-
Record third quarter net sales of $541 million vs. $474 million, up
14%.
-
Record third quarter net income per share of $0.51 vs. $0.35, up
46%.
-
Third quarter existing market sales up 11.6%.
-
Cash on hand at $108 million.
PEABODY, Mass.--(BUSINESS WIRE)--
Beacon Roofing Supply, Inc. (the "Company") (NASDAQ: BECN) announced
results today for its fiscal 2011 third quarter and nine months ended
June 30, 2011.
Paul Isabella, the Company's President & Chief Executive Officer,
stated: "We had a record third quarter, with most of our regions
achieving strong year-over-year results and beating our expectations.
Both our residential and non-residential product sales showed
double-digit percentage increases, while our complementary product sales
were up against business that was favorably impacted by short-term tax
incentives last year. Our roofing businesses benefited from a pick-up in
volume during the quarter, including some hail storm business, and from
industry-wide price increases, although our commercial business has
remained consistently strong throughout this year. We were able to use
our strong financial position to increase inventories ahead of some
vendor price increases, which enabled us to achieve more normal gross
margins that were significantly above last year's low rates. We also
were able to leverage our expenses to further improve our operating
margin. Our cash holdings have increased since last year's third quarter
despite two acquisitions made since that time, including the purchase of
Enercon Products completed during this year's third quarter. We believe
our fourth quarter will remain strong, and we continue to pursue growth
opportunities while we focus on maximizing current profitability."
Third Quarter
Total sales increased 14.0% to $540.7 million in 2011, a record for a
third quarter, from $474.3 million in 2010. Existing market (organic)
sales increased 11.6%. Existing market results exclude branches acquired
after the beginning of last year's third quarter. In existing markets,
residential and non-residential roofing product sales increased 14.6%
and 15.4%, respectively, while complementary product sales decreased
6.6% due, in part, to lower remodeling activity resulting from the
expiration of last year's short-term tax incentives. Our third quarter
roofing sales this year were favorably impacted by higher average
selling prices and business in several markets that experienced
significant spring hail storms.
Net income for the third quarter was $24.1 million, also a record for a
third quarter, compared to $16.3 million in 2010, an improvement of
47.9%. Diluted net income per share was $0.51 compared to $0.35 in 2010.
The higher net income was due to the higher sales and gross margin rate,
as well as lower interest expense, partially offset by the impact from
higher operating expenses and a higher income tax provision.
Earnings before interest, taxes, depreciation and amortization, and
stock-based compensation ("Adjusted EBITDA"), which are reconciled to
the net income in this press release, were $50.8 million in 2011
compared to $38.2 million in 2010, an increase of 32.9%.
Nine Months
Total sales increased 10.2% to $1.24 billion in 2011 from $1.13 billion
in 2010, while existing market (organic) sales increased 6.9%. Existing
market results exclude branches acquired after the start of fiscal year
2010. In existing markets, residential roofing, non-residential roofing
and complementary product sales increased 2.7%, 13.8% and 3.1%,
respectively.
Year-to-date net income was $28.0 million compared to $17.7 million in
2010, an improvement of 58.3%. Diluted net income per share was $0.60
compared to $0.38 in 2010. The higher net income was due to the higher
sales, a higher gross margin and lower interest expense, partially
offset by the impact from higher operating expenses and a higher income
tax provision.
Adjusted EBITDA was $79.4 million in 2011 compared to $67.4 million in
2010, an increase of 17.9%.
Cash flow from operations was $37.7 million compared to $26.0 million in
2010. This year's operating cash flows were influenced mostly by the
higher operating income and a higher increase in accounts payable and
accrued expenses compared to last year, partially offset by an
unfavorable impact from larger increases in inventories and accounts
receivable this year. Cash on hand decreased by $9.2 million to $108.0
million at June 30, 2011 compared to $117.1 million at September 30,
2010 due, in part, to the Enercon acquisition.
The Company will host a webcast and conference call today at 10:00 a.m.
ET to discuss these results. The live webcast of the call, along with a
webcast replay after the call, can be accessed at http://ir.beaconroofingsupply.com/events.cfm
(the "Events & Presentations" page of the "Investor Relations" section
of the Company's web site). There will be a slide presentation of the
results available on that page of the website as well. For those unable
to connect to the Internet or who may wish to ask questions, the
conference call dial-in number is 719-457-2695. To assure timely access,
call participants should call in before 10:00 a.m.
Beacon Roofing Supply, Inc. is a leading distributor of roofing
materials and complementary building products, operating 185 branches in
37 states in the United States and in five provinces in Eastern Canada.
Forward-Looking Statements: This release contains information about
management's view of the Company's future expectations, plans and
prospects that constitute forward-looking statements for purposes of the
safe harbor provisions under the Private Securities Litigation Reform
Act of 1995. Actual results may differ materially from those indicated
by such forward-looking statements as a result of various important
factors, including, but not limited to, those set forth in the "Risk
Factors" section of the Company's latest Form 10-K. In addition, the
forward-looking statements included in this press release represent the
Company's views as of the date of this press release and these views
could change. However, while the Company may elect to update these
forward-looking statements at some point, the Company specifically
disclaims any obligation to do so other than as required by federal
securities laws. These forward-looking statements should not be relied
upon as representing the Company's views as of any date subsequent to
the date of this press release.
BECN-F
BEACON ROOFING SUPPLY, INC
|
Condensed Consolidated Statements of Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited
|
|
|
Three Months Ended
|
|
|
|
|
Nine Months Ended
|
(Dollars in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2011
|
|
|
% of Net Sales
|
|
|
June 30, 2010
|
|
|
% of Net Sales
|
|
|
|
|
June 30, 2011
|
|
|
% of Net Sales
|
|
|
June 30, 2010
|
|
|
% of Net Sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
|
$
|
540,747
|
|
|
100.0
|
%
|
|
|
$
|
474,279
|
|
|
100.0
|
%
|
|
|
|
|
$
|
1,241,861
|
|
|
100.0
|
%
|
|
|
$
|
1,127,366
|
|
|
100.0
|
%
|
Cost of products sold
|
|
|
|
414,030
|
|
|
76.6
|
%
|
|
|
|
369,991
|
|
|
78.0
|
%
|
|
|
|
|
|
955,107
|
|
|
76.9
|
%
|
|
|
|
873,673
|
|
|
77.5
|
%
|
Gross profit
|
|
|
|
126,717
|
|
|
23.4
|
%
|
|
|
|
104,288
|
|
|
22.0
|
%
|
|
|
|
|
|
286,754
|
|
|
23.1
|
%
|
|
|
|
253,693
|
|
|
22.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
83,585
|
|
|
15.5
|
%
|
|
|
|
74,056
|
|
|
15.6
|
%
|
|
|
|
|
|
230,614
|
|
|
18.6
|
%
|
|
|
|
210,936
|
|
|
18.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
|
43,132
|
|
|
8.0
|
%
|
|
|
|
30,232
|
|
|
6.4
|
%
|
|
|
|
|
|
56,140
|
|
|
4.5
|
%
|
|
|
|
42,757
|
|
|
3.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
|
3,326
|
|
|
0.6
|
%
|
|
|
|
3,596
|
|
|
0.8
|
%
|
|
|
|
|
|
9,981
|
|
|
0.8
|
%
|
|
|
|
14,682
|
|
|
1.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
|
39,806
|
|
|
7.4
|
%
|
|
|
|
26,636
|
|
|
5.6
|
%
|
|
|
|
|
|
46,159
|
|
|
3.7
|
%
|
|
|
|
28,075
|
|
|
2.5
|
%
|
Income tax expense
|
|
|
|
15,718
|
|
|
2.9
|
%
|
|
|
|
10,345
|
|
|
2.2
|
%
|
|
|
|
|
|
18,196
|
|
|
1.5
|
%
|
|
|
|
10,413
|
|
|
0.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
$
|
24,088
|
|
|
4.5
|
%
|
|
|
$
|
16,291
|
|
|
3.4
|
%
|
|
|
|
|
$
|
27,963
|
|
|
2.3
|
%
|
|
|
$
|
17,662
|
|
|
1.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
0.52
|
|
|
|
|
|
$
|
0.36
|
|
|
|
|
|
|
|
$
|
0.61
|
|
|
|
|
|
$
|
0.39
|
|
|
|
Diluted
|
|
|
$
|
0.51
|
|
|
|
|
|
$
|
0.35
|
|
|
|
|
|
|
|
$
|
0.60
|
|
|
|
|
|
$
|
0.38
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares used in computing net income per
share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
45,990,255
|
|
|
|
|
|
|
45,588,778
|
|
|
|
|
|
|
|
|
45,848,209
|
|
|
|
|
|
|
45,422,222
|
|
|
|
Diluted
|
|
|
|
46,809,289
|
|
|
|
|
|
|
46,289,811
|
|
|
|
|
|
|
|
|
46,678,582
|
|
|
|
|
|
|
46,012,172
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BEACON ROOFING SUPPLY, INC
|
Condensed Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
|
|
June 30, 2011
|
|
|
|
June 30, 2010
|
|
|
|
September 30, 2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
$
|
107,982
|
|
|
|
$
|
82,077
|
|
|
|
|
$
|
117,136
|
|
Accounts receivable, net
|
|
|
|
|
296,208
|
|
|
|
|
234,789
|
|
|
|
|
|
241,341
|
|
Inventories
|
|
|
|
|
269,469
|
|
|
|
|
223,458
|
|
|
|
|
|
158,774
|
|
Prepaid expenses and other assets
|
|
|
|
|
51,711
|
|
|
|
|
45,865
|
|
|
|
|
|
43,115
|
|
Deferred income taxes
|
|
|
|
|
15,418
|
|
|
|
|
18,021
|
|
|
|
|
|
17,178
|
|
Total current assets
|
|
|
|
|
740,788
|
|
|
|
|
604,210
|
|
|
|
|
|
577,544
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
|
|
47,326
|
|
|
|
|
46,793
|
|
|
|
|
|
47,751
|
|
Goodwill
|
|
|
|
|
380,788
|
|
|
|
|
360,094
|
|
|
|
|
|
365,061
|
|
Other assets, net
|
|
|
|
|
53,167
|
|
|
|
|
50,594
|
|
|
|
|
|
51,833
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
|
$
|
1,222,069
|
|
|
|
$
|
1,061,691
|
|
|
|
|
$
|
1,042,189
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and stockholders' equity
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
|
$
|
240,012
|
|
|
|
$
|
168,227
|
|
|
|
|
$
|
144,064
|
|
Accrued expenses
|
|
|
|
|
100,760
|
|
|
|
|
66,295
|
|
|
|
|
|
50,132
|
|
Current portion of long-term obligations
|
|
|
|
|
8,923
|
|
|
|
|
8,641
|
|
|
|
|
|
15,734
|
|
Total current liabilities
|
|
|
|
|
349,695
|
|
|
|
|
243,163
|
|
|
|
|
|
209,930
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior notes payable and other obligations, net of current portion
|
|
|
|
|
320,618
|
|
|
|
|
331,673
|
|
|
|
|
|
323,681
|
|
Deferred income taxes
|
|
|
|
|
41,613
|
|
|
|
|
35,864
|
|
|
|
|
|
39,734
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock
|
|
|
|
|
461
|
|
|
|
|
456
|
|
|
|
|
|
457
|
|
Additional paid-in capital
|
|
|
|
|
245,661
|
|
|
|
|
234,772
|
|
|
|
|
|
236,136
|
|
Retained earnings
|
|
|
|
|
261,853
|
|
|
|
|
217,026
|
|
|
|
|
|
233,890
|
|
Accumulated other comprehensive income (loss)
|
|
|
|
|
2,168
|
|
|
|
|
(1,263
|
)
|
|
|
|
|
(1,639
|
)
|
Total stockholders' equity
|
|
|
|
|
510,143
|
|
|
|
|
450,991
|
|
|
|
|
|
468,844
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
|
|
|
$
|
1,222,069
|
|
|
|
$
|
1,061,691
|
|
|
|
|
$
|
1,042,189
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BEACON ROOFING SUPPLY, INC
|
|
|
|
|
|
|
|
|
Condensed Consolidated Statements of Cash Flows
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
|
Unaudited
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
|
|
June 30, 2011
|
|
|
|
June 30, 2010
|
|
|
|
|
|
|
|
|
|
Operating activities:
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
$ 27,963
|
|
|
|
$ 17,662
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
18,795
|
|
|
|
20,827
|
Stock-based compensation
|
|
|
|
4,511
|
|
|
|
3,799
|
Gain on sale of assets
|
|
|
|
(641)
|
|
|
|
(424)
|
Deferred income taxes
|
|
|
|
(1,638)
|
|
|
|
(1,421)
|
Changes in assets and liabilities, net of the effects of businesses
acquired:
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
|
(49,541)
|
|
|
|
(1,574)
|
Inventories
|
|
|
|
(99,642)
|
|
|
|
(24,643)
|
Prepaid expenses and other assets
|
|
|
|
(6,258)
|
|
|
|
7,765
|
Accounts payable and accrued expenses
|
|
|
|
144,170
|
|
|
|
4,057
|
Net cash provided by operating activities
|
|
|
|
37,719
|
|
|
|
26,048
|
|
|
|
|
|
|
|
|
|
Investing activities:
|
|
|
|
|
|
|
|
|
Purchases of property and equipment
|
|
|
|
(9,859)
|
|
|
|
(5,529)
|
Acquisition of business
|
|
|
|
(34,848)
|
|
|
|
(12,613)
|
Proceeds from sale of assets
|
|
|
|
1,408
|
|
|
|
589
|
Net cash used in investing activities
|
|
|
|
(43,299)
|
|
|
|
(17,553)
|
|
|
|
|
|
|
|
|
|
Financing activities:
|
|
|
|
|
|
|
|
|
Repayments under revolving lines of credit, net
|
|
|
|
(7)
|
|
|
|
(10)
|
Repayments under senior notes payable and other, net
|
|
|
|
(8,787)
|
|
|
|
(13,137)
|
Proceeds from exercise of options
|
|
|
|
4,365
|
|
|
|
3,420
|
Income tax benefit from stock-based compensation deductions in
excess of the associated compensation costs
|
|
|
|
652
|
|
|
|
763
|
Net cash used by financing activities
|
|
|
|
(3,777)
|
|
|
|
(8,964)
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash
|
|
|
|
203
|
|
|
|
(196)
|
Net decrease in cash and cash equivalents
|
|
|
|
(9,154)
|
|
|
|
(665)
|
Cash and cash equivalents at beginning of period
|
|
|
|
117,136
|
|
|
|
82,742
|
Cash and cash equivalents at end of period
|
|
|
|
$ 107,982
|
|
|
|
$ 82,077
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BEACON ROOFING SUPPLY, INC
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Sales by Product Line
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Third Quarter Ended:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2011
|
|
|
|
June 30, 2010
|
|
|
|
|
|
|
|
|
(dollars in millions)
|
|
|
|
Net Sales
|
|
|
|
Mix %
|
|
|
|
Net Sales
|
|
|
|
Mix %
|
|
|
|
Change
|
Residential roofing products
|
|
|
|
$
|
262.4
|
|
|
|
48.5
|
%
|
|
|
|
$
|
220.9
|
|
|
|
46.6
|
%
|
|
|
|
$
|
41.5
|
|
|
|
|
18.8
|
%
|
Non-residential roofing products
|
|
|
|
|
209.8
|
|
|
|
38.8
|
%
|
|
|
|
|
179.5
|
|
|
|
37.8
|
%
|
|
|
|
|
30.3
|
|
|
|
|
16.9
|
%
|
Complementary building products
|
|
|
|
|
68.5
|
|
|
|
12.7
|
%
|
|
|
|
|
73.9
|
|
|
|
15.6
|
%
|
|
|
|
|
(5.4
|
)
|
|
|
|
-7.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
540.7
|
|
|
|
100.0
|
%
|
|
|
|
$
|
474.3
|
|
|
|
100.0
|
%
|
|
|
|
$
|
66.4
|
|
|
|
|
14.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Sales by Product Line for Existing Markets*
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Third Quarter Ended:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2011
|
|
|
|
June 30, 2010
|
|
|
|
|
|
|
|
|
(dollars in millions)
|
|
|
|
Net Sales
|
|
|
|
Mix %
|
|
|
|
Net Sales
|
|
|
|
Mix %
|
|
|
|
Change
|
Residential roofing products
|
|
|
|
$
|
251.6
|
|
|
|
48.4
|
%
|
|
|
|
$
|
219.5
|
|
|
|
47.1
|
%
|
|
|
|
$
|
32.1
|
|
|
|
|
14.6
|
%
|
Non-residential roofing products
|
|
|
|
|
201.0
|
|
|
|
38.6
|
%
|
|
|
|
|
174.2
|
|
|
|
37.4
|
%
|
|
|
|
|
26.8
|
|
|
|
|
15.4
|
%
|
Complementary building products
|
|
|
|
|
67.5
|
|
|
|
13.0
|
%
|
|
|
|
|
72.2
|
|
|
|
15.5
|
%
|
|
|
|
|
(4.7
|
)
|
|
|
|
-6.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
520.1
|
|
|
|
100.0
|
%
|
|
|
|
$
|
465.9
|
|
|
|
100.0
|
%
|
|
|
|
$
|
54.2
|
|
|
|
|
11.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Some totals above may not foot due to rounding.
|
*Excludes branches acquired during the four quarters prior to the
start of the third quarter of fiscal 2011.
|
|
|
BEACON ROOFING SUPPLY, INC
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited
|
Consolidated Sales by Product Line
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months Ended:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2011
|
|
|
|
June 30, 2010
|
|
|
|
|
|
|
|
|
(dollars in millions)
|
|
|
|
Net Sales
|
|
|
|
Mix %
|
|
|
|
Net Sales
|
|
|
|
Mix %
|
|
|
|
Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential roofing products
|
|
|
|
$
|
567.5
|
|
|
|
45.7
|
%
|
|
|
|
$
|
537.4
|
|
|
|
47.7
|
%
|
|
|
|
$
|
30.1
|
|
|
|
5.6
|
%
|
Non-residential roofing products
|
|
|
|
|
494.2
|
|
|
|
39.8
|
%
|
|
|
|
|
415.8
|
|
|
|
36.9
|
%
|
|
|
|
|
78.4
|
|
|
|
18.9
|
%
|
Complementary building products
|
|
|
|
|
180.2
|
|
|
|
14.5
|
%
|
|
|
|
|
174.2
|
|
|
|
15.5
|
%
|
|
|
|
|
6.0
|
|
|
|
3.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1,241.9
|
|
|
|
100.0
|
%
|
|
|
|
$
|
1,127.4
|
|
|
|
100.0
|
%
|
|
|
|
$
|
114.5
|
|
|
|
10.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Sales by Product Line for Existing Markets*
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months Ended:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2011
|
|
|
|
June 30, 2010
|
|
|
|
|
|
|
|
|
(dollars in millions)
|
|
|
|
Net Sales
|
|
|
|
Mix %
|
|
|
|
Net Sales
|
|
|
|
Mix %
|
|
|
|
Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential roofing products
|
|
|
|
$
|
546.9
|
|
|
|
45.9
|
%
|
|
|
|
$
|
532.5
|
|
|
|
47.8
|
%
|
|
|
|
$
|
14.4
|
|
|
|
2.7
|
%
|
Non-residential roofing products
|
|
|
|
|
466.4
|
|
|
|
39.2
|
%
|
|
|
|
|
409.8
|
|
|
|
36.8
|
%
|
|
|
|
|
56.6
|
|
|
|
13.8
|
%
|
Complementary building products
|
|
|
|
|
177.8
|
|
|
|
14.9
|
%
|
|
|
|
|
172.4
|
|
|
|
15.5
|
%
|
|
|
|
|
5.5
|
|
|
|
3.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1,191.2
|
|
|
|
100.0
|
%
|
|
|
|
$
|
1,114.7
|
|
|
|
100.0
|
%
|
|
|
|
$
|
76.5
|
|
|
|
6.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Existing Market Sales By Business Day during the Nine Months
Ended:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2011
|
|
|
|
June 30, 2010
|
|
|
|
|
|
|
|
|
(dollars in millions)
|
|
|
|
Net Sales
|
|
|
|
Mix %
|
|
|
|
Net Sales
|
|
|
|
Mix %
|
|
|
|
Change
|
Residential roofing products
|
|
|
|
$
|
2.878
|
|
|
|
45.9
|
%
|
|
|
|
$
|
2.818
|
|
|
|
47.8
|
%
|
|
|
|
$
|
0.060
|
|
|
|
2.1
|
%
|
Non-residential roofing products
|
|
|
|
|
2.455
|
|
|
|
39.2
|
%
|
|
|
|
|
2.168
|
|
|
|
36.8
|
%
|
|
|
|
|
0.287
|
|
|
|
13.2
|
%
|
Complementary building products
|
|
|
|
|
0.936
|
|
|
|
14.9
|
%
|
|
|
|
|
0.912
|
|
|
|
15.5
|
%
|
|
|
|
|
0.024
|
|
|
|
2.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
6.269
|
|
|
|
100.0
|
%
|
|
|
|
$
|
5.898
|
|
|
|
100.0
|
%
|
|
|
|
$
|
0.371
|
|
|
|
6.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*Excludes branches acquired during the four quarters prior to the
start of the first quarter of fiscal 2011.
|
Note: Some totals above may not foot due to rounding.
|
|
|
Earnings Before Interest, Taxes, Depreciation and Amortization
and Stock-Based Compensation ("Adjusted EBITDA")
|
Unaudited
|
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
|
|
|
|
Nine Months Ended June 30,
|
|
|
|
|
2011
|
|
|
|
2010
|
|
|
|
|
|
2011
|
|
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
$
|
24,088
|
|
|
|
$
|
16,291
|
|
|
|
|
|
$
|
27,963
|
|
|
|
$
|
17,662
|
Interest expense
|
|
|
|
|
3,326
|
|
|
|
|
3,596
|
|
|
|
|
|
|
9,981
|
|
|
|
|
14,682
|
Income taxes
|
|
|
|
|
15,718
|
|
|
|
|
10,345
|
|
|
|
|
|
|
18,196
|
|
|
|
|
10,413
|
Depreciation and amortization
|
|
|
|
|
6,159
|
|
|
|
|
6,812
|
|
|
|
|
|
|
18,795
|
|
|
|
|
20,827
|
Stock-based compensation
|
|
|
|
|
1,542
|
|
|
|
|
1,192
|
|
|
|
|
|
|
4,511
|
|
|
|
|
3,799
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA (1)
|
|
|
|
$
|
50,833
|
|
|
|
$
|
38,236
|
|
|
|
|
|
$
|
79,446
|
|
|
|
$
|
67,383
|
(1) Adjusted EBITDA is defined as net income (loss) plus interest
expense (net of interest income), income taxes, depreciation and
amortization and stock-based compensation. EBITDA is a measure commonly
used in the distribution industry, and we present Adjusted EBITDA to
enhance your understanding of our operating performance. Adjusted EBITDA
is used in our bank covenants and we use Adjusted EBITDA as an internal
performance measurement and as one criterion for evaluating our
performance relative to that of our peers. We believe that Adjusted
EBITDA is an operating performance measure that provides investors and
analysts with a measure of operating results unaffected by differences
in capital structures, capital investment cycles, and ages of related
assets among otherwise comparable companies. Further, we believe that
Adjusted EBITDA is a useful measure because it improves comparability of
results of operations, since purchase accounting used for acquisitions
can render depreciation and amortization non-comparable between periods.
Management uses these supplemental measures to evaluate performance
period over period and to analyze the underlying trends in the Company's
business and to establish operational goals and forecasts that are used
in allocating resources. We expect to compute our non-GAAP financial
measures using the same consistent method from quarter to quarter and
year to year.
While we believe Adjusted EBITDA is a useful measure for investors, it
is not a measurement presented in accordance with United States
generally accepted accounting principles, or GAAP. You should not
consider Adjusted EBITDA in isolation or as a substitute for net income,
cash flows from operations, or any other items calculated in accordance
with GAAP. In addition, Adjusted EBITDA has inherent material
limitations as a performance measure. It does not include interest
expense and, because we have borrowed money, interest expense is a
necessary element of our costs. In addition, Adjusted EBITDA does not
include depreciation and amortization expense. Because we have capital
and intangible assets, depreciation and amortization expense is a
necessary element of our costs. Adjusted EBITDA also does not include
stock-based compensation, which is a necessary element of our costs
since we provide stock awards to key members of management as an
important incentive to maximize overall company performance and as a
benefit. Moreover, Adjusted EBITDA does not include taxes, and payment
of taxes is a necessary element of our operations. Accordingly, since
Adjusted EBITDA excludes these items, it has material limitations as a
performance measure. The Company's management separately monitors
capital expenditures, which impact depreciation expense, as well as
amortization expense, interest expense, and income tax expense. Because
not all companies use identical calculations, our presentation of
Adjusted EBITDA may not be comparable to other similarly titled measures
of other companies.

Beacon Roofing Supply, Inc.
Dave Grace, 978-535-7668 x14
CFO
dgrace@beaconroofingsupply.com
Source: Beacon Roofing Supply, Inc.
News Provided by Acquire Media