FIRST QUARTER 2022 EARNINGS - SITEONE LANDSCAPE SUPPLY

Page created by Raul Burke
 
CONTINUE READING
FIRST QUARTER 2022 EARNINGS - SITEONE LANDSCAPE SUPPLY
First Quarter 2022 Earnings
FIRST QUARTER 2022 EARNINGS - SITEONE LANDSCAPE SUPPLY
Disclaimer
Forward-Looking Statements
This presentation contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements may include, but are not
limited to, statements relating to our 2022 Adjusted EBITDA outlook. Some of the forward-looking statements can be identified by the use of terms such as “may,” “intend,” “might,” “will,”
“should,” “could,” “would,” “expect,” “believe,” “estimate,” “anticipate,” “predict,” “project,” “potential,” or the negative of these terms, and similar expressions. You should be aware that
these forward-looking statements are subject to risks and uncertainties that are beyond our control. Further, any forward-looking statement speaks only as of the date on which it is
made, and we undertake no obligation to update any forward-looking statement to reflect events or circumstances after the date on which it is made or to reflect the occurrence of
anticipated or unanticipated events or circumstances. New factors emerge from time to time that may cause our business not to develop as we expect, and it is not possible for us to
predict all of them. Factors that may cause actual results to differ materially from those expressed or implied by the forward-looking statements include, but are not limited to, the
following: cyclicality in residential and commercial construction markets; economic downturn or recession; general economic and financial conditions; demand for our products;
seasonality of our business; climate change-related events, weather conditions, seasonality, and availability of water to end-users; inflation and increased operating costs; the potential
negative impact of the ongoing COVID-19 pandemic (which, among other things, may exacerbate each of the forward-looking statements discussed here); public perceptions that our
products and services are not environmentally friendly or that our practices are not sustainable; competitive industry pressures, including competition for our talent base; supply chain
disruptions, product or labor shortages, and the loss of key suppliers; cybersecurity incidents involving our systems or third party systems, including the July 2020 ransomware attack;
prices for the products we purchase may fluctuate; ability to pass along product cost increases; inventory management risks; ability to implement our business strategies and achieve
our growth objectives; acquisition and integration risks, including increased competition for acquisitions; risks associated with our large labor force and our customers’ labor force
(including headwinds due to COVID-19) and ongoing labor market disruptions; retention of key personnel; construction defect and product liability claims; impairment of goodwill; adverse
credit and financial markets events and conditions; credit sale risks; performance of individual branches; climate, environmental, health and safety laws and regulations; hazardous
materials and related materials; laws and government regulations applicable to our business that could negatively impact demand for our products; failure or malfunctions in our
information technology systems; security of personal information about our customers; intellectual property and other proprietary rights; unanticipated changes in our tax provisions;
threats from terrorism, public health emergencies, violence, uncertain political conditions and geopolitical conflicts such as the ongoing conflict between Russia and Ukraine; risks related
to our current indebtedness and our ability to obtain financing in the future; increases in interest rates; risks related to our common stock; and other risks, as described in Item 1A, “Risk
Factors,” and elsewhere in our Annual Report on Form 10-K for the fiscal year ended January 2, 2022, as updated by our subsequent filings under the Securities Exchange Act of 1934,
as amended, including Forms 10-Q and 8-K.
Non-GAAP Financial Information
This presentation includes certain financial information, not prepared in accordance with U.S. GAAP. Because not all companies calculate non-GAAP financial information identically (or
at all), the presentations herein may not be comparable to other similarly titled measures used by other companies. Further, these measures should not be considered substitutes for the
information contained in the historical financial information of the Company prepared in accordance with U.S. GAAP that is set forth herein.
We present Adjusted EBITDA in order to evaluate the operating performance and efficiency of our business. Adjusted EBITDA represents EBITDA as further adjusted for items permitted
under the covenants of our credit facilities. EBITDA represents our Net income (loss) plus the sum of income tax (benefit) expense, interest expense, net of interest income, and
depreciation and amortization. Adjusted EBITDA is further adjusted for stock-based compensation expense, (gain) loss on sale of assets, and other non-cash items, financing fees, other
fees, and expenses related to acquisitions and other non-recurring (income) loss. Adjusted EBITDA does not include pre-acquisition acquired Adjusted EBITDA. Adjusted EBITDA is not
a measure of our liquidity or financial performance under GAAP and should not be considered as an alternative to Net income, operating income or any other performance measures
derived in accordance with GAAP, or as an alternative to cash flow from operating activities as a measure of our liquidity. The use of Adjusted EBITDA instead of Net income has
limitations as an analytical tool. Because not all companies use identical calculations, our presentation of Adjusted EBITDA may not be comparable to other similarly titled measures of
other companies, limiting its usefulness as a comparative measure. Net debt is defined as long-term debt (net of issuance costs and discounts) plus finance leases, net of cash and cash-
equivalents on our balance sheet. Leverage Ratio is defined as Net debt to trailing twelve months Adjusted EBITDA. Free Cash Flow is defined as Cash Flow from Operating Activities,
less capital expenditures. We define Organic Daily Sales as Organic Sales divided by the number of Selling Days in the relevant reporting period. We define Organic Sales as Net sales,
including Net sales from newly-opened greenfield branches, but excluding Net sales from acquired branches until they have been under our ownership for at least four full fiscal quarters
at the start of the fiscal year. Selling Days are the number of business days, excluding Saturdays, Sundays and holidays, that SiteOne branches are open during the relevant reporting
period.
                                                                                                                                                                                     2
FIRST QUARTER 2022 EARNINGS - SITEONE LANDSCAPE SUPPLY
Conference call agenda

                               Introduction
                              John Guthrie, CFO

                            Business Update

                         Doug Black, Chairman and CEO

                            Financial Update

                              John Guthrie, CFO

                          Development Update
                   Scott Salmon, EVP Strategy & Development

                           Closing & Outlook
                         Doug Black, Chairman and CEO

                                    Q&A

                                                              3
FIRST QUARTER 2022 EARNINGS - SITEONE LANDSCAPE SUPPLY
Company and industry overview

■ Largest and only national wholesale
  distributor of landscape supplies

■ $23 billion highly fragmented market(1)

■ More than five times the size of next
  competitor and only ~15% market share(1)

■ Serving residential and commercial
  landscape professionals

■ Complementary value-added services
  and product support
                                                                                                                                        Distribution Center
■ Approximately 135,000 SKUs                                                                                                            Branch

■ Over 600 branches and four distribution                                                 Balanced by product and end markets (FY21)
                                                                                          Outdoor
  centers covering 45 U.S. states and six                                         Control Lighting
  Canadian provinces(2)                                                          Products    4%
                                                                                    8%                     Irrigation     Repair & Upgrade                    Maintenance
                                                                            Nursery                           26%               27%                               37%
                                                                             10%

                                                                         Landscape
                                                                         Accessories
                                                                            13%
                                                                                                             Hardscapes
                                                                                                                21%                    New
                                                                             Fertilizer, Seed, & Other                              Construction
                                                                                         18%                                           36%

           (1)   As of year end 2021. Source: Management estimates, Company data, independent 3rd party support                                                    4
           (2)   Branch count as of Q1’22
FIRST QUARTER 2022 EARNINGS - SITEONE LANDSCAPE SUPPLY
The SiteOne Vision – A True Company of Excellence

✓ Associates – Be a great place to work

✓ Customers – Deliver superior quality, service,
   and value

✓ Suppliers – Be the distributor of choice

✓ Shareholders – Achieve industry-leading
   financial performance and growth

✓ Communities – Be a good neighbor

                                                    5
FIRST QUARTER 2022 EARNINGS - SITEONE LANDSCAPE SUPPLY
SiteOne is poised for continued growth and margin enhancement

   Current strategy

   ✓ Leverage strengths of both large and local company
        ■ Fully exploit our scale, resources and capabilities
        ■ Execute local market growth strategies
        ■ Deliver superior value to our customers and suppliers
        ■ Close and integrate high value-added acquisitions           Value creation levers
        ■ Entrepreneurial local area teams supported by world-class
          functional support
                                                                      1) Organic growth

                                                                      2) Margin expansion
   ✓ Drive commercial and operational performance
        ■ Category management                                         3) Acquisition growth
        ■ Supply chain
        ■ Salesforce performance
        ■ Operational excellence
        ■ Marketing and Digital

                                                                                              6
FIRST QUARTER 2022 EARNINGS - SITEONE LANDSCAPE SUPPLY
Track record of performance and growth

       Net Sales                                                                                                     Adjusted EBITDA
       (in Millions)
                                                                                                                     (in Millions)                                                        415
                                                                              3,476
                                                                                            ’16-’21                                                                                                     ’16-’21
                                                                  2,705                     Growth                                                                                                      Growth
                                                     2,358
                                    2,112                                                                                                                                    260
                       1,862                                                                 Sales $                                                                                     11.9%      Adj. EBITDA $
         1,648                                                                34.9%                                                                             201
                                                                                             +111%                                                 176                                                  +209%
                                                                  33.3%                                                               157
                                                     32.8%                                                              134
                                    32.1%                                                                                                                                    9.6%                  Adj. EBITDA %
         31.3%          32.0%                                                               GM %
                                                                                                                                                                8.5%
                                                                                           +360 bps                                   8.4%         8.3%                                              +380 bps
                                                                                                                       8.1%

        FY 2016        FY 2017     FY 2018       FY 2019         FY 2020      FY 2021                                FY 2016         FY 2017    FY 2018     FY 2019        FY 2020      FY 2021

                            Net Sales           Gross Margin %                                                                       Adj. EBITDA          Adj. EBITDA Margin %

          2015                     2016                       2017                      2018                      2019                          2020                             2021                    2022

                            Initial Public Offering                                                                                                       Performance & Growth
                                                                              Building the Foundation
          Brand
                                                                                         Acquisitions
■   McGinnis Farms (’01)     ■   Hydro-Scape         ■   Aspen Valley           ■   Pete Rose             ■   Cutting Edge             ■   Wittkopf                ■   Lucky Landscape             ■ JK Enterprise
■   Century RainAid (’01)    ■   Blue Max            ■   Stone Forest           ■   Atlantic Irrigation   ■   All Pro Horticulture     ■   Empire Supplies         ■   Arizona Stone & Solstice    ■ BellStone
■   UGM (’05)                ■   Bissett             ■   Angelo's               ■   Village Nurseries     ■   Landscape Depot          ■   The Garden Dept         ■   Timberwall                  ■ Preferred Seed
■   LESCO (’07)              ■   Glen Allen          ■   AB Supply              ■   Terrazzo & Stone      ■   Fisher’s Depot           ■   Big Rock                ■   Melrose Irrigation Supply
■   Eljay (‘14)              ■   Loma Vista          ■   Evergreen Partners     ■   Landscaper’s Choice   ■   Stone & Soil Depot       ■   Alliance Stone          ■   Rock & Block
■   Diamond Head (‘14)       ■   East Haven          ■   South Coast Supply     ■   Auto-Rain             ■   Voss Materials           ■   Modern Builders         ■   Green Brothers
■   Stockyard (‘14)                                  ■   Marshall Stone         ■   All American Stone    ■   Trendset Concrete        ■   BURNCO Landscape        ■   Semco Stone
■   BISCO (‘14)                                      ■   Harmony Gardens        ■   Landscape Express     ■   Design Outdoor           ■   Hedberg Supply          ■   Seffner Rock & Gravel
■   Shemin (‘15)                                                                ■   Kirkwood              ■   Dirt Doctors             ■   Alpine Materials
■   AMC (‘15)                                                                   ■   Stone Center          ■   Daniel Stone             ■   Dirt and Rock
■   Green Resource (‘15)                                                        ■   CentralPro                                         ■   Stone Center of VA
■   Tieco (‘15)                                                                 ■   C&C Sand and Stone
                                                                                ■   All Around

                              Source: Company data
                                                                                                                                                                                                               7
FIRST QUARTER 2022 EARNINGS - SITEONE LANDSCAPE SUPPLY
Significant room to grow across product lines

                                # of markets(1)

                                                                 Missing either           Missing both
                                Full Product                                                                                 No
                                                                 Hardscapes or            Hardscapes
                                Line Offering                                                                             Presence
                                                                    Nursery               and Nursery

SiteOne offers all                                                                                                             ~55
product lines in only
~21% of our target
markets today…
                                                                                                   ~75

                                                                      ~60

                                           ~50

                         (1)   Target markets as of Q4 2021 are represented by metropolitan statistical areas (“MSAs”) where either SiteOne currently has a
                               presence or MSAs with a population above ~200k, which cover ~80% of the total U.S. population.

              Source: Management estimates; U.S. Census Bureau                                                                                                8
FIRST QUARTER 2022 EARNINGS - SITEONE LANDSCAPE SUPPLY
First Quarter 2022 highlights and recent developments

First Quarter 2022 highlights (compared to first quarter 2021):
✓   Net sales increased 24% to $805.3 million

✓   Organic Daily Sales increased by 17%

✓   Gross profit increased 34% to $269.2 million; gross margin increased 240 basis points to 33.4%

✓   SG&A as a percentage of Net sales decreased by 100 basis points to 28.6%

✓   Net income increased to $32.3 million from $7.4 million

✓   Adjusted EBITDA increased 97% to $67.8 million

✓   Adjusted EBITDA margin increased 310 basis points to 8.4%

✓   Acquired JK Enterprise Landscape Supply

Recent Developments

✓   Acquired BellStone Masonry Supply

✓   Acquired Preferred Seed

                                                                                                 9
              Source: Company data
FIRST QUARTER 2022 EARNINGS - SITEONE LANDSCAPE SUPPLY
Review of First Quarter 2022 financial results

Summary financials                                  Financial highlights
($ in millions)
                                                    ■ Net sales increased 24% YoY to $805.3 million
                                   +24%

                                                       – Organic Daily Sales increased 17% due to solid demand and
  Net sales                                805.3         pricing to combat inflationary pressures
                         650.2

                        Q1’21              Q1’22
                                                       – Acquired sales growth was $43.4 million, contributing 7% to
                                                         the overall growth rate
                                    +34%
                                           33.4%    ■ Gross profit increased 34% to $269.2 million
Gross profit             31.0%
 & margin                                              – Gross margin increased 240 basis points to 33.4%
                                           269.2
                         201.5
                                                       – Driven by supply chain initiatives and price realization
                        Q1’21              Q1’22

                                                    ■ Net income increased 336% to $32.3 million
                                  +336%
Net income
                                           32.3        – Driven by higher Net sales and margin improvement
                          7.4
                        Q1’21              Q1’22
                                                    ■ Adjusted EBITDA increased 97% to $67.8 million
                                             8.4%
   Adjusted                        +97%                – Adjusted EBITDA margin increased 310 basis points to 8.4%
   EBITDA              5.3%
                                           67.8
                         34.5
                        Q1’21              Q1’22

                                                                                                                    10
                  Source: Company data
Balance sheet & cash flow highlights

For the quarter ended April 3, 2022                          Balance sheet & cash flow highlights (compared to prior-year period)
($ in millions)
                                                              ■ Working capital increased to $788.4 million, compared to $538.5
                                                                million
                                                                    – Increased inventory reflecting supply chain uncertainty, product cost
 Working capital               $788.4                                 inflation, and strategic purchases of inventory ahead of cost
                                                                      increases
                                                                    – Higher receivables attributable to strong sales growth

                                                              ■ Cash used in operating activities of $118.3 million, compared to
    Cash used in                                                $45.5 million
     operating                 $118.3                               – Increased investment in working capital to support our growth
      activities

                                                              ■ Net debt $416.6 million, compared to $354.7 million
                                                                    – Liquidity of $243.5 million consisting of $45.1 million of cash and
                                                                      $198.4 million in available ABL borrowing capacity
      Capital
                                 $7.5
    expenditures
                                                              ■ Net debt / Adjusted EBITDA of 0.9x, compared to 1.2x
                                                                    – Leverage decrease attributable to improved profitability

                   1     Net debt is calculated as long-term debt plus finance leases, net of cash and cash equivalents
                   2     Leverage ratio defined as net debt (including finance leases) to trailing twelve months Adjusted EBITDA            11
                   Source: Company filings
Proven track record of successful acquisitions

                 2014 - 2017                 2018                         2019                       2020                   2021                2022 YTD         Total

                                   ▪ Pete Rose                  ▪ Cutting Edge              ▪ Wittkopf Landscape   ▪ Lucky Landscape         ▪ JK Enterprise
                                                                                              Supplies
                                   ▪ Atlantic Irrigation        ▪ All Pro Horticulture                             ▪ Arizona Stone &         ▪ BellStone
                                                                                            ▪ Empire Supplies        Solstice
                                   ▪ Village Nurseries          ▪ Landscape Depot                                                            ▪ Preferred Seed
                                                                  Supply                    ▪ The Garden Dept.     ▪ Timberwall
                                   ▪ Terrazzo & Stone
                                                                ▪ Fisher’s Landscape        ▪ Big Rock             ▪ Melrose Irrigation
                                   ▪ Landscaper’s Choice
                                                                  Depot                                              Supply
                                                                                            ▪ Alliance Stone
                                   ▪ Auto-Rain
                                                                ▪ Stone & Soil Depot                               ▪ Rock & Block
                                                                                            ▪ Modern Builders
                                   ▪ All American Stone
                                                                ▪ Voss Materials                                   ▪ Green Brothers
                                                                                            ▪ BURNCO Landscape
                                   ▪ Landscape Express
                                                                ▪ Trendset Concrete           Centres              ▪ Semco Stone
                                   ▪ Kirkwood                     Products
                                                                                            ▪ Hedberg Supply       ▪ Seffner Rock & Gravel
                                   ▪ Stone Center               ▪ Design Outdoor
                                                                                            ▪ Alpine Materials
                                   ▪ CentralPro                 ▪ Dirt Doctors
                                                                                            ▪ Dirt and Rock
                                   ▪ C&C Sand & Stone           ▪ Daniel Stone
                                                                                            ▪ Stone Center of
                                   ▪ All Around                                               Virginia

# Acquisitions        22                          13                         10                          11                    8                     3             67

Annualized
                   ~$550M                   ~$230M                        ~$100M                    ~$190M                 ~$155M                  ~$50M        ~$1,275M
net sales(1)

# branches
                     123                          78                         21                          30                   28                     9            289
added

                           (1) Trailing twelve months (TTM) revenues in the year acquired                                                                        12
                           Source: Company data
M&A continues to add significant value

JK Enterprise Landscape Supply

                                                     ✓ Closed on March 18th
                                                     ✓ Significantly expands landscape
                                                       supplies and hardscapes footprint in
                                                       Virginia and Maryland
                                                     ✓ Purchasing synergies

                                                     ✓ Cross-selling synergies

                                     SiteOne
                                     JK Enterprise

              Source: Company data
                                                                                        13
M&A continues to add significant value

BellStone Masonry Supply

                                                 ✓ Closed on April 22nd
                                                 ✓ Extends hardscapes presence
                                                   in large DFW market
                                                 ✓ Purchasing synergies

                                                 ✓ Cross-selling synergies
                                     SiteOne
                                     BellStone

              Source: Company data
                                                                             14
M&A continues to add significant value

Preferred Seed

                                                    ✓ Closed on April 28th
                                                    ✓ Establishes a leading
                                                      agronomics presence in
                                                      Upstate New York
                                                    ✓ Purchasing synergies

                                                    ✓ Cross-selling synergies

                                        SiteOne
                                        Preferred

                 Source: Company data
                                                                                15
Robust pipeline provides significant growth opportunity

✓   SiteOne is the leading industry consolidator
                                                                           15%

✓   Significant sourcing advantage with 80+ associates scouting
    new growth opportunities
                                                                         85%

✓   Our pipeline is deep and expanding
                                                                   ~$23bn market(1)

✓   Experienced M&A team recently expanded to drive
    continued strong acquisition growth

✓   Acquisitions are expected to be accretive and present significant
    profit growth potential

         (1)   As of year end 2021. Management Estimates
                                                                                      16
2022 outlook

✓   Market trends remain positive, sustaining growth against tough comparisons

✓   Key commercial and operational initiatives are expected to support market
    share gains and high-single digit organic daily sales growth

✓   Continued M&A activity with robust pipeline

✓   Full year Adjusted EBITDA expectation of $430 million to $450 million

✓   Modest full year Adjusted EBITDA margin decline reflecting lower gross margin
    partially offset by SG&A leverage

                                                                                 17
Investment highlights

                       Uniquely
                                        Clear market leader
                  attractive industry

                                                              Compelling and
  Proven management
                                                                sustainable
         team
                                                              growth strategy

                                         Operational and
                      Value-creating
                                          commercial
                       acquisitions
                                           excellence

                                                                                18
Appendix
Non-GAAP Reconciliations
Non-GAAP reconciliations

    Adjusted EBITDA Reconciliation
                                                 2022                             2021                                        2020
   ($ in millions)
                                               Q1’22         Q4’21        Q3’21        Q2’21        Q1’21       Q4’20        Q3’20        Q2’20

        Net income                               $32.3         $27.5       $80.0       $123.5         $7.4        $11.5        $48.2         $79.1
          Income tax (benefit) expense              4.6           2.7       19.1         36.8         (2.5)          1.6        13.8          25.6
          Interest expense, net                     4.3           5.1         4.3         4.3          5.5           9.1          6.6          7.6
          Depreciation & amortization             21.7           22.3       21.0         20.3         19.4         18.2         16.3          16.4
        EBITDA                                   $62.9         $57.6      $124.4       $184.9        $29.8        $40.4        $84.9      $128.7
    A      Stock-based compensation                 3.7           3.1         3.5         4.6          3.1           2.7          2.6          2.8
    B      (Gain) loss on sale of assets          (0.1)           0.2       (0.2)        (0.2)         0.1         (0.2)        (0.4)          0.1
    C      Financing fees                              --            --           --           --      0.7              --           --           --
    D      Acquisitions & other                     1.3           0.9         0.5         1.3          0.8           1.0          0.7          0.5
    E   Adjusted EBITDA                          $67.8         $61.8      $128.2       $190.6        $34.5        $43.9        $87.8      $132.1

    A   Represents stock-based compensation expense recorded during the period.

    B   Represents any gain or loss associated with the sale of assets and termination of finance leases not in the ordinary course of
        business.
    C   Represents fees associated with our debt refinancing and debt amendments.
    D Represents professional fees, retention and severance payments, and performance bonuses related to historical acquisitions.
        Although we have incurred professional fees, retention and severance payments, and performance bonuses related to acquisitions in
        several historical periods and expect to incur such fees and payments for any future acquisitions, we cannot predict the timing or
        amount of any such fees or payments.
    E Adjusted EBITDA excludes any earnings or loss of acquisitions prior to their respective acquisition dates for all periods presented.

                                                                                                                                                       20
Non-GAAP reconciliations

    Adjusted EBITDA Reconciliation
        ($ in millions)                                 2021             2020             2019             2018              2017               2016
        Net income                                    $238.4           $121.3            $77.7             $73.9            $54.6               $30.6
        Income tax expense                               56.1             27.5            13.8               1.3              18.0               21.3
        Interest expense, net                            19.2             31.0            33.4              32.1              25.2               22.1
        Depreciation & amortization                      83.0             67.2            59.5              52.3              43.1               37.0
        EBITDA                                        $396.7           $247.0           $184.4           $159.6            $140.9              $111.0

    A   Stock-based compensation                         14.3             10.6            11.7               7.9               5.9                5.3

    B   (Gain) Loss on sale of assets                    (0.1)           (0.4)              0.3             (0.4)              0.6                 --
    C   Advisory fees                                       --               --               --                 --              --               8.5
    D   Financing fees                                     0.7               --               --             0.8               1.7                4.6
    E   Acquisitions, rebranding & other                   3.5             3.0              4.7              8.1               8.1                4.9
    F   Adjusted EBITDA                               $415.1           $260.2           $201.1           $176.0            $157.2              $134.3

    A   Represents stock-based compensation expense recorded during the period.
    B   Represents any gain or loss associated with the sale of assets not in the ordinary course of business.

    C   Represents fees paid to CD&R and Deere for consulting services. In connection with the IPO, we entered into termination agreements with
        CD&R and Deere pursuant to which the parties agreed to terminate the related consulting agreements.

    D   Represents fees associated with our debt refinancing and debt amendments, as well as fees incurred in connection with our initial public offering
        and secondary offerings.

    E   Represents (i) expenses related to our rebranding to the name SiteOne, (ii) professional fees, retention and severance payments, and
        performance bonuses primarily related to historical acquisitions. Although we have incurred professional fees, retention and severance payments,
        and performance bonuses related to acquisitions in several historical periods and expect to incur such fees and payments for any future
        acquisitions, we cannot predict the timing or amount of any such fees or payments.
    F   Adjusted EBITDA excludes any earnings or loss of acquisitions prior to their respective acquisition dates for all periods presented.

                                                                                                                                                            21
Non-GAAP reconciliations

     2022 Organic Daily Sales Reconciliation
                                                      2022                                                         2021
  ($ in millions)               FY’22     Q4’22       Q3’22       Q2’22      Q1’22         FY’21        Q4’21      Q3’21        Q2’21    Q1’21

     Reported Net Sales            --         --          --         --    $805.3        $3,475.7     $805.2      $936.4     $1,083.9   $650.2
 A   Organic Sales                 --         --          --         --    $760.1        $3,386.4     $772.1      $908.2     $1,057.7   $648.4
 B   Acquisition contribution      --         --          --         --      $45.2          $89.3       $33.1      $28.2        $26.2     $1.8
     Selling Days                252         60          63         64          65            253          61         63           64       65
     Organic Daily Sales           --         --          --         --      $11.7          $13.4       $12.7      $14.4        $16.5    $10.0

 A   Organic Sales equals reported Net sales less Net sales from branches acquired in 2021 and 2022.
 B   Represents Net sales from acquired branches that have not been under our ownership for at least four full fiscal quarters at
     the start of the 2022 fiscal year. Includes Net sales from branches acquired in 2021 and 2022.

                                                                                                                                                 22
You can also read