XML 45 R34.htm IDEA: XBRL DOCUMENT v3.20.2
Segment Information (Tables)
6 Months Ended
Jun. 30, 2020
Segment Reporting [Abstract]  
Details of Segment Information The below segment data for the three and six months ended June 30, 2020 and 2019 includes data for Trex Residential and Trex Commercial (in thousands):
Segment Data:
 
Three Months Ended
June 30, 2020
   
Three Months Ended
June 30, 2019
 
 
Trex
 
Residential
 
 
 
Trex
 
Commercial
 
 
Total
 
 
 
Trex
 
Residential
 
 
Trex
 
Commercial
 
 
 
 
Total
 
 
Net sales
  $
208,877
 
 
  $
11,771
    $
220,648
    $
193,468
    $
12,985
    $
206,453
 
 
Net income
  $
45,912
    $
1,306
    $
47,218
    $
35,223
    $
487
    $
35,710
 
EBITDA
  $
65,495
    $
1,964
    $
67,459
    $
50,353
    $
785
    $
51,138
 
Depreciation and amortization
  $
3,865
    $
198
    $
4,063
    $
3,258
    $
141
    $
3,399
 
Income tax expense
  $
15,789
    $
460
    $
16,249
    $
11,866
    $
164
    $
12,030
 
Capital expenditures
  $
39,610
    $
270
    $
39,880
    $
10,124
    $
290
    $
10,414
 
Total assets
  $
577,684
    $
93,306
    $
670,990
    $
447,725
    $
88,473
 
 
  $
536,198
 
Segment Data:
 
Six Months Ended
June 30, 2020
   
Six Months Ended
June 30, 2019
 
 
Trex
 
Residential
 
 
 
 
Trex
 
Commercial
 
 
Total
 
 
 
 
Trex
 
Residential
 
 
 
Trex
 
Commercial
 
 
 
 
Total
 
Net sales
  $
395,751
    $
25,292
    $
421,043
    $
358,947
   
 
$
27,077
    $
386,024
 
 
Net income
  $
86,932
    $
2,688
    $
89,620
    $
66,478
    $
787
    $
67,265
 
EBITDA
  $
122,445
    $
4,001
    $
126,446
    $
92,419
    $
1,312
    $
93,731
 
Depreciation and amortization
  $
7,529
    $
386
    $
7,915
    $
6,525
    $
268
    $
6,793
 
Income tax expense
  $
28,577
    $
927
    $
29,504
    $
19,466
    $
264
    $
19,730
 
Capital expenditures
  $
62,026
    $
587
    $
62,613
    $
17,818
    $
1,243
    $
19,061
 
Total assets
  $
577,684
    $
93,306
    $
670,990
    $
447,725
    $
88,473
   
 
$
536,198
 
Schedule of Reconciliation of Net Income to EBITDA
Reconciliation of Net Income to EBITDA:
 
Three Months Ended
June 30, 2020
   
Three Months Ended
June 30, 2019
 
 
Trex
 
Residential
 
 
 
Trex
 
Commercial
 
 
Total
 
 
 
Trex
 
Residential
 
 
Trex
 
Commercial
 
 
Total
 
Net income
  $
45,912
    $
1,306
    $
47,218
    $
 
 
 
35,223
    $
487
    $
35,710
 
Interest (income)
 expense
, net
   
(71
)    
     
(71
)    
6
     
(7
)    
(1
)
Income tax expense
   
15,789
     
460
     
16,249
     
11,866
     
164
     
12,030
 
Depreciation and amortization
   
3,865
     
198
     
4,063
     
3,258
     
141
     
3,399
 
                                                 
EBITDA
  $
 
 
 
65,495
    $
1,964
    $
 
 
 
67,459
    $
50,353
    $
785
    $
 
 
 
51,138
 
                                                 
15
Reconciliation of Net Income to EBITDA:
 
Six Months Ended
June 30, 2020
   
Six Months Ended
June 30, 2019
 
 
Trex
 
Residential
 
 
 
Trex
 
Commercial
 
 
Total
 
 
 
Trex
 
Residential
 
 
Trex
 
Commercial
 
 
 
Total
 
Net income
  $
86,932
    $
2,688
    $
89,620
    $
 
66,478
 
 
  $
787
    $
 
 
 
67,265
 
Interest income, net
   
(593
)    
     
(593
)    
(50
)    
(7
)    
(57
)
Income tax expense
   
28,577
     
927
     
29,504
     
19,466
     
264
     
19,730
 
Depreciation and amortization
   
7,529
     
386
     
7,915
     
6,525
     
268
     
6,793
 
                                                 
EBITDA
  $
122,445
    $
4,001
    $
126,446
 
 
 
$
 
 
 
92,419
    $
1,312
    $
 
 
93,731