September 2018
REV GROUP, INC.
September Investor Presentation
N Y S E : R E V G
September Investor Presentation N Y S E : R E V G September 2018 - - PowerPoint PPT Presentation
REV GROUP, INC. September Investor Presentation N Y S E : R E V G September 2018 Cautionary Statements & Non GAAP Measures Disclaimers Note Regarding Non-GAAP Measures REV Group reports its financial results in accordance with U.S.
September 2018
N Y S E : R E V G
Cautionary Statements & Non GAAP Measures
Disclaimers Note Regarding Non-GAAP Measures REV Group reports its financial results in accordance with U.S. generally accepted accounting principles (“GAAP”). However, management believes that the evaluation of REV Group’s ongoing operating results may be enhanced by a presentation of Adjusted EBITDA and Adjusted Net Income, which are non-GAAP financial measures. Adjusted EBITDA represents net income before interest expense, income taxes, depreciation and amortization as adjusted for certain non-recurring, one-time and other adjustments which REV Group believes are not indicative of its underlying
indicative of our ongoing operating performance. REV Group believes that the use of Adjusted EBITDA and Adjusted Net Income provides additional meaningful methods of evaluating certain aspects of its operating performance from period to period on a basis that may not be
calculated in accordance with GAAP. Cautionary Statement About Forward-Looking Statements This presentation contains statements that REV Group believes to be “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements can generally be identified by the use of forward-looking terminology, including the terms “believes,” “estimates,” “anticipates,” “expects,” “strives,” “goal,” “seeks,” “projects,” “intends,” “forecasts,” “plans,” “may,” “will” or “should” or, in each case, their negative or other variations or comparable terminology. They appear in a number of places throughout this presentation and include statements regarding REV Group’s intentions, beliefs, goals or current expectations concerning, among other things, its results of operations, financial condition, liquidity, prospects, growth, strategies and the industries in which we operate, including REV Group’s
under “Risk Factors” and “Cautionary Note Regarding on Forward-Looking Statements” in REV Group’s public filings with the SEC and the other risk factors described from time to time in subsequent quarterly or annual reports on Forms 10-Q or 10-K, which may cause actual results to differ materially from those projected or implied by the forward-looking statement. Forward-looking statements are based on current expectations and assumptions and currently available data and are neither predictions nor guarantees of future events or performance. You should not place undue reliance on forward-looking statements, which only speak as of the date of this presentation. REV Group does not undertake to update or revise any forward-looking statements after they are made, whether as a result of new information, future events, or otherwise, expect as required by applicable law.
2
A Market Leader with Iconic Brands and One of the Largest Installed Base of Vehicles Serves Attractive, Diverse & Growing End-Markets with Strong Macro Tailwinds & Demand Drivers Multiple Growth & Synergy Levers to Drive Earnings Growth and a Long-Term Goal of 10% EBITDA Margin Opportunity to Leverage Proven Track Record of Successful Acquisitions to Realize Incremental Upside from M&A Unique and Attractive Financial Profile Experienced & Aligned Management Team 1 2 3 4 5 6
Investment Highlights
3
REV HAS A DIVERSE PORTFOLIO OF VEHICLES, EACH DISTINCTLY POSITIONED TO TARGET SPECIFIC CUSTOMER REQUIREMENTS & PRICE POINTS
One of the Industry’s Broadest Product Portfolios of Specialty Vehicles
FIRE + EMERGENCY COMMERCIAL RECREATION
P U M P E R / TA N K E R A E R I E L F I R E T R U C K W I T H L A D D E R A I R C R A F T R E S C U L E F I R E F I G H T E R A M B U L A N C E T Y P E I A M B U L A N C E T Y P E I I A M B U L A N C E T Y P E I I I T Y P E A S C H O O L B U S E S T R A N S I T B U S T E R M I N A L T R U C K S S H U T T L E B U S S W E E P E RS M O B I L I T Y VA N C L A S S A D I E S E L C L A S S A G A S O L I N E C L A S S B C L A S S C S U P E R C
5
TRUCK CAMPERS TRAVEL TRAILERS M OTO R C OA C H
¹ Represents FY 2013
2 Represents FY 2016
REV is a Consolidator Disrupting the Specialty Vehicle Industry
6
2006 2008 2010 2012 2014 2016 2015 2017
AIP PORTFOLIO COMPANIES
ASV IS FORMED
TIM SULLIVAN BECOMES ASV CEO ASV RENAMED AND REBRANDED REV GROUP $ 1 . 2 B I L L I O N I N S A L E S 1 $ 1 . 9 B I L L I O N I N S A L E S 2
2018
REV IS POISED TO CAPITALIZE ON MOMENTUM TO CONTINUE REDEFINING THE SPECIALTY VEHICLE INDUSTRY
Acquisitions Milestones
1 9 6 0 s S E V E R A L B R A N D S F O U N D E D T H E I R S P E C A I LT Y V E H I C L E S E G M E N T S A N D D AT E B A C K M O R E T H A N 5 0 Y E A R S
$2.3B 2017 SALES $163M 2017 ADJ. EBITDA
REV at aGlance – Net Sales
44% 27% 29%
Fire & Emergency Commercial Recreation
FISCAL 2018 YTD Q3 NET SALES BY SEGMENT
7
41% 26% 33%
Fire & Emergency Commercial Recreation
$1.7B YTD Q3 2018 SALES $104M YTD Q3 2018 ADJ. EBITDA
FISCAL 2017 FULL YEAR NET SALES BY SEGMENT
REV Sales at a Glance – Sales Mix
Ambulance 23% Fire Apparatus 21%
Type A School Bus 6% Commercial Bus 8% Transit Bus 7% Specialty 6%
RV 29%
Government, 50% Consumer, 28% Private Contractor, 10% Industrial / Commercial, 12%
Dealer 73% Direct 27%
SALES BY VEHICLE TYPE SALES BY CUSTOMER TYPE SALS BY CHANNEL
Represents full year Fiscal 2017 ended October 31, 2017 1
1
8
9
A Leading Plant and Service Network
Additional International Plants: Sorocaba, Brazil; Wuhu, China (JV)
OVER 5 MILLION SQUARE FEET OF NATIONAL MANUFACTURING, SALES, & SERVICE FACILITIES PROVIDE REV WITH A COMPETITIVE ADVANTAGE
21 Domestic Manufacturing Locations 14 After Market Parts and Service Locations
4 Ambulance Plants 5 Fire Plants 7 REV Technical Centers for Fire & Emergency 6 RV Plants 4 Parts Warehouse 4 Bus Plants 3 REV Technical Centers ("RTC") for RVs 2 Specialty Plants 1 REV Corp. Office
Source: Management estimate Note: Replacement sales opportunity is calculated as the average number of annual units sold multiplied by the average useful life multiplied by the average selling price. ¹ Does not include the replacement value of the fleets from the 2017 and 2018 acquisitions.
10
REPLACEMENT VALUE OF REV ’S INSTALLED BASE AVERAGE LIFE CYCLE & SELLING PRICE INCREMENTAL IMPACT OF ACQUISITIONS SINCE IPO WHY CUSTOMERS CHOOSE REV FOR REPLACEMENT
in-service fleets
for value, quality, and reliability
relationships
platform
safety
parts and service centers
LU X U R Y B U S E S C L A S S B R V S
PUMPER TRUCKS: 10 -12 YEARS ($160K-$650K) AERIAL FIRETRUCKS: 20 -30 YEARS ($475K-$1.2MM) AMBULANCE: 5-7 YEARS ($65K-$350K) SHUT TLE BUS: 5 -10 YEARS ($40K-$190K) TRANSIT BUS: 12 YEARS ($100K-$500K) SCHOOL BUS: 8-10 YEARS ($35K-$55K) SPECIALTY VEHICLES: 5 -7 YEARS ($25K-$165K) RECREATION VEHICLES: 8 -15 YEARS ($65K-$600K)
FIRE AMBULANCE BUS SPECIALTY RV
~$36 BILLION
R E P L A C E M E N T VA LU E O F R E V ’ S I N - S E RV I C E F L E E T 1
REPLACEMENT DEMAND FOR THE AGING FLEET OF REV ’S PRODUCTS REPRESENTS A REVENUE GROWTH OPPORTUNITY
Large Installed Base Drives Recurring Replacement Sales
Source: FAMA, NTEA AMD, RVIA, Mid-Size Bus Manufacturers Association (“MSBMA”), Management Estimate ¹ Pre-recession average reflects the average from 1989 to 2007. 2 Percentage of FY2017 net sales. 3 Pre-recession average reflects the average from 2001 to 2008.
KEY FACTS & COMMENTARY END-MARKET GROWTH
FIRE + EMERGENCY COMMERCIAL RECREATION
44% of Net Sales2 29% of Net Sales2 27% of Net Sales2
since 2008 recession
recovery
term trend toward RV ownership
F I R E A P PA R AT U S U N I T S A L E S A M B U L A N C E U N I T S A L E S
13.1 13.3 12.3 14.7 14.9 2006 2009 2012 2015 2016 Growth expected to continue
S H U T T L E B U S U N I T S A L E S ( 0 0 0 s ) U . S . S C H O O L B U S S A L E S ( 0 0 0 s ) M OTO R I Z E D R V U N I T S A L E S ( 0 0 0 s ) C L A S S A M OTO R I Z E D R V U N I T S A L E S ( 0 0 0 s )
45.2 32.6 28.2 35.5 36.2 39.8 2006 2009 2012 2015 2016 2017 Unit Sales Below 2006 peak 57.2 55.9 13.2 28.2 47.3 54.9 62.6
Pre-Rec. Avg. 2006 2009 2012 2015 2016 2017Pre-Recession Average1 36.3 32.7 5.9 14.5 21.9 22.4 23.3 Pre-Rec. Avg. 2006 2009 2012 2015 2016 2017
R E V ’ S E N D - M A R K E T S H AV E P O S I T I V E TAILWINDS A C R O S S E A C H S EG M E N T A S U N I T S A L E S C O N T I N U E TO T R E N D TO WA R D P R E - R EC E S S I O N L E V E L S
Growing End-Markets Benefit from Incremental Pent-Up Demand
Pre-Recession Average1
11
Pre-Recession Average3 Pre-Recession Average3
1,000 2,000 3,000 4,000 5,000 6,000 '06 '09 '12 '15 '16 '17 1,000 2,000 3,000 4,000 5,000 6,000 7,000 '06 '09 '12 '15 '16 '17
¹ Market share management estimate based on FY2017 results.
REV AFTERMARKET OPPORTUNITY & CAPABILITIES REV MARKET SHARE OF ~$800 MILLION PARTS OPPORTUNITY
CURRENT MARKET SHARE 1 UPSIDE OPPORTUNITY
Expand market share in high margin aftermarket parts and service
business executing comprehensive aftermarket strategy
parts warehouses and 1 third party warehouse
broaden market coverage
real time data on parts availability
availability of parts in efficient manner
R E V 1 0 %
~$800 MILLION ANNUAL VALUE
OF REV AFTERMARKET PARTS OPPORTUNITY
14
A F T E R M A R K E T A N D PA R T S FA C I L I T I E S
~240,000
U N I T I N STA L L E D B A S E
~$27 MILLION
I N V E ST M E N T I N F Y 2 0 1 5 - 2 0 1 6
ONLINE
T EC H N O LO GY P L AT F O R M R E V A N N O U N C E D T H E S TA R T O F A N E W C O L L A B O R AT I V E C O N N E C T I O N W I T H F O R D M O T O R C O M PA N Y D E A L E R S F O R PA R T S I N S E P T E M B E R 2 0 1 7 A N D T H E S TA R T O F A N E W S E R V I C E PA R T N E R S H I P W I T H R Y D E R S Y S T E M I N M AY 2 0 1 7
12
REV BELIEVES THE AFTERMARKET PARTS OPPORTUNITY FOR ITS VEHICLES IN SERVICE IS ~$800 MILLION ANNUALLY
Multiple Growth Levers Large Aftermarket Parts Growth Opportunity
A B C D E F G
2 0 1 6 A D J . E B I T D A 2 0 1 7 A D J . E B I T D A A F T E R M A R K E T G R O W T H M A R K E T S H A R E G R O W T H N E W P R O D U C T A N D I N I T I A T I V E S C O N S E R V A T I V E M A R K E T G R O W T H L O N G - T E R M E B I T D A M A R G I N T A R G E T M & A U P S I D E M A R K E T R E C O V E R Y U P S I D E E B I T D A W I T H U P S I D E O P P O R T U N I T Y $ 1 2 3 $ 1 6 3 ~ 7 % A D J . E B I T D A M A R G I N ~ 1 0 % A D J . E B I T D A M A R G I N
13
Note: These targets are forward-looking, are subject to significant business, economic and competitive uncertainties and contingencies, many of which are beyond the control of the Company and its management, and are based upon assumptions with respect to future decisions, which are subject to change. Actual results may vary and these variations may be material. For discussion of some of the important factors that could cause these variations, please consult the "Risk Factors" section of the Company’s Form 10-K and any subsequent 10-Q(s). Nothing in this presentation should be regarded as a representation by any person that these goals will be achieved and the Company undertakes no duty to update its goals.
~ 6 % A D J . E B I T D A M A R G I N
COST & EFFICIENCY AFTERMARKET GROWTH
availability
A B
MARKET SHARE GROWTH
addressed end-markets
for growth
C
N E W P R O D U C T S & I N I TAT I V E S
expands addressable market
Fiscal 2018
D
Market Growth
demand
population, municipal spending
market and through product diversification
E
M&A
F
A d d i t i o n a l M a r ke t Re c o ve r y
historical averages
continue to recover to pre-recession levels
G
I N C R E M E N T A L U P S I D E I N C R E M E N T A L U P S I D E
ROADMAP TO DRIVE EBITDA GROWTH OVER THE LONG -TERM WITH ADDITIONAL UPSIDE THROUGH M&A , FUTHER END MARKET RECOVERY, AND ENTRY INTO NEW ADJACENT MARKET SEGMENTS
Multiple Adj. EBITDA Growth Levers
C O S T & E F F I C I E N C Y
Sales Growth and Upside Opportunity REV’s Sales Growth
Revenue
($ millions)
15
$- $500 $1,000 $1,500 $2,000 $2,500 $3,000 2014 2015 2016 2017 TTM Q3 2018 2018 Outlook
Upper end Lower end $2,500 $2,400 $1,721 $1,735 $1,926 $2,268 $2,405
1 See appendix of this presentation for a reconciliation of Adj. EBITDA to Net Income. 2 TTM sales is proforma for acquisitions. Note: Refer to the company‘s form S-1 dated January 17, 2017 for reconciliations of GAAP to Non-GAAP metrics for fiscal years 2014-2016. Refer to the company’s form 8-K filed on December 19, 2017 for reconciliations of GAAP to Non-GAAP metrics for fiscal year 2017.
REV’s Earnings Growth
Adjusted EBITDA1
6.4% 3.6% 5.2% 7.2%
Margin (%)
16
6.8%
2014 2015 2016 2017 TTM Q3 2018 2018 Outlook
Upper end Lower end
$170 $160 $62 $90 $123 $163 $163
Balance Sheet Strength & Liquidity
Net Debt Net Working Capital % Sales Total Net Leverage
$212 $208 $245 $268 $212 $427 2014 2015 2016 Q3 2017 2017 Q3 2018
1 Pro forma for acquisitions Note: Net Debt equals total debt less cash and cash equivalents; Net working capital equals A/R + Inventory – A/P; Total leverage is calculated as Net Debt divided by Adjusted EBITDA and TTM Adjust EBITDA for quarter purposes.
$ in millions
17
1 1
16.2% 16.7% 18.8% 24.9% 20.0% 24.4% 2014 2015 2016 Q3 2017 2017 Q3 2018 2014 2015 2016 Q3 2017 2017 Q3 2018 3.4x 2.3x 1.9x 1.6x 1.2x 2.7x
Seasonality of Sales and Adj. EBITDA1 Trend
Quarterly Sales and Adj. EBITDA Fiscal 2016 - 2018
18
Sales Adj. EBITDA
1 See appendix of this presentation for a reconciliation of Adj. EBITDA to Net Income.
$0 $100 $200 $300 $400 $500 $600 $700 $800 $0 $10 $20 $30 $40 $50 $60 $70
Q1'16 Q2'16 Q3'16 Q4'16 Q1'17 Q2'17 Q3'17 Q4'17 Q1'18 Q2'18 Q3'18
Quarterly Sales Quarterly Adj. EBITDA
R E C R E AT I O N LO N G - T E R M TA R G E T S A D J U S T E D E B I T DA 1
Source: Company management. Note: Some targets are forward-looking, are subject to significant business, economic and competitive uncertainties and contingencies, many of which are beyond the control of the Company and its management, and are based upon assumptions with respect to future decisions, which are subject to
regarded as a representation by any person that these goals will be achieved and the Company undertakes no duty to update its goals.
VARIABLE COST STRUCTURE FLEXIBLE BALANCE SHEET VISIBLE AND RECURRING REVENUE
engineering, distribution, and support functions across businesses
million available under our existing credit facilities as of July 31, 2018
working capital and share repurchase activity. Leverage expected to approximate 2.0x by the end of Q4 Fiscal 2018.
backlog provides revenue visibility
margins
C O G S B R E A K D O W N
M A T E R I A L S ( E X . C H A S S I S ) C H A S S I S L A B O R M A N U F A C T U R I N G O V E R H E A D O T H E R C O G S
85% OF COGS ARE VARIABLE
< 2.0x EBITDA
L O N G - T E R M L E V E R A G E TA R G E T
19
AT TRACTIVE CHARACTERISTICS INCLUDING VARIABLE COST STRUCTURE AND BALANCE SHEET FLEXIBILITY
Unique and Attractive Financial Profile
$607 $420 $250 $581 $255 $116 $- $250 $500 $750 F&E Commercial RV Q3 FY18 Q3 FY17
Backlog
Third Quarter Fiscal 2018 Summary
price increases and cost reduction efforts yielding positive results
continued chassis and material availability challenges in the fourth quarter
the share repurchase authorization $50 million, bringing total available authorization to approximately $55 million
20
$ 595.6 $ 597.7 $ 0.0 $ 100.0 $ 200.0 $ 300.0 $ 400.0 $ 500.0 $ 600.0 $ 700.0 3Q FY2017 3Q FY2018 Net Sales ($mm) $45.5 $47.6 7.6 % 8.0 % 0.0 % 2.0 % 4.0 % 6.0 % 8.0 % 10.0 % 12.0 % 14.0 % $ 0 $ 10 $ 20 $ 30 $ 40 $ 50 3Q FY2017 3Q FY2018
Margin
21
Net Sales Adjusted EBITDA 1
THIRD QUARTER RESULTS REFLECT PERSISTENCE OF NEAR TERM SUPPLY -CHAIN ISSUES AND DOWNSTREAM IMPACTS
benefit from Lance acquisition but was negatively impacted by delayed shipments as a result of chassis availability and other material shortages, as well as lower Class A RV unit volumes
million, an increase of 12.8%, includes the benefits of recent tax reform and lower restructuring costs compared to the prior year period
was $2.1 million better compared to prior year period
increased compared to prior year period, as cost reductions and pricing actions helped preserve margins in the quarter
¹ For a reconciliation of net income (loss) to Adjusted Net Income and Adjusted EBITDA, see the Appendix to this presentation.
Consolidated 3Q FY2018 Results
¹ For a reconciliation of net income (loss) to Adjusted Net Income and Adjusted EBITDA, see the Appendix to this presentation.
$ 1,584 $ 1,721 $ 0 $ 600 $ 1,200 $ 1,800 9 months FY2017 9 months FY2018 Net Sales ($mm)
Consolidated YTD FY2018 Results
$104.1 $104.3 6.6 % 6.1 % 0.0 % 2.0 % 4.0 % 6.0 % 8.0 % 10.0 % 12.0 % 14.0 % $ 0.00 $ 40.00 $ 80.00 9 months FY2017 9 months FY2018
Margin
22
Net Sales Adjusted EBITDA
1
$137.5 million, as a result of increased net sales across all three operating segments and the benefit of acquisitions
million, an increase of $4.3 million or 9.2% over the first nine months of fiscal year 2017
million increased by $0.2 million
nine months of fiscal year 2017
compared to the third quarter 2017
RESULTS REFLECT POSITIVE END -MARKET DEMAND WITH MARGINS IMPACTED BY SUPPLY CHAIN INEFFICIENCIES
Third Quarter Adjusted EBITDA Bridge
23
100%
+3% 88%
Total of approximately 570 vehicle shipments deferred out of the third quarter due to chassis and other material shortages
Full Year Updated EBITDA Estimated Guidance Bridge (mid-point of guidance ranges)
24 $ in millions
Chassis and material shortages represent approximately $120 million in deferred revenue for the F&E and Commercial segments
25
$0.0 $10.0 $20.0 $30.0 $40.0 $50.0 $60.0 $70.0 $80.0 Q3 17 Q4 17 Q1 18 Q2 18 Q3 18 CAPEX *M&A Dividend Share Repurchase
Capital Allocation Summary
$16.0M $9.2M $75.7M $19.5M $52.7M
$ in millions
*M&A total includes JV activity
new products, machinery, facilities, parts business infrastructure and software
quarter of fiscal 2018
Top-line growth of ~10% Long-term target continues to be >10% EBITDA margins
Full Year Fiscal 2018 Guidance Update
26
Current Guidance Prior Year (Actual)
Net Sales: $2.4 billion to $2.5 billion Net Sales: $2.3 billion Net Income: $57.9 million to $69.0 million Net Income: $31.4 million Adjusted EBITDA: $160 million to $170 million Adjusted EBITDA: $162.5 million Adjusted Net Income: $80.7 million to $88.8 million Adjusted Net Income: $75.9 million
1 REV Group’s forward-looking statements are subject to risks and uncertainties, including those highlighted under “Risk Factors” and “Cautionary Note Regarding on Forward-Looking Statements” in REV Group’s public filings with the SEC and the other risk factors described from time to time in subsequent quarterly or annual reports on Forms 10-Q or 10-K, which may cause actual results to differ materially from those projected or implied by the forward-looking
1
Third Quarter Conclusion
end of the third quarter – we expect these issues will be resolved in fiscal 2019
and we expect will not return to normalcy until next calendar year
quarter and we expect this will continue to improve in the fourth quarter and into next year
that negatively impacted our current year results such as transit buses and school buses
will increase in benefit for fiscal 2019 due to the full year impact
cost increases in fiscal 2019, in addition to the expected full year run rate from cost reduction initiatives
27
29
Reconciliation of 3Q Net Income (Loss) to Adj. EBITDA by Segment
Fire & Emergency Commercial Recreation Corporate & Other Total Net Income (loss) 21.0 $ 9.3 $ 13.8 $ (25.8) $ 18.3 $ Depreciation & amortization 3.3 1.9 3.6 2.9 11.7 Interest expense, net 0.9 0.6 — 5.3 6.8 Provision for income taxes — — — 3.8 3.8 EBITDA 25.2 11.8 17.4 (13.8) 40.6 Sponsor expenses — — — 0.2 0.2 Restructuring costs 0.1 — — 0.8 0.9 Stock-based compensation expense — — — 1.4 1.4 Non-cash purchase accounting — — 0.5 — 0.5 Legal matters — — — 1.1 1.1 Initial public company costs — — — 1.0 1.0 Deferred purchase price payment — — — 1.9 1.9 Adjusted EBITDA 25.3 $ 11.8 $ 17.9 $ (7.4) $ 47.6 $ Fire & Emergency Commercial Recreation Corporate & Other Total Net Income (loss) 21.9 $ 8.9 $ 7.5 $ (23.1) $ 15.2 $ Depreciation & amortization 4.5 2.4 3.5 1.2 11.6 Interest expense, net 1.0 0.5 — 3.0 4.5 Provision for income taxes — — — 9.1 9.1 EBITDA 27.4 11.8 11.0 (9.8) 40.4 Transaction expenses — — — 0.5 0.5 Sponsor expenses — — — 0.1 0.1 Restructuring costs 0.4 1.1 — 0.8 2.3 Stock-based compensation expense — — — 0.3 0.3 Non-cash purchase accounting 1.2 — 0.7 — 1.9 Adjusted EBITDA 29.0 $ 12.9 $ 11.7 $ (8.1) $ 45.5 $ Three Months Ended July 31, 2018 Three Months Ended July 29, 2017
30
Reconciliation of YTD Net Income (Loss) to Adj. EBITDA by Segment
Fire & Emergency Commercial Recreation Corporate & Other Total Net Income (loss) 49.0 $ 15.5 $ 26.0 $ (55.4) $ 35.1 $ Depreciation & amortization 11.9 7.4 9.5 5.1 33.9 Interest expense, net 2.9 2.0 0.3 13.1 18.3 Benefit for income taxes — — — (7.2) (7.2) EBITDA 63.8 24.9 35.8 (44.4) 80.1 Restructuring costs 0.4 0.2 2.4 3.9 6.9 Transaction expenses 0.2 — — 1.9 2.1 Stock-based compensation expense — — — 5.1 5.1 Non-cash purchase accounting expense 0.4 0.3 0.5 — 1.2 Sponsor expenses — — — 0.5 0.5 Legal matters 0.7 0.3 — 1.8 2.8 Initial public company costs — — — 1.5 1.5 Deferred purchase price payment — — — 4.1 4.1 Adjusted EBITDA 65.5 $ 25.7 $ 38.7 $ (25.6) $ 104.3 $ Fire & Emergency Commercial Recreation Corporate & Other Total Net Income (loss) 54.5 $ 25.5 $ 11.5 $ (82.8) $ 8.7 $ Depreciation & amortization 10.2 6.0 8.3 2.3 26.8 Interest expense, net 3.2 1.8 — 10.4 15.4 Provision for income taxes — — — 5.4 5.4 Loss on early extinguishment of debt — — — 11.9 11.9 EBITDA 67.9 33.3 19.8 (52.8) 68.2 Transaction expenses 0.7 — — 2.0 2.7 Sponsor expenses — — — 0.4 0.4 Restructuring costs 0.4 2.3 — 0.8 3.5 Stock-based compensation expense — — — 26.1 26.1 Non-cash purchase accounting 1.2 — 2.0 — 3.2 Adjusted EBITDA 70.2 $ 35.6 $ 21.8 $ (23.5) $ 104.1 $ Nine Months Ended July 31, 2018 Nine Months Ended July 29, 2017
31
Reconciliation of YTD FY18 Net Income to Adj. Net Income
July 31, 2018 July 29, 2017 July 31, 2018 July 29, 2017 Net income 18.3 $ 15.2 $ 35.1 $ 8.7 $ Amortization of Intangible Assets 4.6 5.1 13.7 10.4 Restructuring Costs 0.9 2.3 6.9 3.5 Transaction Expenses
2.1 2.7 Stock-based Compensation Expense 1.4 0.3 5.1 26.1 Non-cash Purchase Accounting Expense 0.5 1.9 1.2 3.2 Loss on Early Extinguishment of Debt
Sponsor Expenses 0.2 0.1 0.5 0.4 Legal Matters 1.1
1.0
1.9
(2.1)
(3.1) (3.5) (9.5) (20.2) Adjusted net income 24.7 $ 21.9 $ 51.0 $ 46.7 $ Three Months Ended Nine Months Ended REV GROUP, INC. ADJUSTED NET INCOME (Unaudited; dollars in millions)
32
Adjusted EBITDA Outlook Reconciliation
Fiscal Year 2018 Low High Net Income 57.9 $ 69.0 $ Depreciation and Amortization 46.0 45.0 Interest Expense, net 24.0 23.0 Income Tax Expense 3.0 6.0 EBITDA 130.9 143.0 Restructuring Costs 7.0 7.0 Transaction Expenses 2.1 2.1 Stock-based Compensation Expense 6.0 5.0 Non-cash Purchase Accounting Expense 1.2 1.2 Legal Matters 4.5 3.5 Initial Public Company Costs 1.7 1.7 Sponsor Expenses 0.6 0.5 Deferred Purchase Price Payout 6.0 6.0 Adjusted EBITDA 160.0 $ 170.0 $ REV GROUP, INC. ADJUSTED EBITDA OUTLOOK RECONCILIATION (Dollars in millions)
33
Adjusted Net Income Outlook Reconciliation
Fiscal Year 2018 Low High Net Income 57.9 $ 69.0 $ Amortization of Intangible Assets 17.5 15.5 Restructuring Costs 7.0 7.0 Transaction Expenses 2.1 2.1 Stock-based Compensation Expense 6.0 5.0 Non-cash Purchase Accounting Expense 1.2 1.2 Legal Matters 4.5 3.5 Initial Public Company Costs 1.7 1.7 Sponsor Expenses 0.6 0.5 Deferred Purchase Price Payout 6.0 6.0 One-time Benefit of U.S. Tax Reform (12.0) (12.0) Income Tax Effect of Adjustments (11.8) (10.7) Adjusted Net Income 80.7 $ 88.8 $ REV GROUP, INC. ADJUSTED NET INCOME OUTLOOK RECONCILIATION (Dollars in millions)
¹ For a reconciliation of net income (loss) to Adjusted Net Income and Adjusted EBITDA, see the Appendix to this presentation.
$262.1 $ 238.9 $ 0.0 $ 100.0 $ 200.0 $ 300.0 3Q FY2017 3Q FY2018 Net Sales ($mm)
Fire & Emergency 3Q FY2018 Results
$29.0 $25.3 11.1% 10.6 % 0.0 % 2.0 % 4.0 % 6.0 % 8.0 % 10.0 % 12.0 % 14.0 % 16.0 % 18.0 % $ 0.0 $ 10.0 $ 20.0 $ 30.0 3Q FY2017 3Q FY2018
Margin 34
Net Sales Adjusted EBITDA
1
continued chassis supply disruptions resulting in lower shipments of ambulances, as well as the timing of certain fire truck deliveries
12.8% due to lower ambulance volumes, partially offset by favorable SG&A expenses
third quarter was up 2.7% to $606.5 million, as compared to the end of fiscal year 2017
MARKET LEADERSHIP AND BACKLOG EXPECTED TO DRIVE YEAR -OVER-YEAR GROWTH IN 4Q AND THE INTO NEXT YEAR
¹ For a reconciliation of net income (loss) to Adjusted Net Income and Adjusted EBITDA, see the Appendix to this presentation.
$154.4 $157.6 $ 0 $ 100 $ 200 3Q FY2017 3Q FY2018 Net Sales ($mm) PROFITABILITY IMPROVED SEQUENTIALLY; DOUBLE -DIGIT GROWTH IN BACKLOG POSITIONS THE SEGMENT WELL FOR Q4 AND A STRONGER FISCAL 2019
Commercial 3Q FY2018 Results
$12.9 $11.8 8.4% 7.5% 0.0 % 2.0 % 4.0 % 6.0 % 8.0 % 10.0 % 12.0 % 14.0 % 16.0 % 18.0 % $ 0.0 $ 10.0 $ 20.0 3Q FY2017 3Q FY2018
Margin 35
Net Sales Adjusted EBITDA
1
prior year period driven by an increase in shuttle bus, school bus, mobility van, and terminal truck units
declined 8.5% year-over-year due to projected lower volume
products
million at the end of the third quarter increased 14.6% compared to the end of fiscal year 2017
¹ For a reconciliation of net income (loss) to Adjusted Net Income and Adjusted EBITDA, see the Appendix to this presentation.
$177.9 $197.3 $ 0 $ 100 $ 200 3Q FY2017 3Q FY2018
Net Sales ($mm)
STRONG ADJUSTED EBITDA GROWTH DRIVEN BY ACQUISITION AND CONTINUED IMPROVEMENT IN PROFITABILITY OF OUR OTHER RV BUSINESSES
Recreation 3Q FY2018 Results
$11.7 $17.9 6.6% 9.1% 0.0 % 2.0 % 4.0 % 6.0 % 8.0 % 10.0 % 12.0 % 14.0 % 16.0 % 18.0 % $ 0 $ 10 $ 20 3Q FY2017 3Q FY2018
Margin 36
Net Sales Adjusted EBITDA
1
million, with strong performance from the recently acquired Lance Towables RV business, and increased net sales across most of the brand line-up
compared to prior year due to a strategic reduction in the number
the delayed timing of new model introductions
driven by the Lance acquisition and increased profitability of certain RV businesses
EBITDA grew 7.3% year-over-year
$249.5 million, as compared to the end of fiscal year 2017