-
Record fourth quarter sales of $684 million vs. $598 million in
prior year (14.3% growth)
-
Fourth quarter EPS of $0.55 ($0.56 adjusted) vs. $0.58 ($0.60
adjusted) in prior year
-
Record annual sales of $2.24 billion vs. $2.04 billion in 2012
(9.6% growth)
-
Annual EPS of $1.47 ($1.45 adjusted) vs. $1.58 ($1.67 adjusted) in
2012
-
Existing market sales up 7.6% for the quarter and 1.2% for the year
-
29 new branches (acquisitions and openings) in 2013
PEABODY, Mass.--(BUSINESS WIRE)--
Beacon Roofing Supply, Inc. (the "Company") (NASDAQ:BECN) announced
results today for its fourth quarter and fiscal year ended September 30,
2013 ("fiscal 2013").
Paul Isabella, the Company's President and Chief Executive Officer,
stated: "We experienced a solid increase in organic demand this quarter,
which when combined with our acquisitions drove strong top line growth
of over 14%. We also completed the opening of seven new branches this
quarter, taking us to the total of 10 that we had targeted for 2013.
Plus, we are on track to open another 15-20 additional new branches in
2014. Top line growth is one of the cornerstones of our strategy and is
very much on track. We continued to experience a challenging pricing
environment which drove down our gross margins from the prior year. We
were able to mitigate some of this negative impact through cost control
and leverage of our operating expenses which were down 80 basis points
over the prior year. As we move forward into 2014 our focus will
continue to be on growing the top line while improving our gross margins
and continuing to leverage our operating expenses."
Fourth Quarter
Total sales increased 14.3% to $683.5 million in 2013 from $598.1
million in 2012. Existing market (organic) sales, which exclude branches
acquired after the beginning of last year's fourth quarter, increased
7.6% (6.0% based on the same number of business days). In existing
markets, residential roofing product sales increased 6.5%,
non-residential roofing product sales increased 10.1%, and complementary
product sales increased 5.0%.
Net income for the fourth quarter was $27.4 million compared to $27.9
million in 2012. Fourth quarter diluted net income per share was $0.55
compared to $0.58 in 2012. Net income for the quarter was unfavorably
impacted by lower gross margins as a result of the continued impact of
product cost increases that have not been consistently passed through to
customers and a higher mix of non-residential roofing products. This was
partially offset by continued cost control and leverage of operating
expenses across a higher volume base.
Earnings in the fourth quarter of fiscal 2012 were impacted by the
following items: a charge of $3.0 million ($1.8 million net of tax), or
approximately $0.04 diluted earnings per share, for the recognition of
termination benefits in operating expenses associated with an
acquisition and the announced retirement of the CFO; and a benefit of
$1.1 million ($0.7 million net of tax), or approximately $0.01 diluted
earnings per share, for the recognition of the change in the fair value
of certain interest rate derivatives in interest expense and other
financing costs.
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 $58.9 million in 2013
compared to $57.1 million in 2012, an increase of 3.2%.
Fiscal Year
Total sales increased 9.6% to a record $2.24 billion in 2013 from $2.04
billion in 2012. Existing market sales increased 1.2% (0.4% based on the
same number of business days). In existing markets, residential and
complementary product sales increased 1.3% and 5.2%, respectively, while
non-residential roofing product sales declined 0.4%. Fiscal year 2012
sales were favorably impacted by mild weather in the first half of the
year, coupled with significant storm business carryover from 2011.
During the first half of fiscal year 2013 the company experienced an
unfavorable weather impact from fewer storms and heavy rains in several
regions.
Annual net income was $72.6 million in 2013 compared to $75.6 million in
2012. Annual diluted net income per share was $1.47 compared to $1.58
per share in 2012. As described for the quarter, net income for the year
was also unfavorably impacted by lower gross margins as a result of the
impact of product cost increases that have not been consistently passed
through to customers as a result of a soft demand environment. In
addition, the first half of 2013 was unfavorably impacted by higher
operating expenses due to the integration of acquisitions made in late
2012 and early 2013. This year's twelve months net income included a
$2.6 million credit to interest expense ($1.5 million net of taxes),
$0.03 per share, resulting from adjustments in the fair values of prior
interest rate derivatives, and a $1.2 million charge ($0.7 million net
of taxes), $0.01 per share, for termination benefits. Last year's twelve
months net income included charges of $4.9 million ($2.9 million net of
tax), $0.06 per share, associated with last year's refinancing and an
unfavorable $0.3 million year-to-date adjustment, $0.01 per share, from
the increase in the liability for consideration due for the Enercon
consideration.
Adjusted EBITDA for fiscal 2013 was $170.4 million compared to $176.1
million for fiscal 2012, a decrease of 3.2%.
Cash flow from operations was $78.5 million in 2013 compared to $85.4
million in 2012. This decrease in operating cash flows was influenced
mostly by lower non-cash charges this year. Cash on hand increased by
$6.8 million to $47.0 million at September 30, 2013, compared to $40.2
million at September 30, 2012. This increase was due primarily to
decreased cash used for investing and financing activities in 2013. As
of September 30, 2013, we had available borrowings under our revolving
lines of credit of $272.1 million.
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 719-457-2627. 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, currently operating 238
branches in 39 states in the United States and 6 provinces in 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
|
Consolidated Statements of Operations
|
(dollars in thousands, except per share amounts)
|
|
|
|
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
|
|
|
September 30, 2013
|
|
|
% of Net Sales
|
|
|
September 30, 2012
|
|
|
% of Net Sales
|
|
|
September 30, 2013
|
|
|
% of Net Sales
|
|
|
September 30, 2012
|
|
|
% of Net Sales
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
|
|
$
|
683,568
|
|
|
100.0
|
%
|
|
|
$
|
598,121
|
|
|
100.0
|
%
|
|
|
$
|
2,240,723
|
|
|
100.0
|
%
|
|
|
$
|
2,043,658
|
|
|
100.0
|
%
|
Cost of products sold
|
|
|
|
|
525,909
|
|
|
76.9
|
%
|
|
|
|
448,494
|
|
|
75.0
|
%
|
|
|
|
1,709,326
|
|
|
76.3
|
%
|
|
|
|
1,542,254
|
|
|
75.5
|
%
|
Gross profit
|
|
|
|
|
157,659
|
|
|
23.1
|
%
|
|
|
|
149,627
|
|
|
25.0
|
%
|
|
|
|
531,397
|
|
|
23.7
|
%
|
|
|
|
501,404
|
|
|
24.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
110,088
|
|
|
16.1
|
%
|
|
|
|
101,325
|
|
|
16.9
|
%
|
|
|
|
401,676
|
|
|
17.9
|
%
|
|
|
|
357,732
|
|
|
17.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
|
|
47,571
|
|
|
7.0
|
%
|
|
|
|
48,302
|
|
|
8.1
|
%
|
|
|
|
129,721
|
|
|
5.8
|
%
|
|
|
|
143,672
|
|
|
7.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, financing costs and other
|
|
|
|
|
1,650
|
|
|
0.2
|
%
|
|
|
|
2,456
|
|
|
0.4
|
%
|
|
|
|
8,247
|
|
|
0.4
|
%
|
|
|
|
17,173
|
|
|
0.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before provision for income taxes
|
|
|
|
|
45,921
|
|
|
6.7
|
%
|
|
|
|
45,846
|
|
|
7.7
|
%
|
|
|
|
121,474
|
|
|
5.4
|
%
|
|
|
|
126,499
|
|
|
6.2
|
%
|
Provision for income taxes
|
|
|
|
|
18,517
|
|
|
2.7
|
%
|
|
|
|
17,955
|
|
|
3.0
|
%
|
|
|
|
48,867
|
|
|
2.2
|
%
|
|
|
|
50,934
|
|
|
2.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
$
|
27,404
|
|
|
4.0
|
%
|
|
|
$
|
27,891
|
|
|
4.7
|
%
|
|
|
$
|
72,607
|
|
|
3.2
|
%
|
|
|
$
|
75,565
|
|
|
3.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$
|
0.56
|
|
|
|
|
|
$
|
0.59
|
|
|
|
|
|
$
|
1.50
|
|
|
|
|
|
$
|
1.62
|
|
|
|
Diluted
|
|
|
|
$
|
0.55
|
|
|
|
|
|
$
|
0.58
|
|
|
|
|
|
$
|
1.47
|
|
|
|
|
|
$
|
1.58
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares used in computing net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
48,819,289
|
|
|
|
|
|
|
47,245,476
|
|
|
|
|
|
|
48,472,240
|
|
|
|
|
|
|
46,718,948
|
|
|
|
Diluted
|
|
|
|
|
49,651,862
|
|
|
|
|
|
|
48,302,368
|
|
|
|
|
|
|
49,385,335
|
|
|
|
|
|
|
47,840,967
|
|
|
|
|
|
|
|
BEACON ROOFING SUPPLY, INC
|
Consolidated Balance Sheets
|
(dollars in thousands)
|
|
|
|
|
September 30, 2013
|
|
|
September 30, 2012
|
Assets
|
|
|
|
(unaudited)
|
|
|
|
Cash and cash equivalents
|
|
|
|
$
|
47,027
|
|
|
|
$
|
40,205
|
Accounts receivable, net
|
|
|
|
|
329,673
|
|
|
|
|
291,456
|
Inventories
|
|
|
|
|
251,370
|
|
|
|
|
222,740
|
Prepaid expenses and other assets
|
|
|
|
|
62,422
|
|
|
|
|
60,287
|
Deferred income taxes
|
|
|
|
|
14,591
|
|
|
|
|
16,087
|
Total current assets
|
|
|
|
|
705,083
|
|
|
|
|
630,775
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
|
|
67,659
|
|
|
|
|
57,376
|
Goodwill
|
|
|
|
|
469,203
|
|
|
|
|
443,161
|
Other assets, net
|
|
|
|
|
96,751
|
|
|
|
|
85,670
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
|
$
|
1,338,696
|
|
|
|
$
|
1,216,982
|
|
|
|
|
|
|
|
|
Liabilities & Stockholders' Equity
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
|
$
|
182,914
|
|
|
|
$
|
167,390
|
Accrued expenses
|
|
|
|
|
68,298
|
|
|
|
|
71,627
|
Current portion of long-term obligations
|
|
|
|
|
62,524
|
|
|
|
|
56,932
|
Total current liabilities
|
|
|
|
|
313,736
|
|
|
|
|
295,949
|
|
|
|
|
|
|
|
|
Senior notes payable and other obligations, net of current portion
|
|
|
|
|
209,601
|
|
|
|
|
220,875
|
Deferred income taxes
|
|
|
|
|
61,003
|
|
|
|
|
48,196
|
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
|
|
Common stock
|
|
|
|
|
488
|
|
|
|
|
477
|
Additional paid-in capital
|
|
|
|
|
312,962
|
|
|
|
|
280,184
|
Retained earnings
|
|
|
|
|
441,282
|
|
|
|
|
368,675
|
Accumulated other comprehensive income (loss)
|
|
|
|
|
(376
|
)
|
|
|
|
2,626
|
Total stockholders' equity
|
|
|
|
|
754,356
|
|
|
|
|
651,962
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
|
|
|
$
|
1,338,696
|
|
|
|
$
|
1,216,982
|
|
|
|
|
BEACON ROOFING SUPPLY, INC
|
Consolidated Statements of Cash Flows
|
(dollars in thousands)
|
|
|
|
|
|
Twelve Months Ended
|
|
|
|
|
September 30, 2013
|
|
|
September 30, 2012
|
Operating activities:
|
|
|
|
(unaudited)
|
|
|
|
Net income
|
|
|
|
$
|
72,607
|
|
|
|
$
|
75,565
|
|
Adjustments to reconcile net income
|
|
|
|
|
|
|
|
to net cash provided by operating activities:
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
30,415
|
|
|
|
|
24,353
|
|
Stock-based compensation
|
|
|
|
|
9,266
|
|
|
|
|
7,873
|
|
Adjustment of liability for contingent consideration
|
|
|
|
|
-
|
|
|
|
|
250
|
|
Certain interest expense and other financing costs
|
|
|
|
|
(1,541
|
)
|
|
|
|
4,359
|
|
Gain on sale of assets
|
|
|
|
|
(1,487
|
)
|
|
|
|
(1,278
|
)
|
Deferred income taxes
|
|
|
|
|
4,304
|
|
|
|
|
7,700
|
|
Changes in assets and liabilities, net of the effects of
|
|
|
|
|
|
|
|
businesses acquired:
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
|
|
(22,790
|
)
|
|
|
|
19,804
|
|
Inventories
|
|
|
|
|
(16,033
|
)
|
|
|
|
13,338
|
|
Prepaid expenses and other assets
|
|
|
|
|
(3,970
|
)
|
|
|
|
(22,448
|
)
|
Accounts payable and accrued expenses
|
|
|
|
|
7,592
|
|
|
|
|
(44,155
|
)
|
Net cash provided by operating activities
|
|
|
|
|
78,363
|
|
|
|
|
85,361
|
|
|
|
|
|
|
|
|
|
Investing activities:
|
|
|
|
|
|
|
|
Purchases of property and equipment
|
|
|
|
|
(26,120
|
)
|
|
|
|
(17,404
|
)
|
Acquisition of businesses
|
|
|
|
|
(64,606
|
)
|
|
|
|
(141,049
|
)
|
Proceeds from sales of assets
|
|
|
|
|
1,235
|
|
|
|
|
1,418
|
|
Net cash used by investing activities
|
|
|
|
|
(89,492
|
)
|
|
|
|
(157,035
|
)
|
|
|
|
|
|
|
|
|
Financing activities:
|
|
|
|
|
|
|
|
Borrowings under revolving lines of credit, net
|
|
|
|
|
6,296
|
|
|
|
|
41,272
|
|
Borrowings under senior notes payable
|
|
|
|
|
-
|
|
|
|
|
225,000
|
|
Repayments under senior notes payable and other, net
|
|
|
|
|
(11,806
|
)
|
|
|
|
(316,785
|
)
|
Deferred financing costs
|
|
|
|
|
-
|
|
|
|
|
(5,377
|
)
|
Proceeds from exercises of options
|
|
|
|
|
18,579
|
|
|
|
|
21,478
|
|
Income tax benefit from stock-based compensation deductions
|
|
|
|
|
-
|
|
|
|
|
-
|
|
in excess of the associated compensation costs
|
|
|
|
|
4,944
|
|
|
|
|
2,588
|
|
Net cash provided (used) by financing activities
|
|
|
|
|
18,013
|
|
|
|
|
(31,824
|
)
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash
|
|
|
|
|
(63
|
)
|
|
|
|
676
|
|
Net decrease in cash and cash equivalents
|
|
|
|
|
6,822
|
|
|
|
|
(102,822
|
)
|
Cash and cash equivalents at beginning of period
|
|
|
|
|
40,205
|
|
|
|
|
143,027
|
|
Cash and cash equivalents at end of period
|
|
|
|
$
|
47,027
|
|
|
|
$
|
40,205
|
|
|
|
|
|
BEACON ROOFING SUPPLY, INC
|
(dollars in millions)
|
|
Consolidated Sales by Product Line
|
(Unaudited)
|
Three Months Ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2013
|
|
|
September 30, 2012
|
|
|
|
|
|
|
|
|
|
|
Net Sales
|
|
|
Mix %
|
|
|
Net Sales
|
|
|
Mix %
|
|
|
Change
|
Residential roofing products
|
|
|
|
$
|
335.2
|
|
|
49.0
|
%
|
|
|
$
|
301.9
|
|
|
50.5
|
%
|
|
|
$
|
33.3
|
|
|
11.0
|
%
|
Non-residential roofing products
|
|
|
|
|
258.2
|
|
|
37.8
|
%
|
|
|
|
219.6
|
|
|
36.7
|
%
|
|
|
|
38.6
|
|
|
17.6
|
%
|
Complementary building products
|
|
|
|
|
90.1
|
|
|
13.2
|
%
|
|
|
|
76.6
|
|
|
12.8
|
%
|
|
|
|
13.5
|
|
|
17.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
683.5
|
|
|
100.0
|
%
|
|
|
$
|
598.1
|
|
|
100.0
|
%
|
|
|
$
|
85.4
|
|
|
14.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Sales by Product Line for Existing Markets*
|
(Unaudited)
|
Three Months Ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2013
|
|
|
September 30, 2012
|
|
|
|
|
|
|
|
|
|
|
Net Sales
|
|
|
Mix %
|
|
|
Net Sales
|
|
|
Mix %
|
|
|
Change
|
Residential roofing products
|
|
|
|
$
|
318.6
|
|
|
49.7
|
%
|
|
|
$
|
299.1
|
|
|
50.2
|
%
|
|
|
$
|
19.5
|
|
|
6.5
|
%
|
Non-residential roofing products
|
|
|
|
|
241.9
|
|
|
37.7
|
%
|
|
|
|
219.7
|
|
|
36.9
|
%
|
|
|
|
22.2
|
|
|
10.1
|
%
|
Complementary building products
|
|
|
|
|
80.4
|
|
|
12.5
|
%
|
|
|
|
76.5
|
|
|
12.9
|
%
|
|
|
|
3.9
|
|
|
5.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
640.8
|
|
|
100.0
|
%
|
|
|
$
|
595.4
|
|
|
100.0
|
%
|
|
|
$
|
45.4
|
|
|
7.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Existing Market Sales By Business Day**
|
(Unaudited)
|
Three Months Ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2013
|
|
|
September 30, 2012
|
|
|
|
|
|
|
|
|
|
|
Net Sales
|
|
|
Mix %
|
|
|
Net Sales
|
|
|
Mix %
|
|
|
Change
|
Residential roofing products
|
|
|
|
$
|
4.978
|
|
|
49.7
|
%
|
|
|
$
|
4.748
|
|
|
50.2
|
%
|
|
|
$
|
0.230
|
|
|
4.8
|
%
|
Non-residential roofing products
|
|
|
|
|
3.779
|
|
|
37.7
|
%
|
|
|
|
3.488
|
|
|
36.9
|
%
|
|
|
$
|
0.291
|
|
|
8.3
|
%
|
Complementary building products
|
|
|
|
|
1.256
|
|
|
12.5
|
%
|
|
|
|
1.215
|
|
|
12.9
|
%
|
|
|
$
|
0.041
|
|
|
3.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
10.013
|
|
|
100.0
|
%
|
|
|
$
|
9.450
|
|
|
100.0
|
%
|
|
|
$
|
0.562
|
|
|
6.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Some totals above may not foot due to rounding.
|
*Excludes branches acquired during the four quarters prior to the
start of the fourth quarter of fiscal 2013.
|
**There were 64 and 63 business days in the fourth quarter of fiscal
year 2013 and 2012, respectively.
|
|
|
|
|
BEACON ROOFING SUPPLY, INC
|
(dollars in millions)
|
|
Consolidated Sales by Product Line
|
(Unaudited)
|
Twelve Months Ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2013
|
|
|
September 30, 2012
|
|
|
|
|
|
|
|
|
|
|
Net Sales
|
|
|
Mix %
|
|
|
Net Sales
|
|
|
Mix %
|
|
|
Change
|
Residential roofing products
|
|
|
|
$
|
1,100.5
|
|
|
49.1
|
%
|
|
|
$
|
1,023.5
|
|
|
50.1
|
%
|
|
|
$
|
77.0
|
|
|
|
7.5
|
%
|
Non-residential roofing products
|
|
|
|
|
822.7
|
|
|
36.7
|
%
|
|
|
|
757.9
|
|
|
37.1
|
%
|
|
|
|
64.8
|
|
|
|
8.6
|
%
|
Complementary building products
|
|
|
|
|
317.5
|
|
|
14.2
|
%
|
|
|
|
262.2
|
|
|
12.8
|
%
|
|
|
|
55.3
|
|
|
|
21.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
2,240.7
|
|
|
100.0
|
%
|
|
|
$
|
2,043.6
|
|
|
100.0
|
%
|
|
|
$
|
197.1
|
|
|
|
9.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Sales by Product Line for Existing Markets*
|
(Unaudited)
|
Twelve Months Ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2013
|
|
|
September 30, 2012
|
|
|
|
|
|
|
|
|
|
|
Net Sales
|
|
|
Mix %
|
|
|
Net Sales
|
|
|
Mix %
|
|
|
Change
|
Residential roofing products
|
|
|
|
$
|
977.8
|
|
|
49.5
|
%
|
|
|
$
|
965.2
|
|
|
49.4
|
%
|
|
|
$
|
12.6
|
|
|
|
1.3
|
%
|
Non-residential roofing products
|
|
|
|
|
735.1
|
|
|
37.2
|
%
|
|
|
|
738.0
|
|
|
37.8
|
%
|
|
|
|
(2.9
|
)
|
|
|
-0.4
|
%
|
Complementary building products
|
|
|
|
|
262.7
|
|
|
13.3
|
%
|
|
|
|
249.7
|
|
|
12.8
|
%
|
|
|
|
13.0
|
|
|
|
5.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1,975.6
|
|
|
100.0
|
%
|
|
|
$
|
1,952.9
|
|
|
100.0
|
%
|
|
|
$
|
22.7
|
|
|
|
1.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Existing Market Sales By Business Day**
|
(Unaudited)
|
Twelve Months Ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2013
|
|
|
September 30, 2012
|
|
|
|
|
|
|
|
|
|
|
Net Sales
|
|
|
Mix %
|
|
|
Net Sales
|
|
|
Mix %
|
|
|
Change
|
Residential roofing products
|
|
|
|
$
|
3.865
|
|
|
49.5
|
%
|
|
|
$
|
3.845
|
|
|
49.4
|
%
|
|
|
$
|
0.020
|
|
|
|
0.5
|
%
|
Non-residential roofing products
|
|
|
|
|
2.905
|
|
|
37.2
|
%
|
|
|
|
2.940
|
|
|
37.8
|
%
|
|
|
|
(0.035
|
)
|
|
|
-1.2
|
%
|
Complementary building products
|
|
|
|
|
1.038
|
|
|
13.3
|
%
|
|
|
|
0.995
|
|
|
12.8
|
%
|
|
|
|
0.043
|
|
|
|
4.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
7.809
|
|
|
100.0
|
%
|
|
|
$
|
7.781
|
|
|
100.0
|
%
|
|
|
$
|
0.028
|
|
|
|
0.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Some totals above may not foot due to rounding.
|
*Excludes branches acquired during the four quarters prior to the
start of fiscal 2013.
|
**There were 253 business days in 2013 compared to 251 business days
in 2012.
|
|
|
|
|
BEACON ROOFING SUPPLY, INC.
|
Earnings Before Interest, Taxes, Depreciation and Amortization
and Stock-Based Compensation ("Adjusted EBITDA")
|
Unaudited
|
|
|
Three Months Ended September 30,
|
Twelve Months Ended September 30,
|
(dollars in thousands)
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
Net income
|
|
$
|
27,404
|
|
$
|
27,891
|
|
$
|
72,607
|
|
$
|
75,565
|
Interest expense, net
|
|
|
2,614
|
|
|
2,456
|
|
|
9,211
|
|
|
17,173
|
Income taxes
|
|
|
18,517
|
|
|
17,955
|
|
|
48,867
|
|
|
50,934
|
Depreciation and amortization
|
|
|
7,986
|
|
|
6,607
|
|
|
30,415
|
|
|
24,353
|
Adjustment of liability for contingent consideration
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
250
|
Stock-based compensation
|
|
|
2,379
|
|
|
2,222
|
|
|
9,266
|
|
|
7,873
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA (1)
|
|
$
|
58,901
|
|
$
|
57,131
|
|
$
|
170,366
|
|
$
|
176,148
|
|
|
(1) Adjusted EBITDA is defined as net income plus interest expense and
other financing costs (net of interest income), income taxes,
depreciation and amortization, adjustments to contingent consideration,
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 other financing costs 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 make 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
|
Adjusted Diluted Net Income per Share ("Adjusted Earnings per
Share")
|
Unaudited
|
|
|
|
|
Three Months Ended September 30,
|
|
|
Twelve Months Ended September 30,
|
(dollars in thousands except per share amounts)
|
|
|
|
2013
|
|
|
EPS
|
|
|
2012
|
|
|
EPS
|
|
|
2013
|
|
|
EPS
|
|
|
2012
|
|
|
EPS
|
Net income
|
|
|
|
$
|
27,404
|
|
|
$
|
0.55
|
|
|
$
|
27,891
|
|
|
|
$
|
0.58
|
|
|
|
$
|
72,607
|
|
|
|
$
|
1.47
|
|
|
|
$
|
75,565
|
|
|
$
|
1.58
|
Company adjustments, net of income taxes:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of certain interest rate derivatives and
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
charge associated with refinancing
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(656
|
)
|
|
|
|
(0.01
|
)
|
|
|
|
(1,536
|
)
|
|
|
|
(0.03
|
)
|
|
|
|
2,293
|
|
|
|
0.05
|
Termination benefits
|
|
|
|
|
176
|
|
|
|
0.00
|
|
|
|
1,775
|
|
|
|
|
0.04
|
|
|
|
|
717
|
|
|
|
|
0.01
|
|
|
|
|
1,775
|
|
|
|
0.04
|
Increase in liability for purchase consideration*
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
250
|
|
|
|
0.01
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income per share
|
|
|
|
$
|
27,580
|
|
|
$
|
0.56
|
|
|
$
|
29,009
|
|
|
|
$
|
0.60
|
|
|
|
$
|
71,789
|
|
|
|
$
|
1.45
|
|
|
|
$
|
79,882
|
|
|
$
|
1.67
|
|
|
Note: Some totals above may not sum due to rounding.
* This adjustment was not considered to be taxable and was recorded as a
permanent difference for income tax reporting purposes.
Note: The Company's management believes that "Adjusted Earnings per
Share," which excludes certain events such as the recognition of the
changes in fair value of certain interest rate derivatives, charges
associated with refinancing transactions, termination benefits, and the
increase in the liability for consideration due for the Enercon
acquisition, is useful to investors because it permits investors to
better understand year-over-year changes in underlying operating
performance.
The majority of termination benefits are associated with the retirement
of our former CFO. While management believes Adjusted Earnings per Share
(EPS) is a useful measure for investors, it is not a measurement
presented in accordance with United States generally accepted accounting
principles (GAAP). You should not consider Adjusted Earnings per Share
in isolation or as a substitute for net loss per share or diluted
earnings per share calculated in accordance with GAAP.
BECN-F

Beacon Roofing Supply, Inc.
Joseph Nowicki, 571-323-3940
Chief
Financial Officer
jnowicki@beaconroofingsupply.com
Source: Beacon Roofing Supply, Inc.
News Provided by Acquire Media