-
Record fourth quarter sales of $787.7 million vs. $726.5 million in
prior year (8.4% growth)
-
Record fourth quarter Adjusted EPS of $0.75 vs. $0.48 in prior year
(56.3% growth)
-
Record annual sales of $2.515 billion vs. $2.326 billion in prior
year (8.1% growth)
-
Annual diluted Adjusted EPS of $1.38 vs. $1.08 in prior year (27.8%
growth)
-
On October 1, completed acquisition of Roofing Supply Group ("RSG")
HERNDON, Va.--(BUSINESS WIRE)--
Beacon Roofing Supply, Inc. (the "Company") (NASDAQ: BECN) announced
results today for its fourth quarter ended and fiscal year ending
September 30, 2015 ("Fiscal 2015").
Paul Isabella, the Company's President and Chief Executive Officer,
stated: "Today's earnings release is the culmination of a historic year
for Beacon, both because of our record financial performance and our
industry transformative acquisition of Roofing Supply Group. We recorded
record fourth quarter sales of $787.7 million, representing 8.4% total
growth over the prior year, with 4.1% growth in our existing markets.
For our sixth consecutive quarter, all three lines of businesses grew
over the prior year, with residential and complementary leading the way
with 11.4% and 17.8% growth, respectively. For the quarter we achieved
record Adjusted EPS of $0.75, 56% over last year's 48 cents. We also had
very good gross margin growth versus the prior year. Adding to our solid
financial results was the RSG acquisition, which helps us launch 2016
with 85 new branches, over $1.2 billion in pro forma revenue, an
experienced and highly regarded workforce, and a broad new customer
base. We are making great progress with the integration process and are
on track to achieve expected synergies targets in 2016 and beyond. In
2016, we plan to continue our focus on revenue growth, both organically
and through additional greenfields and acquisitions, as well as gross
margin stability and improved operating leverage. I am very excited
about our ability to deliver on these three pillars of operational
excellence and thereby achieve even stronger growth and profitability
for our shareholders."
Fourth Quarter
Total sales increased 8.4% to $787.7 million in 2015, from $726.5
million in 2014. Residential roofing product sales increased 11.4%,
non-residential roofing product sales increased 1.0%, and complementary
product sales increased 17.8% over the prior year. Existing market
sales, excluding acquisitions, increased 4.1% for the quarter. The
fourth quarter of 2015 and 2014 both had the same number of business
days.
Net income for the fourth quarter was $30.8 million, compared to $24.2
million in 2014. The fourth quarter net income per share was $0.61,
compared to $0.48 in 2014. Adjusted net income, after removing the
impact of one-time RSG Acquisition-related costs, was $37.8 million in
the fourth quarter 2015, with adjusted diluted net income per share of
$0.75 (see included financial tables for a reconciliation of adjusted
net income and adjusted earnings per share). The net income for the
quarter was favorably impacted by higher volume and gross margins which
improved by 180 basis points over the prior year. This was partially
offset by increased operating expenses driven by the incremental costs
associated with the three acquisitions made this fiscal year and the 32
greenfields opened in the last 24 months.
Fiscal Year
Total sales increased 8.1% to an annual record of $2.515 billion in
2015, from $2.326 billion in 2014. Residential roofing product sales
increased 11.5%, non-residential roofing product sales increased 0.8%,
and complementary product sales increased 15.6% over the prior year.
Existing market sales, excluding acquisitions, increased 4.4% year to
date.
Net income in 2015 was $62.3 million, compared to $53.8 million in 2014.
Diluted net income per share for 2015 was $1.24, compared to $1.08 in
2014. Adjusted net income, after removing the impact of one-time RSG
Acquisition-related costs was $69.3 million in 2015, with adjusted
diluted net income per share of $1.38 (see included financial tables for
a reconciliation of adjusted net income and adjusted earnings per
share). Net income for 2015 was favorably impacted by higher volume and
gross margins, which improved by 100 bps over the prior year, and
unfavorably impacted by increased operating expenses which were
primarily driven by the incremental costs associated with the three
acquisitions made this fiscal year and the 32 greenfields opened in the
last 24 months.
Cash flow from operations was $109.3 million in 2015, compared to $55.5
million in 2014. This increase in operating cash flow was primarily
impacted by changes in working capital and higher net income in the
current year. Cash on hand decreased by $8.8 million due primarily to an
increase in cash used for acquisition activities in 2015. Through
positive working capital management and higher net income, the Company
was able to fund three acquisitions, while improving its leverage ratio
to 2.18 as compared to 2.37 at the end of the fourth quarter 2014.
The Company will host a webcast and conference call today at 10:00 a.m.
(EST) 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 719-457-1035. To assure timely access,
call participants should call in before 10:00 a.m.
About Beacon Roofing Supply
Founded in 1928, Beacon Roofing Supply, Inc. (NASDAQ: BECN) is the
largest publicly traded distributor of residential and commercial
roofing materials and complementary building products, operating 355
branches throughout 45 states in the U.S. and six provinces in Canada.
To learn more about Beacon and its family of regional brands, please
visit www.becn.com.
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
News Provided by Acquire Media
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BEACON ROOFING SUPPLY, INC
|
Consolidated Statements of Operations
|
(unaudited; in thousands, except share and per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
Twelve Months Ended
September 30,
|
|
|
|
2015
|
|
% of Net Sales
|
|
|
2014
|
|
% of Net Sales
|
|
|
2015
|
|
% of Net Sales
|
|
|
2014
|
|
% of Net Sales
|
Net sales
|
|
$
|
787,728
|
|
100.0
|
%
|
|
$
|
726,494
|
|
100.0
|
%
|
|
$
|
2,515,169
|
|
100.0
|
%
|
|
$
|
2,326,905
|
|
100.0
|
%
|
Cost of products sold
|
|
|
596,138
|
|
75.7
|
%
|
|
|
563,164
|
|
77.5
|
%
|
|
|
1,919,804
|
|
76.3
|
%
|
|
|
1,799,065
|
|
77.3
|
%
|
Gross profit
|
|
|
191,590
|
|
24.3
|
%
|
|
|
163,330
|
|
22.5
|
%
|
|
|
595,365
|
|
23.7
|
%
|
|
|
527,840
|
|
22.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
132,432
|
|
16.8
|
%
|
|
|
120,151
|
|
16.5
|
%
|
|
|
478,284
|
|
19.0
|
%
|
|
|
428,977
|
|
18.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
59,158
|
|
7.5
|
%
|
|
|
43,179
|
|
5.9
|
%
|
|
|
117,081
|
|
4.7
|
%
|
|
|
98,863
|
|
4.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, financing costs and other
|
|
|
3,048
|
|
0.4
|
%
|
|
|
2,388
|
|
0.3
|
%
|
|
|
11,037
|
|
0.4
|
%
|
|
|
10,095
|
|
0.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before provision for income taxes
|
|
|
56,110
|
|
7.1
|
%
|
|
|
40,791
|
|
5.6
|
%
|
|
|
106,044
|
|
4.2
|
%
|
|
|
88,768
|
|
3.8
|
%
|
Provision for income taxes
|
|
|
25,303
|
|
3.2
|
%
|
|
|
16,584
|
|
2.3
|
%
|
|
|
43,767
|
|
1.7
|
%
|
|
|
34,922
|
|
1.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
30,807
|
|
3.9
|
%
|
|
$
|
24,207
|
|
3.3
|
%
|
|
$
|
62,277
|
|
2.5
|
%
|
|
$
|
53,846
|
|
2.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
$
|
0.62
|
|
|
|
$
|
0.49
|
|
|
|
$
|
1.26
|
|
|
|
$
|
1.09
|
|
|
|
Diluted
|
$
|
0.61
|
|
|
|
$
|
0.48
|
|
|
|
$
|
1.24
|
|
|
|
$
|
1.08
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares used in computing net income (loss) per
share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
49,731,527
|
|
|
|
|
49,350,831
|
|
|
|
|
49,578,130
|
|
|
|
|
49,227,466
|
|
|
|
Diluted
|
|
50,422,265
|
|
|
|
|
49,970,551
|
|
|
|
|
50,173,478
|
|
|
|
|
49,947,699
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*Operating expenses for 2015 includes a one-time charge of $7.3 million
($7.0 million, net of taxes) for the recognition of certain
transactional costs related to the RSG acquisition. Management believes
the Adjusted Net Income for 2015 provides a meaningful comparison to
prior periods of operating results to adjust for the impact of the RSG
Acquisition.
|
|
BEACON ROOFING SUPPLY, INC
|
|
Consolidated Balance Sheets
|
|
(in thousands)
|
|
|
|
|
|
|
|
|
September 30, 2015
|
|
|
September 30, 2014
|
|
ASSETS
|
|
|
(unaudited)
|
|
|
|
(audited)
|
|
Current assets
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
45,661
|
|
|
|
$
|
54,472
|
|
Accounts receivable, net
|
|
|
|
399,732
|
|
|
|
|
360,802
|
|
Inventories
|
|
|
|
320,999
|
|
|
|
|
301,626
|
|
Prepaid expenses and other current assets
|
|
|
|
97,928
|
|
|
|
|
66,828
|
|
Deferred income taxes
|
|
|
|
2,309
|
|
|
|
|
14,610
|
|
Total current assets
|
|
|
|
866,629
|
|
|
|
|
798,338
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
|
90,405
|
|
|
|
|
88,565
|
|
Goodwill |
|
|
|
496,415
|
|
|
|
|
466,206
|
|
Intangible assets, net
|
|
|
|
87,055
|
|
|
|
|
72,266
|
|
Other assets, net
|
|
|
|
5,408
|
|
|
|
|
8,521
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
|
$
|
1,545,912
|
|
|
|
$
|
1,433,896
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
$
|
244,891
|
|
|
|
$
|
220,834
|
|
Accrued expenses
|
|
|
|
124,794
|
|
|
|
|
80,285
|
|
Borrowings under revolver lines of credit
|
|
|
|
11,240
|
|
|
|
|
18,514
|
|
Current portion of long-term obligations
|
|
|
|
16,320
|
|
|
|
|
16,602
|
|
Total current liabilities
|
|
|
|
397,245
|
|
|
|
|
336,235
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior term loan, net of current portion
|
|
|
|
174,375
|
|
|
|
|
185,625
|
|
Deferred income taxes
|
|
|
|
68,809
|
|
|
|
|
64,100
|
|
Long-term obligations under equipment financing and other, net
of current portion
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22,367
|
|
|
|
|
30,835
|
|
Total liabilities
|
|
|
|
662,796
|
|
|
|
|
616,795
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
|
|
|
|
|
Common stock
|
|
|
|
497
|
|
|
|
|
493
|
|
Undesignated preferred stock
|
|
|
|
-
|
|
|
|
|
-
|
|
Additional paid-in capital
|
|
|
|
345,934
|
|
|
|
|
328,059
|
|
Retained earnings
|
|
|
|
557,405
|
|
|
|
|
495,128
|
|
Accumulated other comprehensive loss
|
|
|
|
(20,720
|
)
|
|
|
|
(6,579
|
)
|
Total stockholders' equity
|
|
|
|
883,116
|
|
|
|
|
817,101
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
$
|
1,545,912
|
|
|
|
$
|
1,433,896
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BEACON ROOFING SUPPLY, INC
|
Consolidated Statements of Cash Flows
|
(unaudited; in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended September 30,
|
|
|
2015
|
|
|
2014
|
Operating activities
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
62,277
|
|
|
|
$
|
53,846
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
34,862
|
|
|
|
|
30,294
|
|
Stock-based compensation
|
|
|
9,936
|
|
|
|
|
7,422
|
|
Certain interest expense and other financing costs
|
|
|
(1,450
|
)
|
|
|
|
816
|
|
Gain on sale of fixed assets
|
|
|
(1,107
|
)
|
|
|
|
(1,323
|
)
|
Deferred income taxes
|
|
|
17,634
|
|
|
|
|
3,078
|
|
Other
|
|
|
263
|
|
|
|
|
129
|
|
|
|
|
|
|
|
|
|
|
|
Changes in assets and liabilities, net of the effects of businesses
acquired:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
(33,251
|
)
|
|
|
|
(32,984
|
)
|
Inventories
|
|
|
(9,203
|
)
|
|
|
|
(50,846
|
)
|
Prepaid expenses and other assets
|
|
|
(17,119
|
)
|
|
|
|
(4,790
|
)
|
Accounts payable and accrued expenses
|
|
|
46,498
|
|
|
|
|
49,855
|
|
Net cash provided by operating activities
|
|
|
109,340
|
|
|
|
|
55,497
|
|
|
|
|
|
|
|
|
|
|
|
Investing activities
|
|
|
|
|
|
|
|
|
|
Purchases of property and equipment
|
|
|
(20,802
|
)
|
|
|
|
(37,239
|
)
|
Acquisition of businesses
|
|
|
(85,301
|
)
|
|
|
|
(1,514
|
)
|
Proceeds from sales of assets
|
|
|
1,389
|
|
|
|
|
1,437
|
|
Net cash used in investing activities
|
|
|
(104,714
|
)
|
|
|
|
(37,316
|
)
|
|
|
|
|
|
|
|
|
|
|
Financing activities
|
|
|
|
|
|
|
|
|
|
Borrowings under revolving lines of credit
|
|
|
560,634
|
|
|
|
|
497,500
|
|
Payments under revolving lines of credit
|
|
|
(566,007
|
)
|
|
|
|
(525,126
|
)
|
Borrowings under equipment financing facilities and other
|
|
|
-
|
|
|
|
|
25,377
|
|
Repayments under equipment financing facilities and other
|
|
|
(5,553
|
)
|
|
|
|
(5,009
|
)
|
Borrowings under senior term loan
|
|
|
-
|
|
|
|
|
-
|
|
Repayments under senior term loan
|
|
|
(11,250
|
)
|
|
|
|
(11,250
|
)
|
Proceeds from exercise of options
|
|
|
7,943
|
|
|
|
|
7,680
|
|
Excess tax benefit from equity-based compensation
|
|
|
1,526
|
|
|
|
|
1,030
|
|
Net cash (used in) provided by financing activities
|
|
|
(12,707
|
)
|
|
|
|
(9,798
|
)
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash
|
|
|
(730
|
)
|
|
|
|
(938
|
)
|
Net increase (decrease) in cash and cash equivalents
|
|
|
(8,811
|
)
|
|
|
|
7,445
|
|
Cash and cash equivalents, beginning of year
|
|
|
54,472
|
|
|
|
|
47,027
|
|
Cash and cash equivalents, end of year
|
|
$
|
45,661
|
|
|
|
$
|
54,472
|
|
|
|
|
|
|
|
|
|
|
|
BEACON ROOFING SUPPLY, INC
|
(unaudited; dollars in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Sales by Product Line
|
Three Months Ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2015
|
|
September 30, 2014
|
|
|
|
|
|
|
|
|
|
Net Sales
|
|
|
Mix %
|
|
Net Sales
|
|
|
Mix %
|
|
Change
|
Residential roofing products
|
|
|
$
|
392.4
|
|
|
49.8
|
%
|
|
$
|
352.4
|
|
|
48.5
|
%
|
|
$
|
40.0
|
|
|
11.4
|
%
|
Non-residential roofing products
|
|
|
|
273.7
|
|
|
34.8
|
%
|
|
|
270.9
|
|
|
37.3
|
%
|
|
|
2.8
|
|
|
1.0
|
%
|
Complementary building products
|
|
|
|
121.6
|
|
|
15.4
|
%
|
|
|
103.2
|
|
|
14.2
|
%
|
|
|
18.4
|
|
|
17.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
787.7
|
|
|
100.0
|
%
|
|
$
|
726.5
|
|
|
100.0
|
%
|
|
$
|
61.2
|
|
|
8.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Sales by Product Line for Existing Markets*
|
Three Months Ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2015
|
|
September 30, 2014
|
|
|
|
|
|
|
|
|
|
Net Sales
|
|
|
Mix %
|
|
Net Sales
|
|
|
Mix %
|
|
Change
|
Residential roofing products
|
|
|
$
|
377.8
|
|
|
50.0
|
%
|
|
$
|
351.9
|
|
|
48.5
|
%
|
|
$
|
25.9
|
|
|
7.4
|
%
|
Non-residential roofing products
|
|
|
|
272.8
|
|
|
36.1
|
%
|
|
|
270.9
|
|
|
37.3
|
%
|
|
|
1.9
|
|
|
0.7
|
%
|
Complementary building products
|
|
|
|
105.0
|
|
|
13.9
|
%
|
|
|
103.1
|
|
|
14.2
|
%
|
|
|
1.9
|
|
|
1.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
755.6
|
|
|
100.0
|
%
|
|
$
|
725.9
|
|
|
100.0
|
%
|
|
$
|
29.7
|
|
|
4.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Existing Market Sales By Business Day**
|
Three Months Ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2015
|
|
September 30, 2014
|
|
|
|
|
|
|
|
|
|
Net Sales
|
|
|
Mix %
|
|
Net Sales
|
|
|
Mix %
|
|
Change
|
Residential roofing products
|
|
|
$
|
5.903
|
|
|
50.0
|
%
|
|
$
|
5.498
|
|
|
48.5
|
%
|
|
$
|
0.405
|
|
|
7.4
|
%
|
Non-residential roofing products
|
|
|
|
4.263
|
|
|
36.1
|
%
|
|
|
4.233
|
|
|
37.3
|
%
|
|
|
0.030
|
|
|
0.7
|
%
|
Complementary building products
|
|
|
|
1.641
|
|
|
13.9
|
%
|
|
|
1.611
|
|
|
14.2
|
%
|
|
|
0.030
|
|
|
1.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
11.807
|
|
|
100.0
|
%
|
|
$
|
11.342
|
|
|
100.0
|
%
|
|
$
|
0.465
|
|
|
4.1
|
%
|
Note: Some totals above may not foot due to rounding.
*Excludes branches acquired during the four quarters prior to the start
of Fiscal 2015.
**There were 64 business days in each of the quarters ended September,
2015 and 2014.
|
BEACON ROOFING SUPPLY, INC
|
(unaudited; dollars in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Sales by Product Line
|
Twelve Months Ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2015
|
|
September 30, 2014
|
|
|
|
|
|
|
|
|
|
|
Net Sales
|
|
Mix %
|
|
Net Sales
|
|
|
Mix %
|
|
Change
|
Residential roofing products
|
|
|
$
|
1,236.4
|
|
|
49.2
|
%
|
|
$
|
1,108.5
|
|
|
47.7
|
%
|
|
$
|
127.9
|
|
|
11.5
|
%
|
Non-residential roofing products
|
|
|
|
883.0
|
|
|
35.1
|
%
|
|
|
876.0
|
|
|
37.6
|
%
|
|
|
7.0
|
|
|
0.8
|
%
|
Complementary building products
|
|
|
|
395.8
|
|
|
15.7
|
%
|
|
|
342.4
|
|
|
14.7
|
%
|
|
|
53.4
|
|
|
15.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
2,515.2
|
|
|
100.0
|
%
|
|
$
|
2,326.9
|
|
|
100.0
|
%
|
|
$
|
188.3
|
|
|
8.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Sales by Product Line for Existing Markets*
|
Twelve Months Ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2015
|
|
September 30, 2014
|
|
|
|
|
|
|
|
|
|
|
Net Sales
|
|
|
Mix %
|
|
Net Sales
|
|
|
Mix %
|
|
Change
|
Residential roofing products
|
|
|
$
|
1,191.9
|
|
|
49.1
|
%
|
|
$
|
1,108.0
|
|
|
47.6
|
%
|
|
$
|
83.9
|
|
|
7.6
|
%
|
Non-residential roofing products
|
|
|
|
879.8
|
|
|
36.2
|
%
|
|
|
876.0
|
|
|
37.7
|
%
|
|
|
3.8
|
|
|
0.4
|
%
|
Complementary building products
|
|
|
|
357.8
|
|
|
14.7
|
%
|
|
|
342.3
|
|
|
14.7
|
%
|
|
|
15.5
|
|
|
4.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
2,429.5
|
|
|
100.0
|
%
|
|
$
|
2,326.3
|
|
|
100.0
|
%
|
|
$
|
103.2
|
|
|
4.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Existing Market Sales By Business Day**
|
Twelve Months Ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2015
|
|
September 30, 2014
|
|
|
|
|
|
|
|
|
|
|
Net Sales
|
|
|
Mix %
|
|
Net Sales
|
|
|
Mix %
|
|
Change
|
Residential roofing products
|
|
|
$
|
4.711
|
|
|
49.1
|
%
|
|
$
|
4.380
|
|
|
47.6
|
%
|
|
$
|
0.332
|
|
|
7.6
|
%
|
Non-residential roofing products
|
|
|
|
3.478
|
|
|
36.2
|
%
|
|
|
3.462
|
|
|
37.7
|
%
|
|
|
0.015
|
|
|
0.4
|
%
|
Complementary building products
|
|
|
|
1.414
|
|
|
14.7
|
%
|
|
|
1.353
|
|
|
14.7
|
%
|
|
|
0.061
|
|
|
4.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
9.603
|
|
|
100.0
|
%
|
|
$
|
9.195
|
|
|
100.0
|
%
|
|
$
|
0.408
|
|
|
4.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Some totals above may not foot due to rounding.
*Excludes branches acquired during the four quarters prior to the start
of Fiscal 2015.
**There were 253 business days in each of the twelve months ended
September 30, 2015 and 2014.
|
BEACON ROOFING SUPPLY, INC.
|
Earnings Before Interest, Taxes, Depreciation and Amortization
and Stock-Based Compensation ("Adjusted EBITDA")
|
(unaudited; in thousands)
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Twelve Months Ended September 30,
|
|
|
|
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
Net Income
|
|
|
|
|
$
|
30,807
|
|
$
|
24,207
|
|
$
|
62,277
|
|
$
|
53,846
|
RSG Acquisition one-time transaction costs
|
|
|
|
|
6,978
|
|
|
-
|
|
|
6,978
|
|
|
-
|
Interest expense, net
|
|
|
|
|
2,811
|
|
|
2,645
|
|
|
10,561
|
|
|
10,336
|
Income taxes
|
|
|
|
|
|
25,582
|
|
|
16,583
|
|
|
44,046
|
|
|
34,922
|
Depreciation and amortization
|
|
|
|
|
8,926
|
|
|
7,685
|
|
|
34,862
|
|
|
30,294
|
Stock-based compensation
|
|
|
|
|
2,624
|
|
|
2,183
|
|
|
9,936
|
|
|
7,422
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
|
|
$
|
77,728
|
|
$
|
53,303
|
|
$
|
168,660
|
|
$
|
136,821
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Adjusted EBITDA is defined as net income plus interest expense (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, 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; in thousands except per share amounts)
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
Twelve Months Ended
September 30,
|
|
|
|
|
|
2015
|
|
EPS
|
|
2014
|
|
EPS
|
|
2015
|
|
EPS
|
|
2014
|
|
EPS
|
Net income
|
|
|
|
|
$
|
30,807
|
|
$
|
0.61
|
|
$
|
24,207
|
|
$
|
0.48
|
|
$
|
62,277
|
|
$
|
1.24
|
|
$
|
53,846
|
|
$
|
1.08
|
Company adjustments, net of income taxes:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RSG Acquisition one-time transaction costs
|
|
|
|
|
6,978
|
|
|
0.14
|
|
|
-
|
|
|
-
|
|
|
6,978
|
|
|
0.14
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income per share
|
|
|
|
$
|
37,785
|
|
$
|
0.75
|
|
$
|
24,207
|
|
$
|
0.48
|
|
$
|
69,255
|
|
$
|
1.38
|
|
$
|
53,846
|
|
$
|
1.08
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: The Company's management believes that "Adjusted Earnings per
Share," which excludes certain events such as the recognition of changes
in the 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 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.
View source version on businesswire.com: http://www.businesswire.com/news/home/20151124005233/en/
Beacon Roofing Supply, Inc.
Joseph Nowicki, 571-323-3940
Executive
Vice President & Chief Financial Officer
JNowicki@becn.com
Source: Beacon Roofing Supply, Inc.
News Provided by Acquire Media