AGÕæÈ˹ٷ½

STOCK TITAN

GMS Reports Fourth Quarter and Fiscal Year 2025 Results

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

Resilient Pricing Despite Challenging and Uncertain End Market Conditions; Additional Structural Cost Reductions AGÕæÈ˹ٷ½ized

TUCKER, Ga.--(BUSINESS WIRE)-- GMS Inc. (NYSE: GMS), a leading North American specialty building products distributor, today reported financial results for the fourth quarter and fiscal year 2025 ended April 30, 2025.

Fourth Quarter Fiscal 2025 Highlights

(Comparisons are to the fourth quarter of fiscal 2024 unless otherwise noted)

  • Net sales of $1,333.8 million decreased 5.6%; organic net sales decreased 9.7%. On a per day basis, net sales were down 4.1% and organic net sales decreased 8.3%.
  • Net income of $26.1 million decreased 53.7% from $56.4 million. Net income per diluted share of $0.67, compared to $1.39. Net income margin was 2.0% compared to 4.0%; Adjusted net income of $50.2 million, or $1.29 per diluted share, compared to $81.6 million, or $2.01 per diluted share.
  • Adjusted EBITDA of $109.8 million compared to $146.6 million; Adjusted EBITDA margin was 8.2% compared to 10.4%.
  • Cash provided by operating activities of $196.8 million, compared to $204.2 million. Free cash flow of $183.4 million, compared with $186.7 million.
  • Repurchased 348,599 shares of common stock for $26.4 million at an average cost per share of $75.60, compared to 174,555 shares of common stock for $16.0 million at an average cost per share of $91.86.
  • Net debt leverage was 2.4 times Pro Forma Adjusted EBITDA as of the end of the fourth quarter of fiscal 2025, consistent with the end of the third quarter of fiscal 2025 and up from 1.7 times Pro Forma Adjusted EBITDA a year ago.
  • Leveraging investments in technology and efficiency optimization, the Company implemented an additional estimated $25 million in annualized cost reductions.

Full Year Fiscal 2025 Highlights

(Comparisons are to the full year of fiscal 2024, unless otherwise noted)

  • Net sales of $5,513.7 million increased 0.2%; organic net sales decreased 5.8%. On a per day basis, net sales were up 0.6% and organic net sales were down 5.4%.
  • Net income of $115.5 million, decreased 58.2% compared to net income of $276.1 million, inclusive of a $42.5 million non-cash goodwill impairment charge recorded during the Company’s third quarter of fiscal 2025. Net income per diluted share of $2.92 decreased from $6.75. Net income margin was 2.1% compared to 5.0%; Adjusted net income of $244.0 million decreased 30.7% compared to $352.0 million. Adjusted net income per diluted share of $6.18 compared to $8.61.
  • Adjusted EBITDA of $500.9 million decreased $114.5 million, or 18.6%; Adjusted EBITDA margin decreased 210 basis points to 9.1% from 11.2%.
  • Cash provided by operating activities of $383.6 million, compared to $433.2 million. Free cash flow of $336.1 million, compared to $376.0 million.
  • Repurchased 1.9 million shares of common stock for $164.1 million at an average cost per share of $85.27, compared to 1.7 million shares of common stock for $115.6 million at an average cost per share of $67.93.
  • Demonstrating the continued execution of our strategic priorities, including platform expansion and Complementary Products growth, the Company completed three strategic acquisitions and opened four greenfield yard locations.
  • Leveraging investments in technology and efficiency optimization, the Company implemented a total estimated $55 million in annualized cost reductions.

“We reported solid results for our fourth quarter and full year fiscal 2025 despite deterioration in end market conditions as we moved through the year,� said John C. Turner, Jr, President and Chief Executive Officer of GMS. “The ongoing challenging interest rate environment and general market uncertainty continues to be a headwind for the business, contributing to reduced levels of activity in each of our major end markets. Despite these pressures, we reported $1.33 billion in net sales for the fourth quarter and achieved volume growth for the quarter in Ceilings and Complementary Products, with resilient or expanded pricing in all major product categories except for Steel Framing. Additionally, we generated significant levels of cash flow both for our full year and for the fourth quarter, highlighted by a post-Covid record level of free cash flow conversion of Adjusted EBITDA recorded for the quarter. Our balance sheet remains strong with no near-term maturities, and we are balancing capital allocations among an active pipeline of strategic acquisitions, greenfield expansions, debt reduction and opportunistic share repurchases.�

Turner continued, “As we begin fiscal 2026, we are cautiously optimistic that we are nearing the bottom of this cycle and believe pent-up demand will materialize as the macro-environment improves. Once this market demand returns, we will be well positioned to capture the opportunity as a leaner and more efficient organization.�

Fourth Quarter Fiscal 2025 Results

(Comparisons are to the fourth quarter of fiscal 2024 unless otherwise noted)

Net sales for the fourth quarter of fiscal 2025 of $1.33 billion decreased 5.6%, or 4.1% on a same day basis, primarily due to softer end market conditions, partially offset by resilient pricing in Wallboard, Ceilings and Complementary Products. Steel price deflation reduced net sales by an estimated $22 million for the quarter. Organic net sales decreased 9.7% in total or 8.3% on a same day basis.

Fourth quarter year-over-year sales by product category were as follows1:

  • Wallboard sales of $526.6 million decreased 10.1% (down 12.5% on an organic basis).
  • Ceilings sales of $201.0 million increased 6.4% (up 2.9% on an organic basis).
  • Steel framing sales of $189.2 million decreased 14.2% (down 17.9% on an organic basis).
  • Complementary product sales of $416.9 million decreased 0.2% (down 7.3% on an organic basis).

Gross profit of $416.2 million decreased $35.0 million, or 7.7%. Gross margin decreased 70 basis points to 31.2%. Gross margins contracted year-over-year across most major product lines driven principally by lower vendor incentive income given reduced sales volumes. Absent the lower incentive income, we experienced generally resilient pricing and margins sequentially in most of our major product categories, consistent with previously-communicated expectations, despite the current market pressures. Developing tariff activity notwithstanding, Steel Framing pricing, for the quarter continued to be a headwind, declining both sequentially and year-over-year.

Selling, general and administrative (“SG&A�) expenses were $315.1 million for the quarter, down from $315.5 million, despite a $14 million year-over-year increase in SG&A expenses related to recent acquisitions. Overall operating costs were lower year-over-year, reflective of the realized savings from the previously disclosed cost reduction actions and reduced activity levels in response to shifting demand.

SG&A expense as a percentage of net sales increased 130 basis points to 23.6% for the quarter compared to 22.3%. This was a sequential improvement from the prior quarter level of 24.7%. General operating cost inflation, including higher rent expense, drove 110 basis points of deleverage, the majority of which was offset by the previously announced cost reduction actions. Accident claim activity contributed 30 basis points of deleverage, and net product price deflation, led by Steel, was also unfavorable to SG&A leverage by 30 basis points. The remainder of the year-over-year difference was related to reduced absorption on lower sales, partially offset by the benefit of acquisitions. Adjusted SG&A expense as a percentage of net sales of 23.1% increased 130 basis points from 21.8%.

All in, net income decreased 53.7% to $26.1 million compared to net income of $56.4 million. Net income per diluted share of $0.67 decreased from $1.39 per diluted share. Adjusted net income was $50.2 million, or $1.29 per diluted share, compared to $81.6 million, or $2.01 per diluted share.

Adjusted EBITDA decreased to $109.8 million compared to $146.6 million. Adjusted EBITDA margin of 8.2% decreased 220 basis points compared to 10.4%.

_____________________________

1 For more details on sales by product category, including per day organic sales change due to volume and/or price, mix and foreign exchange, please refer to the tables included at the back of this press release.

Balance Sheet, Liquidity and Cash Flow

As of April 30, 2025, the Company had cash on hand of $55.6 million, total debt of $1.3 billion and $631.3 million of available liquidity under its revolving credit facility. Net debt leverage was 2.4 times Pro Forma Adjusted EBITDA as of the end of the quarter, up from 1.7 times Pro Forma Adjusted EBITDA at the end of the fourth quarter of fiscal 2024.

The Company generated cash from operating activities and free cash flow of $196.8 million and $183.4 million, respectively, for the quarter ended April 30, 2025. For the quarter ended April 30, 2024, the Company generated cash from operating activities and free cash flow of $204.2 million and $186.7 million, respectively.

During the quarter, the Company repurchased 348,599 shares of common stock for $26.4 million. As of April 30, 2025, the Company had $192.0 million of share repurchase authorization remaining.

Platform Expansion Activities (Including Subsequent Events)

On June 2, 2025, GMS added to its Complementary Products offerings with the acquisition of the Lutz Company. Founded in 1986 and operating out of a single location in Brooklyn Park, MN, Lutz Company is a highly-respected distributor of Exterior Insulation Finish Systems (“EIFS�), insulation board, tools and other complementary products in the greater Minneapolis, MN area.

In addition, GMS also recently established two new greenfield locations, expanding its presence to provide enhanced service and product offerings in the following markets:

  • In Owens Sound, Ontario, Canada, GMS added a new location in March 2025, enhancing the service and geographic reach of its operating company, Watson Building Supplies.
  • In Nashville, Tennessee, GMS opened an additional location in June 2025 to enhance the capacity of its existing Valley Interiors yard, thereby providing opportunities to expand share in the Nashville market.

Conference Call and Webcast

GMS will host a conference call and webcast to discuss its results for the fourth quarter and full year fiscal 2025, which ended on April 30, 2025, and other information related to its business at 8:30 a.m. Eastern Time on Wednesday, June 18, 2025. Investors who wish to participate in the call should dial 877-407-3982 (domestic) or 201-493-6780 (international) at least 5 minutes prior to the start of the call. The live webcast will be available on the Investors section of the Company’s website at . There will be a slide presentation of the results available on that page of the website as well. Replays of the call will be available through July 18, 2025 and can be accessed at 844-512-2921 (domestic) or 412-317-6671 (international) and entering the pass code 13752631.

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 construction 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 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.

Forward-Looking Statements and Information

This press release includes “forward-looking statements� within the meaning of the Private Securities Litigation Reform Act of 1995. You can generally identify forward-looking statements by the Company’s use of forward-looking terminology such as “anticipate,� “believe,� “confident,� “continue,� “could,� “estimate,� “expect,� “intend,� “may,� “might,� “plan,� “potential,� “predict,� “seek,� or “should,� or the negative thereof or other variations thereon or comparable terminology. In particular, statements about the markets in which GMS operates, including in particular residential and commercial construction, and the economy generally, including interest rates, pricing including, by not limited to, the ability to implement and maintain manufacturers� price increases, commodities pricing, the demand for the Company’s products, the Company’s strategic priorities and the results thereof, service levels and the ability to drive value and results contained in this press release may be considered forward-looking statements. In addition, forward looking statements may include statements regarding the Company’s expectations concerning management’s plans for execution of a stock repurchase program, including the maximum amount, manner and duration of the purchase of the Company’s common stock under its authorized stock repurchase program. The Company has based forward-looking statements on its current expectations, assumptions, estimates and projections. While the Company believes these expectations, assumptions, estimates, and projections are reasonable, such forward-looking statements are only predictions and involve known and unknown risks and uncertainties, many of which are beyond its control, including economic issues, geopolitical issues, and future public health issues, that may affect the Company’s business. Forward-looking statements involve risks and uncertainties, including, but not limited to, those described in the “Risk Factors� section in the Company’s most recent Annual Report on Form 10-K, and in its other periodic reports filed with the SEC. In addition, the statements in this release are made as of June 18, 2025. The Company undertakes no obligation to update any of the forward-looking statements made herein, whether as a result of new information, future events, changes in expectation or otherwise. These forward-looking statements should not be relied upon as representing the Company’s views as of any date subsequent to June 18, 2025.

GMS Inc.

Condensed Consolidated Statements of Operations (Unaudited)

(in thousands, except per share data)

Ìý

Ìý

Ìý

Ìý

�

Three Months Ended

Ìý

Year Ended

Ìý

April 30,

Ìý

April 30,

�

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Net sales

$

1,333,796

Ìý

Ìý

$

1,413,029

Ìý

Ìý

$

5,513,738

Ìý

Ìý

$

5,501,907

Ìý

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

Ìý

917,552

Ìý

Ìý

Ìý

961,831

Ìý

Ìý

Ìý

3,791,714

Ìý

Ìý

Ìý

3,726,806

Ìý

Gross profit

Ìý

416,244

Ìý

Ìý

Ìý

451,198

Ìý

Ìý

Ìý

1,722,024

Ìý

Ìý

Ìý

1,775,101

Ìý

Operating expenses (income):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Selling, general and administrative

Ìý

315,061

Ìý

Ìý

Ìý

315,518

Ìý

Ìý

Ìý

1,265,253

Ìý

Ìý

Ìý

1,198,899

Ìý

Depreciation and amortization

Ìý

41,608

Ìý

Ìý

Ìý

35,603

Ìý

Ìý

Ìý

164,148

Ìý

Ìý

Ìý

133,362

Ìý

Impairment of goodwill

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

42,454

Ìý

Ìý

Ìý

�

Ìý

Gain on sale of business

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(7,393

)

Ìý

Ìý

�

Ìý

Total operating expenses

Ìý

356,669

Ìý

Ìý

Ìý

351,121

Ìý

Ìý

Ìý

1,464,462

Ìý

Ìý

Ìý

1,332,261

Ìý

Operating income

Ìý

59,575

Ìý

Ìý

Ìý

100,077

Ìý

Ìý

Ìý

257,562

Ìý

Ìý

Ìý

442,840

Ìý

Other (expense) income:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest expense

Ìý

(20,101

)

Ìý

Ìý

(19,021

)

Ìý

Ìý

(89,080

)

Ìý

Ìý

(75,461

)

Write-off of debt discount and deferred financing fees

Ìý

�

Ìý

Ìý

Ìý

(674

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(2,075

)

Other income, net

Ìý

1,433

Ìý

Ìý

Ìý

2,685

Ìý

Ìý

Ìý

5,813

Ìý

Ìý

Ìý

8,862

Ìý

Total other expense, net

Ìý

(18,668

)

Ìý

Ìý

(17,010

)

Ìý

Ìý

(83,267

)

Ìý

Ìý

(68,674

)

Income before taxes

Ìý

40,907

Ìý

Ìý

Ìý

83,067

Ìý

Ìý

Ìý

174,295

Ìý

Ìý

Ìý

374,166

Ìý

Provision for income taxes

Ìý

14,813

Ìý

Ìý

Ìý

26,680

Ìý

Ìý

Ìý

58,826

Ìý

Ìý

Ìý

98,087

Ìý

Net income

$

26,094

Ìý

Ìý

$

56,387

Ìý

Ìý

$

115,469

Ìý

Ìý

$

276,079

Ìý

Weighted average common shares outstanding:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Basic

Ìý

38,317

Ìý

Ìý

Ìý

39,830

Ìý

Ìý

Ìý

38,928

Ìý

Ìý

Ìý

40,229

Ìý

Diluted

Ìý

38,813

Ìý

Ìý

Ìý

40,539

Ìý

Ìý

Ìý

39,503

Ìý

Ìý

Ìý

40,906

Ìý

Net income per common share:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Basic

$

0.68

Ìý

Ìý

$

1.42

Ìý

Ìý

$

2.97

Ìý

Ìý

$

6.86

Ìý

Diluted

$

0.67

Ìý

Ìý

$

1.39

Ìý

Ìý

$

2.92

Ìý

Ìý

$

6.75

Ìý

Ìý

GMS Inc.

Condensed Consolidated Balance Sheets (Unaudited)

(in thousands, except per share data)

Ìý

Ìý

Ìý

Ìý

�

April 30,
2025

Ìý

April 30,
2024

Assets

Current assets:

�

Ìý

Ìý

Cash and cash equivalents

$

55,599

Ìý

Ìý

$

166,148

Ìý

Trade accounts and notes receivable, net of allowances of $12,947 and $16,930, respectively

Ìý

835,888

Ìý

Ìý

Ìý

849,993

Ìý

Inventories, net

Ìý

586,191

Ìý

Ìý

Ìý

580,830

Ìý

Prepaid expenses and other current assets

Ìý

42,438

Ìý

Ìý

Ìý

42,352

Ìý

Total current assets

Ìý

1,520,116

Ìý

Ìý

Ìý

1,639,323

Ìý

Property and equipment, net of accumulated depreciation of $369,343 and $309,850, respectively

Ìý

524,008

Ìý

Ìý

Ìý

472,257

Ìý

Operating lease right-of-use assets

Ìý

325,977

Ìý

Ìý

Ìý

251,207

Ìý

Goodwill

Ìý

881,334

Ìý

Ìý

Ìý

853,767

Ìý

Intangible assets, net

Ìý

536,716

Ìý

Ìý

Ìý

502,688

Ìý

Deferred income taxes

Ìý

24,568

Ìý

Ìý

Ìý

21,890

Ìý

Other assets

Ìý

18,548

Ìý

Ìý

Ìý

18,708

Ìý

Total assets

$

3,831,267

Ìý

Ìý

$

3,759,840

Ìý

Liabilities and Stockholders� Equity

Current liabilities:

Ìý

Ìý

Ìý

Accounts payable

$

431,494

Ìý

Ìý

$

420,237

Ìý

Accrued compensation and employee benefits

Ìý

126,442

Ìý

Ìý

Ìý

125,610

Ìý

Other accrued expenses and current liabilities

Ìý

127,396

Ìý

Ìý

Ìý

111,204

Ìý

Current portion of long-term debt

Ìý

57,901

Ìý

Ìý

Ìý

50,849

Ìý

Current portion of operating lease liabilities

Ìý

54,325

Ìý

Ìý

Ìý

49,150

Ìý

Total current liabilities

Ìý

797,558

Ìý

Ìý

Ìý

757,050

Ìý

Non-current liabilities:

Ìý

Ìý

Ìý

Long-term debt, less current portion

Ìý

1,206,445

Ìý

Ìý

Ìý

1,229,726

Ìý

Long-term operating lease liabilities

Ìý

279,373

Ìý

Ìý

Ìý

204,865

Ìý

Deferred income taxes, net

Ìý

76,483

Ìý

Ìý

Ìý

62,698

Ìý

Other liabilities

Ìý

51,228

Ìý

Ìý

Ìý

44,980

Ìý

Total liabilities

Ìý

2,411,087

Ìý

Ìý

Ìý

2,299,319

Ìý

Commitments and contingencies

Ìý

Ìý

Ìý

Stockholders' equity:

Ìý

Ìý

Ìý

Common stock, par value $0.01 per share, 500,000 shares authorized; 38,164 and 39,754 shares issued and outstanding as of April 30, 2025 and 2024, respectively

Ìý

381

Ìý

Ìý

Ìý

397

Ìý

Preferred stock, par value $0.01 per share, 50,000 shares authorized; 0 shares issued and outstanding as of April 30, 2025 and 2024

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Additional paid-in capital

Ìý

189,216

Ìý

Ìý

Ìý

334,596

Ìý

Retained earnings

Ìý

1,272,516

Ìý

Ìý

Ìý

1,157,047

Ìý

Accumulated other comprehensive loss

Ìý

(41,933

)

Ìý

Ìý

(31,519

)

Total stockholders' equity

Ìý

1,420,180

Ìý

Ìý

Ìý

1,460,521

Ìý

Total liabilities and stockholders' equity

$

3,831,267

Ìý

Ìý

$

3,759,840

Ìý

Ìý

�

GMS Inc.

Condensed Consolidated Statements of Cash Flows (Unaudited)

(in thousands)

Ìý

Ìý

Ìý

Year Ended April 30,

�

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Cash flows from operating activities:

Ìý

Ìý

�

Net income

$

115,469

Ìý

Ìý

$

276,079

Ìý

Adjustments to reconcile net income to net cash provided by operating activities:

Ìý

Ìý

Ìý

Depreciation and amortization

Ìý

164,148

Ìý

Ìý

Ìý

133,362

Ìý

Impairment of goodwill

Ìý

42,454

Ìý

Ìý

Ìý

�

Ìý

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

Ìý

1,774

Ìý

Ìý

Ìý

4,704

Ìý

Equity-based compensation

Ìý

19,202

Ìý

Ìý

Ìý

22,436

Ìý

Gain on sale of business and disposal of assets, net

Ìý

(5,476

)

Ìý

Ìý

(729

)

Deferred income taxes

Ìý

(8,628

)

Ìý

Ìý

3,685

Ìý

Other items, net

Ìý

10,473

Ìý

Ìý

Ìý

8,766

Ìý

Changes in assets and liabilities net of effects of acquisitions:

Ìý

Ìý

Ìý

Trade accounts and notes receivable

Ìý

54,846

Ìý

Ìý

Ìý

(26,573

)

Inventories

Ìý

2,763

Ìý

Ìý

Ìý

17,067

Ìý

Prepaid expenses and other assets

Ìý

(549

)

Ìý

Ìý

(18,652

)

Accounts payable

Ìý

(8,687

)

Ìý

Ìý

22,147

Ìý

Accrued compensation and employee benefits

Ìý

828

Ìý

Ìý

Ìý

5,795

Ìý

Other accrued expenses and liabilities

Ìý

(5,043

)

Ìý

Ìý

(14,838

)

Cash provided by operating activities

Ìý

383,574

Ìý

Ìý

Ìý

433,249

Ìý

Cash flows from investing activities:

Ìý

Ìý

Ìý

Purchases of property and equipment

Ìý

(47,490

)

Ìý

Ìý

(57,247

)

Proceeds from sale of business and sale of assets

Ìý

17,293

Ìý

Ìý

Ìý

2,668

Ìý

Acquisition of businesses, net of cash acquired

Ìý

(204,092

)

Ìý

Ìý

(376,192

)

Other investing activities

Ìý

(5,200

)

Ìý

Ìý

�

Ìý

Cash used in investing activities

Ìý

(239,489

)

Ìý

Ìý

(430,771

)

Cash flows from financing activities:

Ìý

Ìý

Ìý

Repayments on revolving credit facility

Ìý

(1,657,599

)

Ìý

Ìý

(605,409

)

Borrowings from revolving credit facility

Ìý

1,615,132

Ìý

Ìý

Ìý

765,373

Ìý

Payments of principal on long-term debt

Ìý

(4,988

)

Ìý

Ìý

(2,500

)

Payments of principal on finance lease obligations

Ìý

(46,720

)

Ìý

Ìý

(41,786

)

Borrowings from term loan amendments

Ìý

�

Ìý

Ìý

Ìý

390,574

Ìý

Repayments of term loan amendments

Ìý

�

Ìý

Ìý

Ìý

(390,076

)

Repurchases of common stock(a)

Ìý

(165,502

)

Ìý

Ìý

(116,439

)

Debt issuance costs

Ìý

�

Ìý

Ìý

Ìý

(7,070

)

Proceeds from exercises of stock options

Ìý

3,499

Ìý

Ìý

Ìý

6,336

Ìý

Payments for taxes related to net share settlement of equity awards

Ìý

(5,006

)

Ìý

Ìý

(4,026

)

Proceeds from issuance of stock pursuant to employee stock purchase plan

Ìý

5,967

Ìý

Ìý

Ìý

4,586

Ìý

Cash used in financing activities

Ìý

(255,217

)

Ìý

Ìý

(437

)

Effect of exchange rates on cash and cash equivalents

Ìý

583

Ìý

Ìý

Ìý

(638

)

(Decrease) increase in cash and cash equivalents

Ìý

(110,549

)

Ìý

Ìý

1,403

Ìý

Cash and cash equivalents, beginning of year

Ìý

166,148

Ìý

Ìý

Ìý

164,745

Ìý

Cash and cash equivalents, end of year

$

55,599

Ìý

Ìý

$

166,148

Ìý

Supplemental cash flow disclosures:

Ìý

Ìý

Ìý

Cash paid for income taxes

$

63,168

Ìý

Ìý

$

120,352

Ìý

Cash paid for interest

Ìý

87,996

Ìý

Ìý

Ìý

70,798

Ìý

________________________________________

(a) Includes repurchases pursuant to our repurchase programs plus excise taxes.

GMS Inc.

Net Sales by Product Group (Unaudited)

(dollars in thousands)

Ìý

Ìý

Ìý

Ìý

�

Three Months Ended

Ìý

Year Ended

�

April 30,
2025

Ìý

% of Total

Ìý

April 30,
2024

Ìý

% of Total

Ìý

April 30,
2025

Ìý

% of Total

Ìý

April 30,
2024

Ìý

% of Total

�

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Wallboard

$

526,612

Ìý

39.5

%

Ìý

$

586,052

Ìý

41.5

%

Ìý

$

2,198,363

Ìý

39.9

%

Ìý

$

2,263,337

Ìý

41.1

%

Ceilings

Ìý

201,037

Ìý

15.1

%

Ìý

Ìý

188,873

Ìý

13.4

%

Ìý

Ìý

793,312

Ìý

14.4

%

Ìý

Ìý

695,151

Ìý

12.6

%

Steel framing

Ìý

189,227

Ìý

14.2

%

Ìý

Ìý

220,499

Ìý

15.6

%

Ìý

Ìý

796,155

Ìý

14.4

%

Ìý

Ìý

892,730

Ìý

16.2

%

Complementary products

Ìý

416,920

Ìý

31.2

%

Ìý

Ìý

417,605

Ìý

29.5

%

Ìý

Ìý

1,725,908

Ìý

31.3

%

Ìý

Ìý

1,650,689

Ìý

29.9

%

Total net sales

$

1,333,796

Ìý

Ìý

Ìý

$

1,413,029

Ìý

Ìý

Ìý

$

5,513,738

Ìý

Ìý

Ìý

$

5,501,907

Ìý

Ìý

Ìý

�

GMS Inc.

Net Sales and Organic Sales by Product Group (Unaudited)

(dollars in millions)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

�

Net Sales

Ìý

Ìý

Organic Sales

Ìý

�

Three Months Ended April 30,

Ìý

Ìý

Three Months Ended April 30,

Ìý

�

Ìý

2025

Ìý

Ìý

2024

Change

Ìý

Ìý

2025

Ìý

Ìý

2024

Change

Wallboard

$

526.6

Ìý

$

586.0

(10.1

)%

Ìý

$

512.8

Ìý

$

586.0

(12.5

)%

Ceilings

Ìý

201.0

Ìý

Ìý

188.9

6.4

%

Ìý

Ìý

194.3

Ìý

Ìý

188.9

2.9

%

Steel framing

Ìý

189.2

Ìý

Ìý

220.5

(14.2

)%

Ìý

Ìý

181.1

Ìý

Ìý

220.5

(17.9

)%

Complementary products

Ìý

416.9

Ìý

Ìý

417.6

(0.2

)%

Ìý

Ìý

387.2

Ìý

Ìý

417.6

(7.3

)%

Total net sales

$

1,333.7

Ìý

$

1,413.0

(5.6

)%

Ìý

$

1,275.4

Ìý

$

1,413.0

(9.7

)%

Ìý

�

Net Sales

Ìý

Ìý

Organic Sales

Ìý

�

Year Ended April 30,

Ìý

Ìý

Year Ended April 30,

Ìý

�

Ìý

2025

Ìý

Ìý

2024

Change

Ìý

Ìý

2025

Ìý

Ìý

2024

Change

Wallboard

$

2,198.3

Ìý

$

2,263.3

(2.9

)%

Ìý

$

2,141.0

Ìý

$

2,263.3

(5.4

)%

Ceilings

Ìý

793.3

Ìý

Ìý

695.2

14.1

%

Ìý

Ìý

721.7

Ìý

Ìý

695.2

3.8

%

Steel framing

Ìý

796.2

Ìý

Ìý

892.7

(10.8

)%

Ìý

Ìý

755.5

Ìý

Ìý

892.7

(15.4

)%

Complementary products

Ìý

1,725.9

Ìý

Ìý

1,650.7

4.6

%

Ìý

Ìý

1,564.2

Ìý

Ìý

1,650.7

(5.2

)%

Total net sales

$

5,513.7

Ìý

$

5,501.9

0.2

%

Ìý

$

5,182.4

Ìý

$

5,501.9

(5.8

)%

Ìý

GMS Inc.

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

(dollars in millions)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

�

Per Day Net Sales

Ìý

Ìý

Per Day Organic Sales

Ìý

�

Three Months Ended April 30,

Ìý

Ìý

Three Months Ended April 30,

Ìý

�

Ìý

2025

Ìý

Ìý

2024

Change

Ìý

Ìý

2025

Ìý

Ìý

2024

Change

Wallboard

$

8.4

Ìý

$

9.2

(8.7

)%

Ìý

$

8.1

Ìý

$

9.2

(11.1

)%

Ceilings

Ìý

3.2

Ìý

Ìý

3.0

8.1

%

Ìý

Ìý

3.1

Ìý

Ìý

3.0

4.5

%

Steel framing

Ìý

3.0

Ìý

Ìý

3.4

(12.8

)%

Ìý

Ìý

2.9

Ìý

Ìý

3.4

(16.6

)%

Complementary products

Ìý

6.6

Ìý

Ìý

6.5

1.4

%

Ìý

Ìý

6.1

Ìý

Ìý

6.5

(5.8

)%

Total net sales

$

21.2

Ìý

$

22.1

(4.1

)%

Ìý

$

20.2

Ìý

$

22.1

(8.3

)%

Ìý

�

Per Day Net Sales

Ìý

Ìý

Per Day Organic Sales

Ìý

�

Year Ended April 30,

Ìý

Ìý

Year Ended April 30,

Ìý

�

Ìý

2025

Ìý

Ìý

2024

Change

Ìý

Ìý

2025

Ìý

Ìý

2024

Change

Wallboard

$

8.7

Ìý

$

8.9

(2.5

)%

Ìý

$

8.4

Ìý

$

8.9

(5.0

)%

Ceilings

Ìý

3.1

Ìý

Ìý

2.7

14.6

%

Ìý

Ìý

2.8

Ìý

Ìý

2.7

4.2

%

Steel framing

Ìý

3.1

Ìý

Ìý

3.5

(10.5

)%

Ìý

Ìý

3.0

Ìý

Ìý

3.5

(15.0

)%

Complementary products

Ìý

6.8

Ìý

Ìý

6.5

5.0

%

Ìý

Ìý

6.2

Ìý

Ìý

6.5

(4.9

)%

Total net sales

$

21.7

Ìý

$

21.6

0.6

%

Ìý

$

20.4

Ìý

$

21.6

(5.4

)%

Ìý

�

Per Day Organic Growth(a)

Ìý

Per Day Organic Growth(a)

Ìý

Three Months Ended April 30, 2025

Ìý

Year Ended April 30, 2025

�

Volume

Ìý

Price/Mix/Fx

Ìý

Volume

Ìý

Price/Mix/Fx

Wallboard

(12.1

)%

Ìý

1.0

%

Ìý

(6.2

)%

Ìý

1.2

%

Ceilings

(1.5

)%

Ìý

6.0

%

Ìý

(2.2

)%

Ìý

6.4

%

Steel framing

(10.1

)%

Ìý

(6.5

)%

Ìý

(8.3

)%

Ìý

(6.7

)%

________________________________________

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

GMS Inc.

Reconciliation of Net Income to Adjusted EBITDA (Unaudited)

(in thousands)

Ìý

Ìý

Ìý

Ìý

�

Three Months Ended

Ìý

Year Ended

�

April 30,

Ìý

April 30,

�

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income

$

26,094

Ìý

Ìý

$

56,387

Ìý

Ìý

$

115,469

Ìý

Ìý

$

276,079

Ìý

Interest expense

Ìý

20,101

Ìý

Ìý

Ìý

19,021

Ìý

Ìý

Ìý

89,080

Ìý

Ìý

Ìý

75,461

Ìý

Write-off of debt discount and deferred financing fees

Ìý

�

Ìý

Ìý

Ìý

674

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

2,075

Ìý

Interest income

Ìý

(167

)

Ìý

Ìý

(610

)

Ìý

Ìý

(919

)

Ìý

Ìý

(1,754

)

Provision for income taxes

Ìý

14,813

Ìý

Ìý

Ìý

26,680

Ìý

Ìý

Ìý

58,826

Ìý

Ìý

Ìý

98,087

Ìý

Depreciation expense

Ìý

21,979

Ìý

Ìý

Ìý

18,640

Ìý

Ìý

Ìý

83,007

Ìý

Ìý

Ìý

69,206

Ìý

Amortization expense

Ìý

19,629

Ìý

Ìý

Ìý

16,963

Ìý

Ìý

Ìý

81,141

Ìý

Ìý

Ìý

64,156

Ìý

EBITDA

$

102,449

Ìý

Ìý

$

137,755

Ìý

Ìý

$

426,604

Ìý

Ìý

$

583,310

Ìý

Impairment of goodwill

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

42,454

Ìý

Ìý

Ìý

�

Ìý

Stock appreciation expense(a)

Ìý

965

Ìý

Ìý

Ìý

1,983

Ìý

Ìý

Ìý

2,296

Ìý

Ìý

Ìý

5,391

Ìý

Redeemable noncontrolling interests(b)

Ìý

111

Ìý

Ìý

Ìý

302

Ìý

Ìý

Ìý

1,260

Ìý

Ìý

Ìý

1,427

Ìý

Equity-based compensation(c)

Ìý

3,621

Ìý

Ìý

Ìý

3,644

Ìý

Ìý

Ìý

15,646

Ìý

Ìý

Ìý

15,618

Ìý

Severance and other permitted costs(d)

Ìý

2,153

Ìý

Ìý

Ìý

307

Ìý

Ìý

Ìý

11,851

Ìý

Ìý

Ìý

2,628

Ìý

Transaction costs (acquisitions and other)(e)

Ìý

658

Ìý

Ìý

Ìý

1,483

Ìý

Ìý

Ìý

3,920

Ìý

Ìý

Ìý

4,856

Ìý

Gain on disposal of assets(f)

Ìý

(650

)

Ìý

Ìý

(66

)

Ìý

Ìý

(5,476

)

Ìý

Ìý

(729

)

Effects of fair value adjustments to inventory(g)

Ìý

1

Ìý

Ìý

Ìý

1,183

Ìý

Ìý

Ìý

485

Ìý

Ìý

Ìý

1,633

Ìý

Change in fair value of contingent consideration(h)

Ìý

468

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

1,882

Ìý

Ìý

Ìý

�

Ìý

Debt transaction costs(i)

Ìý

�

Ìý

Ìý

Ìý

(13

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

1,320

Ìý

EBITDA adjustments

Ìý

7,327

Ìý

Ìý

Ìý

8,823

Ìý

Ìý

Ìý

74,318

Ìý

Ìý

Ìý

32,144

Ìý

Adjusted EBITDA

$

109,776

Ìý

Ìý

$

146,578

Ìý

Ìý

$

500,922

Ìý

Ìý

$

615,454

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net sales

$

1,333,796

Ìý

Ìý

$

1,413,029

Ìý

Ìý

$

5,513,738

Ìý

Ìý

$

5,501,907

Ìý

Adjusted EBITDA Margin

Ìý

8.2

%

Ìý

Ìý

10.4

%

Ìý

Ìý

9.1

%

Ìý

Ìý

11.2

%

___________________________________

(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 other costs permitted in the calculation of Adjusted EBITDA under the ABL Facility and the Term Loan Facility.

(e) Represents costs related to acquisitions paid to third parties.

(f) Includes gains 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.�

GMS Inc.

Reconciliation of Cash Provided By Operating Activities to Free Cash Flow (Unaudited)

(in thousands)

Ìý

Ìý

Ìý

Ìý

�

Three Months Ended

Ìý

Year Ended

�

April 30,

Ìý

April 30,

�

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Cash provided by operating activities

$

196,768

Ìý

Ìý

$

204,223

Ìý

Ìý

$

383,574

Ìý

Ìý

$

433,249

Ìý

Purchases of property and equipment

Ìý

(13,397

)

Ìý

Ìý

(17,519

)

Ìý

Ìý

(47,490

)

Ìý

Ìý

(57,247

)

Free cash flow (a)

$

183,371

Ìý

Ìý

$

186,704

Ìý

Ìý

$

336,084

Ìý

Ìý

$

376,002

Ìý

________________________________________

(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

Ìý

Ìý

Ìý

�

Three Months Ended

Ìý

Year Ended

�

April 30,

Ìý

April 30,

�

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Selling, general and administrative expense

$

315,061

Ìý

Ìý

$

315,518

Ìý

Ìý

$

1,265,253

Ìý

Ìý

$

1,198,899

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Adjustments

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Stock appreciation expense(a)

Ìý

(965

)

Ìý

Ìý

(1,983

)

Ìý

Ìý

(2,296

)

Ìý

Ìý

(5,391

)

Redeemable noncontrolling interests(b)

Ìý

(111

)

Ìý

Ìý

(302

)

Ìý

Ìý

(1,260

)

Ìý

Ìý

(1,427

)

Equity-based compensation(c)

Ìý

(3,621

)

Ìý

Ìý

(3,644

)

Ìý

Ìý

(15,646

)

Ìý

Ìý

(15,618

)

Severance and other permitted costs(d)

Ìý

(2,153

)

Ìý

Ìý

(307

)

Ìý

Ìý

(11,851

)

Ìý

Ìý

(2,628

)

Transaction costs (acquisitions and other)(e)

Ìý

(658

)

Ìý

Ìý

(1,483

)

Ìý

Ìý

(3,920

)

Ìý

Ìý

(4,856

)

Gain (loss) on disposal of assets(f)

Ìý

650

Ìý

Ìý

Ìý

66

Ìý

Ìý

Ìý

(1,917

)

Ìý

Ìý

729

Ìý

Debt transaction costs(g)

Ìý

�

Ìý

Ìý

Ìý

13

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(1,320

)

Adjusted SG&A

$

308,203

Ìý

Ìý

$

307,878

Ìý

Ìý

$

1,228,363

Ìý

Ìý

$

1,168,388

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net sales

$

1,333,796

Ìý

Ìý

$

1,413,029

Ìý

Ìý

$

5,513,738

Ìý

Ìý

$

5,501,907

Ìý

Adjusted SG&A margin

Ìý

23.1

%

Ìý

Ìý

21.8

%

Ìý

Ìý

22.3

%

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 other costs permitted in the calculation of Adjusted EBITDA under the ABL Facility and the Term Loan Facility.

(e) Represents costs related to acquisitions paid to third parties.

(f) Includes gains 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 costs paid to third-party advisors related to debt refinancing activities.�

GMS Inc.

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

(in thousands, except per share data)

Ìý

Ìý

Ìý

Ìý

�

Three Months Ended

Ìý

Year Ended

�

April 30,

Ìý

April 30,

�

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Income before taxes

$

40,907

Ìý

Ìý

$

83,067

Ìý

Ìý

$

174,295

Ìý

Ìý

$

374,166

Ìý

EBITDA adjustments

Ìý

7,327

Ìý

Ìý

Ìý

8,823

Ìý

Ìý

Ìý

74,318

Ìý

Ìý

Ìý

32,144

Ìý

Write-off of discount and deferred financing fees

Ìý

�

Ìý

Ìý

Ìý

674

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

2,075

Ìý

Amortization expense (1)

Ìý

19,629

Ìý

Ìý

Ìý

16,963

Ìý

Ìý

Ìý

81,141

Ìý

Ìý

Ìý

64,156

Ìý

Adjusted pre-tax income

Ìý

67,863

Ìý

Ìý

Ìý

109,527

Ìý

Ìý

Ìý

329,754

Ìý

Ìý

Ìý

472,541

Ìý

Adjusted income tax expense

Ìý

17,644

Ìý

Ìý

Ìý

27,929

Ìý

Ìý

Ìý

85,736

Ìý

Ìý

Ìý

120,498

Ìý

Adjusted net income

$

50,219

Ìý

Ìý

$

81,598

Ìý

Ìý

$

244,018

Ìý

Ìý

$

352,043

Ìý

Effective tax rate (2)

Ìý

26.0

%

Ìý

Ìý

25.5

%

Ìý

Ìý

26.0

%

Ìý

Ìý

25.5

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Weighted average shares outstanding:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Basic

Ìý

38,317

Ìý

Ìý

Ìý

39,830

Ìý

Ìý

Ìý

38,928

Ìý

Ìý

Ìý

40,229

Ìý

Diluted

Ìý

38,813

Ìý

Ìý

Ìý

40,539

Ìý

Ìý

Ìý

39,503

Ìý

Ìý

Ìý

40,906

Ìý

Adjusted net income per share:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Basic

$

1.31

Ìý

Ìý

$

2.05

Ìý

Ìý

$

6.27

Ìý

Ìý

$

8.75

Ìý

Diluted

$

1.29

Ìý

Ìý

$

2.01

Ìý

Ìý

$

6.18

Ìý

Ìý

$

8.61

Ìý

________________________________________

(1) Represents all non-cash amortization resulting from business combinations. To make the financial presentation more consistent with other public building products companies, beginning in the first quarter 2025 we include an adjustment for all non-cash amortization expense related to acquisitions, as opposed to non-cash amortization and depreciation for select acquisitions.

(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

Ìý

�

Last Twelve Months Ended

�

April 30,

�

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Net income

$

115,469

Ìý

Ìý

$

276,079

Ìý

Interest expense

Ìý

89,080

Ìý

Ìý

Ìý

75,461

Ìý

Write-off of debt discount and deferred financing fees

Ìý

�

Ìý

Ìý

Ìý

2,075

Ìý

Interest income

Ìý

(919

)

Ìý

Ìý

(1,754

)

Provision for income taxes

Ìý

58,826

Ìý

Ìý

Ìý

98,087

Ìý

Depreciation expense

Ìý

83,007

Ìý

Ìý

Ìý

69,206

Ìý

Amortization expense

Ìý

81,141

Ìý

Ìý

Ìý

64,156

Ìý

EBITDA

$

426,604

Ìý

Ìý

$

583,310

Ìý

Impairment of goodwill

Ìý

42,454

Ìý

Ìý

Ìý

�

Ìý

Stock appreciation expense(a)

Ìý

2,296

Ìý

Ìý

Ìý

5,391

Ìý

Redeemable noncontrolling interests and deferred compensation(b)

Ìý

1,260

Ìý

Ìý

Ìý

1,427

Ìý

Equity-based compensation(c)

Ìý

15,646

Ìý

Ìý

Ìý

15,618

Ìý

Severance and other permitted costs(d)

Ìý

11,851

Ìý

Ìý

Ìý

2,628

Ìý

Transaction costs (acquisitions and other)(e)

Ìý

3,920

Ìý

Ìý

Ìý

4,856

Ìý

Gain on disposal of assets(f)

Ìý

(5,476

)

Ìý

Ìý

(729

)

Effects of fair value adjustments to inventory(g)

Ìý

485

Ìý

Ìý

Ìý

1,633

Ìý

Change in fair value of contingent consideration(h)

Ìý

1,882

Ìý

Ìý

Ìý

�

Ìý

Debt transaction costs(i)

Ìý

�

Ìý

Ìý

Ìý

1,320

Ìý

EBITDA adjustments

Ìý

74,318

Ìý

Ìý

Ìý

32,144

Ìý

Adjusted EBITDA

Ìý

500,922

Ìý

Ìý

Ìý

615,454

Ìý

Contributions from acquisitions(j)

Ìý

6,983

Ìý

Ìý

Ìý

24,213

Ìý

Pro Forma Adjusted EBITDA

$

507,905

Ìý

Ìý

$

639,667

Ìý

Ìý

Ìý

Ìý

Ìý

Cash and cash equivalents

$

55,599

Ìý

Ìý

$

166,148

Ìý

Total debt

Ìý

1,264,346

Ìý

Ìý

Ìý

1,280,575

Ìý

Net debt

$

1,208,747

Ìý

Ìý

$

1,114,427

Ìý

Net debt / Pro Forma Adjusted EBITDA

2.4x

Ìý

1.7x

________________________________________

(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.

(f) Includes gains 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.

Ìý

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
37.78M
0.7%
107.59%
3.18%
Building Products & Equipment
Wholesale-lumber & Other Construction Materials
United States
TUCKER