| | | | | | 1 | | | |
| | | | | | 1 | | | |
| | | | | | 3 | | | |
| | | | | | 11 | | | |
| | | | | | 32 | | | |
| | | | | | 33 | | | |
| | | | | | 33 | | | |
| | | | | | 33 | | | |
| | | | | | 42 | | | |
| | | | | | A-1 | | |
|
Name of Executive Officer or Director
|
| |
Number of Shares
(#) |
| |
Cash Consideration
for Shares ($) |
| ||||||
|
Lisa M. Bachmann
|
| | | | 11,553 | | | | | | 1,270,830 | | |
|
John J. Gavin(1)
|
| | | | 26,120 | | | | | | 2,873,200 | | |
|
Theron I. Gilliam(1)
|
| | | | 31,507 | | | | | | 3,465,770 | | |
|
Mitchell B. Lewis
|
| | | | 15,406 | | | | | | 1,694,660 | | |
|
Teri P. McClure
|
| | | | 16,484 | | | | | | 1,813,240 | | |
|
Randolph W. Melville
|
| | | | 7,855 | | | | | | 864,050 | | |
|
J. David Smith
|
| | | | 32,507 | | | | | | 3,575,770 | | |
|
W. Bradley Southern
|
| | | | 426 | | | | | | 46,860 | | |
|
John C. Turner, Jr.
|
| | | | 67,224 | | | | | | 7,394,640 | | |
|
Scott M. Deakin
|
| | | | 20,346 | | | | | | 2,238,060 | | |
|
Craig D. Apolinsky
|
| | | | 13,683 | | | | | | 1,505,130 | | |
|
Leigh R. Dobbs
|
| | | | 2,450 | | | | | | 269,500 | | |
|
George T. Hendren
|
| | | | 23,950 | | | | | | 2,634,500 | | |
|
Name of Executive Officer
|
| |
Number of
Shares Subject to Vested Stock Options |
| |
Cash
Consideration for Vested Stock Options ($) |
| |
Number of
Shares Subject to Unvested Stock Options |
| |
Cash Consideration
for Unvested Stock Options ($) |
| |
Total Cash
Consideration for Stock Options in the Merger ($) |
| |||||||||||||||
|
John C. Turner, Jr.
|
| | | | 219,819 | | | | | | 15,037,893 | | | | | | 97,284 | | | | | | 3,069,714 | | | | | | 18,107,607 | | |
|
Scott M. Deakin
|
| | | | 69,844 | | | | | | 4,928,130 | | | | | | 24,424 | | | | | | 813,265 | | | | | | 5,741,395 | | |
|
Craig D. Apolinsky
|
| | | | 69,143 | | | | | | 5,150,190 | | | | | | 16,657 | | | | | | 540,562 | | | | | | 5,690,752 | | |
|
Leigh R. Dobbs
|
| | | | 4,461 | | | | | | 253,826 | | | | | | 7,196 | | | | | | 243,541 | | | | | | 497,367 | | |
|
George T. Hendren
|
| | | | 40,279 | | | | | | 2,859,831 | | | | | | 17,784 | | | | | | 569,053 | | | | | | 3,428,885 | | |
|
Name of Executive Officer or Director
|
| |
Number of Shares Subject
to RSUs (#) |
| |
Cash Consideration
for RSUs ($) |
| ||||||
|
Lisa M. Bachmann
|
| | | | 2,486 | | | | | | 273,500 | | |
|
John J. Gavin
|
| | | | 2,486 | | | | | | 273,500 | | |
|
Theron I. Gilliam
|
| | | | 2,486 | | | | | | 273,500 | | |
|
Mitchell B. Lewis
|
| | | | 2,486 | | | | | | 273,500 | | |
|
Teri P. McClure
|
| | | | 2,486 | | | | | | 273,500 | | |
|
Randolph W. Melville
|
| | | | 2,486 | | | | | | 273,500 | | |
|
J. David Smith
|
| | | | 2,486 | | | | | | 273,500 | | |
|
W. Bradley Southern
|
| | | | 2,486 | | | | | | 273,500 | | |
|
John C. Turner, Jr.
|
| | | | 43,198(1) | | | | | | 4,751,780(1) | | |
|
Scott M. Deakin
|
| | | | 19,119 | | | | | | 2,103,120 | | |
|
Craig D. Apolinsky
|
| | | | 13,640 | | | | | | 1,500,430 | | |
|
Leigh R. Dobbs
|
| | | | 6,430 | | | | | | 707,280 | | |
|
George T. Hendren
|
| | | | 7,906(1) | | | | | | 869,660(1) | | |
|
Name of Executive Officer or Director
|
| |
Cash
Consideration for Shares ($) |
| |
Cash Consideration
for Vested and Unvested Stock Options ($) |
| |
Cash
Consideration for RSUs ($) |
| |
Total Cash
Consideration with respect to Shares and Share-Based Awards in the Offer and the Merger ($) |
| ||||||||||||
|
Lisa M. Bachmann
|
| | | | 1,270,830 | | | | | | — | | | | | | 273,500 | | | | | | 1,544,330 | | |
|
John J. Gavin
|
| | | | 2,873,200 | | | | | | — | | | | | | 273,500 | | | | | | 1,968,160 | | |
|
Theron I. Gilliam
|
| | | | 3,465,770 | | | | | | — | | | | | | 273,500 | | | | | | 3,146,700 | | |
|
Mitchell B. Lewis
|
| | | | 1,694,660 | | | | | | — | | | | | | 273,500 | | | | | | 3,739,270 | | |
|
Teri P. McClure
|
| | | | 1,813,240 | | | | | | — | | | | | | 273,500 | | | | | | 1,968,160 | | |
|
Randolph W. Melville
|
| | | | 864,050 | | | | | | — | | | | | | 273,500 | | | | | | 2,086,740 | | |
|
J. David Smith
|
| | | | 3,575,770 | | | | | | — | | | | | | 273,500 | | | | | | 1,137,550 | | |
|
W. Bradley Southern
|
| | | | 46,860 | | | | | | — | | | | | | 273,500 | | | | | | 3,849,270 | | |
|
John C. Turner, Jr.
|
| | | | 7,394,640 | | | | | | 18,107,607 | | | | | | 4,751,780(1) | | | | | | 30,254,027 | | |
|
Scott M. Deakin
|
| | | | 2,238,060 | | | | | | 5,741,395 | | | | | | 2,103,120 | | | | | | 10,082,575 | | |
|
Craig D. Apolinsky
|
| | | | 1,505,130 | | | | | | 5,690,752 | | | | | | 1,500,430 | | | | | | 8,696,312 | | |
|
Leigh R. Dobbs
|
| | | | 269,500 | | | | | | 497,367 | | | | | | 707,280 | | | | | | 1,474,147 | | |
|
George T. Hendren
|
| | | | 2,634,500 | | | | | | 3,428,885 | | | | | | 869,660(1) | | | | | | 6,933,045 | | |
|
(amounts in millions)
|
| |
2026
|
| |
2027
|
| |
2028
|
| |
2029
|
| |
2030
|
| |||||||||||||||
|
Revenue
|
| | | $ | 5,446 | | | | | $ | 5,763 | | | | | $ | 6,001 | | | | | $ | 6,269 | | | | | $ | 6,561 | | |
|
Adjusted EBITDA(1)
|
| | | $ | 512 | | | | | $ | 590 | | | | | $ | 683 | | | | | $ | 739 | | | | | $ | 795 | | |
|
Capital Expenditures
|
| | | $ | 45 | | | | | $ | 48 | | | | | $ | 52 | | | | | $ | 54 | | | | | $ | 54 | | |
|
Free Cash Flow(2)
|
| | | $ | 307 | | | | | $ | 281 | | | | | $ | 434 | | | | | $ | 484 | | | | | $ | 567 | | |
|
Unlevered Free Cash Flow(3)
|
| | | $ | 327 | | | | | $ | 292 | | | | | $ | 416 | | | | | $ | 440 | | | | | $ | 492 | | |
| |
Implied Equity Value Per Share Reference Range
|
| | | | |||
| |
Calendar Year 2025E
Adjusted EBITDA |
| |
Calendar Year 2026E
Adjusted EBITDA |
| |
Per Share Cash Consideration
|
|
| |
$62.20 – $86.91
|
| |
$63.52 – $92.42
|
| |
$110.00
|
|
|
Announced
|
| |
Acquiror
|
| |
Target
|
|
| April 2025 | | |
•
QXO Building Products, Inc.
|
| |
•
Beacon Roofing Supply, Inc.
|
|
| October 2023 | | |
•
Platinum Equity, LLC
|
| |
•
US LBM Holdings LLC (co-controlling equity stake)
|
|
| December 2020 | | |
•
American Securities LLC
|
| |
•
Beacon Roofing Supply, Inc. (interior products business)
|
|
| November 2020 | | |
•
American Securities LLC
|
| |
•
Foundation Building Materials, Inc.
|
|
| November 2020 | | |
•
Bain Capital LP
|
| |
•
US LBM Holdings LLC
|
|
| April 2018 | | |
•
GMS Inc.
|
| |
•
WSB Titan, Inc.
|
|
| January 2018 | | |
•
HD Supply Holdings, Inc.
|
| |
•
A.H. Harris & Sons, Inc.
|
|
| August 2016 | | |
•
ABC Supply Co, Inc.
|
| |
•
L&W Supply Corporation
|
|
| July 2016 | | |
•
Foundation Building Materials, LLC
|
| |
•
Superior Plus Corp. (construction products distribution business)
|
|
| August 2015 | | |
•
Lone Star Funds
|
| |
•
FBM Intermediate Holdings, LLC
|
|
| February 2014 | | |
•
AEA Investors LP
|
| |
•
GMS Inc.
|
|
| |
Implied Equity Value
Per Share Reference Range |
| |
Per Share Cash Consideration
|
|
| |
$78.73 – $104.32
|
| |
$110.00
|
|
| |
Implied Equity Value
Per Share Reference Range |
| |
Per Share Cash Consideration
|
|
| |
$92.39 – $118.30
|
| |
$110.00
|
|
|
Name of Person
|
| |
Transaction Date
|
| |
Number of
Shares |
| |
Sale, Purchase or
Exercise Price per Share (if applicable) |
| |
Nature of Transaction
|
| |||||||||
|
Hendren, Travis
|
| | | | 6/29/2025 | | | | | | 5,000 | | | | | $ | 25.60 | | | |
Exercise of Stock Options to acquire
Shares, effected pursuant to a Rule 10b5-1 trading plan. |
|
|
Hendren, Travis
|
| | | | 6/29/2025 | | | | | | 5,000 | | | | | $ | 108.23 | | | | Open market or private sale of Shares, effected pursuant to a Rule 10b5-1 trading plan. | |
|
Turner, John C
|
| | | | 6/30/2025 | | | | | | 296 | | | | | $ | 75.87 | | | | Shares purchased pursuant to the ESPP. | |
|
Deakin, Scott
|
| | | | 6/30/2025 | | | | | | 235 | | | | | $ | 75.87 | | | | Shares purchased pursuant to the ESPP. | |
|
Apolinsky, Craig
|
| | | | 6/30/2025 | | | | | | 296 | | | | | $ | 75.87 | | | | Shares purchased pursuant to the ESPP. | |
|
Hendren, Travis
|
| | | | 6/30/2025 | | | | | | 178 | | | | | $ | 75.87 | | | | Shares purchased pursuant to the ESPP. | |
|
Dobbs, Leigh
|
| | | | 6/30/2025 | | | | | | 160 | | | | | $ | 75.87 | | | | Shares purchased pursuant to the ESPP. | |
|
Name
|
| |
Cash ($)(1)
|
| |
Equity ($)(2)
|
| |
Perquisites/
Benefits ($)(3) |
| |
Total ($)
|
| ||||||||||||
|
John C. Turner, Jr.
|
| | | | 4,721,200 | | | | | | 11,896,494 | | | | | | 8,814 | | | | | | 16,626,508 | | |
|
Scott M. Deakin
|
| | | | 2,079,493 | | | | | | 2,916,385 | | | | | | 34,408 | | | | | | 5,030,286 | | |
|
Craig D. Apolinsky
|
| | | | 1,582,864 | | | | | | 2,040,992 | | | | | | 34,408 | | | | | | 3,658,265 | | |
|
Leigh R. Dobbs
|
| | | | 1,368,204 | | | | | | 950,821 | | | | | | 34,408 | | | | | | 2,353,433 | | |
|
George T. Hendren
|
| | | | 2,019,906 | | | | | | 2,158,713 | | | | | | 34,408 | | | | | | 4,213,027 | | |
|
Name
|
| |
Value of Unvested
RSUs ($) |
| |
Value of Unvested
Stock Options ($) |
| ||||||
|
John C. Turner, Jr.
|
| | | | 8,826,780 | | | | | | 3,069,714 | | |
|
Scott M. Deakin
|
| | | | 2,103,120 | | | | | | 813,265 | | |
|
Craig D. Apolinsky
|
| | | | 1,500,430 | | | | | | 540,562 | | |
|
Leigh R. Dobbs
|
| | | | 707,280 | | | | | | 243,541 | | |
|
George T. Hendren
|
| | | | 1,589,660 | | | | | | 569,053 | | |
| | | | | GMS INC. | |
| | | | |
By:
/s/ Scott M. Deakin
Name: Scott M. Deakin
Title: Chief Financial Officer |
|
| |
The Board of Directors
GMS Inc. June 29, 2025 |
| | | |
| |
The Board of Directors
GMS Inc. June 29, 2025 |
| | | |