    —

     

    Other, net

     

     

    206

     

     

     

    2,535

     

    Adjusted operating income

     

     

    108,569

     

     

     

    62,894

     

     

     

     

     

     

    Other income (expense), net

     

     

    (37

    )

     

     

    337

     

    Depreciation and amortization

     

     

    73,932

     

     

     

    72,615

     

    Share-based compensation expense

     

     

    11,451

     

     

     

    3,302

     

    Adjusted EBITDA

     

     

    193,915

     

     

     

    139,148

     

     

     

     

     

     

    Impact of acquisitions and divestitures(1)

     

     

    —

     

     

     

    (2,093

    )

    Pro Forma Adjusted EBITDA

     

    $

    193,915

     

     

    $

    137,055

     

    Adjusted EBITDA as a % of Net Sales

     

     

    12.4

    %

     

     

    11.0

    %

    Pro forma Adjusted EBITDA as a % of Pro Forma Net Sales

     

     

    12.4

    %

     

     

    10.6

    %

    (1)

     

    Reflects the impact of the net sales and Adjusted EBITDA of Prime Windows LLC, Cascade Windows Inc., and Union Corrugating Company Holdings, Inc,, which were acquired on April 30, 2021, August 20, 2021 and December 3, 2021, respectively, and reflects the impact of the divestitures of the insulated metal panels ("IMP") and roll-up sheet doors ("DBCI") businesses through the divestiture dates of August 9, 2021 and August 18, 2021, respectively.

     

    CORNERSTONE BUILDING BRANDS, INC.

    NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS

    (In thousands)

    (Unaudited)

     

     

     

     

     

     

     

     

    Windows

     

     

     

     

     

    Three Months Ended

     

    April 2,

    2022

     

    April 3,

    2021

    Net Sales

    $

    702,110

     

     

    $

    527,263

     

    Impact of acquisitions(1)

     

    —

     

     

     

    58,421

     

    Pro forma net sales

    $

    702,110

     

     

    $

    585,684

     

     

     

     

     

    Gross profit

    $

    123,187

     

     

    $

    92,534

     

     

     

    17.5

    %

     

     

    17.5

    %

     

     

     

     

    Operating income, GAAP

    $

    46,245

     

     

    $

    29,362

     

    Restructuring and impairment charges, net

     

    212

     

     

     

    932

     

    Strategic development and acquisition related costs

     

    554

     

     

     

    —

     

    Other, net

     

    202

     

     

     

    —

     

    Adjusted operating income

     

    47,213

     

     

     

    30,294

     

     

     

     

     

    Other income (expense), net

     

    36

     

     

     

    (87

    )

    Depreciation and amortization

     

    35,130

     

     

     

    30,798

     

    Adjusted EBITDA

     

    82,379

     

     

     

    61,005

     

     

     

     

     

    Impact of acquisitions(1)

     

    —

     

     

     

    6,582

     

    Pro Forma Adjusted EBITDA

    $

    82,379

     

     

    $

    67,587

     

    Adjusted EBITDA as a % of Net Sales

     

    11.7

    %

     

     

    11.6

    %

    Pro Forma Adjusted EBITDA as a % of Pro Forma Net Sales

     

    11.7

    %

     

     

    11.5

    %

     

     

     

     

    (1)

     

    Reflects the impact of the net sales and Adjusted EBITDA of Prime Windows LLC and Cascade Windows Inc., which were acquired on April 30, 2021 and August 20, 2021, respectively.

     

    CORNERSTONE BUILDING BRANDS, INC.

    NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS

    (In thousands)

    (Unaudited)

     

     

     

     

     

     

     

     

    Siding

     

     

     

     

     

    Three Months Ended

     

    April 2,

    2022

     

    April 3,

    2021

    Net Sales

    $

    332,990

     

     

    $

    316,391

     

     

     

     

     

    Gross profit

    $

    77,607

     

     

    $

    75,999

     

     

     

    23.3

    %

     

     

    24.0

    %

     

     

     

     

    Operating income, GAAP

    $

    27,423

     

     

    $

    27,528

     

    Restructuring and impairment charges, net

     

    208

     

     

     

    141

     

    Strategic development and acquisition related costs

     

    —

     

     

     

    323

     

    Other, net

     

    4

     

     

     

    13

     

    Adjusted operating income

     

    27,635

     

     

     

    28,005

     

     

     

     

     

    Other income (expense), net

     

    (225

    )

     

     

    (32

    )

    Depreciation and amortization

     

    29,062

     

     

     

    29,148

     

    Adjusted EBITDA

    $

    56,472

     

     

    $

    57,121

     

     

     

     

     

    Adjusted EBITDA as a % of Net Sales

     

    17.0

    %

     

     

    18.1

    %

     

     

     

     

    CORNERSTONE BUILDING BRANDS, INC.

    NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS

    (In thousands)

    (Unaudited)

     

     

     

     

     

     

     

     

    Commercial

     

     

     

     

     

    Three Months Ended

     

    April 2,

    2022

     

    April 3,

    2021

    Net Sales

    $

    531,738

     

     

    $

    423,378

     

    Impact of acquisition and divestitures(1)

     

    —

     

     

     

    (36,439

    )

    Pro forma net sales

    $

    531,738

     

     

    $

    386,939

     

     

     

     

     

    Gross profit

    $

    133,113

     

     

    $

    91,196

     

     

     

    25.0

    %

     

     

    21.5

    %

     

     

     

     

    Operating income, GAAP

    $

    80,943

     

     

    $

    41,585

     

    Restructuring and impairment charges, net

     

    159

     

     

     

    672

     

    Strategic development and acquisition related costs

     

    —

     

     

     

    58

     

    Other, net

     

    (75

    )

     

     

    (611

    )

    Adjusted operating income

     

    81,027

     

     

     

    41,704

     

     

     

     

     

    Other income (expense), net

     

    373

     

     

     

    354

     

    Depreciation and amortization

     

    8,168

     

     

     

    11,360

     

    Adjusted EBITDA

     

    89,568

     

     

     

    53,418

     

     

     

     

     

    Impact of acquisition and divestitures(1)

     

    —

     

     

     

    (8,675

    )

    Pro Forma Adjusted EBITDA

    $

    89,568

     

     

    $

    44,743

     

    Adjusted EBITDA as a % of Net Sales

     

    16.8

    %

     

     

    12.6

    %

    Pro Forma Adjusted EBITDA as a % of Pro Forma Net Sales

     

    16.8

    %

     

     

    11.6

    %

     

     

     

     

    (1)

     

    Reflects the net adjustments of IMP and DBCI, which were divested on August 9, 2021 and August 18, 2021, respectively; and reflects the impact of the net sales and Adjusted EBITDA of Union Corrugating Company Holdings, Inc, which was acquired on December 3, 2021.

     

    CORNERSTONE BUILDING BRANDS, INC.

    NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS

    (In millions)

    (Unaudited)

     

     

     

     

     

     

     

     

     

    April 2,

    2022

     

    April 3,

    2021

    ABL Revolver

    $

    —

     

    $

    —

    Cash Revolver

     

    —

     

     

    —

    Term Loan

     

    2,574

     

     

    2,492

    Senior Notes

     

    500

     

     

    1,145

    Total Debt

    $

    3,074

     

    $

    3,637

    Less Cash

     

    542

     

     

    667

    Net Debt

    $

    2,532

     

    $

    2,970

     

     

     

     

    Leverage Ratio

     

     

     

    LTM pro forma Adj EBITDA

    $

    777

     

    $

    650

    Net Debt Leverage Ratio

    3.3x

     

    4.6x

     

    View source version on businesswire.com: https://www.businesswire.com/news/home/20220503006045/en/

    Get the next $CNR alert in real time by email

    Chat with this insight

    Save time and jump to the most important pieces.

    Recent Analyst Ratings for
    $CNR

    DatePrice TargetRatingAnalyst
    1/31/2025$93.00Hold
    Jefferies
    2/15/2022$23.00 → $24.65Buy → Neutral
    DA Davidson
    2/14/2022Buy → Neutral
    Sidoti
    1/26/2022$168.00 → $180.00Market Perform → Outperform
    Raymond James
    11/16/2021$177.00Neutral
    Atlantic Equities
    9/20/2021$165.00 → $175.00Hold → Buy
    TD Securities
    9/20/2021$147.00 → $160.00Sector Outperform
    Scotiabank
    9/17/2021$139.00 → $168.00Sector Perform → Outperform
    RBC Capital
    More analyst ratings

    $CNR
    Leadership Updates

    Live Leadership Updates

    See more
    • Cornerstone Building Brands Appoints Melissa Jones President, U.S. Siding

      Cornerstone Building Brands, Inc. (NYSE:CNR) (the "Company"), the largest manufacturer of exterior building products in North America, today announced that Melissa Jones has joined the Company as President, U.S. Siding. In her role, Ms. Jones will lead the Company's U.S. residential siding and fence and rail business. She will assume the role effective July 1, 2022 and report directly to President and Chief Executive Officer Rose Lee. This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20220630005871/en/Melissa Jones (pictured) joins Cornerstone Building Brands as President, U.S. Siding. (Photo: Business Wire) Ms. Jones has more than 20

      7/1/22 8:30:00 AM ET
      $CNR
      Coal Mining
      Energy
    • Cornerstone Building Brands Appoints Judith Reinsdorf to Board of Directors

      Cornerstone Building Brands, Inc. (NYSE:CNR), the largest manufacturer of exterior building products in North America, announced today that Judith Reinsdorf has been appointed as an independent member of its board of directors, effective August 19, 2021. This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20210819005774/en/Judith Reinsdorf, appointed an independent member of Cornerstone Building Brands Board of Directors (Photo: Business Wire) Ms. Reinsdorf has extensive experience in executive roles across multiple industries. She most recently served as Executive Vice President and General Counsel of Johnson Controls International, a

      8/19/21 4:46:00 PM ET
      $CNR
      Coal Mining
      Energy
    • Cornerstone Building Brands Announces CEO Retirement and Transition Plan

      James S. Metcalf announces retirement, transitions to the role of Executive Chairman Rose Lee appointed President and Chief Executive Officer effective September 6, 2021 Cornerstone Building Brands, Inc. (NYSE:CNR) (the "Company"), the largest manufacturer of exterior building products in North America, today announced that James S. Metcalf will retire as chief executive officer (CEO), effective September 6, 2021. As part of the leadership transition, Mr. Metcalf will continue in the role of executive chairman of the board through March 31, 2022. Rose Lee will succeed Mr. Metcalf as president and CEO and will join the board as a director of the Company. This press release features mul

      8/4/21 8:00:00 AM ET
      $CNR
      Coal Mining
      Energy

    $CNR
    Financials

    Live finance-specific insights

    See more
    • Core Natural Resources Reports First Quarter 2025 Results

      Returns $106.6 million to investors via share buybacks and quarterly dividend Increases merger-related synergies target by 10% at midpoint to between $125 and $150 million Makes excellent progress towards full resumption of operations at Leer South Executes well-timed capital market transactions establishing target capital structure while boosting liquidity, extending maturities, reducing interest rates, and increasing financial flexibility CANONSBURG, Pa., May 8, 2025 /PRNewswire/ -- Today, Core Natural Resources, Inc. (NYSE:CNR) ("Core" or the "company") reported a net loss of $69.3 million, or $1.38 per diluted share, in the first quarter of 2025, which included merger-related expenses of

      5/8/25 6:55:00 AM ET
      $CNR
      Coal Mining
      Energy
    • Core Natural Resources to Announce First Quarter 2025 Results on May 8

      CANONSBURG, Pa., April 24, 2025 /PRNewswire/ -- Core Natural Resources, Inc. (NYSE: CNR) will discuss its first quarter 2025 financial results in an investor conference call on Thursday, May 8, 2025 at 10:00 a.m. Eastern time. Interested participants may access the conference call by dialing 800-836-8184 approximately five to 10 minutes prior to the start time. For participants calling from an overseas location, please dial +1 646-357-8785. No passcode is needed. The call will also be webcast and will be accessible via the "investor" section of the Core website at http://inves

      4/24/25 7:00:00 AM ET
      $CNR
      Coal Mining
      Energy
    • Core Natural Resources Announces Completion of Highly Successful Refinancing Effort

      CANONSBURG, Pa., March 28, 2025 /PRNewswire/ -- Today, Core Natural Resources, Inc. (NYSE:CNR) ("Core") announced that it had completed a highly successful refinancing of tax-exempt bonds previously issued by CONSOL Energy, Inc. ("CONSOL") and Arch Resources, Inc. ("Arch"). CONSOL and Arch merged to form Core Natural Resources, Inc. in January 2025. As part of this refinancing effort, Core: Increased the total bond amount from $276 million to $307 millionEstablished a 10-year initial term for the now unsecured bonds, which mature in March 2035Improved flexibility relative to t

      3/28/25 7:00:00 AM ET
      $CNR
      Coal Mining
      Energy

    $CNR
    SEC Filings

    See more
    • SEC Form 10-Q filed by Core Natural Resources Inc.

      10-Q - Core Natural Resources, Inc. (0001710366) (Filer)

      5/8/25 7:16:17 AM ET
      $CNR
      Coal Mining
      Energy
    • SEC Form 8-K filed by Core Natural Resources Inc.

      8-K - Core Natural Resources, Inc. (0001710366) (Filer)

      5/8/25 7:00:22 AM ET
      $CNR
      Coal Mining
      Energy
    • SEC Form 8-K filed by Core Natural Resources Inc.

      8-K - Core Natural Resources, Inc. (0001710366) (Filer)

      4/30/25 4:06:59 PM ET
      $CNR
      Coal Mining
      Energy

    $CNR
    Large Ownership Changes

    This live feed shows all institutional transactions in real time.

    See more
    • SEC Form SC 13D/A filed by Cornerstone Building Brands Inc. (Amendment)

      SC 13D/A - Cornerstone Building Brands, Inc. (0000883902) (Subject)

      7/26/22 6:05:02 AM ET
      $CNR
      Coal Mining
      Energy
    • SEC Form SC 13D/A filed by Cornerstone Building Brands Inc. (Amendment)

      SC 13D/A - Cornerstone Building Brands, Inc. (0000883902) (Subject)

      7/26/22 6:09:30 AM ET
      $CNR
      Coal Mining
      Energy
    • SEC Form SC 13D/A filed by Cornerstone Building Brands Inc. (Amendment)

      SC 13D/A - Cornerstone Building Brands, Inc. (0000883902) (Subject)

      3/8/22 6:31:00 AM ET
      $CNR
      Coal Mining
      Energy

    $CNR
    Press Releases

    Fastest customizable press release news feed in the world

    See more
    • Core Natural Resources Reports First Quarter 2025 Results

      Returns $106.6 million to investors via share buybacks and quarterly dividend Increases merger-related synergies target by 10% at midpoint to between $125 and $150 million Makes excellent progress towards full resumption of operations at Leer South Executes well-timed capital market transactions establishing target capital structure while boosting liquidity, extending maturities, reducing interest rates, and increasing financial flexibility CANONSBURG, Pa., May 8, 2025 /PRNewswire/ -- Today, Core Natural Resources, Inc. (NYSE:CNR) ("Core" or the "company") reported a net loss of $69.3 million, or $1.38 per diluted share, in the first quarter of 2025, which included merger-related expenses of

      5/8/25 6:55:00 AM ET
      $CNR
      Coal Mining
      Energy
    • Core Natural Resources to Announce First Quarter 2025 Results on May 8

      CANONSBURG, Pa., April 24, 2025 /PRNewswire/ -- Core Natural Resources, Inc. (NYSE: CNR) will discuss its first quarter 2025 financial results in an investor conference call on Thursday, May 8, 2025 at 10:00 a.m. Eastern time. Interested participants may access the conference call by dialing 800-836-8184 approximately five to 10 minutes prior to the start time. For participants calling from an overseas location, please dial +1 646-357-8785. No passcode is needed. The call will also be webcast and will be accessible via the "investor" section of the Core website at http://inves

      4/24/25 7:00:00 AM ET
      $CNR
      Coal Mining
      Energy
    • Core Natural Resources Announces Completion of Highly Successful Refinancing Effort

      CANONSBURG, Pa., March 28, 2025 /PRNewswire/ -- Today, Core Natural Resources, Inc. (NYSE:CNR) ("Core") announced that it had completed a highly successful refinancing of tax-exempt bonds previously issued by CONSOL Energy, Inc. ("CONSOL") and Arch Resources, Inc. ("Arch"). CONSOL and Arch merged to form Core Natural Resources, Inc. in January 2025. As part of this refinancing effort, Core: Increased the total bond amount from $276 million to $307 millionEstablished a 10-year initial term for the now unsecured bonds, which mature in March 2035Improved flexibility relative to t

      3/28/25 7:00:00 AM ET
      $CNR
      Coal Mining
      Energy

    $CNR
    Insider Trading

    Insider transactions reveal critical sentiment about the company from key stakeholders. See them live in this feed.

    See more
    • Director Koeppel Holly K sold $663,732 worth of shares (8,815 units at $75.30), decreasing direct ownership by 40% to 13,348 units (SEC Form 4)

      4 - Core Natural Resources, Inc. (0001710366) (Issuer)

      4/2/25 5:00:07 PM ET
      $CNR
      Coal Mining
      Energy
    • Chief Executive Officer Lang Paul A was granted 40,192 shares, increasing direct ownership by 14% to 333,562 units (SEC Form 4)

      4 - Core Natural Resources, Inc. (0001710366) (Issuer)

      2/20/25 6:14:12 PM ET
      $CNR
      Coal Mining
      Energy
    • President & CFO Thakkar Miteshkumar was granted 16,956 shares, increasing direct ownership by 45% to 54,956 units (SEC Form 4)

      4 - Core Natural Resources, Inc. (0001710366) (Issuer)

      2/20/25 6:09:17 PM ET
      $CNR
      Coal Mining
      Energy

    $CNR
    Analyst Ratings

    Analyst ratings in real time. Analyst ratings have a very high impact on the underlying stock. See them live in this feed.

    See more
    • Jefferies initiated coverage on Core Natural Resources with a new price target

      Jefferies initiated coverage of Core Natural Resources with a rating of Hold and set a new price target of $93.00

      1/31/25 6:58:59 AM ET
      $CNR
      Coal Mining
      Energy
    • Cornerstone Building downgraded by DA Davidson with a new price target

      DA Davidson downgraded Cornerstone Building from Buy to Neutral and set a new price target of $24.65 from $23.00 previously

      2/15/22 7:03:06 AM ET
      $CNR
      Coal Mining
      Energy
    • Cornerstone Building Brands downgraded by Sidoti

      Sidoti downgraded Cornerstone Building Brands from Buy to Neutral

      2/14/22 2:03:45 PM ET
      $CNR
      Coal Mining
      Energy