XML 61 R34.htm IDEA: XBRL DOCUMENT v3.19.3
Segment Information (Tables)
9 Months Ended
Sep. 30, 2019
Segment Reporting [Abstract]  
Details of Segment Information The below segment data for the three and nine months ended September 30, 2019 and 2018 includes data for Trex Residential and Trex Commercial (in thousands):
                                                 
 
Three
 
Months
 
Ended
September 30,
 
2019
   
Three
 
Months
 
Ended
September 30,
 
2018
 
 
Trex
 
Residential
   
Trex
 
Commercial
   
Total
   
Trex
 
Residential
   
Trex
 
Commercial
   
Total
 
Net sales
  $
182,775
    $
11,776
    $
194,551
    $
146,998
    $
19,382
    $
166,380
 
Net income
  $
41,381
    $
595
    $
41,976
    $
27,755
    $
1,716
    $
29,471
 
EBITDA
  $
57,639
    $
970
    $
58,609
    $
40,067
    $
2,780
    $
42,847
 
Depreciation and amortization
  $
3,422
    $
165
    $
3,587
    $
3,275
    $
494
    $
3,769
 
Income tax expense
  $
13,580
    $
210
    $
13,790
    $
9,259
    $
570
    $
9,829
 
Capital expenditures
  $
17,766
    $
99
    $
17,865
    $
3,693
    $
221
    $
3,914
 
Total assets
  $
482,825
    $
87,945
    $
570,770
    $
352,014
    $
82,895
    $
434,909
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Nine
 
Months
 
Ended
 
September 30,
 
2019
   
Nine
 
Months
 
Ended
 
September 30,
 
2018
 
 
Trex 
Residential
   
Trex
 
Commercial
   
Total
   
Trex
 
Residential
   
Trex
 
Commercial
   
Total
 
Net sales
  $
541,722
    $
38,853
    $
580,575
    $
491,399
    $
52,880
    $
544,279
 
Net income
  $
107,859
    $
1,382
    $
109,241
    $
107,449
    $
1,952
    $
109,401
 
EBITDA
  $
150,058
    $
2,282
    $
152,340
    $
151,839
    $
5,663
    $
157,502
 
Depreciation and amortization
  $
9,947
    $
433
    $
10,380
    $
10,004
    $
3,063
    $
13,067
 
Income tax expense
  $
33,046
    $
474
    $
33,520
    $
34,009
    $
648
    $
34,657
 
Capital expenditures
  $
35,584
    $
1,342
    $
36,926
    $
14,274
    $
1,050
    $
15,324
 
Total assets
  $
482,825
    $
87,945
    $
570,770
    $
352,014
    $
82,895
    $
434,909
 
Schedule of Reconciliation of Net Income to EBITDA
Reconciliation of Net Income to EBITDA:
 
Three
 
Months
 
Ended
 
September 30,
 
2019
   
Three
 
Months
 
Ended
 
September 30,
 
2018
 
 
Trex
 
Residential
   
Trex
 
Commercial
   
Total
   
Trex
 
Residential
   
Trex
 
Commercial
   
Total
 
Net income
  $
41,381
    $
595
    $
 
41,976
    $
27,755
    $
1,716
    $
 
29,471
 
Interest income, net
   
(744
)    
     
(744
)    
(222
)    
—  
     
(222
)
Income tax expense
   
13,580
     
210
     
13,790
     
9,259
     
570
     
9,829
 
Depreciation and amortization
   
3,422
     
165
     
3,587
     
3,275
     
494
     
3,769
 
                                                 
EBITDA
  $
57,639
    $
970
    $
58,609
    $
40,067
    $
2,780
    $
42,847
 
                                                 
 
Reconciliation of Net Income to EBITDA:
 
Nine
 
Months
 
Ended
 
September 30,
 
2019
   
Nine
 
Months
 
Ended
 
September 30,
 
2018
 
 
Trex
 
Residential
   
Trex
 
Commercial
   
Total
   
Trex
 
Residential
   
Trex
 
Commercial
   
Total
 
Net income
  $
107,859
    $
1,382
    $
109,241
    $
107,449
    $
1,952
    $
109,401
 
Interest (income) expense, net
   
(794
)    
(7
)    
(801
)    
377
     
—  
     
377
 
Income tax expense
   
33,046
     
474
     
33,520
     
34,009
     
648
     
34,657
 
Depreciation and amortization
   
9,947
     
433
     
10,380
     
10,004
     
3,063
     
13,067
 
                                                 
EBITDA
  $
150,058
    $
2,282
    $
152,340
    $
151,839
    $
5,663
    $
157,502