Business Wire | Nov 2, 2021 07:00AM EDT

LCI Industries Reports Record Third Quarter Revenue

Nov. 02, 2021

ELKHART, Ind.--(BUSINESS WIRE)--Nov. 02, 2021--LCI Industries (NYSE: LCII) which, through its wholly-owned subsidiary, Lippert Components, Inc. ("Lippert"), supplies a broad array of highly engineered components for the leading original equipment manufacturers ("OEMs") in the recreation and transportation product markets, and the related aftermarkets of those industries, today reported third quarter 2021 results.

"We posted strong results in the third quarter considering significant cost pressures related to raw materials, freight, and labor. Our teams have continued to do an excellent job in managing the ongoing supply chain challenges to drive organic growth while meeting commitments to our valued customers," commented Jason Lippert, LCI Industries' President and Chief Executive Officer. "We look forward to building on this progress with the addition of Furrion, which will further enhance our product innovation initiatives, while advancing our footprint into new markets, allowing us to become a more dynamic supplier in the recreation space globally."

"Historic levels of new consumers are continuing to take advantage of the outdoor lifestyle, and our Aftermarket business is poised to benefit from the repair, replacement, and upgrade cycles for the record number of RVs currently entering the market. We also remain focused on adding scalable capacity to meet this demand through new automation projects and other operational initiatives. These projects are designed to help us mitigate the impact of heightened material costs and labor constraints to maintain profitability," continued Lippert. "I am exceptionally proud of our performance this quarter and would like to thank the LCI team members for their dedication as we work to deliver value for shareholders."

"The integration of Furrion is well underway, and we are excited about the innovative product suite this acquisition brings. Our goal is to inject more resources into research, development, and innovation to introduce more great products to all of our markets," commented Ryan Smith, Group President - North America.

Third Quarter 2021 Results

Consolidated net sales for the third quarter of 2021 were $1.2 billion, an increase of 41 percent from 2020 third quarter net sales of $827.7 million. Net income in the third quarter of 2021 was $63.4 million, or $2.49 per diluted share, compared to net income of $68.3 million, or $2.70 per diluted share, in the third quarter of 2020. Adjusted EBITDA in the third quarter of 2021 was $118.1 million, compared to adjusted EBITDA of $119.4 million in the third quarter of 2020. Additional information regarding adjusted EBITDA, as well as a reconciliation of this non-GAAP financial measure to the most directly comparable GAAP financial measure, are provided in the "Supplementary Information - Reconciliation of Non-GAAP Measures" section below.

The increase in year-over-year net sales for the third quarter of 2021 was primarily driven by record RV retail demand and strong Aftermarket sales growth. Net sales from acquisitions completed in 2020 and 2021 contributed approximately $79 million in the third quarter of 2021.

The Company's average product content per travel trailer and fifth-wheel RV for the twelve months ended September 30, 2021, increased $358 to $3,786, compared to $3,428 for the twelve months ended September 30, 2020, adjusted to remove Furrion sales from prior periods. The content increase in towables was a result of organic growth, including new product introductions.

October 2021 Results

October 2021 consolidated net sales were approximately $441 million, up 52 percent from October 2020, as production increased significantly to meet elevated RV and marine retail demand.

Balance Sheet and Other Items

At September 30, 2021, the Company's cash and cash equivalents balance was $72.6 million, up from $51.8 million at December 31, 2020. The Company generated net cash flows from operations of $12.3 million and used $154.5 million for acquisitions, $73.9 million for capital expenditures, and $64.4 million for dividend payments to shareholders in the nine months ended September 30, 2021. Cash flows from operations were partially offset by strategic investments in working capital to support record demand and mitigate future supply chain disruptions.

The Company's outstanding long-term indebtedness, including current maturities, was $1.1 billion at September 30, 2021, and the Company remained in compliance with its debt covenants. The Company believes that its current liquidity is adequate to meet operating needs for the foreseeable future.

Conference Call & Webcast

LCI Industries will host a conference call to discuss its third quarter results on Tuesday, November 2, 2021, at 8:30 a.m. Eastern time, which may be accessed by dialing (877) 668-4883 for participants in the U.S./Canada or (825) 312-2360 for participants outside the U.S./Canada using the required conference ID 7996875. Due to the high volume of companies reporting earnings at this time, please be prepared for hold times of up to 15 minutes when dialing in to the call. In addition, an online, real-time webcast, as well as a supplemental earnings presentation, can be accessed on the Company's website, www.investors.lci1.com.

A replay of the conference call will be available for two weeks by dialing (800) 585-8367 for participants in the U.S./Canada or (416) 621-4642 for participants outside the U.S./Canada and referencing access code 7996875. A replay of the webcast will be available on the Company's website immediately following the conclusion of the call.

About LCI Industries

LCI Industries, through its wholly-owned subsidiary, Lippert, supplies, domestically and internationally, a broad array of highly engineered components for the leading OEMs in the recreation and transportation product markets, consisting primarily of recreational vehicles and adjacent industries, including buses; trailers used to haul boats, livestock, equipment, and other cargo; trucks; boats; trains; manufactured homes; and modular housing. The Company also supplies engineered components to the related aftermarkets of these industries, primarily by selling to retail dealers, wholesale distributors, and service centers. Lippert's products include steel chassis and related components; axles and suspension solutions; slide-out mechanisms and solutions; thermoformed bath, kitchen, and other products; vinyl, aluminum, and frameless windows; manual, electric, and hydraulic stabilizer and leveling systems; entry, luggage, patio, and ramp doors; furniture and mattresses; electric and manual entry steps; awnings and awning accessories; towing products; truck accessories; electronic components; appliances; air conditioners; televisions and sound systems; and other accessories. Additional information about Lippert and its products can be found at www.lippert.com.

Forward-Looking Statements

This press release contains certain "forward-looking statements" with respect to our financial condition, results of operations, business strategies, operating efficiencies or synergies, competitive position, growth opportunities, acquisitions, plans and objectives of management, markets for the Company's common stock, the impact of legal proceedings, and other matters. Statements in this press release that are not historical facts are "forward-looking statements" for the purpose of the safe harbor provided by Section 21E of the Securities Exchange Act of 1934, as amended, and Section 27A of the Securities Act of 1933, as amended, and involve a number of risks and uncertainties.

Forward-looking statements, including, without limitation, those relating to our future business prospects, net sales, expenses and income (loss), capital expenditures, tax rate, cash flow, financial condition, liquidity, retail and wholesale demand, integration of acquisitions, R&D investments, and industry trends, whenever they occur in this press release are necessarily estimates reflecting the best judgment of the Company's senior management at the time such statements were made. There are a number of factors, many of which are beyond the Company's control, which could cause actual results and events to differ materially from those described in the forward-looking statements. These factors include, in addition to other matters described in this press release, the impacts of COVID-19, or other future pandemics, on the global economy and on the Company's customers, suppliers, employees, business and cash flows, pricing pressures due to domestic and foreign competition, costs and availability of, and tariffs on, raw materials (particularly steel and aluminum) and other components, seasonality and cyclicality in the industries to which we sell our products, availability of credit for financing the retail and wholesale purchase of products for which we sell our components, inventory levels of retail dealers and manufacturers, availability of transportation for products for which we sell our components, the financial condition of our customers, the financial condition of retail dealers of products for which we sell our components, retention and concentration of significant customers, the costs, pace of and successful integration of acquisitions and other growth initiatives, availability and costs of production facilities and labor, team member benefits, team member retention, realization and impact of expansion plans, efficiency improvements and cost reductions, the disruption of business resulting from natural disasters or other unforeseen events, the successful entry into new markets, the costs of compliance with environmental laws, laws of foreign jurisdictions in which we operate, other operational and financial risks related to conducting business internationally, and increased governmental regulation and oversight, information technology performance and security, the ability to protect intellectual property, warranty and product liability claims or product recalls, interest rates, oil and gasoline prices and availability, the impact of international, national and regional economic conditions and consumer confidence on the retail sale of products for which we sell our components, and other risks and uncertainties discussed more fully under the caption "Risk Factors" in the Company's Annual Report on Form 10-K for the year ended December 31, 2020, and in the Company's subsequent filings with the Securities and Exchange Commission. Readers of this press release are cautioned not to place undue reliance on these forward-looking statements, since there can be no assurance that these forward-looking statements will prove to be accurate. The Company disclaims any obligation or undertaking to update forward-looking statements to reflect circumstances or events that occur after the date the forward-looking statements are made, except as required by law.

LCI INDUSTRIES

OPERATING RESULTS

(unaudited)

Three Months Ended Nine Months Ended Last Twelve September 30, September 30,

2021 2020 2021 2020 Months

(In thousands,except per share amounts)



Net sales $ 1,165,309 $ 827,729 $ 3,259,287 $ 2,013,164 $ 4,042,289

Cost of sales 913,728 606,290 2,508,318 1,504,378 3,094,016

Gross profit 251,581 221,439 750,969 508,786 948,273

Selling,general and 162,557 127,006 466,532 349,305 600,383administrativeexpenses

Operating 89,024 94,433 284,437 159,481 347,890profit

Interest 4,667 1,948 10,844 10,843 13,454expense, net

Income before 84,357 92,485 273,593 148,638 334,436income taxes

Provision for 20,956 24,138 68,183 38,891 80,333income taxes

Net income $ 63,401 $ 68,347 $ 205,410 $ 109,747 $ 254,103



Net income per common share:

Basic $ 2.51 $ 2.72 $ 8.14 $ 4.37 $ 10.07

Diluted $ 2.49 $ 2.70 $ 8.10 $ 4.35 $ 10.01



Weightedaverage common sharesoutstanding:

Basic 25,286 25,162 25,247 25,125 25,233

Diluted 25,417 25,313 25,371 25,220 25,376



Depreciationand $ 28,941 $ 24,567 $ 80,211 $ 73,366 $ 104,825amortization

Capital $ 31,867 $ 14,114 $ 73,872 $ 28,663 $ 102,555expenditures

LCI INDUSTRIES

SEGMENT RESULTS

(unaudited)

Three Months Ended September 30,

Nine Months Ended September 30,

Last Twelve

2021

2020

2021

2020

Months

(In thousands)

Net sales:

OEM Segment:

RV OEMs:

Travel trailers and fifth-wheels

$

602,429

$

417,050

$

1,633,059

$

936,676

$

2,017,950

Motorhomes

63,259

44,441

193,105

107,241

243,960

Adjacent Industries OEMs

280,593

180,563

801,021

498,306

990,963

Total OEM Segment net sales

946,281

642,054

2,627,185

1,542,223

3,252,873

Aftermarket Segment:

Total Aftermarket Segment net sales

219,028

185,675

632,102

470,941

789,416

Total net sales

$

1,165,309

$

827,729

$

3,259,287

$

2,013,164

$

4,042,289

Operating profit:

OEM Segment

$

64,136

$

65,533

$

206,757

$

110,485

$

252,364

Aftermarket Segment (1)

24,888

28,900

77,680

48,996

95,526

Total operating profit

$

89,024

$

94,433

$

284,437

$

159,481

$

347,890

Depreciation and amortization:

OEM Segment depreciation

$

12,782

$

11,911

$

37,054

$

35,460

$

49,357

Aftermarket Segment depreciation

3,669

2,860

9,993

9,442

12,896

Total depreciation

$

16,451

$

14,771

$

47,047

$

44,902

$

62,253

OEM Segment amortization

$

8,632

$

6,928

$

22,877

$

19,671

$

29,531

Aftermarket Segment amortization

3,858

2,868

10,287

8,793

13,041

Total amortization

$

12,490

$

9,796

$

33,164

$

28,464

$

42,572

LCI INDUSTRIES

SEGMENT RESULTS

(unaudited)

Three Months Ended Nine Months Ended Last Twelve September 30, September 30,

2021 2020 2021 2020 Months

(In thousands)

Net sales:

OEM Segment:

RV OEMs:

Traveltrailers and $ 602,429 $ 417,050 $ 1,633,059 $ 936,676 $ 2,017,950fifth-wheels

Motorhomes 63,259 44,441 193,105 107,241 243,960

AdjacentIndustries 280,593 180,563 801,021 498,306 990,963OEMs

Total OEMSegment net 946,281 642,054 2,627,185 1,542,223 3,252,873sales

Aftermarket Segment:

TotalAftermarket 219,028 185,675 632,102 470,941 789,416Segment netsales

Total net $ 1,165,309 $ 827,729 $ 3,259,287 $ 2,013,164 $ 4,042,289sales



Operating profit:

OEM Segment $ 64,136 $ 65,533 $ 206,757 $ 110,485 $ 252,364

Aftermarket 24,888 28,900 77,680 48,996 95,526Segment ^(1)

Totaloperating $ 89,024 $ 94,433 $ 284,437 $ 159,481 $ 347,890profit



Depreciationand amortization:

OEM Segment $ 12,782 $ 11,911 $ 37,054 $ 35,460 $ 49,357depreciation

AftermarketSegment 3,669 2,860 9,993 9,442 12,896depreciation

Total $ 16,451 $ 14,771 $ 47,047 $ 44,902 $ 62,253depreciation



OEM Segment $ 8,632 $ 6,928 $ 22,877 $ 19,671 $ 29,531amortization

AftermarketSegment 3,858 2,868 10,287 8,793 13,041amortization

Total $ 12,490 $ 9,796 $ 33,164 $ 28,464 $ 42,572amortization

(1) Results for the 2021 periods include a non-cash charge for inventory fair value step-up of $0.2 million for the third quarter and $0.8 million for the first nine months of 2021 related to Ranch Hand purchase accounting. Results for the 2020 periods include a non-cash charge for inventory fair value step-up of $0.4 million for the third quarter of 2020 and $7.3 million for the first nine months of 2020 related to CURT purchase accounting.

^(1) Results for the 2021 periods include a non-cash charge for inventory fairvalue step-up of $0.2 million for the third quarter and $0.8 million for thefirst nine months of 2021 related to Ranch Hand purchase accounting. Resultsfor the 2020 periods include a non-cash charge for inventory fair value step-upof $0.4 million for the third quarter of 2020 and $7.3 million for the firstnine months of 2020 related to CURT purchase accounting.

LCI INDUSTRIES

BALANCE SHEET INFORMATION

(unaudited)

September 30,

December 31,

2021

2020

(In thousands)

ASSETS

Current assets

Cash and cash equivalents

$

72,615

$

51,821

Accounts receivable, net of allowances of $7,454 and $5,642 at September 30, 2021 and December 31, 2020, respectively

394,766

268,625

Inventories, net

790,651

493,899

Prepaid expenses and other current assets

102,434

55,456

Total current assets

1,360,466

869,801

Fixed assets, net

421,053

387,218

Goodwill

568,885

454,728

Other intangible assets, net

518,300

420,885

Operating lease right-of-use assets

164,142

104,179

Other assets

55,339

61,220

Total assets

$

3,088,185

$

2,298,031

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities

Current maturities of long-term indebtedness

$

74,311

$

17,831

Accounts payable, trade

297,347

184,931

Current portion of operating lease obligations

28,751

25,432

Accrued expenses and other current liabilities

283,722

188,200

Total current liabilities

684,131

416,394

Long-term indebtedness

1,012,078

720,418

Operating lease obligations

143,839

82,707

Deferred taxes

56,309

53,833

Other long-term liabilities

160,688

116,353

Total liabilities

2,057,045

1,389,705

Total stockholders' equity

1,031,140

908,326

Total liabilities and stockholders' equity

$

3,088,185

$

2,298,031

LCI INDUSTRIES

BALANCE SHEET INFORMATION

(unaudited)

September December 30, 31,

2021 2020

(In thousands)



ASSETS

Current assets

Cash and cash equivalents $ 72,615 $ 51,821

Accounts receivable, net of allowances of $7,454 and$5,642 at September 30, 2021 and December 31, 2020, 394,766 268,625respectively

Inventories, net 790,651 493,899

Prepaid expenses and other current assets 102,434 55,456

Total current assets 1,360,466 869,801

Fixed assets, net 421,053 387,218

Goodwill 568,885 454,728

Other intangible assets, net 518,300 420,885

Operating lease right-of-use assets 164,142 104,179

Other assets 55,339 61,220

Total assets $ 3,088,185 $ 2,298,031



LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities

Current maturities of long-term indebtedness $ 74,311 $ 17,831

Accounts payable, trade 297,347 184,931

Current portion of operating lease obligations 28,751 25,432

Accrued expenses and other current liabilities 283,722 188,200

Total current liabilities 684,131 416,394

Long-term indebtedness 1,012,078 720,418

Operating lease obligations 143,839 82,707

Deferred taxes 56,309 53,833

Other long-term liabilities 160,688 116,353

Total liabilities 2,057,045 1,389,705

Total stockholders' equity 1,031,140 908,326

Total liabilities and stockholders' equity $ 3,088,185 $ 2,298,031

LCI INDUSTRIES

SUMMARY OF CASH FLOWS

(unaudited)

Nine Months Ended September 30,

2021

2020

(In thousands)

Cash flows from operating activities:

Net income

$

205,410

$

109,747

Adjustments to reconcile net income to cash flows provided by operating activities:

Depreciation and amortization

80,211

73,366

Stock-based compensation expense

20,295

13,646

Other non-cash items

5,418

1,818

Changes in assets and liabilities, net of acquisitions of businesses:

Accounts receivable, net

(140,768

)

(103,209

)

Inventories, net

(253,031

)

24,423

Prepaid expenses and other assets

(28,274

)

(29,489

)

Accounts payable, trade

97,071

68,379

Accrued expenses and other liabilities

25,961

53,806

Net cash flows provided by operating activities

12,293

212,487

Cash flows from investing activities:

Capital expenditures

(73,872

)

(28,663

)

Acquisitions of businesses, net of cash acquired

(154,544

)

(94,909

)

Other investing activities

11,544

3,972

Net cash flows used in investing activities

(216,872

)

(119,600

)

Cash flows from financing activities:

Vesting of stock-based awards, net of shares tendered for payment of taxes

(8,258

)

(4,807

)

Proceeds from revolving credit facility

832,493

285,827

Repayments under revolving credit facility

(912,547

)

(273,130

)

Repayments under term loan and other borrowings

(13,375

)

(15,385

)

Proceeds from issuance of convertible notes

460,000

-

Purchases of convertible note hedge contracts

(100,142

)

-

Proceeds from issuance of warrants concurrent with note hedge contracts

48,484

-

Payment of debt issuance costs

(11,955

)

-

Payment of dividends

(64,425

)

(51,535

)

Payment of contingent consideration and holdbacks related to acquisitions

(8,061

)

(9

)

Other financing activities

1,972

(167

)

Net cash flows provided by (used in) financing activities

224,186

(59,206

)

Effect of exchange rate changes on cash and cash equivalents

1,187

(853

)

Net increase in cash and cash equivalents

20,794

32,828

Cash and cash equivalents at beginning of period

51,821

35,359

Cash and cash equivalents cash at end of period

$

72,615

$

68,187

LCI INDUSTRIES

SUMMARY OF CASH FLOWS

(unaudited)

Nine Months Ended September 30,

2021 2020

(In thousands)

Cash flows from operating activities:

Net income $ 205,410 $ 109,747

Adjustments to reconcile net income to cash flows provided by operating activities:

Depreciation and amortization 80,211 73,366

Stock-based compensation expense 20,295 13,646

Other non-cash items 5,418 1,818

Changes in assets and liabilities, net of acquisitions of businesses:

Accounts receivable, net (140,768 ) (103,209 )

Inventories, net (253,031 ) 24,423

Prepaid expenses and other assets (28,274 ) (29,489 )

Accounts payable, trade 97,071 68,379

Accrued expenses and other liabilities 25,961 53,806

Net cash flows provided by operating activities 12,293 212,487

Cash flows from investing activities:

Capital expenditures (73,872 ) (28,663 )

Acquisitions of businesses, net of cash acquired (154,544 ) (94,909 )

Other investing activities 11,544 3,972

Net cash flows used in investing activities (216,872 ) (119,600 )

Cash flows from financing activities:

Vesting of stock-based awards, net of shares (8,258 ) (4,807 )tendered for payment of taxes

Proceeds from revolving credit facility 832,493 285,827

Repayments under revolving credit facility (912,547 ) (273,130 )

Repayments under term loan and other borrowings (13,375 ) (15,385 )

Proceeds from issuance of convertible notes 460,000 -

Purchases of convertible note hedge contracts (100,142 ) -

Proceeds from issuance of warrants concurrent with 48,484 - note hedge contracts

Payment of debt issuance costs (11,955 ) -

Payment of dividends (64,425 ) (51,535 )

Payment of contingent consideration and holdbacks (8,061 ) (9 )related to acquisitions

Other financing activities 1,972 (167 )

Net cash flows provided by (used in) financing 224,186 (59,206 )activities

Effect of exchange rate changes on cash and cash 1,187 (853 )equivalents

Net increase in cash and cash equivalents 20,794 32,828

Cash and cash equivalents at beginning of period 51,821 35,359

Cash and cash equivalents cash at end of period $ 72,615 $ 68,187

LCI INDUSTRIES

SUPPLEMENTARY INFORMATION

(unaudited)

Three Months Ended

Nine Months Ended

September 30,

September 30,

Last Twelve

2021

2020

2021

2020

Months

Industry Data(1)(in thousands of units):

Industry Wholesale Production:

Travel trailer and fifth-wheel RVs

136.0

110.1

401.0

264.8

516.1

Motorhome RVs

13.3

11.3

42.4

28.3

54.8

Industry Retail Sales:

Travel trailer and fifth-wheel RVs

126.3

(2)

159.1

420.9

(2)

366.7

510.3

(2)

Impact on dealer inventories

9.7

(2)

(49.0)

(19.9)

(2)

(101.9)

5.8

(2)

Motorhome RVs

13.1

(2)

18.2

42.7

(2)

41.2

54.6

(2)

Twelve Months Ended

September 30,

2021

2020

Lippert Content Per Industry Unit Produced: (3)

Travel trailer and fifth-wheel RV

$

3,786

$

3,428

Motorhome RV

$

2,732

$

2,399

September 30,

December 31,

2021

2020

2020

Balance Sheet Data (debt availability in millions):

Remaining availability under the debt facilities (4)

$

417.2

$

460.9

$

352.2

Days sales in accounts receivable, based on last twelve months

30.9

30.8

31.6

Inventory turns, based on last twelve months

5.7

5.7

5.7

2021

Estimated Full Year Data:

Capital expenditures

$130 - $150 million

Depreciation and amortization

$110 - $120 million

Stock-based compensation expense

$25 - $30 million

Annual tax rate

24% - 26%

LCI INDUSTRIES

SUPPLEMENTARY INFORMATION

(unaudited)

Three Months Ended Nine Months Ended

September 30, September 30, Last Twelve

2021 2020 2021 2020 Months

IndustryData^(1) (in thousands ofunits):

IndustryWholesale Production:

Traveltrailer and 136.0 110.1 401.0 264.8 516.1 fifth-wheelRVs

Motorhome 13.3 11.3 42.4 28.3 54.8 RVs

IndustryRetail Sales:

Traveltrailer and 126.3 ^ 159.1 420.9 ^ 366.7 510.3 ^fifth-wheel (2) (2) (2)RVs

Impact on ^ ^ ^dealer 9.7 (2) (49.0) (19.9) (2) (101.9) 5.8 (2)inventories

Motorhome 13.1 ^ 18.2 42.7 ^ 41.2 54.6 ^RVs (2) (2) (2)





Twelve Months Ended

September 30,

2021 2020

Lippert Content Per Industry Unit Produced: ^(3)

Traveltrailer and $ 3,786 $ 3,428 fifth-wheelRV

Motorhome RV $ 2,732 $ 2,399





September 30, December 31,

2021 2020 2020

Balance Sheet Data (debt availability in millions):

Remaining availability under the $ 417.2 $ 460.9 $ 352.2 debt facilities ^(4)

Days sales in accounts receivable, 30.9 30.8 31.6 based on last twelve months

Inventory turns, based on last 5.7 5.7 5.7 twelve months





2021

EstimatedFull Year Data:

Capital $130 - $150 million expenditures

Depreciationand $110 - $120 million amortization

Stock-basedcompensation $25 - $30 million expense

Annual tax 24% - 26% rate



(1) Industry wholesale production data for travel trailer and fifth-wheel RVs and motorhome RVs provided by the Recreation Vehicle Industry Association. Industry retail sales data provided by Statistical Surveys, Inc.

(2) September 2021 retail sales data for RVs has not been published yet, therefore 2021 retail data for RVs includes an estimate for September 2021 retail units. Retail sales data will likely be revised upwards in future months as various states report.

(3) The content figures presented were adjusted to remove Furrion sales from prior periods, as the Furrion distribution and supply agreement was terminated effective December 31, 2019.

(4) Remaining availability under the debt facilities is subject to covenant restrictions and, in the case of $150 million of such availability, the lender's discretion.

^(1) Industry wholesale production data for travel trailer and fifth-wheel RVsand motorhome RVs provided by the Recreation Vehicle Industry Association.Industry retail sales data provided by Statistical Surveys, Inc.

^(2) September 2021 retail sales data for RVs has not been published yet,therefore 2021 retail data for RVs includes an estimate for September 2021retail units. Retail sales data will likely be revised upwards in future monthsas various states report.

^(3) The content figures presented were adjusted to remove Furrion sales fromprior periods, as the Furrion distribution and supply agreement was terminatedeffective December 31, 2019.

^(4) Remaining availability under the debt facilities is subject to covenantrestrictions and, in the case of $150 million of such availability, thelender's discretion.

LCI INDUSTRIES

SUPPLEMENTARY INFORMATION

RECONCILIATION OF NON-GAAP MEASURES

(unaudited)

The following table reconciles net income to adjusted net income and diluted net income per common share to adjusted diluted net income per common share.

Three Months Ended September 30,

Nine Months Ended September 30,

2021

2020

2021

2020

(In thousands, except per share amounts)

Net income

$

63,401

$

68,347

$

205,410

$

109,747

Non-cash charge for inventory fair value step-up

179

388

790

7,286

Income tax impact of inventory fair value step-up

(44

)

(94

)

(194

)

(1,772

)

Adjusted net income

$

63,536

$

68,641

$

206,006

$

115,261

Diluted net income per common share

$

2.49

$

2.70

$

8.10

$

4.35

Non-cash charge for inventory fair value step-up

0.01

0.02

0.03

0.29

Income tax impact of inventory fair value step-up

(0.00

)

(0.00

)

(0.01

)

(0.07

)

Adjusted diluted net income per common share

$

2.50

$

2.72

$

8.12

$

4.57

The following table reconciles net income to EBITDA and Adjusted EBITDA.

Three Months Ended September 30,

Nine Months Ended September 30,

2021

2020

2021

2020

(In thousands)

Net income

$

63,401

$

68,347

$

205,410

$

109,747

Interest expense, net

4,667

1,948

10,844

10,843

Provision for income taxes

20,956

24,138

68,183

38,891

Depreciation expense

16,451

14,771

47,047

44,902

Amortization expense

12,490

9,796

33,164

28,464

EBITDA

117,965

119,000

364,648

232,847

Non-cash charge for inventory fair value step-up

179

388

790

7,286

Adjusted EBITDA

$

118,144

$

119,388

$

365,438

$

240,133

In addition to reporting financial results in accordance with U.S. GAAP, the Company has provided the non-GAAP performance measures of adjusted net income, adjusted diluted net income per common share, and adjusted EBITDA to illustrate and improve comparability of its results from period to period. Adjusted net income is defined as net income adjusted for items that impact the comparability of the Company's results from period to period, which consisted of the inventory fair value step-up from the acquisitions of Ranch Hand and CURT and related tax impacts during the three and nine month periods ended September 30, 2021 and 2020, respectively. Adjusted diluted net income per common share is defined as net income per common share adjusted for items that impact the comparability of the Company's results from period to period, which consisted of the inventory fair value step-up from the acquisitions of Ranch Hand and CURT and related tax impacts during the three and nine month periods ended September 30, 2021 and 2020, respectively. Adjusted EBITDA is defined as net income before interest expense, net, provision for income taxes, depreciation and amortization expense, and other adjustments made in order to present comparable results from period to period, which consisted of the inventory fair value step-up from the acquisitions of Ranch Hand and CURT during the three and nine month periods ended September 30, 2021 and 2020, respectively. The Company considers these non-GAAP measures in evaluating and managing the Company's operations and believes that discussion of results adjusted for these items is meaningful to investors because it provides a useful analysis of ongoing underlying operating trends. The adjusted measures are not in accordance with, nor are they a substitute for, GAAP measures, and they may not be comparable to similarly titled measures used by other companies.

View source version on businesswire.com: https://www.businesswire.com/news/home/20211102005230/en/

CONTACT: Brian Hall, CFO Phone: (574) 535-1125 E Mail:LCII@lci1.com