-
Record fourth quarter net sales of $1.17 billion (49.1% growth)
-
Record fourth quarter net income of $47.4 million vs. $30.8 million
in the prior year
-
Record fourth quarter EPS of $0.78 ($0.88 Adjusted) vs. $0.61 in
the prior year
-
Fourth quarter Adjusted EBITDA grew 64% to $127.5 million vs. $77.7
million in the prior year
-
Record full-year net sales of $4.13 billion vs. $2.52 billion in
the prior year (64.1% growth)
-
Completed 8 acquisitions during 2016, increasing current branch
count to 369
HERNDON, Va.--(BUSINESS WIRE)--
Beacon Roofing Supply, Inc. (NASDAQ:BECN) announced results today for
its fourth quarter and fiscal year ended September 30, 2016 ("2016").
Paul Isabella, the Company's President and Chief Executive Officer,
stated: "2016 was a landmark year for Beacon. We capitalized on the
momentum of our transformational acquisition of RSG on the first day of
the year to close on seven additional acquisitions and deliver record
revenue and strong earnings for our shareholders. Gross margins were
excellent, and we achieved growth in residential, commercial and
complementary products, with residential roofing sales growth leading
the way and remaining particularly strong through the end of the year.
We are ahead on our attainment of the RSG synergies, and I am pleased
that existing market operating expenses as a percentage of revenue
decreased this year, demonstrating that our team is making great
progress in achieving operating leverage. Our balance sheet has improved
steadily, and we remain focused on reaching our goal of a 2.0x debt
leverage ratio, while not sacrificing growth opportunities through
additional strategic acquisitions. In 2017, we will continue to focus on
revenue growth, both organically and through acquisitions and new branch
openings, while improving gross margins and operating expense leverage.
I am confident in our ability to build on our successful 2016 and
continue to deliver outstanding performance and returns for our
shareholders."
Fourth Quarter
Total sales increased 49.1% to a fourth quarter record of $1.17 billion
in 2016, from $787.7 million in 2015. Residential roofing product sales
increased 63.0%, non-residential roofing product sales increased 29.7%,
and complementary product sales increased 47.8% over the prior year.
Organic sales, excluding acquisitions, increased 2.4% for the quarter.
The fourth quarters of 2016 and 2015 each had 64 business days.
Net income for the fourth quarter was $47.4 million, compared to $30.8
million in 2015. Fourth quarter EPS was $0.78, compared to $0.61 in
2015. Adjusted Net Income, after removing the impact of non-recurring
RSG acquisition-related costs and other current year acquisition costs,
was $53.6 million in the fourth quarter 2016, with Adjusted EPS of $0.88
(see included financial tables for a definition and reconciliation of
"Adjusted" balances). Net income for the quarter was favorably impacted
by strong volume growth within residential roofing and a significant
improvement in gross margins which increased 140 basis points over the
prior year. This was partially offset by declining organic sales of our
other two product lines.
Fiscal Year
Total sales increased 64.1% to an annual record of $4.13 billion in
2016, from $2.52 billion in 2015. Residential roofing product sales
increased 76.9%, non-residential roofing product sales increased 51.3%,
and complementary product sales increased 52.6% over the prior year.
Organic sales, excluding acquisitions, increased 9.9% in 2016. The 2016
and 2015 fiscal years had 254 and 253 business days, respectively.
Net income for the full-year was $89.9 million, compared to $62.3
million in 2015. 2016 EPS was $1.49, compared to $1.24 in 2015. Adjusted
Net Income, after removing the impact of non-recurring RSG
acquisition-related costs and other current year acquisition costs, was
$126.5 million in 2016, with Adjusted EPS of $2.10 (see included
financial tables for a definition and reconciliation of "Adjusted"
balances). Net income for 2016 was favorably impacted by higher levels
of storm demand, particularly in Texas, as well as a significant 80 bps
year-to-year improvement in gross margins. This was partially offset by
increased operating expenses driven by the incremental costs associated
with the RSG acquisition made at the beginning of this fiscal year.
The Company will host a webcast and conference call today at 5:00 p.m.
(EST) to discuss these results. The webcast link and call-in details are
as follows:
What:
|
|
|
Beacon Roofing Supply Fourth Quarter and Fiscal Year 2016 Earnings
Results Webcast and Conference Call
|
|
When:
|
|
|
Monday, November 21, 2016 |
|
Time:
|
|
|
5:00 p.m. EST |
|
Webcast:
|
|
|
http://ir.beaconroofingsupply.com/events.cfm
(live and replay)
|
|
Live Call:
|
|
|
720-634-9063
|
To assure timely access, conference call participants should call in
prior to the 5:00pm start time.
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.
About Beacon Roofing Supply
Founded in 1928, Beacon Roofing Supply, Inc. is the largest publicly
traded distributor of residential and commercial roofing materials and
complementary building products, operating 369 branches throughout 46
states in the U.S. and 6 provinces in Canada. To learn more about Beacon
and its family of regional brands, please visit www.becn.com.
BECN-F
|
BEACON ROOFING SUPPLY, INC Consolidated Statements of
Operations (In thousands, except share and per share
amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Year Ended September 30,
|
|
|
|
20161
|
|
% of
Net Sales
|
|
20152
|
|
% of
Net Sales
|
|
20161
|
|
% of
Net Sales
|
|
20152
|
|
% of
Net Sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
|
$
|
1,174,366
|
|
100.0
|
%
|
|
$
|
787,729
|
|
100.0
|
%
|
|
$
|
4,127,109
|
|
100.0
|
%
|
|
$
|
2,515,169
|
|
100.0
|
%
|
Cost of products sold
|
|
|
|
872,324
|
|
74.3
|
%
|
|
|
596,138
|
|
75.7
|
%
|
|
|
3,114,040
|
|
75.5
|
%
|
|
|
1,919,804
|
|
76.3
|
%
|
Gross profit
|
|
|
|
302,042
|
|
25.7
|
%
|
|
|
191,591
|
|
24.3
|
%
|
|
|
1,013,069
|
|
24.5
|
%
|
|
|
595,365
|
|
23.7
|
%
|
Operating expense
|
|
|
|
206,164
|
|
17.6
|
%
|
|
|
132,432
|
|
16.8
|
%
|
|
|
808,085
|
|
19.6
|
%
|
|
|
478,284
|
|
19.0
|
%
|
Income from operations
|
|
|
|
95,878
|
|
8.1
|
%
|
|
|
59,159
|
|
7.5
|
%
|
|
|
204,984
|
|
4.9
|
%
|
|
|
117,081
|
|
4.7
|
%
|
Interest expense, financing costs, and other
|
|
|
|
16,944
|
|
1.4
|
%
|
|
|
3,049
|
|
0.4
|
%
|
|
|
58,452
|
|
1.4
|
%
|
|
|
11,037
|
|
0.4
|
%
|
Income before provision for income taxes
|
|
|
|
78,934
|
|
6.7
|
%
|
|
|
56,110
|
|
7.1
|
%
|
|
|
146,532
|
|
3.5
|
%
|
|
|
106,044
|
|
4.3
|
%
|
Provision for income taxes
|
|
|
|
31,542
|
|
2.7
|
%
|
|
|
25,303
|
|
3.2
|
%
|
|
|
56,615
|
|
1.4
|
%
|
|
|
43,767
|
|
1.7
|
%
|
Net income
|
|
|
$
|
47,392
|
|
4.0
|
%
|
|
$
|
30,807
|
|
3.9
|
%
|
|
$
|
89,917
|
|
2.1
|
%
|
|
$
|
62,277
|
|
2.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average common stock outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
59,814,221
|
|
|
|
|
49,731,527
|
|
|
|
|
59,424,372
|
|
|
|
|
49,578,130
|
|
|
Diluted
|
|
|
|
60,839,414
|
|
|
|
|
50,422,265
|
|
|
|
|
60,418,067
|
|
|
|
|
50,173,478
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
0.79
|
|
|
|
$
|
0.62
|
|
|
|
$
|
1.51
|
|
|
|
$
|
1.26
|
|
|
Diluted
|
|
|
$
|
0.78
|
|
|
|
$
|
0.61
|
|
|
|
$
|
1.49
|
|
|
|
$
|
1.24
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 The fourth quarter 2016 operating results include $1.4
million ($1.2 million net of taxes) of non-recurring charges, $5.7
million ($3.6 million net of taxes) of additional amortization for
acquired intangibles, and $2.1 million ($1.4 million net of taxes) of
interest expense, financing costs and other for the recognition of
certain costs related to acquisitions made in fiscal year 2016. Fiscal
year 2016 operating results include $29.1 million ($17.9 million net of
taxes) of non-recurring charges, $22.8 million ($14.0 million net of
taxes) of additional amortization for acquired intangibles, and $7.6
million ($4.7 million net of taxes) of interest expense, financing costs
and other for the recognition of certain costs related to acquisitions
made in fiscal year 2016. See "Adjusted Net Income and Adjusted EPS"
table for further details.
2 The fourth quarter 2015 and fiscal year 2015 operating
results include $7.3 million ($7.0 million net of taxes) of
non-recurring charges related to the RSG acquisition. See "Adjusted Net
Income and Adjusted EPS" table for further details.
|
BEACON ROOFING SUPPLY, INC Consolidated Balance Sheets (In
thousands)
|
|
|
|
|
|
|
|
|
|
September 30, 2016
|
|
|
|
2016
|
|
2015
|
Assets
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
31,386
|
|
|
$
|
45,661
|
|
Accounts receivable, net
|
|
|
|
626,965
|
|
|
|
399,732
|
|
Inventories
|
|
|
|
480,736
|
|
|
|
320,999
|
|
Prepaid expenses and other current assets
|
|
|
|
163,103
|
|
|
|
97,928
|
|
Total current assets
|
|
|
|
1,302,190
|
|
|
|
864,320
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
|
148,569
|
|
|
|
90,405
|
|
Goodwill |
|
|
|
1,197,565
|
|
|
|
496,415
|
|
Intangibles, net
|
|
|
|
464,024
|
|
|
|
87,055
|
|
Other assets, net
|
|
|
|
1,511
|
|
|
|
1,233
|
|
Total Assets
|
|
|
$
|
3,113,859
|
|
|
$
|
1,539,428
|
|
|
|
|
|
|
|
Liabilities and Stockholders' Equity
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Accounts payable
|
|
|
$
|
360,915
|
|
|
$
|
244,891
|
|
Accrued expenses
|
|
|
|
161,113
|
|
|
|
124,794
|
|
Borrowings under revolver lines of credit
|
|
|
|
-
|
|
|
|
11,240
|
|
Current portion of long-term obligations
|
|
|
|
14,811
|
|
|
|
16,320
|
|
Total current liabilities
|
|
|
|
536,839
|
|
|
|
397,245
|
|
|
|
|
|
|
|
Borrowings under revolving lines of credit, net
|
|
|
|
359,661
|
|
|
|
-
|
|
Long-term debt, net
|
|
|
|
722,929
|
|
|
|
170,200
|
|
Deferred income taxes, net
|
|
|
|
135,482
|
|
|
|
66,500
|
|
Long-term obligations under equipment financing and other, net
|
|
|
|
35,121
|
|
|
|
22,367
|
|
Total liabilities
|
|
|
|
1,790,032
|
|
|
|
656,312
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
Common stock
|
|
|
|
598
|
|
|
|
497
|
|
Undesignated preferred stock
|
|
|
|
-
|
|
|
|
-
|
|
Additional paid-in capital
|
|
|
|
694,564
|
|
|
|
345,934
|
|
Retained earnings
|
|
|
|
647,322
|
|
|
|
557,405
|
|
Accumulated other comprehensive loss
|
|
|
|
(18,657
|
)
|
|
|
(20,720
|
)
|
Total stockholders' equity
|
|
|
|
1,323,827
|
|
|
|
883,116
|
|
Total Liabilities and Stockholders' Equity
|
|
|
$
|
3,113,859
|
|
|
$
|
1,539,428
|
|
|
|
|
|
|
|
|
BEACON ROOFING SUPPLY, INC Consolidated Statements of
Cash Flows (In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended September 30,
|
|
|
|
2016
|
|
2015
|
Operating activities:
|
|
|
|
|
|
Net income
|
|
|
$
|
89,917
|
|
|
$
|
62,277
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
100,191
|
|
|
|
34,862
|
|
Stock-based compensation
|
|
|
|
17,749
|
|
|
|
9,936
|
|
Certain interest expense and other financing costs
|
|
|
|
8,329
|
|
|
|
(1,450
|
)
|
Gain on sale of fixed assets
|
|
|
|
(1,882
|
)
|
|
|
(1,107
|
)
|
Deferred income taxes
|
|
|
|
25,200
|
|
|
|
17,634
|
|
Other, net
|
|
|
|
-
|
|
|
|
263
|
|
Changes in operating assets and liabilities, net of the effects of
businesses acquired:
|
|
|
|
|
|
Accounts receivable
|
|
|
|
(30,408
|
)
|
|
|
(33,251
|
)
|
Inventories
|
|
|
|
43,489
|
|
|
|
(9,203
|
)
|
Prepaid expenses and other assets
|
|
|
|
(12,841
|
)
|
|
|
(17,119
|
)
|
Accounts payable and accrued expenses
|
|
|
|
(119,096
|
)
|
|
|
46,498
|
|
Net cash provided by operating activities
|
|
|
|
120,648
|
|
|
|
109,340
|
|
|
|
|
|
|
|
Investing activities:
|
|
|
|
|
|
Purchases of property and equipment
|
|
|
|
(26,315
|
)
|
|
|
(20,802
|
)
|
Acquisition of businesses
|
|
|
|
(1,018,188
|
)
|
|
|
(85,301
|
)
|
Proceeds from sales of assets
|
|
|
|
1,882
|
|
|
|
1,389
|
|
Net cash used in investing activities
|
|
|
|
(1,042,621
|
)
|
|
|
(104,714
|
)
|
|
|
|
|
|
|
Financing activities:
|
|
|
|
|
|
Borrowings under revolving lines of credit, net of repayments
|
|
|
|
350,927
|
|
|
|
(5,373
|
)
|
Borrowings under term loan, net of repayments
|
|
|
|
259,875
|
|
|
|
(11,250
|
)
|
Borrowings under Senior Notes
|
|
|
|
300,000
|
|
|
|
-
|
|
Repayments under equipment financing facilities and other
|
|
|
|
(4,724
|
)
|
|
|
(5,553
|
)
|
Payment of deferred financing costs
|
|
|
|
(28,325
|
)
|
|
|
-
|
|
Proceeds from exercise of options
|
|
|
|
24,160
|
|
|
|
7,943
|
|
Taxes paid related to net share settelement of equity awards
|
|
|
|
(2
|
)
|
|
|
-
|
|
Excess tax benefit from stock-based compensation
|
|
|
|
4,956
|
|
|
|
1,526
|
|
Net cash provided by (used in) financing activities
|
|
|
|
906,867
|
|
|
|
(12,707
|
)
|
|
|
|
|
|
|
Effect of exchange rate changes on cash
|
|
|
|
831
|
|
|
|
(730
|
)
|
|
|
|
|
|
|
Net decrease in cash and cash equivalents
|
|
|
|
(14,275
|
)
|
|
|
(8,811
|
)
|
Cash and cash equivalents, beginning of period
|
|
|
|
45,661
|
|
|
|
54,472
|
|
Cash and cash equivalents, end of period
|
|
|
$
|
31,386
|
|
|
$
|
45,661
|
|
|
|
|
|
|
|
|
BEACON ROOFING SUPPLY, INC Consolidated Sales by
Product Line (Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Sales by Product Line
|
|
|
|
Three Months Ended September 30,
|
|
|
|
|
|
|
|
2016
|
|
2015
|
|
Change
|
|
|
|
Net Sales
|
|
Mix %
|
|
Net Sales
|
|
Mix %
|
|
$
|
|
%
|
Residential roofing products
|
|
|
$
|
639,938
|
|
54.5
|
%
|
|
$
|
392,592
|
|
49.9
|
%
|
|
$
|
247,346
|
|
|
63.0
|
%
|
Non-residential roofing products
|
|
|
|
354,732
|
|
30.2
|
%
|
|
|
273,591
|
|
34.7
|
%
|
|
|
81,141
|
|
|
29.7
|
%
|
Complementary building products
|
|
|
|
179,696
|
|
15.3
|
%
|
|
|
121,546
|
|
15.4
|
%
|
|
|
58,150
|
|
|
47.8
|
%
|
|
|
|
$
|
1,174,366
|
|
100.0
|
%
|
|
$
|
787,729
|
|
100.0
|
%
|
|
$
|
386,637
|
|
|
49.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Sales by Product Line for Existing Markets1 |
|
|
|
Three Months Ended September 30,
|
|
|
|
|
|
|
|
2016
|
|
2015
|
|
Change
|
|
|
|
Net Sales
|
|
Mix %
|
|
Net Sales
|
|
Mix %
|
|
$
|
|
%
|
Residential roofing products
|
|
|
$
|
393,787
|
|
52.7
|
%
|
|
$
|
361,017
|
|
49.5
|
%
|
|
$
|
32,770
|
|
|
9.1
|
%
|
Non-residential roofing products
|
|
|
|
236,513
|
|
31.7
|
%
|
|
|
251,026
|
|
34.4
|
%
|
|
|
(14,513
|
)
|
|
-5.8
|
%
|
Complementary building products
|
|
|
|
116,926
|
|
15.6
|
%
|
|
|
117,515
|
|
16.1
|
%
|
|
|
(589
|
)
|
|
-0.5
|
%
|
|
|
|
$
|
747,226
|
|
100.0
|
%
|
|
$
|
729,558
|
|
100.0
|
%
|
|
$
|
17,668
|
|
|
2.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Existing Market1 Sales By Business Day2 |
|
|
|
Three Months Ended September 30,
|
|
|
|
|
|
|
|
2016
|
|
2015
|
|
Change
|
|
|
|
Net Sales
|
|
Mix %
|
|
Net Sales
|
|
Mix %
|
|
$
|
|
%
|
Residential roofing products
|
|
|
$
|
6,153
|
|
52.7
|
%
|
|
$
|
5,641
|
|
49.5
|
%
|
|
$
|
512
|
|
|
9.1
|
%
|
Non-residential roofing products
|
|
|
|
3,696
|
|
31.7
|
%
|
|
|
3,922
|
|
34.4
|
%
|
|
|
(226
|
)
|
|
-5.8
|
%
|
Complementary building products
|
|
|
|
1,827
|
|
15.6
|
%
|
|
|
1,836
|
|
16.1
|
%
|
|
|
(9
|
)
|
|
-0.5
|
%
|
|
|
|
$
|
11,676
|
|
100.0
|
%
|
|
$
|
11,399
|
|
100.0
|
%
|
|
$
|
277
|
|
|
2.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 Excludes branches acquired during the four quarters
prior to the start of the fourth quarter of fiscal year 2016
|
2 There were 64 business days in the quarters ended
September 30, 2016 and 2015, respectively
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BEACON ROOFING SUPPLY, INC Consolidated Sales by
Product Line (Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Sales by Product Line
|
|
|
|
Year Ended September 30,
|
|
|
|
|
|
|
|
2016
|
|
2015
|
|
Change
|
|
|
|
Net Sales
|
|
Mix %
|
|
Net Sales
|
|
Mix %
|
|
$
|
|
%
|
Residential roofing products
|
|
|
$
|
2,187,421
|
|
53.0
|
%
|
|
$
|
1,236,397
|
|
49.2
|
%
|
|
$
|
951,024
|
|
76.9
|
%
|
Non-residential roofing products
|
|
|
|
1,335,642
|
|
32.4
|
%
|
|
|
882,970
|
|
35.1
|
%
|
|
|
452,672
|
|
51.3
|
%
|
Complementary building products
|
|
|
|
604,046
|
|
14.6
|
%
|
|
|
395,802
|
|
15.7
|
%
|
|
|
208,244
|
|
52.6
|
%
|
|
|
|
$
|
4,127,109
|
|
100.0
|
%
|
|
$
|
2,515,169
|
|
100.0
|
%
|
|
$
|
1,611,940
|
|
64.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Sales by Product Line for Existing Markets1 |
|
|
|
Year Ended September 30,
|
|
|
|
|
|
|
|
2016
|
|
2015
|
|
Change
|
|
|
|
Net Sales
|
|
Mix %
|
|
Net Sales
|
|
Mix %
|
|
$
|
|
%
|
Residential roofing products
|
|
|
$
|
1,275,208
|
|
50.7
|
%
|
|
$
|
1,117,689
|
|
48.8
|
%
|
|
$
|
157,519
|
|
14.1
|
%
|
Non-residential roofing products
|
|
|
|
843,197
|
|
33.5
|
%
|
|
|
803,716
|
|
35.1
|
%
|
|
|
39,481
|
|
4.9
|
%
|
Complementary building products
|
|
|
|
397,242
|
|
15.8
|
%
|
|
|
367,675
|
|
16.1
|
%
|
|
|
29,567
|
|
8.0
|
%
|
|
|
|
$
|
2,515,647
|
|
100.0
|
%
|
|
$
|
2,289,080
|
|
100.0
|
%
|
|
$
|
226,567
|
|
9.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Existing Market1 Sales By Business Day2 |
|
|
|
Year Ended September 30,
|
|
|
|
|
|
|
|
2016
|
|
2015
|
|
Change
|
|
|
|
Net Sales
|
|
Mix %
|
|
Net Sales
|
|
Mix %
|
|
$
|
|
%
|
Residential roofing products
|
|
|
$
|
5,021
|
|
50.7
|
%
|
|
$
|
4,418
|
|
48.8
|
%
|
|
$
|
603
|
|
13.6
|
%
|
Non-residential roofing products
|
|
|
|
3,320
|
|
33.5
|
%
|
|
|
3,177
|
|
35.1
|
%
|
|
|
143
|
|
4.5
|
%
|
Complementary building products
|
|
|
|
1,564
|
|
15.8
|
%
|
|
|
1,453
|
|
16.1
|
%
|
|
|
111
|
|
7.6
|
%
|
|
|
|
$
|
9,905
|
|
100.0
|
%
|
|
$
|
9,048
|
|
100.0
|
%
|
|
$
|
857
|
|
9.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 Excludes branches acquired during the four quarters
prior to the start of fiscal year 2016
|
2 There were 254 and 253 business days for the years
ended September 30, 2016 and 2015, respectively
|
|
|
BEACON ROOFING SUPPLY, INC Adjusted Net Income and
Adjusted EPS1 (In thousands except per
share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Year Ended September 30,
|
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
|
|
Amount
|
|
Per Share
|
|
Amount
|
|
Per Share
|
|
Amount
|
|
Per Share
|
|
Amount
|
|
Per Share
|
Net income
|
|
|
$
|
47,392
|
|
$
|
0.78
|
|
$
|
30,807
|
|
$
|
0.61
|
|
$
|
89,917
|
|
$
|
1.49
|
|
$
|
62,277
|
|
$
|
1.24
|
Company adjustments, net of income taxes:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition costs2 |
|
|
|
6,203
|
|
|
0.10
|
|
|
6,978
|
|
|
0.14
|
|
|
36,608
|
|
|
0.61
|
|
|
6,978
|
|
|
0.14
|
Adjusted Net Income
|
|
|
$
|
53,595
|
|
$
|
0.88
|
|
$
|
37,785
|
|
$
|
0.75
|
|
$
|
126,525
|
|
$
|
2.10
|
|
$
|
69,255
|
|
$
|
1.38
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 Adjusted Net Income is defined as net income excluding
non-recurring costs related to the acquisitions incurred in fiscal years
2015 and 2016 as well as the incremental amortization of acquired
intangibles. We believe that Adjusted Net Income is an operating
performance metric that is useful to investors because it permits
investors to better understand year-over-year changes in underlying
operating performance. Adjusted net income per share or "Adjusted EPS"
is calculated by dividing the Adjusted Net Income for the period by the
weighted-average diluted shares outstanding for the period (see
"Consolidated Statements of Operations for amounts).
2 Acquisition costs reflect total non-recurring charges
related to acquisitions completed, net of $22.9 million and $0.3 million
in tax for the years ended 2016 and 2015, respectively and $3.1 million
and $0.3 million in tax for the three months ended September 30, 2016
and 2015, respectively.
While we believe Adjusted Net Income and Adjusted EPS are useful
measures for investors, these are not measurements presented in
accordance with United States generally accepted accounting principles
("GAAP"). You should not consider Adjusted Net Income or Adjusted EPS in
isolation or as a substitute for net income and net loss per share or
diluted earnings per share calculated in accordance with GAAP.
|
|
|
|
|
|
|
|
|
|
BEACON ROOFING SUPPLY, INC Adjusted EBITDA1 (In
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Year Ended September 30,
|
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
Net Income
|
|
|
$
|
47,392
|
|
|
$
|
30,807
|
|
|
$
|
89,917
|
|
|
$
|
62,277
|
|
Acquisition costs2 |
|
|
|
1,438
|
|
|
|
6,978
|
|
|
|
24,749
|
|
|
|
6,978
|
|
Interest expense, net
|
|
|
|
16,309
|
|
|
|
2,811
|
|
|
|
58,145
|
|
|
|
10,561
|
|
Income taxes
|
|
|
|
31,542
|
|
|
|
25,582
|
|
|
|
56,615
|
|
|
|
44,046
|
|
Depreciation and amortization
|
|
|
|
27,172
|
|
|
|
8,926
|
|
|
|
100,191
|
|
|
|
34,862
|
|
Stock-based compensation
|
|
|
|
3,679
|
|
|
|
2,624
|
|
|
|
17,749
|
|
|
|
9,936
|
|
Adjusted EBITDA
|
|
|
$
|
127,532
|
|
|
$
|
77,728
|
|
|
$
|
347,366
|
|
|
$
|
168,660
|
|
Adjusted EBITDA as a % of net sales
|
|
|
|
10.9
|
%
|
|
|
9.9
|
%
|
|
|
8.4
|
%
|
|
|
6.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 Adjusted EBITDA is defined as net income plus interest
expense (net of interest income), income taxes, depreciation and
amortization, adjustments to contingent consideration, stock-based
compensation and non-recurring acquisition costs incurred in fiscal
years 2015 and 2016. 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. We use
these supplemental measures to evaluate performance period over period
and to analyze the underlying trends in our 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.
2 Acquisition costs reflect all non-recurring charges related
to acquisitions completed (excluding the impact of tax) that are not
embedded in other balances of the table. Certain portions of the total
acquisition costs incurred are included in interest expense, income
taxes, depreciation and amortization, and stock-based compensation.
While we believe Adjusted EBITDA is a useful measure for investors,
it is not a measurement presented in accordance 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. We separately monitor 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.

View source version on businesswire.com: http://www.businesswire.com/news/home/20161121006135/en/
Beacon Roofing Supply, Inc.
Joseph Nowicki, Executive VP & CFO
571-323-3940
JNowicki@becn.com
Source: Beacon Roofing Supply, Inc.
News Provided by Acquire Media