FBM 1Q18 Earnings Presentation May 9, 2018 DISCLOSURES - - PowerPoint PPT Presentation

fbm 1q18 earnings presentation
SMART_READER_LITE
LIVE PREVIEW

FBM 1Q18 Earnings Presentation May 9, 2018 DISCLOSURES - - PowerPoint PPT Presentation

FBM 1Q18 Earnings Presentation May 9, 2018 DISCLOSURES Forward-Looking Statements This presentation contains forward-looking statements as that term is defined in the Private Securities Litigation Reform Act of 1995. Forward-looking


slide-1
SLIDE 1

May 9, 2018

FBM 1Q18 Earnings Presentation

slide-2
SLIDE 2

Forward-Looking Statements This presentation contains “forward-looking statements” as that term is defined in the Private Securities Litigation Reform Act

  • f 1995. Forward-looking statements include, without limitation, any statement that may predict, forecast, indicate or imply

future results, performance or achievements, and may contain words such as “believe,” “anticipate,” “expect,” “estimate,” “intend,” “project,” “plan,” or words or phrases with similar meaning. Forward-looking statements should not be read as a guarantee of future performance or results, and will not necessarily be accurate indications of the times at, or by, which such performance or results will be achieved. Forward-looking statements are based on current expectations, forecasts and assumptions that involve risks and uncertainties, including, but not limited to, economic, competitive, governmental and technological factors outside of our control, that may cause our business, strategy or actual results to differ materially from the forward-looking statements. We do not intend, and undertake no obligation, to update any forward-looking statements, whether as a result of new information, future events or otherwise, except as may be required by applicable law. Investors are referred to the Company’s filings with the Securities and Exchange Commission, including its Annual Reports on Form 10-K and its Quarterly Reports on Form 10-Q for additional information regarding the risks and uncertainties that may cause actual results to differ materially from those expressed in any forward-looking statement. Non-GAAP Financial Measures In addition to results under GAAP, this presentation contains certain non-GAAP financial measures, including adjusted net income (loss), adjusted earnings per share (“EPS”), EBITDA, adjusted EBITDA and adjusted EBITDA margin, which are provided as supplemental measures of financial performance. These measures are presented because they are important metrics used by management as one of the means by which it assesses financial performance. Adjusted net income (loss), adjusted EPS, EBITDA, adjusted EBITDA and adjusted EBITDA margin are also frequently used by analysts, investors and

  • ther interested parties to evaluate companies in our industry. These measures, when used in conjunction with related GAAP

financial measures, provide investors with an additional financial analytical framework that may be useful in assessing our company and its results of operations. Adjusted net income (loss), adjusted EPS, EBITDA, adjusted EBITDA and adjusted EBITDA margin have certain limitations, which are discussed in greater detail in the Company’s filings with the Securities and Exchange Commission and its earnings releases, and should not be considered as an alternative to net income, reported EPS or any other measures of financial performance prepared in accordance with GAAP. Other companies, including other companies in our industry, may not use such measures or may calculate one or more of the measures differently than we do, limiting their usefulness as a comparative measure. A reconciliation of these non-GAAP measures to the most directly comparable GAAP measure is set forth in the appendix to this presentation.

DISCLOSURES

2

slide-3
SLIDE 3

3

Q1 2018 HIGHLIGHTS

1 Adjusted EBITDA and adjusted EBITDA margin are non-GAAP measures. Adjusted EBITDA margin represents adjusted EBITDA divided by net sales.

For a reconciliation of net loss to adjusted EBITDA, see the Appendix.

DELIVERING SALES GROWTH

  • Total net sales increased 11.9% YoY
  • Base business net sales increased 4.9% YoY

 Wallboard base business decline of 1.0% YoY: wallboard pricing/mix up 3.0% YoY, partially offset by 4.0% lower volume  Suspended ceiling systems base business growth of 9.7%  Complementary and other products base business growth of 7.0%  Mechanical Insulation base business growth of 15.5% SUSTAINING MARGINS

  • Consolidated gross margin of 28.8% compared to 29.2% YoY

 SBP gross margin of 29.0% compared to 29.3% YoY  MI gross margin of 27.5% compared to 28.7% YoY

  • SG&A as a percentage of net sales improved 100bps YoY
  • Net loss of $1.1M
  • Adjusted EBITDA1 of $35.0M; adjusted EBITDA margin1 of 6.5%

BUILDING ON M&A SUCCESS

  • Two acquisitions, adding seven SBP branches

 Further expansion in Minnesota, Missouri and Nebraska  Entered North Dakota and South Dakota markets  Expected to contribute $27M to $29M to net sales for 2018 LEVERAGING FAVORABLE MACRO TAILWINDS

  • Non-residential construction backlog solid into 2018
  • R&R construction activity remains solid
  • Residential construction markets remain strong
  • U.S. economy continues to expand at moderate pace
slide-4
SLIDE 4

4

LONG-TERM STRATEGIC PRIORITIES

  • Strong acquisition pipeline; significant availability
  • n ABL credit facility
  • Scalable infrastructure facilitates efficient

integration

  • Greenfield expansion opportunities in

underserved adjacent markets

  • Leverage entrepreneurial and customer-centric

culture

  • Logistical tracking system and investment in

electronic data interchange

  • Drive procurement savings that expand gross

margins

  • Incremental margin improvement through
  • verhead cost reductions
  • Proven operating model focused on local market

expertise

  • Grow asset base through disciplined M&A
  • Reduce debt leverage over the next couple of

years

  • Increase market share by strengthening existing

key supplier relationships

  • Increase suspended ceiling systems net sales
  • Grow complementary products net sales
  • Grow wallboard market share

PROFITABLY GROW MARKET SHARE

1

CONTINUE PLATFORM EXPANSION

2

DRIVE OPERATIONAL EFFICIENCIES

3

CREATE LONG-TERM SHAREHOLDER VALUE

4

slide-5
SLIDE 5

34% 16% 14% 23% 13%

5

Q1 NET SALES PERFORMANCE

1Q18 Net Sales By Product

  • Total net sales growth of 11.9% YoY driven by strong base business growth of 4.9%
  • SBP net sales increased 10.8% YoY due to contributions from suspended ceilings systems and

complementary and other products

  • MI net sales increased 19.1% due to continued strength in industrial markets

FBM Product Mix

Wallboard Ceilings Metal Framing Complementary & Other MI

$479 $536 1Q17 1Q18

+11.9%

Net Sales

($M)

slide-6
SLIDE 6

6

Q1 MARGINS

  • Adj. EBITDA Margin2

Gross Margin SG&A Leverage1

1 SG&A leverage is calculated as SG&A expense divided by net sales. 2 Adjusted EBITDA and adjusted EBITDA margin are non-GAAP measures. Adjusted EBITDA margin

represents adjusted EBITDA divided by net sales. For a reconciliation of net income to adjusted EBITDA, see the Appendix.3 Excludes non-recurring adjustments of $1.6 million and $5.6 million, respectively

  • Gross margin decreased 40bps YoY primarily due to a change in product mix with higher net sales

contributions from suspended ceilings and mechanical insulation

  • SG&A leverage improved primarily due to lower non-recurring expenses; SG&A leverage excluding

non-recurring expenses was 22.3% compared to 22.4% YoY3 6.8% 6.5%

1Q17 1Q18

29.2% 28.8%

1Q17 1Q18

23.6% 22.6%

1Q17 1Q18

Gross Profit ($M) SG&A ($M) Adjusted EBITDA2 ($M) $139.9 $154.4 $113.1 $121.4 $32.6 $35.0

slide-7
SLIDE 7

7

Q1 OVERVIEW SPECIALTY BUILDING PRODUCTS

YoY Net Sales Mix YoY Gross Profit & Margin

($M)

YoY Net Sales

($M)

$418 $464 1Q17 1Q18 $122 $134

29.3% 29.0%

0.0% 10.0% 20.0% 30.0% 40.0% 50.0% 60.0% 70.0% 80.0% 90.0% 100.0% $0 $20 $40 $60 $80 $100 $120 $140 $160

1Q17 1Q18 +10.8% +9.8%

40% 17% 17% 26% 39% 19% 16% 26% Wallboard Suspended Ceiling Systems Metal Framing Complementary & Other Products

1Q17 1Q18

  • Net sales growth of 10.8% YoY
  • Base business net sales increased 3.3% mainly due to higher net sales contributions

from suspended ceilings systems and complementary and other products

  • Gross margin decrease of 30bps YoY reflects change in product mix
slide-8
SLIDE 8

8

Q1 OVERVIEW MECHANICAL INSULATION

Gross Profit & Margin

($M)

Sales By End Market1 YoY Net Sales

($M) $17 $20

28.7% 27.5%

0.0% 10.0% 20.0% 30.0% 40.0% 50.0% 60.0% $- $0 $0 $0 $0 $0 $0 $0 $0 $0 $1 $1 $1 $1 $1 $1 $1 $1 $1 $1 $1 $1 $1 $1 $1 $1 $1 $1 $1 $1 $2 $2 $2 $2 $2 $2 $2 $2 $2 $2 $2 $2 $2 $2 $2 $2 $2 $2 $2 $2 $3 $3 $3 $3 $3 $3 $3 $3 $3 $3 $3 $3 $3 $3 $3 $3 $3 $3 $3 $3 $4 $4 $4 $4 $4 $4 $4 $4 $4 $4 $4 $4 $4 $4 $4 $4 $4 $4 $4 $4 $5 $5 $5 $5 $5 $5 $5 $5 $5 $5 $5 $5 $5 $5 $5 $5 $5 $5 $5 $5 $6 $6 $6 $6 $6 $6 $6 $6 $6 $6 $6 $6 $6 $6 $6 $6 $6 $6 $6 $6 $7 $7 $7 $7 $7 $7 $7 $7 $7 $7 $7 $7 $7 $7 $7 $7 $7 $7 $7 $7 $8 $8 $8 $8 $8 $8 $8 $8 $8 $8 $8 $8 $8 $8 $8 $8 $8 $8 $8 $8 $9 $9 $9 $9 $9 $9 $9 $9 $9 $9 $9 $9 $9 $9 $9 $9 $9 $9 $9 $9 $10 $10 $10 $10 $10 $10 $10 $10 $10 $10 $10 $10 $10 $10 $10 $10 $10 $10 $10 $10 $11 $11 $11 $11 $11 $11 $11 $11 $11 $11 $11 $11 $11 $11 $11 $11 $11 $11 $11 $11 $12 $12 $12 $12 $12 $12 $12 $12 $12 $12 $12 $12 $12 $12 $12 $12 $12 $12 $12 $12 $13 $13 $13 $13 $13 $13 $13 $13 $13 $13 $13 $13 $13 $13 $13 $13 $13 $13 $13 $13 $14 $14 $14 $14 $14 $14 $14 $14 $14 $14 $14 $14 $14 $14 $14 $14 $14 $14 $14 $14 $15 $15 $15 $15 $15 $15 $15 $15 $15 $15 $15 $15 $15 $15 $15 $15 $15 $15 $15 $15 $16 $16 $16 $16 $16 $16 $16 $16 $16 $16 $16 $16 $16 $16 $16 $16 $16 $16 $16 $16 $17 $17 $17 $17 $17 $17 $17 $17 $17 $17 $17 $17 $17 $17 $17 $17 $17 $17 $17 $17 $18 $18 $18 $18 $18 $18 $18 $18 $18 $18 $18 $18 $18 $18 $18 $18 $18 $18 $18 $18 $19 $19 $19 $19 $19 $19 $19 $19 $19 $19 $19 $19 $19 $19 $19 $19 $19 $19 $19 $19 $20 $20 $20 $20 $20 $20 $20 $20 $20 $20 $20 $20 $20 $20 $20 $20 $20 $20 $20 $20 $21 $21 $21 $21 $21 $21 $21 $21 $21 $21 $21 $21 $21 $21 $21 $21 $21 $21 $21 $21 $22 $22 $22 $22 $22 $22 $22 $22 $22 $22 $22 $22 $22 $22 $22 $22 $22 $22 $22 $22 $23 $23 $23 $23 $23 $23 $23 $23 $23 $23 $23 $23 $23 $23 $23 $23 $23 $23 $23 $23 $24 $24 $24 $24 $24 $24 $24 $24 $24 $24 $24 $24 $24 $24 $24 $24 $24 $24 $24 $24 $25 $25 $25 $25 $25 $25 $25 $25 $25 $25 $25

1Q17 1Q18 $61 $73 1Q17 1Q18

1 Source: Management estimates.

51% 44% 5%

Industrial Commercial Residential

  • MI net sales increased 19.1% YoY
  • Base business net sales increased 15.5% driven by continued strength in industrial end

markets

  • Gross profit decreased 120bps YoY due to a higher sales mix of larger industrial projects

which have lower gross margins

+19.1% +14.4%

slide-9
SLIDE 9

9

1 EBITDA and adjusted EBITDA are non-GAAP measures. For a reconciliation of EBITDA to net income, the most directly comparable GAAP measure, see the Appendix. 2 Other includes unrealized gain on derivative financial instruments, non-cash purchase accounting effects, and loss on the disposal of property and equipment.

1 1 2

Q1 2018 ADJUSTED EBITDA BRIDGE1

($M)

slide-10
SLIDE 10

10

CAPITAL ALLOCATION FRAMEWORK

MANAGING LEVERAGE REINVEST IN THE BUSINESS

  • 2018 capex approximately 1.4% of net sales
  • Continued investment in greenfield branches

PURSUE STRATEGIC ACQUISITIONS

  • Strong acquisition pipeline targeting market leaders in a highly

fragmented industry

  • 2 acquisitions completed year-to-date; expected to contribute

$27M to $29M to net sales for 2018

  • Expected debt refinancing of $575M 8.25%
  • utstanding term notes in August 2018
  • Reduce debt leverage in the next couple of years
slide-11
SLIDE 11

11

Q1 2018 ACQUISITIONS REINFORCE M&A STRATEGY

Proven, Repeatable M&A Integration Strategy

DATE

Feb 2018 Feb 2018

RATIONALE

  • Strengthens ceilings position in

Minnesota and Nebraska

  • Gains entry into two new states

(North Dakota and South Dakota)

  • Expanding service in the St. Louis

market and surrounding areas

  • Further leverages existing large

customer relationships with strong commercial business

INTEGRATION PLAN

Integrated within 90 days following closing of each acquisition

slide-12
SLIDE 12

12

GEOGRAPHIC FOOTPRINT

WA OR CA NV MI IL IN OH KY TN MS AL GA SC VA WV PA NY MD NJ DE CT ME VT NH MA BC AB SK MB ON QC RI

Mechanical Insulation Specialty Building Products

FL NC

slide-13
SLIDE 13

13

KEY TAKEAWAYS

Significant Runway for Further Value Creation

Market Leader Well- Positioned to Leverage Size and Scale Advantages Specialized Product Expertise and Capabilities Create Significant Barriers to Entry Highly Fragmented $18B1 Addressable Market Yields Strong M&A Pipeline Continued Favorable End Market Trends Support Growth Experienced Management Team With Consistent Execution Track Record

1 Management estimates.

slide-14
SLIDE 14

APPENDIX

slide-15
SLIDE 15

Three Months Ended March 31, 2017 Base Business Net Sales (Decrease) Increase Acquired and Combined Net Sales Increase Three Months Ended March 31, 2018 Total Net Sales % Increase Base Business Net Sales % (Decrease) Increase1 (dollars in thousands)

(Unaudited)

Wallboard $168,239 ($1,641) $14,055 $180,653 7.4% (1.0%) Suspended ceiling systems 72,716 6,719 6,744 86,179 18.5% 9.7% Metal framing 68,662 776 4,529 73,967 7.7% 1.2% Complementary and other products 108,846 7,373 6,643 122,862 12.9% 7.0% SBP net sales 418,463 13,227 31,971 463,661 10.8% 3.3% MI net sales 60,994 9,271 2,371 72,636 19.1% 15.5% Total net sales $479,457 $22,498 $34,342 $536,297 11.9% 4.9% Average daily net sales $7,492 $352 $537 $8,380 11.9% 4.9%

BASE BUSINESS AND ACQUIRED AND COMBINED NET SALES BY SEGMENT AND PRODUCT

15

1Represents base business net sales (decrease) increase as a percentage of base business net sales for the three months ended March 31, 2017.

slide-16
SLIDE 16

NET INCOME TO ADJ. EBITDA RECONCILIATIONS

16

1 Adjusts for the effect of the purchase accounting step-up in the value of inventory to fair value recognized in cost of goods sold as a result of acquisitions. 2 Represents one-time

costs related to our acquisitions, including fees to financial advisors, accountants, attorneys and other professionals and certain internal corporate development costs. Certain amounts have been reclassified for the three months ended March 31, 2017 to conform our presentation of Adjusted EBITDA to the current year presentation. 3 Represents fees paid to our former private equity sponsor for services provided pursuant to past management agreements; these fees are no longer being incurred. 4 Adjusted EBITDA margin represents Adjusted EBITDA divided by net sales.

Three Months Ended March 31 ($000s) 2018 2017 (Unaudited) Net (Loss)/Income $ (1,053) $ 3,929 Interest Expense, Net 15,111 15,214 Income Tax (Benefit)/Expense (885) 2,564 Depreciation and Amortization 19,886 18,396 EBITDA $ 33,059 $ 40,103 Unrealized Non-Cash Gain On Derivative Financial Instruments (74) (13,219) IPO and Public Company Readiness Expenses 89 2,975 Stock-based Compensation 271 1,553 Non-cash Purchase Accounting Effects1 407 71 Loss On Disposal of Property and Equipment 13 152 Transaction Costs2 1,218 592 Management Fees3

  • 353

Adjusted EBITDA $ 34,983 $ 32,580 Adjusted EBITDA Margin4 6.5% 6.8%

slide-17
SLIDE 17

CONSOLIDATED STATEMENTS OF OPERATIONS

Three Months Ended March 31, ($000s, except share and per share data) 2018 2017 (Unaudited) Net Sales $ 536,297 $ 479,457 Cost of Goods Sold 381,857 339,546 Gross Profit 154,440 139,911 Operating Expenses: Selling, General and Administrative 121,427 113,062 Depreciation and Amortization 19,886 18,396 Total Operating Expenses 141,313 131,458 Income from Operations 13,127 8,453 Interest Expense (15,132) (15,249) Other Income, Net 67 13,289 (Loss)/Income Before Income Taxes (1,938) 6,493 Income Tax (Benefit)/Expense (855) 2,564 Net (Loss)/Income $ (1,053) $ 3,929 (Loss)/Earnings Per Share Data: Basic $ (0.02) $ 0.11 Diluted $ (0.02) $ 0.11 Adjusted Earnings/(Loss) Per Share

1 Data:

Basic $ 0.01 $ (0.02) Diluted $ 0.01 $ (0.02) Weighted Average Shares Outstanding: Basic 42,879,874 37,273,156 Diluted 42,879,874 37,273,156

17

1 Adjusted earnings (loss) per share is a non-GAAP measure. For a reconciliation of adjusted net income (loss) to net (loss) income, the most directly comparable GAAP measure,

see the reconciliation in this Appendix.

slide-18
SLIDE 18

CONSOLIDATED BALANCE SHEETS

($000s)

March 31, 2018 December 31, 2017 Liabilities and Stockholders' Equity Current Liabilities: Accounts Payable $ 158,475 $ 156,345 Accrued Payroll and Employee Benefits 20,902 21,158 Accrued Taxes 11,081 7,790 Tax Receivable Agreement 15,892 15,892 Other Current Liabilities 27,405 41,093 Total Current Liabilities 233,755 242,278 Asset-based Revolving Credit Facility 89,878 47,486 Long-term Portion of Notes Payable, Net 536,748 534,379 Tax Receivable Agreement 119,912 119,912 Deferred Income Taxes, Net 16,646 17,819 Other Liabilities 11,264 13,639 Total Liabilities 1,008,203 975,513 Commitments and Contingencies Stockholders' Equity: Preferred Stock

  • Common Stock

13 13 Additional Paid-in Capital 330,339 330,113 Retained Earnings 45,311 46,184 Accumulated Other Comp. Income 1,146 2,354 Total Stockholders' Equity 376,809 378,664 Total Liabilities and Stockholders' Equity $ 1,385,012 $ 1,354,177 18 ($000s) March 31, 2018 December 31, 2017 (unaudited) Assets Current Assets: Cash and Cash Equivalents $ 8,645 $ 12,101 Accounts Receivable, Net 312,787 280,023 Other Receivables 53,191 59,462 Inventories 192,934 184,436 Prepaid Exp. and Other Current Assets 11,327 12,636 Total Current Assets 578,884 548,658 Property and Equipment, Net 152,306 151,408 Intangibles Assets, Net 181,856 189,770 Goodwill 466,614 458,737 Other Assets 5,352 5,604 Total Assets $ 1,385,012 $ 1,354,177

slide-19
SLIDE 19

CONSOLIDATED STATEMENTS OF CASH FLOWS

19 Three Months Ended March 31, ($000s) 2018 2017 (unaudited) Cash Flows from Operating Activities: Net (Loss)/Income $ (1,053) $ 3,929 Adjustments to Reconcile Net (Loss)/Income to Net Cash (Used In) Provided By Operating Activities: Depreciation 7,970 7,131 Amortization of Intangible Assets 11,916 11,265 Amortization of Debt Issuance Costs and Debt Discount 2,624 2,399 Inventory Fair Value Purchase Accounting Adjustment 407 71 Provision for Doubtful Accounts 551 135 Stock-based Compensation 271 1,553 Unrealized Gain on Derivative Instruments, Net (74) (13,219) Loss on Disposal of Property and Equipment 13 152 Deferred Income Taxes (1,614) 2,543 Change In Assets and Liabilities, Net of Effects of Acquisitions: Accounts Receivables (31,221) (11,273) Other Receivables 6,278 12,595 Inventories (6,129) (2,137) Prepaid Expenses and Other Current Assets 1,423 787 Other Assets 36 158 Accounts Payable 2,423 8,249 Accrued Payroll and Employee Benefits (202) (7.793) Accrued Taxes 3,301 (238) Other Liabilities (13,461) (15,424) Net Cash (Used In) Provided by Operating Activities $ (16,541) $ 883 Three Months Ended March 31, ($000s) 2018 2017 Cash Flows from Investing Activities: Purchases of Property and Equipment $ (7,594) $ (7,572) Payment of Net Working Capital Adjustments (15)

  • Proceeds from Net Working Capital

Adjustments 178

  • Proceeds from the Disposal of Fixed Assets

200 98 Acquisitions, Net of Cash Acquired (21,233) (13,195) Net Cash Used In Investing Activities (28,464) (20,669) Cash Flows From Financing Activities Proceeds from Asset-based Credit Facility 131,224 114,500 Repayments of Asset-based Credit Facility (88,724) (281,032) Tax Withholding Payment Related to Net Settlement of Equity Awards (45)

  • Principal Repayment of Capital Lease

Obligations (745) (691) Issuance of Common Stock

  • 164,189

Capital Contributions

  • 2,997

Net Cash Provided (Used In) by Financing Activities 41,710 (37) Effect Of Exchange Rate Changes On Cash (161) 64 Net Decrease In Cash (3,456) (19,759)

Cash And Cash Equivalents at Beginning of Period

12,101 28,552 Cash And Cash Equivalents at End Of Period $ 8,645 $ 8,793

slide-20
SLIDE 20

NET (LOSS) INCOME TO ADJ. NET INCOME (LOSS) RECONCILIATION

20 (in thousands, except share and per share data) Three Months Ended March 31, 2018 2017 Numerator: Net (loss) income $ (1,053) $ 3,929 Adjustments Unrealized gain on derivative financial instruments (74) (13,219) IPO and public company readiness expenses 89 2,975 Stock-based compensation 271 1,553 Non-cash purchase accounting effects (a) 407 71 Loss on disposal of property and equipment 13 152 Management fees (b)

  • 353

Transaction costs (c) 1,218 592 Tax effect of adjustments (d) (492) 2,746 Adjusted net income (loss) $ 379 $ (848) Denominator: Weighted average shares outstanding Basic 42,879,874 37,273,156 Diluted 42,879,874 37,273,156 As reported (loss) earnings per share Basic $ (0.02) $ 0.11 Diluted $ (0.02) $ 0.11 Adjusted earnings (loss) per share Basic $ 0.01 $ (0.02) Diluted $ 0.01 $ (0.02)

(a) Adjusts for the effect of the purchase accounting step-up in the value of inventory to fair value recognized in cost of goods sold as a result of acquisitions. (b) Represents fees

paid to our former private equity sponsor for services provided pursuant to past management agreements. These fees are no longer being incurred subsequent to our initial public

  • ffering. (c) Represents one-time costs related to our acquisitions, including fees to financial advisors, accountants, attorneys and other professionals and certain internal corporate

development costs. (d) Represents the tax effect of the adjustments to reflect corporate income taxes. The statutory tax rates for the three months ended March 31, 2018 and 2017 are 25.6% and 36.5%, respectively.