Masonite International Corporation Reports Fourth Quarter and Full Year Financial Results

Masonite International Corporation (“Masonite” or “the Company”) (NYSE: DOOR) today announced results for the three months and full year ended December 30, 2018.

Business Highlights

Fourth Quarter 2018 versus Fourth Quarter 2017

  • Net sales increased 4% to $528 million versus $509 million.
  • Net income attributable to Masonite decreased to $12 million from $72 million; prior period net income included non-cash tax benefits totaling $51 million.
  • Adjusted EBITDA* decreased 10% to $57 million from $64 million.

Full Year 2018 versus Full Year 2017

  • Net sales increased 7% to $2.17 billion from $2.03 billion.
  • Net income attributable to Masonite decreased to $93 million from $152 million; prior period net income included non-cash tax benefits of $53 million.
  • Adjusted EBITDA* increased 5% to $268 million from $255 million.
  • Repurchased $167 million of common shares.

“We successfully grew net sales and adjusted EBITDA* in 2018 despite increasing market uncertainty and a challenging inflationary environment,” said Fred Lynch, President and CEO. “While fourth quarter performance presented a headwind to continued margin expansion, we believe our continued focus on the MVantage operating system, previously announced pricing and restructuring actions, together with additional planned restructuring actions, will position us to resume margin expansion in 2019 and beyond.”

Fourth Quarter 2018 Discussion

Net sales increased 4% to $528 million in the fourth quarter of 2018, from $509 million in the comparable period of 2017. The growth in net sales was a result of an 8% increase in sales volume from acquisitions and a 3% increase in average unit price (AUP), partially offset by a 6% decrease in base volumes and a 1% negative impact from foreign exchange.

  • North American Residential net sales were $349 million, a 3% decrease over the fourth quarter of 2017, driven by a 8% decrease in base volume due to soft wholesale volumes, particularly in December, and previously announced lost retail business. Foreign exchange contributed an additional 1% decline in the fourth quarter. These declines were partially offset by a 4% increase in AUP and a 2% increase in sales volume from the recent BWI acquisition.
  • Europe net sales were $90 million, a 23% increase over the fourth quarter of 2017, due to a 28% increase in sales volume from acquisitions and 1% higher AUP. These gains were partially offset by a 3% decline from foreign currency and 3% lower component sales. Base volumes were flat compared to the fourth quarter of 2017.
  • Architectural net sales were $83 million, a 19% increase from the fourth quarter of 2017, driven by a 17% increase in sales volume from acquisitions, 4% higher AUP and 2% higher sales of components. These gains were partially offset by a 3% decrease in base volume.

Total company gross profit decreased 5% to $95 million in the fourth quarter of 2018, from $100 million in the comparable period of 2017. Gross profit margin decreased 170 basis points to 18.0%, due primarily to higher raw material costs and the impact of lower volume, partially offset by higher AUP.

Selling, general and administrative expenses (SG&A) of $62 million were up $2 million, or 3%, compared to the fourth quarter of 2017. The increase was driven by additional costs from acquisitions with offsets in certain non-cash items. SG&A as a percentage of net sales was 11.7%, a 10 basis point decrease compared to the fourth quarter of 2017.

Net income attributable to Masonite decreased $60 million to $12 million in the fourth quarter of 2018. Prior period net income includes non-cash tax benefits totaling $51 million, including $24 million from the release of a valuation allowance previously recorded against deferred tax assets in Canada, and $27 million related to U.S. tax reform and a reduction of deferred tax liabilities in the U.S. due to the lowered corporate tax rate.

Adjusted EBITDA* decreased 10% to $57 million in the fourth quarter of 2018 from $64 million in the fourth quarter of 2017.

Diluted earnings per share were $0.46 in the fourth quarter of 2018 compared to $2.48 in the comparable 2017 period. The decline was primarily due to the prior year tax benefits which accounted for $1.77 per share in 2017. Diluted adjusted earnings per share* were $0.68 in the fourth quarter of 2018 compared to $0.70 in the comparable 2017 period.

Masonite repurchased 1,306,984 of its common shares in the fourth quarter, at an average price of $55.40.

Full Year Discussion

Net sales increased 7% to $2,170 million in the year ended December 30, 2018, from $2,033 million in the comparable period of 2017. The growth in net sales was the result of a 6% increase in sales volume from acquisitions, 3% increase in AUP and 1% positive impact from foreign exchange, partially offset by a 3% decrease in base volumes.

  • North American Residential net sales were $1,455 million, a 2% increase over 2017, driven primarily by a 3% increase in AUP and incremental sales volume of 1% from the BWI acquisition in the fourth quarter. These gains were partially offset by a 2% decrease in base volumes, which include the previously announced lost retail business.
  • Europe net sales were $369 million, a 26% increase from 2017, due to a 23% increase in sales volume from acquisitions, 5% increase in AUP and 4% positive impact from foreign exchange, partially offset by a 5% decline in base volumes and 1% lower component sales.
  • Architectural net sales were $324 million, a 12% increase from 2017, driven by a 15% increase in sales volume from acquisitions, 5% higher AUP and 1% from higher sales of components. These gains were partially offset by a 9% decrease in base volume.

Total company gross profit increased 7% to $435 million in 2018, from $407 million in the comparable period of 2017. Gross profit margin increased 10 basis points to 20.1% in 2018, due to higher AUP and mix which was almost entirely offset by higher cost of raw materials through the year and increased manufacturing wages and benefits in the second half of 2018.

Selling, general and administrative expenses (SG&A) of $266 million were up $18 million, or 7%, compared to 2017. The increase was driven by additional costs from acquisitions, including related professional fees, and personnel costs, including incentive compensation. SG&A as a percentage of net sales was 12.3%, a 10 basis point increase from 2017.

Net income attributable to Masonite decreased $59 million to $93 million in 2017. Prior period net income includes the previously described non-cash tax benefits of $53 million, the majority of which was recognized in the fourth quarter of 2017.

Adjusted EBITDA* increased $13 million to $268 million in 2018, from $255 million in 2017.

Diluted earnings per share were $3.33 in the 2018 fiscal year compared to $5.09 in the comparable 2017 period. The decline was due to the prior year tax benefits which accounted for $1.76 per share in 2017. Diluted adjusted earnings per share increased $0.34 to $3.68 in the 2018 fiscal year compared to $3.34 in the comparable 2017 period.

ALSO READ:   Al Velasco of PrimeLending Wins HousingWire Vanguard Award

Masonite repurchased 2,771,684 of its common shares at an average price of $60.22, or $167 million in 2018.

Restructuring

Following the previously announced actions in the fourth quarter of 2018, the Company implemented additional restructuring plans in 2019 to continue optimizing its manufacturing footprint and reducing headcount. In addition to the fourth quarter restructuring charge of $2 million, the Company expects restructuring costs associated with additional planned actions in 2019 to be approximately $10 million to $15 million.

2019 Outlook

The Company expects full-year 2019 net sales growth in the range of three to five percent, primarily driven by increases in AUP, incremental net sales from acquisitions and nominal market growth across all end markets. Excluding anticipated impacts of foreign exchange, the Company expects net sales growth of four to six percent.

The Company expects 2019 Adjusted EBITDA* to be in the range of $275 million to $305 million and diluted adjusted earnings per share* of $3.60 to $4.40.

A quantitative reconciliation of Adjusted EBITDA* and diluted adjusted earnings per share* outlook to the corresponding GAAP information is not provided because the GAAP measures that are excluded from Adjusted EBITDA* outlook are difficult to predict and are primarily dependent on future uncertainties. Items with future uncertainties include restructuring costs, asset impairments, share based compensation expense and gains/losses on sales of subsidiaries and PP&E.

Masonite Earnings Conference Call

The Company will hold a live conference call and webcast on Tuesday, February 19, 2019, to discuss the 2018 fourth quarter and full year results.

The live audio webcast will begin at 9:00 a.m. EST and can be accessed, together with the presentation, on the Masonite website www.masonite.com. The webcast can be directly accessed at: Q4’18 Earnings Webcast. It is recommended that listeners log-on at least 10 minutes prior to the start of the call.

Telephone access to the live call will be available at 877-407-8289 (in the U.S.) or by dialing 201-689-8341 (outside U.S.).

A telephone replay will be available approximately one hour following completion of the call through March 5, 2019. To access the replay, please dial 877-660-6853 (in the U.S.) or 201-612-7415 (outside U.S.). Enter Conference ID #13687239.

About Masonite

Masonite International Corporation is a leading global designer and manufacturer of interior and exterior doors for the residential new construction; the residential repair, renovation and remodeling; and the non-residential building construction markets. Since 1925, Masonite has provided its customers with innovative products and superior service at compelling values. Masonite currently serves more than 9,000 customers in 64 countries. Additional information about Masonite can be found at www.masonite.com.

* See “Non-GAAP Financial Measures and Related Information” for definition and reconciliation of non-GAAP measures.

Forward-looking Statements

This press release contains forward-looking information and other forward-looking statements within the meaning of applicable Canadian and/or U.S. securities laws, including our discussion of our 2019 outlook, housing and other markets, and the effects of our restructuring and strategic initiatives. When used in this press release, such forward-looking statements may be identified by the use of such words as may, might, could, will, would, should, expect, believes, outlook, predict, forecast, objective, remain, anticipate, estimate, potential, continue, plan, project, targeting, or the negative of these terms or other similar terminology.

Forward-looking statements involve significant known and unknown risks, uncertainties and other factors that may cause the actual results, performance or achievements of Masonite, or industry results, to be materially different from any future plans, goals, targets, objectives, results, performance or achievements expressed or implied by such forward-looking statements. As a result, such forward-looking statements should not be read as guarantees of future performance or results, should not be unduly relied upon, and will not necessarily be accurate indications of whether or not such results will be achieved. Factors that could cause actual results to differ materially from the results discussed in the forward-looking statements include, but are not limited to, downward trends in our end markets and in economic conditions; reduced levels of residential new construction; residential repair, renovation and remodeling; and non-residential building construction activity due to increases in mortgage rates, changes in mortgage interest deductions and related tax changes and reduced availability of financing; competition; the continued success of, and our ability to maintain relationships with, certain key customers in light of customer concentration and consolidation; new tariffs and evolving trade policy between the United States and other countries, including China; increases in prices of raw materials and fuel; increases in labor costs, the availability of labor, or labor relations (i.e., disruptions, strikes or work stoppages); our ability to manage our operations including anticipating demand for our products, managing disruptions in our operations, managing manufacturing realignments (including related restructuring charges), managing customer credit risk and successful integration of acquisitions; the continuous operation of our information technology and enterprise resource planning systems and management of potential cyber security threats and attacks; our ability to generate sufficient cash flows to fund our capital expenditure requirements, to meet our pension obligations, and to meet our debt service obligations, including our obligations under our senior notes and our ABL Facility; political, economic and other risks that arise from operating a multinational business; uncertainty relating to the United Kingdom’s anticipated exit from the European Union; fluctuating exchange and interest rates; our ability to innovate and keep pace with technological developments; product liability claims and product recalls; retention of key management personnel; environmental and other government regulations, including the FCPA, and any changes in such regulations; and limitations on operating our business as a result of covenant restrictions under our existing and future indebtedness, including our senior notes and our ABL Facility.

Non-GAAP Financial Measures and Related Information

Our management reviews net sales and Adjusted EBITDA (as defined below) to evaluate segment performance and allocate resources. Net assets are not allocated to the reportable segments. Adjusted EBITDA is a non-GAAP financial measure which does not have a standardized meaning under GAAP and is unlikely to be comparable to similar measures used by other companies. Adjusted EBITDA should not be considered as an alternative to either net income or operating cash flows determined in accordance with GAAP. Additionally, Adjusted EBITDA is not intended to be a measure of free cash flow for management’s discretionary use, as it does not include certain cash requirements such as interest payments, tax payments and debt service requirements. Adjusted EBITDA is defined as net income attributable to Masonite adjusted to exclude the following items: depreciation; amortization; share based compensation expense; loss (gain) on disposal of property, plant and equipment; registration and listing fees; restructuring costs; asset impairment; loss (gain) on disposal of subsidiaries; interest expense (income), net; loss on extinguishment of debt; other expense (income), net; income tax expense (benefit); loss (income) from discontinued operations, net of tax; and net income (loss) attributable to non-controlling interest. This definition of Adjusted EBITDA differs from the definitions of EBITDA contained in the indentures governing the 2026 Notes and 2023 Notes and the credit agreement governing the ABL Facility. Adjusted EBITDA, as calculated under our ABL Facility or senior notes would also include, among other things, additional add-backs for amounts related to: cost savings projected by us in good faith to be realized as a result of actions taken or expected to be taken prior to or during the relevant period; fees and expenses in connection with certain plant closures and layoffs; and the amount of any restructuring charges, integration costs or other business optimization expenses or reserve deducted in the relevant period in computing consolidated net income, including any one-time costs incurred in connection with acquisitions. Adjusted EBITDA is used to evaluate and compare the performance of the segments and it is one of the primary measures used to determine employee incentive compensation. Intersegment transfers are negotiated on an arm’s length basis, using market prices. We believe that Adjusted EBITDA, from an operations standpoint, provides an appropriate way to measure and assess segment performance. Our management team has established the practice of reviewing the performance of each segment based on the measures of net sales and Adjusted EBITDA. We believe that Adjusted EBITDA is useful to users of the consolidated financial statements because it provides the same information that we use internally to evaluate and compare the performance of the segments and it is one of the primary measures used to determine employee incentive compensation.

ALSO READ:   Maverick Technology Solutions’ ROSINBOMB™ Brand Featured in Marijuana Retail Report (MRR’s) Fall/Winter Tech Special Report

Adjusted EPS is diluted earnings per common share attributable to Masonite (EPS) less restructuring costs, asset impairment charges, loss (gain) on disposal of subsidiaries, and other items, if any, that do not relate to Masonites underlying business performance (each net of related tax expense (benefit)). In the fourth quarter of 2018, we changed the definition of Adjusted EPS to exclude restructuring charges and related tax impacts. As a result, we have recast the previously-presented Adjusted EPS reconciliations for the three months and year ended December 31, 2017, to also exclude these amounts. Additionally, amounts shown for the three months and year ended December 31, 2017, exclude the beneficial impact of the deferred tax revaluation recognized as a result of The Tax Cuts and Jobs Act of 2017 and the release of a valuation allowance in Canada as such tax assets are likely to be realized in future periods. Management uses this measure to evaluate the overall performance of the Company and believes this measure provides investors with helpful supplemental information regarding the underlying performance of the Company from period to period. This measure may be inconsistent with similar measures presented by other companies.

Adjusted EBITDA margin is defined as Adjusted EBITDA divided by Net Sales. Management believes this measure provides supplemental information on how successfully we operate our business.

The tables below set forth reconciliations of Adjusted EBITDA to net income attributable to Masonite and Adjusted EPS to diluted earnings per common share for the periods indicated. We are not providing a quantitative reconciliation of our Adjusted EBITDA or Adjusted EPS outlook to the corresponding GAAP information because the GAAP measures that we exclude from our Adjusted EBITDA outlook are difficult to predict and are primarily dependent on future uncertainties. Items with future uncertainties include restructuring costs, asset impairments, share based compensation expense and gains/losses on sales of subsidiaries and PP&E.

           

MASONITE INTERNATIONAL CORPORATION

SALES RECONCILIATION AND ADJUSTED EBITDA BY REPORTABLE SEGMENT

(In millions of U.S. dollars)

(Unaudited)

 

North American Residential Segment

Europe Segment

Architectural Segment

Corporate & Other

Consolidated

% Change

Fourth quarter 2017 net sales $ 358.8 $ 73.3 $ 69.6 $ 6.8 $ 508.5
Acquisitions 7.7 20.5 11.8 40.0 7.9 %
Base volume (27.6 ) (0.1 ) (2.2 ) (0.5 ) (30.4 ) (6.0 )%
Average unit price 12.6 0.6 2.5 15.7 3.1 %
Other 0.5 (2.3 ) 1.6 0.2 %
Foreign exchange (3.0 ) (2.1 ) (0.3 )   (5.4 ) (1.1 )%
Fourth quarter 2018 net sales $ 349.0   $ 89.9   $ 83.0   $ 6.5   $ 528.4   3.9 %
Year over year growth, net sales (2.7 )% 22.6 % 19.3 % (4.4 )%
 
Fourth quarter 2017 Adjusted EBITDA $ 50.5 $ 8.8 $ 8.6 $ (3.8 ) $ 64.2
Fourth quarter 2018 Adjusted EBITDA $ 39.7 $ 10.7 $ 6.9 $ 0.2 $ 57.5
Year over year growth, Adjusted EBITDA (21.4 )% 21.6 % (19.8 )% nm (10.4 )%
 

North American Residential Segment

Europe Segment

Architectural Segment

Corporate & Other

Consolidated

% Change

Year to date 2017 net sales $ 1,428.9 $ 291.9 $ 288.5 $ 23.6 $ 2,032.9
Acquisitions 7.7 68.5 42.8 119.0 5.9 %
Base volume (24.2 ) (15.0 ) (26.2 ) (1.1 ) (66.5 ) (3.3 )%
Average unit price 38.9 14.0 15.3 68.2 3.4 %
Other 3.8 (2.2 ) 3.0 0.1 4.6 0.2 %
Foreign exchange (0.3 ) 11.8   0.1   0.3   11.9   0.6 %
Year to date 2018 net sales $ 1,454.8   $ 369.0   $ 323.5   $ 22.9   $ 2,170.1   6.7 %
Year over year growth, net sales 1.8 % 26.4 % 12.1 % (3.0 )%
 
Year to date 2017 Adjusted EBITDA $ 200.2 $ 33.8 $ 30.1 $ (9.5 ) $ 254.5
Year to date 2018 Adjusted EBITDA $ 202.5 $ 45.0 $ 37.7 $ (17.3 ) $ 267.9
Year over year growth, Adjusted EBITDA 1.1 % 33.1 % 25.2 % nm 5.3 %
 
   

MASONITE INTERNATIONAL CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands of U.S. dollars, except share and per share amounts)

(Unaudited)

 
Three Months Ended Year Ended
December 30, 2018   December 31, 2017 December 30, 2018   December 31, 2017
Net sales $ 528,350 $ 508,500 $ 2,170,103 $ 2,032,925
Cost of goods sold 432,989   408,386   1,734,797   1,625,942  
Gross profit 95,361 100,114 435,306 406,983
Gross profit as a % of net sales 18.0 % 19.7 % 20.1 % 20.0 %
 
Selling, general and administration expenses 61,601 59,874 266,193 247,917
Selling, general and administration expenses as a % of net sales 11.7 % 11.8 % 12.3 % 12.2 %
 
Restructuring costs 1,624 (136 ) 1,624 850
Asset impairment 5,243 5,243
Loss on disposal of subsidiaries       212  
Operating income 26,893 40,376 162,246 158,004
Interest expense, net 11,027 8,804 39,008 30,153
Loss on extinguishment of debt 5,414
Other income, net of expense (724 ) (835 ) (2,533 ) (1,570 )
Income before income tax expense (benefit) 16,590 32,407 120,357 129,421
Income tax expense (benefit) 3,067   (40,802 ) 23,813   (27,560 )
Net income 13,523 73,209 96,544 156,981
Less: net income attributable to non-controlling interest 1,176   1,397   3,834   5,242  
Net income attributable to Masonite $ 12,347   $ 71,812   $ 92,710   $ 151,739  
 
Basic earnings per common share attributable to Masonite $ 0.47 $ 2.52 $ 3.38 $ 5.18
Diluted earnings per common share attributable to Masonite $ 0.46 $ 2.48 $ 3.33 $ 5.09
 
Shares used in computing basic earnings per share 26,372,719 28,463,413 27,412,268 29,298,236
Shares used in computing diluted earnings per share 26,731,917 28,969,630 27,865,228 29,814,659
 
ALSO READ:   Kornit Digital Announces Date for Third Quarter 2018 Earnings Results
   

MASONITE INTERNATIONAL CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands of U.S. dollars, except share amounts)

(Unaudited)

 
ASSETS December 30, 2018

December 31, 2017

Current assets:
Cash and cash equivalents $ 115,656 $ 176,669
Restricted cash 10,485 11,895
Accounts receivable, net 283,580 269,235
Inventories, net 250,407 234,042
Prepaid expenses 32,970 27,665
Income taxes receivable 3,495   2,364  
Total current assets 696,593 721,870
Property, plant and equipment, net 609,753 575,492
Investment in equity investees 13,474 11,310
Goodwill 180,297 138,449
Intangible assets, net 212,045 182,484
Deferred income taxes 28,509 29,899
Other assets 37,794   20,754  
Total assets $ 1,778,465   $ 1,680,258  
 
LIABILITIES AND EQUITY
Current liabilities:
Accounts payable $ 96,362 $ 94,497
Accrued expenses 147,345 126,759
Income taxes payable 1,599   869  
Total current liabilities 245,306 222,125
Long-term debt 796,398 625,657
Deferred income taxes 82,122 60,820
Other liabilities 32,334   35,754  
Total liabilities 1,156,160 944,356
Commitments and Contingencies
Equity:
Share capital: unlimited shares authorized, no par value, 25,835,664 and 28,369,877 shares issued and outstanding as of December 30, 2018, and December 31, 2017, respectively 575,207 624,403
Additional paid-in capital 218,988 226,528
Accumulated deficit (30,836 ) (18,150 )
Accumulated other comprehensive loss (152,919 ) (110,152 )
Total equity attributable to Masonite 610,440 722,629
Equity attributable to non-controlling interests 11,865   13,273  
Total equity 622,305   735,902  
Total liabilities and equity $ 1,778,465   $ 1,680,258  
 
   

MASONITE INTERNATIONAL CORPORATION

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

TO GAAP FINANCIAL MEASURES

(In thousands of U.S. dollars, except share and per share amounts)

(Unaudited)

 
Three Months Ended Year Ended
(In thousands) December 30, 2018   December 31, 2017 December 30, 2018   December 31, 2017
Net income attributable to Masonite $ 12,347 $ 71,812 $ 92,710 $ 151,739
 
Add: Restructuring costs 1,624 (136 ) 1,624 850
Add: Asset impairment 5,243 5,243
Add: Loss on disposal of subsidiaries 212
Add: Loss on extinguishment of debt 5,414
Add: Income tax benefit as a result of U.S. Tax Reform (27,138 ) (27,138 )
Add: Income tax benefit as a result of the release of valuation allowances (24,069 ) (25,396 )
Income tax impact of adjustments (1,071 ) (63 ) (2,506 ) (619 )
Adjusted net income attributable to Masonite $ 18,143   $ 20,406   $ 102,485   $ 99,648  
 
Diluted earnings per common share attributable to Masonite (“EPS”) $ 0.46 $ 2.48 $ 3.33 $ 5.09
Diluted adjusted earnings per common share attributable to Masonite (“Adjusted EPS”) $ 0.68 $ 0.70 $ 3.68 $ 3.34
 
Shares used in computing diluted EPS and diluted Adjusted EPS 26,731,917 28,969,630 27,865,228 29,814,659
 

The weighted average number of shares outstanding utilized for the diluted EPS and diluted Adjusted EPS calculation contemplates the exercise of all currently outstanding SARs and the conversion of all RSUs. The dilutive effect of such equity awards is calculated based on the weighted average share price for each fiscal period using the treasury stock method.

 
Three Months Ended December 30, 2018
(In thousands)

North American Residential

  Europe   Architectural  

Corporate & Other

  Total
Adjusted EBITDA $ 39,690 $ 10,735 $ 6,856 $ 194 $ 57,475
Less (plus):
Depreciation 7,954 2,432 3,149 2,214 15,749
Amortization 421 3,816 2,382 1,013 7,632
Share based compensation expense (562 ) (562 )
Loss (gain) on disposal of property, plant and equipment 751 62 82 1 896
Restructuring costs 275 1,349 1,624
Asset impairment 5,243 5,243
Interest expense (income), net 11,027 11,027
Other income, net of expense (57 ) (245 ) (422 ) (724 )
Income tax expense (benefit) 3,067 3,067
Net income (loss) attributable to non-controlling interest 537       639   1,176  
Net income (loss) attributable to Masonite $ 29,809   $ (1,922 ) $ 1,243   $ (16,783 ) $ 12,347  
 
Three Months Ended December 31, 2017
(In thousands)

North American Residential

Europe Architectural

Corporate & Other

Total
Adjusted EBITDA $ 50,510 $ 8,798 $ 8,649 $ (3,757 ) $ 64,200
Less (plus):
Depreciation 7,147 2,376 2,167 2,363 14,053
Amortization 865 2,111 2,351 1,266 6,593
Share based compensation expense 2,950 2,950
Loss (gain) on disposal of property, plant and equipment 96 (220 ) 488 364
Restructuring costs 242 (378 ) (136 )
Interest expense (income), net 8,804 8,804
Other expense (income), net 50 (885 ) (835 )
Income tax expense (benefit) (40,802 ) (40,802 )
Net income (loss) attributable to non-controlling interest 833       564   1,397  
Net income (loss) attributable to Masonite $ 41,569   $ 4,481   $ 3,401   $ 22,361   $ 71,812  
 
 
Year Ended December 30, 2018
(In thousands)

North American Residential

  Europe   Architectural  

Corporate & Other

  Total
Adjusted EBITDA $ 202,465 $ 44,985 $ 37,742 $ (17,256 ) $ 267,936
Less (plus):
Depreciation 29,959 9,922 10,431 8,777 59,089
Amortization 1,466 14,716 9,236 3,165 28,583
Share based compensation expense 7,681 7,681
Loss (gain) on disposal of property, plant and equipment 1,799 92 180 1,399 3,470
Restructuring costs 275 1,349 1,624
Asset impairment 5,243 5,243
Interest expense (income), net 39,008 39,008
Loss on extinguishment of debt 5,414 5,414
Other expense (income), net (57 ) 61 (2,537 ) (2,533 )
Income tax expense (benefit) 23,813 23,813
Net income (loss) attributable to non-controlling interest 3,042       792   3,834  
Net income (loss) attributable to Masonite $ 165,981   $ 13,602   $ 17,895   $ (104,768 ) $ 92,710  
 
Year Ended December 31, 2017
(In thousands)

North American Residential

Europe Architectural

Corporate & Other

Total
Adjusted EBITDA $ 200,179 $ 33,820 $ 30,050 $ (9,543 ) $ 254,506
Less (plus):
Depreciation 29,798 9,588 9,032 9,110 57,528
Amortization 3,369 7,867 8,742 4,397 24,375
Share based compensation expense 11,644 11,644
Loss (gain) on disposal of property, plant and equipment 770 293 328 502 1,893
Restructuring costs (27 ) 2,394 (1,517 ) 850
Loss (gain) on disposal of subsidiaries 212 212
Interest expense (income), net 30,153 30,153
Other expense (income), net 232 (1,802 ) (1,570 )
Income tax expense (benefit) (27,560 ) (27,560 )
Net income (loss) attributable to non-controlling interest 3,519       1,723   5,242  
Net income (loss) attributable to Masonite $ 162,723   $ 15,655   $ 9,554   $ (36,193 ) $ 151,739  

joanne freiberger, CPA, CTP, IRC
VP, TREASURER
[email protected]
813.739.1808

farand pawlak, CPA
DIRECTOR, INVESTOR RELATIONS
[email protected]
813.371.5839

gbaf1news