AGÕæÈ˹ٷ½

STOCK TITAN

GMS Reports First Quarter Fiscal 2026 Results

Rhea-AI Impact
(Moderate)
Rhea-AI Sentiment
(Neutral)
Tags

Net Sales and Adjusted EBITDA Results Consistent With Expectations

TUCKER, Ga.--(BUSINESS WIRE)-- GMS Inc. (NYSE: GMS), a leading North American specialty building products distributor, today reported financial results for the fiscal first quarter ended July 31, 2025.

GMS Inc.

Condensed Consolidated Statements of Operations (Unaudited)

(in thousands, except per share data)

Ìý

�

Three Months Ended

Ìý

July 31,

�

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Net sales

$

1,414,332

Ìý

Ìý

$

1,448,456

Ìý

Cost of sales (exclusive of depreciation and amortization shown separately below)

Ìý

977,807

Ìý

Ìý

Ìý

996,893

Ìý

Gross profit

Ìý

436,525

Ìý

Ìý

Ìý

451,563

Ìý

Operating expenses:

Ìý

Ìý

Ìý

Selling, general and administrative

Ìý

314,379

Ìý

Ìý

Ìý

315,152

Ìý

Depreciation and amortization

Ìý

40,919

Ìý

Ìý

Ìý

38,032

Ìý

Total operating expenses

Ìý

355,298

Ìý

Ìý

Ìý

353,184

Ìý

Operating income

Ìý

81,227

Ìý

Ìý

Ìý

98,379

Ìý

Other (expense) income:

Ìý

Ìý

Ìý

Interest expense

Ìý

(21,068

)

Ìý

Ìý

(22,213

)

Other income, net

Ìý

906

Ìý

Ìý

Ìý

2,028

Ìý

Total other expense, net

Ìý

(20,162

)

Ìý

Ìý

(20,185

)

Income before taxes

Ìý

61,065

Ìý

Ìý

Ìý

78,194

Ìý

Provision for income taxes

Ìý

17,505

Ìý

Ìý

Ìý

20,946

Ìý

Net income

$

43,560

Ìý

Ìý

$

57,248

Ìý

Weighted average common shares outstanding:

Ìý

Ìý

Ìý

Basic

Ìý

38,064

Ìý

Ìý

Ìý

39,542

Ìý

Diluted

Ìý

38,629

Ìý

Ìý

Ìý

40,226

Ìý

Net income per common share:

Ìý

Ìý

Ìý

Basic

$

1.14

Ìý

Ìý

$

1.45

Ìý

Diluted

$

1.13

Ìý

Ìý

$

1.42

Ìý

GMS Inc.

Condensed Consolidated Balance Sheets (Unaudited)

(in thousands, except per share data)

Ìý

�

July 31,
2025

Ìý

April 30,
2025

Assets

Current assets:

�

Ìý

Ìý

Cash and cash equivalents

$

39,931

Ìý

Ìý

$

55,599

Ìý

Trade accounts and notes receivable, net of allowances of $13,333 and $12,947, respectively

Ìý

879,287

Ìý

Ìý

Ìý

835,888

Ìý

Inventories, net

Ìý

583,801

Ìý

Ìý

Ìý

586,191

Ìý

Prepaid expenses and other current assets

Ìý

36,110

Ìý

Ìý

Ìý

42,438

Ìý

Total current assets

Ìý

1,539,129

Ìý

Ìý

Ìý

1,520,116

Ìý

Property and equipment, net of accumulated depreciation of $383,375 and $369,343, respectively

Ìý

531,047

Ìý

Ìý

Ìý

524,008

Ìý

Operating lease right-of-use assets

Ìý

328,972

Ìý

Ìý

Ìý

325,977

Ìý

Goodwill

Ìý

882,502

Ìý

Ìý

Ìý

881,334

Ìý

Intangible assets, net

Ìý

516,945

Ìý

Ìý

Ìý

536,716

Ìý

Deferred income taxes

Ìý

26,588

Ìý

Ìý

Ìý

24,568

Ìý

Other assets

Ìý

19,899

Ìý

Ìý

Ìý

18,548

Ìý

Total assets

$

3,845,082

Ìý

Ìý

$

3,831,267

Ìý

Liabilities and Stockholders� Equity

Current liabilities:

Ìý

Ìý

Ìý

Accounts payable

$

396,249

Ìý

Ìý

$

431,494

Ìý

Accrued compensation and employee benefits

Ìý

87,461

Ìý

Ìý

Ìý

126,442

Ìý

Other accrued expenses and current liabilities

Ìý

133,347

Ìý

Ìý

Ìý

127,396

Ìý

Current portion of long-term debt

Ìý

57,740

Ìý

Ìý

Ìý

57,901

Ìý

Current portion of operating lease liabilities

Ìý

53,717

Ìý

Ìý

Ìý

54,325

Ìý

Total current liabilities

Ìý

728,514

Ìý

Ìý

Ìý

797,558

Ìý

Non-current liabilities:

Ìý

Ìý

Ìý

Long-term debt, less current portion

Ìý

1,255,900

Ìý

Ìý

Ìý

1,206,445

Ìý

Long-term operating lease liabilities

Ìý

288,464

Ìý

Ìý

Ìý

279,373

Ìý

Deferred income taxes, net

Ìý

76,035

Ìý

Ìý

Ìý

76,483

Ìý

Other liabilities

Ìý

44,347

Ìý

Ìý

Ìý

51,228

Ìý

Total liabilities

Ìý

2,393,260

Ìý

Ìý

Ìý

2,411,087

Ìý

Commitments and contingencies

Ìý

Ìý

Ìý

Stockholders' equity:

Ìý

Ìý

Ìý

Common stock, par value $0.01 per share, 500,000 shares authorized; 38,068 and 38,164 shares issued and outstanding as of July 31, 2025 and April 30, 2025, respectively

Ìý

381

Ìý

Ìý

Ìý

381

Ìý

Preferred stock, par value $0.01 per share, 50,000 shares authorized; 0 shares issued and outstanding as of July 31, 2025 and April 30, 2025

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Additional paid-in capital

Ìý

184,712

Ìý

Ìý

Ìý

189,216

Ìý

Retained earnings

Ìý

1,316,076

Ìý

Ìý

Ìý

1,272,516

Ìý

Accumulated other comprehensive loss

Ìý

(49,347

)

Ìý

Ìý

(41,933

)

Total stockholders' equity

Ìý

1,451,822

Ìý

Ìý

Ìý

1,420,180

Ìý

Total liabilities and stockholders' equity

$

3,845,082

Ìý

Ìý

$

3,831,267

Ìý

GMS Inc.

Condensed Consolidated Statements of Cash Flows (Unaudited)

(in thousands)

Ìý

Ìý

Three Months Ended

July 31,

�

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Cash flows from operating activities:

Ìý

Ìý

�

Net income

$

43,560

Ìý

Ìý

$

57,248

Ìý

Adjustments to reconcile net income to net cash used in operating activities:

�

Ìý

�

Depreciation and amortization

Ìý

40,919

Ìý

Ìý

Ìý

38,032

Ìý

Write-off and amortization of debt discount and debt issuance costs

Ìý

649

Ìý

Ìý

Ìý

448

Ìý

Equity-based compensation

Ìý

4,697

Ìý

Ìý

Ìý

4,343

Ìý

Loss on disposal of assets, net

Ìý

4

Ìý

Ìý

Ìý

858

Ìý

Deferred income taxes

Ìý

(2,650

)

Ìý

Ìý

(1,681

)

Other items, net

Ìý

1,631

Ìý

Ìý

Ìý

2,288

Ìý

Changes in assets and liabilities net of effects of acquisitions:

�

Ìý

�

Trade accounts and notes receivable

Ìý

(43,108

)

Ìý

Ìý

(36,373

)

Inventories

Ìý

3,089

Ìý

Ìý

Ìý

(20,640

)

Prepaid expenses and other assets

Ìý

2,694

Ìý

Ìý

Ìý

(3,320

)

Accounts payable

Ìý

(35,320

)

Ìý

Ìý

(10,644

)

Accrued compensation and employee benefits

Ìý

(39,005

)

Ìý

Ìý

(66,124

)

Other accrued expenses and liabilities

Ìý

(8,104

)

Ìý

Ìý

12,626

Ìý

Cash used in operating activities

Ìý

(30,944

)

Ìý

Ìý

(22,939

)

Cash flows from investing activities:

Ìý

Ìý

Ìý

Purchases of property and equipment

Ìý

(8,446

)

Ìý

Ìý

(8,976

)

Proceeds from sale of business and sale of assets

Ìý

1,267

Ìý

Ìý

Ìý

1,218

Ìý

Acquisition of businesses, net of cash acquired

Ìý

(1,444

)

Ìý

Ìý

(118,461

)

Cash used in investing activities

Ìý

(8,623

)

Ìý

Ìý

(126,219

)

Cash flows from financing activities:

Ìý

Ìý

Ìý

Repayments on revolving credit facility

Ìý

(462,165

)

Ìý

Ìý

(378,641

)

Borrowings from revolving credit facility

Ìý

508,253

Ìý

Ìý

Ìý

468,864

Ìý

Payments of principal on long-term debt

Ìý

(1,247

)

Ìý

Ìý

(1,247

)

Payments of principal on finance lease obligations

Ìý

(12,686

)

Ìý

Ìý

(10,839

)

Repurchases of common stock

Ìý

(12,852

)

Ìý

Ìý

(46,609

)

Proceeds from exercises of stock options

Ìý

809

Ìý

Ìý

Ìý

555

Ìý

Proceeds from issuance of stock pursuant to employee stock purchase plan

Ìý

3,795

Ìý

Ìý

Ìý

3,207

Ìý

Cash provided by financing activities

Ìý

23,907

Ìý

Ìý

Ìý

35,290

Ìý

Effect of exchange rates on cash and cash equivalents

Ìý

(8

)

Ìý

Ìý

892

Ìý

Decrease in cash and cash equivalents

Ìý

(15,668

)

Ìý

Ìý

(112,976

)

Cash and cash equivalents, beginning of period

Ìý

55,599

Ìý

Ìý

Ìý

166,148

Ìý

Cash and cash equivalents, end of period

$

39,931

Ìý

Ìý

$

53,172

Ìý

Supplemental cash flow disclosures:

Ìý

Ìý

Ìý

Cash paid for income taxes

$

6,448

Ìý

Ìý

$

2,881

Ìý

Cash paid for interest

Ìý

23,646

Ìý

Ìý

Ìý

26,730

GMS Inc.

Net Sales by Product Group (Unaudited)

(dollars in thousands)

Ìý

�

Three Months Ended

�

July 31, 2025

Ìý

% of Total

Ìý

July 31, 2024

Ìý

% of Total

�

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Wallboard

$

556,393

Ìý

39.3

%

Ìý

$

587,929

Ìý

40.6

%

Ceilings

Ìý

220,929

Ìý

15.6

%

Ìý

Ìý

207,156

Ìý

14.3

%

Steel framing

Ìý

196,553

Ìý

13.9

%

Ìý

Ìý

209,858

Ìý

14.5

%

Complementary products

Ìý

440,457

Ìý

31.1

%

Ìý

Ìý

443,513

Ìý

30.6

%

Total net sales

$

1,414,332

Ìý

Ìý

Ìý

$

1,448,456

Ìý

Ìý

GMS Inc.

Net Sales and Organic Sales by Product Group (Unaudited)

(dollars in millions)

Ìý

�

Net Sales

Ìý

Ìý

Organic Sales

Ìý

�

Three Months Ended July 31,

Ìý

Ìý

Three Months Ended July 31,

Ìý

�

2025

Ìý

2024

Change

Ìý

2025

Ìý

2024

Change

Wallboard

$

556.4

Ìý

$

587.9

(5.4

)%

Ìý

$

547.7

Ìý

$

587.9

(6.8

)%

Ceilings

Ìý

220.9

Ìý

Ìý

207.2

6.6

%

Ìý

Ìý

219.7

Ìý

Ìý

207.2

6.1

%

Steel framing

Ìý

196.5

Ìý

Ìý

209.9

(6.3

)%

Ìý

Ìý

192.6

Ìý

Ìý

209.9

(8.2

)%

Complementary products

Ìý

440.5

Ìý

Ìý

443.5

(0.7

)%

Ìý

Ìý

417.6

Ìý

Ìý

443.5

(5.8

)%

Total net sales

$

1,414.3

Ìý

$

1,448.5

(2.4

)%

Ìý

$

1,377.6

Ìý

$

1,448.5

(4.9

)%

GMS Inc.

Per Day Net Sales and Per Day Organic Sales by Product Group (Unaudited)

(dollars in millions)

Ìý

�

Per Day Net Sales

Ìý

Ìý

Per Day Organic Sales

Ìý

�

Three Months Ended July 31,

Ìý

Ìý

Three Months Ended July 31,

Ìý

�

2025

Ìý

2024

Change

Ìý

2025

Ìý

2024

Change

Wallboard

$

8.7

Ìý

$

9.2

(5.4

)%

Ìý

$

8.6

Ìý

$

9.2

(6.8

)%

Ceilings

Ìý

3.5

Ìý

Ìý

3.2

6.6

%

Ìý

Ìý

3.4

Ìý

Ìý

3.2

6.1

%

Steel framing

Ìý

3.1

Ìý

Ìý

3.3

(6.3

)%

Ìý

Ìý

3.0

Ìý

Ìý

3.3

(8.2

)%

Complementary products

Ìý

6.9

Ìý

Ìý

6.9

(0.7

)%

Ìý

Ìý

6.5

Ìý

Ìý

6.9

(5.8

)%

Total net sales

$

22.2

Ìý

$

22.6

(2.4

)%

Ìý

$

21.5

Ìý

$

22.6

(4.9

)%

�

Per Day Growth(a)

Ìý

Per Day Organic Growth(a)

Ìý

Three Months Ended July 31, 2025

Ìý

Three Months Ended July 31, 2025

�

Volume

Ìý

Price/Mix/Fx

Ìý

Volume

Ìý

Price/Mix/Fx

Wallboard

(5.7

)%

Ìý

0.3

%

Ìý

(7.0

)%

Ìý

0.2

%

Ceilings

(4.2

)%

Ìý

10.8

%

Ìý

(5.0

)%

Ìý

11.1

%

Steel framing

(5.4

)%

Ìý

(0.9

)%

Ìý

(8.8

)%

Ìý

0.6

%

________________________________________

(a)

Given the wide breadth of offerings and units of measure in Complementary Products, detailed price vs volume reporting is not available at a consolidated level.

GMS Inc.

Reconciliation of Net Income to Adjusted EBITDA (Unaudited)

(in thousands)

Ìý

�

Three Months Ended

�

July 31,

�

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Ìý

Ìý

Ìý

Ìý

Net income

$

43,560

Ìý

Ìý

$

57,248

Ìý

Interest expense

Ìý

21,068

Ìý

Ìý

Ìý

22,213

Ìý

Interest income

Ìý

(84

)

Ìý

Ìý

(370

)

Provision for income taxes

Ìý

17,505

Ìý

Ìý

Ìý

20,946

Ìý

Depreciation expense

Ìý

21,290

Ìý

Ìý

Ìý

19,228

Ìý

Amortization expense

Ìý

19,629

Ìý

Ìý

Ìý

18,804

Ìý

EBITDA

$

122,968

Ìý

Ìý

$

138,069

Ìý

Stock appreciation expense(a)

Ìý

867

Ìý

Ìý

Ìý

243

Ìý

Redeemable noncontrolling interests and deferred compensation(b)

Ìý

86

Ìý

Ìý

Ìý

422

Ìý

Equity-based compensation(c)

Ìý

3,744

Ìý

Ìý

Ìý

3,678

Ìý

Severance and other permitted costs(d)

Ìý

1,185

Ìý

Ìý

Ìý

956

Ìý

Transaction costs (acquisitions and other)(e)

Ìý

6,150

Ìý

Ìý

Ìý

1,280

Ìý

Loss on disposal of assets(f)

Ìý

4

Ìý

Ìý

Ìý

858

Ìý

Effects of fair value adjustments to inventory(g)

Ìý

�

Ìý

Ìý

Ìý

375

Ìý

Change in fair value of contingent consideration(h)

Ìý

485

Ìý

Ìý

Ìý

�

Ìý

EBITDA adjustments

Ìý

12,521

Ìý

Ìý

Ìý

7,812

Ìý

Adjusted EBITDA

$

135,489

Ìý

Ìý

$

145,881

Ìý

�

Ìý

Ìý

Ìý

Net sales

$

1,414,332

Ìý

Ìý

$

1,448,456

Ìý

Adjusted EBITDA Margin

Ìý

9.6

%

Ìý

Ìý

10.1

%

________________________________________

(a)

Represents changes in the fair value of stock appreciation rights.

(b)

Represents changes in the fair values of noncontrolling interests and deferred compensation agreements.

(c)

Represents non-cash equity-based compensation expense related to the issuance of share-based awards.

(d)

Represents severance expenses and certain other cost adjustments as permitted under the ABL Facility and the Term Loan Facility.

(e)

Represents costs related to acquisitions paid to third parties, including costs for the pending merger with The Home Depot.

(f)

Includes gains and losses from the sale and disposal of assets.

(g)

Represents the non-cash cost of sales impact of acquisition accounting adjustments to increase inventory to its estimated fair value.

(h)

Represents the change in fair value of contingent consideration arrangements.

GMS Inc.

Reconciliation of Cash Used In Operating Activities to Free Cash Flow (Unaudited)

(in thousands)

Ìý

�

Three Months Ended

�

July 31,

�

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Cash used in operating activities

$

(30,944

)

Ìý

$

(22,939

)

Purchases of property and equipment

Ìý

(8,446

)

Ìý

Ìý

(8,976

)

Free cash flow (a)

$

(39,390

)

Ìý

$

(31,915

)

________________________________________

(a)

Free cash flow is a non-GAAP financial measure that we define as net cash provided by (used in) operations less capital expenditures.

GMS Inc.

Reconciliation of Selling, General and Administrative Expense to Adjusted SG&A (Unaudited)

(in thousands)

Ìý

�

Three Months Ended

�

July 31,

�

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Selling, general and administrative expense

$

314,379

Ìý

Ìý

$

315,152

Ìý

Ìý

Ìý

Ìý

Ìý

Adjustments

Ìý

Ìý

Ìý

Stock appreciation expense(a)

Ìý

(867

)

Ìý

Ìý

(243

)

Redeemable noncontrolling interests and deferred compensation(b)

Ìý

(86

)

Ìý

Ìý

(422

)

Equity-based compensation(c)

Ìý

(3,744

)

Ìý

Ìý

(3,678

)

Severance and other permitted costs(d)

Ìý

(1,185

)

Ìý

Ìý

(956

)

Transaction costs (acquisitions and other)(e)

Ìý

(6,150

)

Ìý

Ìý

(1,280

)

Loss on disposal of assets(f)

Ìý

(4

)

Ìý

Ìý

(858

)

Adjusted SG&A

$

302,343

Ìý

Ìý

$

307,715

Ìý

Ìý

Ìý

Ìý

Ìý

Net sales

$

1,414,332

Ìý

Ìý

$

1,448,456

Ìý

Adjusted SG&A margin

Ìý

21.4

%

Ìý

Ìý

21.2

%

________________________________________

(a)

Represents changes in the fair value of stock appreciation rights.

(b)

Represents changes in the fair values of noncontrolling interests and deferred compensation agreements.

(c)

Represents non-cash equity-based compensation expense related to the issuance of share-based awards.

(d)

Represents severance expenses and certain other cost adjustments as permitted under the ABL Facility and the Term Loan Facility.

(e)

Represents costs related to acquisitions paid to third parties, including costs for the pending merger with The Home Depot.

(f)

Includes gains and losses from the sale and disposal of assets.

GMS Inc.

Reconciliation of Income Before Taxes to Adjusted Net Income (Unaudited)

(in thousands, except per share data)

Ìý

�

Three Months Ended

�

July 31,

�

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Ìý

Ìý

Ìý

Ìý

Income before taxes

$

61,065

Ìý

Ìý

$

78,194

Ìý

EBITDA adjustments

Ìý

12,521

Ìý

Ìý

Ìý

7,812

Ìý

Amortization expense (1)

Ìý

19,629

Ìý

Ìý

Ìý

18,804

Ìý

Adjusted pre-tax income

Ìý

93,215

Ìý

Ìý

Ìý

104,810

Ìý

Adjusted income tax expense

Ìý

25,168

Ìý

Ìý

Ìý

27,251

Ìý

Adjusted net income

$

68,047

Ìý

Ìý

$

77,559

Ìý

Effective tax rate (2)

Ìý

27.0

%

Ìý

Ìý

26.0

%

Ìý

Ìý

Ìý

Ìý

Weighted average shares outstanding:

Ìý

Ìý

Ìý

Basic

Ìý

38,064

Ìý

Ìý

Ìý

39,542

Ìý

Diluted

Ìý

38,629

Ìý

Ìý

Ìý

40,226

Ìý

Adjusted net income per share:

Ìý

Ìý

Ìý

Basic

$

1.79

Ìý

Ìý

$

1.96

Ìý

Diluted

$

1.76

Ìý

Ìý

$

1.93

Ìý

________________________________________

(1)

Represents all non-cash amortization resulting from business combinations.

(2)

Normalized cash tax rate excluding the impact of acquisition accounting and certain other deferred tax amounts.

GMS Inc.

Reconciliation of Net Income to Pro Forma Adjusted EBITDA (Unaudited)

(in thousands)

Ìý

�

Last Twelve Months Ended

�

July 31,

�

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Net income

$

101,781

Ìý

Ìý

$

246,497

Ìý

Interest expense

Ìý

87,935

Ìý

Ìý

Ìý

78,760

Ìý

Write-off of debt discount and deferred financing fees

Ìý

�

Ìý

Ìý

Ìý

674

Ìý

Interest income

Ìý

(633

)

Ìý

Ìý

(1,650

)

Provision for income taxes

Ìý

55,385

Ìý

Ìý

Ìý

92,299

Ìý

Depreciation expense

Ìý

85,069

Ìý

Ìý

Ìý

72,107

Ìý

Amortization expense

Ìý

81,966

Ìý

Ìý

Ìý

67,269

Ìý

EBITDA

$

411,503

Ìý

Ìý

$

555,956

Ìý

Impairment of goodwill

Ìý

42,454

Ìý

Ìý

Ìý

�

Ìý

Stock appreciation expense(a)

Ìý

2,920

Ìý

Ìý

Ìý

4,416

Ìý

Redeemable noncontrolling interests and deferred compensation(b)

Ìý

924

Ìý

Ìý

Ìý

1,369

Ìý

Equity-based compensation(c)

Ìý

15,712

Ìý

Ìý

Ìý

15,992

Ìý

Severance and other permitted costs(d)

Ìý

12,080

Ìý

Ìý

Ìý

3,178

Ìý

Transaction costs (acquisitions and other)(e)

Ìý

8,790

Ìý

Ìý

Ìý

4,751

Ìý

(Gain) loss on disposal of assets(f)

Ìý

(6,330

)

Ìý

Ìý

260

Ìý

Effects of fair value adjustments to inventory(g)

Ìý

110

Ìý

Ìý

Ìý

1,706

Ìý

Change in fair value of contingent consideration(h)

Ìý

2,367

Ìý

Ìý

Ìý

�

Ìý

Debt transaction costs(i)

Ìý

�

Ìý

Ìý

Ìý

409

Ìý

EBITDA adjustments

Ìý

79,027

Ìý

Ìý

Ìý

32,081

Ìý

Adjusted EBITDA

Ìý

490,530

Ìý

Ìý

Ìý

588,037

Ìý

Contributions from acquisitions(j)

Ìý

1,111

Ìý

Ìý

Ìý

35,211

Ìý

Pro Forma Adjusted EBITDA

$

491,641

Ìý

Ìý

$

623,248

Ìý

Ìý

Ìý

Ìý

Ìý

Cash and cash equivalents

$

39,931

Ìý

Ìý

$

53,172

Ìý

Total debt

Ìý

1,313,640

Ìý

Ìý

Ìý

1,380,438

Ìý

Net debt

$

1,273,709

Ìý

Ìý

$

1,327,266

Ìý

Net debt / Pro Forma Adjusted EBITDA

2.6x

Ìý

2.1x

________________________________________

(a)

Represents changes in the fair value of stock appreciation rights.

(b)

Represents changes in the fair values of noncontrolling interests and deferred compensation agreements.

(c)

Represents non-cash equity-based compensation expense related to the issuance of share-based awards.

(d)

Represents severance expenses and certain other cost adjustments as permitted under the ABL Facility and the Term Loan Facility.

(e)

Represents costs related to acquisitions paid to third parties, including costs for the pending merger with The Home Depot.

(f)

Includes gains and losses from the sale of assets and the sale of the Company’s Michigan-based installed insulation contracting business, net of losses and impairments.

(g)

Represents the non-cash cost of sales impact of acquisition accounting adjustments to increase inventory to its estimated fair value.

(h)

Represents the change in fair value of contingent consideration arrangements.

(i)

Represents costs paid to third-party advisors related to debt refinancing activities.

(j)

Represents the pro forma impact of earnings from acquisitions from the beginning of the last twelve month period to the date of acquisition, including synergies.

About GMS Inc.

Founded in 1971, GMS operates a network of more than 320 distribution centers with extensive product offerings of Wallboard, Ceilings, Steel Framing and Complementary Products. In addition, GMS operates nearly 100 tool sales, rental and service centers, providing a comprehensive selection of building products and solutions for its residential and commercial contractor customer base across the United States and Canada. The Company’s unique operating model combines the benefits of a national platform and strategy with a local go-to-market focus, enabling GMS to generate significant economies of scale while maintaining high levels of customer service.

Use of Non-GAAP Financial Measures

GMS reports its financial results in accordance with GAAP. However, it presents Adjusted net income, free cash flow, Adjusted SG&A, Adjusted EBITDA, and Adjusted EBITDA margin, which are not recognized financial measures under GAAP. GMS believes that Adjusted net income, free cash flow, Adjusted SG&A, Adjusted EBITDA, and Adjusted EBITDA margin assist investors and analysts in comparing its operating performance across reporting periods on a consistent basis by excluding items that the Company does not believe are indicative of its core operating performance. The Company’s management believes Adjusted net income, Adjusted SG&A, free cash flow, Adjusted EBITDA and Adjusted EBITDA margin are helpful in highlighting trends in its operating results, while other measures can differ significantly depending on long-term strategic decisions regarding capital structure, the tax jurisdictions in which the Company operates and capital investments. In addition, the Company utilizes Adjusted EBITDA in certain calculations in its debt agreements.

You are encouraged to evaluate each adjustment and the reasons GMS considers it appropriate for supplemental analysis. In addition, in evaluating Adjusted net income, Adjusted SG&A and Adjusted EBITDA, you should be aware that in the future, the Company may incur expenses similar to the adjustments in the presentation of Adjusted net income, Adjusted SG&A and Adjusted EBITDA. The Company’s presentation of Adjusted net income, Adjusted SG&A, Adjusted SG&A margin, Adjusted EBITDA, and Adjusted EBITDA margin should not be construed as an inference that its future results will be unaffected by unusual or non-recurring items. In addition, Adjusted net income, free cash flow, Adjusted SG&A and Adjusted EBITDA may not be comparable to similarly titled measures used by other companies in GMS’s industry or across different industries. Please see the tables at the end of this release for a reconciliation of Adjusted EBITDA, free cash flow, Adjusted SG&A and Adjusted net income to the most directly comparable GAAP financial measures.

When calculating organic net sales growth, the Company excludes from the calculation (i) net sales of acquired businesses until the first anniversary of the acquisition date, and (ii) the impact of foreign currency translation.

Investors:

Carey Phelps

[email protected]

770-723-3369

Source: GMS Inc.

Gms Inc

NYSE:GMS

GMS Rankings

GMS Latest News

GMS Latest SEC Filings

GMS Stock Data

4.17B
37.69M
0.83%
99.85%
2.39%
Building Products & Equipment
Wholesale-lumber & Other Construction Materials
United States
TUCKER