-
Record second quarter net sales up 5% to $416 million vs. $395
million.
-
Second quarter breakeven EPS ($0.02 adjusted loss) vs. $0.07 income.
-
Record first half net sales up 5% to $930 million vs. $885 million.
-
First half EPS of $0.37 ($0.35 adjusted) vs. $0.47 ($0.45 adjusted).
-
Nineteen branches acquired in the first half.
PEABODY, Mass.--(BUSINESS WIRE)--
Beacon Roofing Supply, Inc. (the "Company") (NASDAQ: BECN) announced
results today for its second quarter and first half ended March 31, 2013
of the fiscal year ending September 30, 2013 ("fiscal 2013").
Paul Isabella, the Company's President & Chief Executive Officer,
stated: "The second quarter of fiscal 2013 was challenging for us as we
experienced harsh weather conditions in many of our markets and we were
up against a very strong second quarter last year when our existing
market sales were up 28%. Our total sales benefited from the positive
impact of several acquisitions made since the start of last year and our
gross margin continued to improve over the prior year. In addition, the
trend of our residential roofing sales was more favorable in the second
quarter compared to the first quarter. During the first half, we took
advantage of our financial capacity and flexibility to purchase key
products ahead of announced industry-wide price increases. We believe we
are well positioned for a successful back half of fiscal 2013 and expect
to experience a business rebound following the tough Winter and early
Spring conditions."
Second Quarter
Total sales increased 5.3% to $416.3 million in 2013 from $395.2 million
in 2012. Existing market (organic) sales, which exclude branches
acquired after the beginning of last year's second quarter, declined
5.1%. There was one less business day in this year's second quarter. In
existing markets, residential and non-residential roofing product sales
decreased 1.4% and 11.2%, respectively, while complementary product
sales decreased 3.2%. The 2013 sales performance was unfavorably
affected by adverse weather conditions this year, especially compared to
last year's mild weather that boosted sales during the normal slow
Winter period.
The net loss for the second quarter was $0.2 million compared to net
income of $3.1 million in 2012. The second quarter loss per share was
$0.00 compared to diluted income per share of $0.07 in 2012. The decline
in net income was due to higher operating expenses, including acquired
branch expenses, partially offset by the impact from higher gross profit
and lower interest expense. The second quarter adjusted loss per share
was $0.02 after consideration of the $1.3 million credit to interest
expense ($0.8 million net of taxes) resulting from adjustments in the
fair values of certain interest rate derivatives.
Earnings before interest, taxes, depreciation and amortization, and
stock-based compensation ("Adjusted EBITDA"), which is reconciled to the
net income in this press release, was $11.6 million in 2013 compared to
$17.8 million in 2012, a decrease of 34.6%.
First Half
Total sales increased 5.1% to $930.0 million in 2013 from $885.0 million
in 2012. Existing market (organic) sales, which exclude branches
acquired after the beginning of last year, declined 4.5%. There was one
additional business day in this year's first half. In existing markets,
residential and non-residential roofing product sales decreased 3.5% and
8.2%, respectively, while complementary product sales increased 2.0%.
The comparison of the 2013 first half sales to 2012 was unfavorably
affected by last year's very high level of re-roofing activities,
including the beneficial impact from mild weather in 2012 and strong
business in several markets in the first quarter of 2012 that
experienced significant storms in 2011.
Net income for the first half was $18.0 million compared to $22.3
million in 2012, a decrease of 18.9%. First half diluted net income per
share was $0.37 compared to $0.47 in 2012. The lower net income was due
to the same factors mentioned above for the second quarter decline in
net income. First half adjusted diluted net income per share was $0.35
compared to an adjusted $0.45 in 2012. The first half of this year
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 certain interest rate derivatives, and a $0.9 million charge ($0.5
million net of taxes), $0.01 per share, for termination benefits. Last
year's net income included a benefit of $1.0 million, $0.02 per share,
from a reduction in a liability for contingent consideration related to
the acquisition of Enercon Products.
Adjusted EBITDA for the first half was $53.4 million in 2013 compared to
$58.9 million in 2012, a decrease of 9.3%.
Cash flow from operations was $20.6 million compared to $80.3 million in
2012. This comparison in operating cash flows was influenced mostly by
less favorable changes in working capital, including additional
inventory purchases made in 2013 ahead of announced price increases.
Cash on hand decreased by $154.4 million to $16.7 million at March 31,
2013 compared to $171.1 million at March 31, 2012, due primarily to a
significant paydown of debt (net of new borrowings) since last year's
second quarter and the costs of the acquisitions made since that time.
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 719-785-1765. 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 229 branches in
38 states in the United States and across 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.
|
|
BEACON ROOFING SUPPLY, INC
|
Condensed Consolidated Statements of Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited
|
|
Three Months Ended
|
|
Six Months Ended
|
(Dollars in thousands, except per share data)
|
|
March 31, 2013
|
|
% of Net Sales
|
|
March 30, 2012
|
|
% of Net Sales
|
|
March 31, 2013
|
|
% of Net Sales
|
|
March 30, 2012
|
|
% of Net Sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
416,277
|
|
|
100.0
|
%
|
|
$
|
395,161
|
|
100.0
|
%
|
|
$
|
929,987
|
|
100.0
|
%
|
|
$
|
885,011
|
|
100.0
|
%
|
Cost of products sold
|
|
|
316,626
|
|
|
76.1
|
%
|
|
|
301,445
|
|
76.3
|
%
|
|
|
703,582
|
|
75.7
|
%
|
|
|
673,970
|
|
76.2
|
%
|
Gross profit
|
|
|
99,651
|
|
|
23.9
|
%
|
|
|
93,716
|
|
23.7
|
%
|
|
|
226,405
|
|
24.3
|
%
|
|
|
211,041
|
|
23.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
97,705
|
|
|
23.5
|
%
|
|
|
83,963
|
|
21.2
|
%
|
|
|
192,208
|
|
20.7
|
%
|
|
|
166,948
|
|
18.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
1,946
|
|
|
0.5
|
%
|
|
|
9,753
|
|
2.5
|
%
|
|
|
34,197
|
|
3.7
|
%
|
|
|
44,093
|
|
5.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
1,986
|
|
|
0.5
|
%
|
|
|
3,279
|
|
0.8
|
%
|
|
|
3,896
|
|
0.4
|
%
|
|
|
6,559
|
|
0.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes
|
|
|
(40
|
)
|
|
0.0
|
%
|
|
|
6,474
|
|
1.6
|
%
|
|
|
30,301
|
|
3.3
|
%
|
|
|
37,534
|
|
4.2
|
%
|
Income tax expense
|
|
|
121
|
|
|
0.0
|
%
|
|
|
3,330
|
|
0.8
|
%
|
|
|
12,256
|
|
1.3
|
%
|
|
|
15,275
|
|
1.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(161
|
)
|
|
0.0
|
%
|
|
|
3,144
|
|
0.8
|
%
|
|
$
|
18,045
|
|
1.9
|
%
|
|
$
|
22,259
|
|
2.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(0.00
|
)
|
|
|
|
$
|
0.07
|
|
|
|
$
|
0.37
|
|
|
|
$
|
0.48
|
|
|
|
Diluted
|
|
$
|
(0.00
|
)
|
|
|
|
$
|
0.07
|
|
|
|
$
|
0.37
|
|
|
|
$
|
0.47
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares used in computing
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
48,496,554
|
|
|
|
|
|
46,529,109
|
|
|
|
|
48,174,085
|
|
|
|
|
46,359,075
|
|
|
|
Diluted
|
|
|
48,496,554
|
|
|
|
|
|
47,600,215
|
|
|
|
|
49,148,923
|
|
|
|
|
47,252,547
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BEACON ROOFING SUPPLY, INC
|
Condensed Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
March 31, 2013
|
|
March 30, 2012
|
|
September 30, 2012
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
16,728
|
|
$
|
171,129
|
|
$
|
40,205
|
|
Accounts receivable, net
|
|
|
227,810
|
|
|
210,594
|
|
|
291,456
|
|
Inventories
|
|
|
322,939
|
|
|
262,767
|
|
|
222,740
|
|
Prepaid expenses and other assets
|
|
|
72,799
|
|
|
81,993
|
|
|
60,287
|
|
Deferred income taxes
|
|
|
15,576
|
|
|
14,586
|
|
|
16,087
|
Total current assets
|
|
|
655,852
|
|
|
741,069
|
|
|
630,775
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
61,576
|
|
|
51,207
|
|
|
57,376
|
Goodwill
|
|
|
469,587
|
|
|
401,079
|
|
|
443,161
|
Income (loss) before income taxes
|
|
|
105,026
|
|
|
58,835
|
|
|
85,670
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
1,292,041
|
|
$
|
1,252,190
|
|
$
|
1,216,982
|
Net income (loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities & Stockholders' Equity
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
185,134
|
|
$
|
239,080
|
|
$
|
167,390
|
|
Accrued expenses
|
|
|
68,624
|
|
|
75,813
|
|
|
71,627
|
|
Borrowings under revolving lines of credit
|
|
|
61,000
|
|
|
-
|
|
|
41,300
|
|
Current portion of long-term obligations
|
|
|
15,171
|
|
|
86,714
|
|
|
15,632
|
Total current liabilities
|
|
|
329,929
|
|
|
401,607
|
|
|
295,949
|
|
|
|
|
|
|
|
|
Senior notes payable and other obligations, net of current portion
|
|
|
213,994
|
|
|
229,830
|
|
|
220,875
|
Deferred income taxes
|
|
|
58,005
|
|
|
40,294
|
|
|
48,196
|
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
|
Common stock
|
|
|
487
|
|
|
468
|
|
|
477
|
Additional paid-in capital
|
|
|
302,496
|
|
|
261,857
|
|
|
280,184
|
Retained earnings
|
|
|
386,720
|
|
|
315,369
|
|
|
368,675
|
Accumulated other comprehensive income
|
|
|
410
|
|
|
2,765
|
|
|
2,626
|
Total stockholders' equity
|
|
|
690,113
|
|
|
580,459
|
|
|
651,962
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
|
$
|
1,292,041
|
|
$
|
1,252,190
|
|
$
|
1,216,982
|
|
|
|
|
|
|
|
|
|
|
|
BEACON ROOFING SUPPLY, INC
|
Condensed Consolidated Statements of Cash Flows
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
|
Unaudited
|
|
|
|
|
(In thousands)
|
|
March 31, 2013
|
|
March 30, 2012
|
|
|
|
|
|
Operating activities:
|
|
|
|
|
Net income
|
|
$
|
18,045
|
|
|
$
|
22,259
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
Depreciation and amortization
|
|
|
14,595
|
|
|
|
12,034
|
|
Stock-based compensation
|
|
|
4,656
|
|
|
|
3,777
|
|
Adjustment of liability for contingent consideration
|
|
|
-
|
|
|
|
(1,000
|
)
|
Certain interest expense and other financing costs
|
|
|
(2,169
|
)
|
|
|
-
|
|
Gain on sale of assets
|
|
|
(576
|
)
|
|
|
(702
|
)
|
Deferred income taxes
|
|
|
527
|
|
|
|
(921
|
)
|
Changes in assets and liabilities, net of the effects of
businesses acquired:
|
|
|
|
|
Accounts receivable
|
|
|
78,951
|
|
|
|
82,802
|
|
Inventories
|
|
|
(87,308
|
)
|
|
|
(48,675
|
)
|
Prepaid expenses and other assets
|
|
|
(2,095
|
)
|
|
|
(43,976
|
)
|
Accounts payable and accrued expenses
|
|
|
(4,035
|
)
|
|
|
54,683
|
|
Net cash provided by operating activities
|
|
|
20,591
|
|
|
|
80,281
|
|
|
|
|
|
|
Investing activities:
|
|
|
|
|
Purchases of property and equipment
|
|
|
(10,778
|
)
|
|
|
(8,603
|
)
|
Acquisition of businesses
|
|
|
(64,484
|
)
|
|
|
(44,370
|
)
|
Proceeds from sales of assets
|
|
|
687
|
|
|
|
788
|
|
Net cash used by investing activities
|
|
|
(74,575
|
)
|
|
|
(52,185
|
)
|
|
|
|
|
|
Financing activities:
|
|
|
|
|
Borrowings under revolving lines of credit, net
|
|
|
19,700
|
|
|
|
1
|
|
Repayments under senior notes payable and other, net
|
|
|
(8,042
|
)
|
|
|
(10,645
|
)
|
Proceeds from exercises of options
|
|
|
15,123
|
|
|
|
8,958
|
|
Income tax benefit from stock-based compensation deductions in
excess of the associated compensation costs
|
|
|
3,151
|
|
|
|
868
|
|
Net cash provided (used) by financing activities
|
|
|
29,932
|
|
|
|
(818
|
)
|
|
|
|
|
|
Effect of exchange rate changes on cash
|
|
|
575
|
|
|
|
824
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
(23,477
|
)
|
|
|
28,102
|
|
Cash and cash equivalents at beginning of period
|
|
|
40,205
|
|
|
|
143,027
|
|
Cash and cash equivalents at end of period
|
|
$
|
16,728
|
|
|
$
|
171,129
|
|
|
|
|
|
|
|
|
|
|
|
BEACON ROOFING SUPPLY, INC
|
Unaudited
|
(dollars in millions)
|
Consolidated Sales by Product Line
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2013
|
|
March 30, 2012
|
|
|
|
|
|
|
Net Sales
|
|
Mix %
|
|
Net Sales
|
|
Mix %
|
|
Change
|
Residential roofing products
|
|
$
|
212.8
|
|
51.1
|
%
|
|
$
|
199.8
|
|
50.6
|
%
|
|
$
|
13.0
|
|
|
6.5
|
%
|
Non-residential roofing products
|
|
|
139.8
|
|
33.6
|
%
|
|
|
140.1
|
|
35.5
|
%
|
|
|
(0.3
|
)
|
|
-0.2
|
%
|
Complementary building products
|
|
|
63.7
|
|
15.3
|
%
|
|
|
55.3
|
|
14.0
|
%
|
|
|
8.4
|
|
|
15.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
416.3
|
|
100.0
|
%
|
|
$
|
395.2
|
|
100.0
|
%
|
|
$
|
21.1
|
|
|
5.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Sales by Product Line for Existing Markets*
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2013
|
|
March 30, 2012
|
|
|
|
|
|
|
Net Sales
|
|
Mix %
|
|
Net Sales
|
|
Mix %
|
|
Change
|
Residential roofing products
|
|
$
|
197.0
|
|
52.5
|
%
|
|
$
|
199.8
|
|
50.6
|
%
|
|
$
|
(2.8
|
)
|
|
-1.4
|
%
|
Non-residential roofing products
|
|
|
124.4
|
|
33.2
|
%
|
|
|
140.1
|
|
35.5
|
%
|
|
|
(15.7
|
)
|
|
-11.2
|
%
|
Complementary building products
|
|
|
53.6
|
|
14.3
|
%
|
|
|
55.3
|
|
14.0
|
%
|
|
|
(1.7
|
)
|
|
-3.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
375.0
|
|
100.0
|
%
|
|
$
|
395.2
|
|
100.0
|
%
|
|
$
|
(20.2
|
)
|
|
-5.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Existing Market Sales By Business Day**
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2013
|
|
March 30, 2012
|
|
|
|
|
|
|
Net Sales
|
|
Mix %
|
|
Net Sales
|
|
Mix %
|
|
Change
|
Residential roofing products
|
|
$
|
3.127
|
|
52.5
|
%
|
|
$
|
3.122
|
|
50.6
|
%
|
|
$
|
0.0
|
|
|
0.2
|
%
|
Non-residential roofing products
|
|
|
1.975
|
|
33.2
|
%
|
|
|
2.189
|
|
35.5
|
%
|
|
|
(0.2
|
)
|
|
-9.8
|
%
|
Complementary building products
|
|
|
0.851
|
|
14.3
|
%
|
|
|
0.864
|
|
14.0
|
%
|
|
|
(0.0
|
)
|
|
-1.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
5.952
|
|
100.0
|
%
|
|
$
|
6.175
|
|
100.0
|
%
|
|
$
|
(0.2
|
)
|
|
-3.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Some totals above may not foot due to rounding.
|
*Excludes branches acquired during the four quarters prior to the
start of the second quarter of fiscal 2013.
|
**There were 63 business days in this year's second quarter compared
to 64 business days in last year's second quarter.
|
|
BEACON ROOFING SUPPLY, INC
|
Unaudited
|
(dollars in millions)
|
Consolidated Sales by Product Line
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2013
|
|
March 30, 2012
|
|
|
|
|
|
|
Net Sales
|
|
Mix %
|
|
Net Sales
|
|
Mix %
|
|
Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential roofing products
|
|
$
|
455.2
|
|
49.0
|
%
|
|
$
|
433.3
|
|
49.0
|
%
|
|
$
|
21.9
|
|
|
5.1
|
%
|
Non-residential roofing products
|
|
|
336.3
|
|
36.2
|
%
|
|
|
334.8
|
|
37.8
|
%
|
|
|
1.5
|
|
|
0.4
|
%
|
Complementary building products
|
|
|
138.3
|
|
14.9
|
%
|
|
|
116.8
|
|
13.2
|
%
|
|
|
21.5
|
|
|
18.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
929.8
|
|
100.0
|
%
|
|
$
|
884.9
|
|
100.0
|
%
|
|
$
|
44.9
|
|
|
5.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Sales by Product Line for Existing Markets*
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2013
|
|
March 30, 2012
|
|
|
|
|
|
|
Net Sales
|
|
Mix %
|
|
Net Sales
|
|
Mix %
|
|
Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential roofing products
|
|
$
|
407.8
|
|
49.2
|
%
|
|
$
|
422.1
|
|
48.7
|
%
|
|
$
|
(14.3
|
)
|
|
-3.5
|
%
|
Non-residential roofing products
|
|
|
303.7
|
|
36.7
|
%
|
|
|
330.9
|
|
38.1
|
%
|
|
|
(27.2
|
)
|
|
-8.2
|
%
|
Complementary building products
|
|
|
116.7
|
|
14.1
|
%
|
|
|
114.5
|
|
13.2
|
%
|
|
|
2.3
|
|
|
2.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
828.2
|
|
100.0
|
%
|
|
$
|
867.5
|
|
100.0
|
%
|
|
$
|
(39.2
|
)
|
|
-4.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Existing Market Sales By Business Day**
|
|
Six Months Ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2013
|
|
March 30, 2012
|
|
|
|
|
|
|
Net Sales
|
|
Mix %
|
|
Net Sales
|
|
Mix %
|
|
Change
|
Residential roofing products
|
|
$
|
3.263
|
|
49.2
|
%
|
|
$
|
3.405
|
|
48.7
|
%
|
|
$
|
(0.142
|
)
|
|
-4.2
|
%
|
Non-residential roofing products
|
|
|
2.430
|
|
36.7
|
%
|
|
|
2.668
|
|
38.1
|
%
|
|
|
(0.238
|
)
|
|
-8.9
|
%
|
Complementary building products
|
|
|
0.933
|
|
14.1
|
%
|
|
|
0.923
|
|
13.2
|
%
|
|
|
0.010
|
|
|
1.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
6.626
|
|
100.0
|
%
|
|
$
|
6.996
|
|
100.0
|
%
|
|
$
|
(0.370
|
)
|
|
-5.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 125 business days in this year's first half compared to
124 business days in last year's first half.
|
|
|
BEACON ROOFING SUPPLY, INC.
|
Earnings Before Interest, Taxes, Depreciation and Amortization
and Stock-Based Compensation ("Adjusted EBITDA")
|
Unaudited
|
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
Six Months Ended March 31,
|
|
|
|
2013
|
|
|
|
2012
|
|
|
2013
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(161
|
)
|
|
$
|
3,144
|
|
$
|
18,045
|
|
$
|
22,259
|
|
Interest expense and other financing costs
|
|
|
1,986
|
|
|
|
3,279
|
|
|
3,896
|
|
|
6,559
|
|
Income taxes
|
|
|
121
|
|
|
|
3,330
|
|
|
12,256
|
|
|
15,275
|
|
Depreciation and amortization
|
|
|
7,538
|
|
|
|
5,979
|
|
|
14,595
|
|
|
12,034
|
|
Adjustment of liability for contingent consideration
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
(1,000
|
)
|
Stock-based compensation
|
|
|
2,132
|
|
|
|
2,030
|
|
|
4,656
|
|
|
3,777
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA (1)
|
|
$
|
11,616
|
|
|
$
|
17,762
|
|
$
|
53,448
|
|
$
|
58,904
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 Net Loss/Diluted Net Income per Share ("Adjusted
Earnings per Share")
|
Unaudited
|
(Dollars in thousands except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
Six Months Ended March 31,
|
|
|
|
2013
|
|
|
EPS
|
|
|
2012
|
|
EPS
|
|
|
2013
|
|
|
EPS
|
|
|
2012
|
|
|
EPS
|
Net income (loss)
|
|
$
|
(161
|
)
|
|
$
|
(0.00
|
)
|
|
$
|
3,144
|
|
$
|
0.07
|
|
$
|
18,045
|
|
|
$
|
0.37
|
|
|
$
|
22,259
|
|
|
$
|
0.47
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of certain interest rate derivatives
|
|
|
(767
|
)
|
|
|
(0.02
|
)
|
|
|
-
|
|
|
-
|
|
|
(1,536
|
)
|
|
|
(0.03
|
)
|
|
|
-
|
|
|
|
-
|
|
Termination benefits
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
542
|
|
|
|
0.01
|
|
|
|
-
|
|
|
|
-
|
|
Adjustment of Liability for Contingent Consideration*
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
(1,000
|
)
|
|
|
(0.02
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share:
|
|
$
|
(928
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
3,144
|
|
$
|
0.07
|
|
$
|
17,051
|
|
|
$
|
0.35
|
|
|
$
|
21,259
|
|
|
$
|
0.45
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Some totals above may not foot 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
fair value of certain interest rate derivatives in interest expense and
other financing costs, termination benefits, and the decrease 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 above
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
Executive
Vice President & CFO
JNowicki@beaconroofingsupply.com
Source: Beacon Roofing Supply, Inc.
News Provided by Acquire Media