- Record fourth quarter net sales of $1.9 billion (50% growth
year-over-year)
- Fourth quarter gross margins expanded by 40 bps vs. prior year to
25.4%; favorable price-cost performance for the 2nd
consecutive quarter
- Fourth quarter EPS of $0.54 vs. $0.73 in the prior year; Adjusted
EPS of $1.07 vs. $1.06 in the prior year
- Fourth quarter and fiscal year 2018 net income of $48.3 million
($84.1 million Adjusted) and $98.6 million ($206.7 million Adjusted)
- Record fourth quarter and fiscal year 2018 Adjusted EBITDA of
$178.3 million and $483.6 million, respectively
HERNDON, Va.--(BUSINESS WIRE)--Nov. 19, 2018--
Beacon Roofing Supply, Inc. (Nasdaq:BECN) (“Beacon” or the “Company”)
announced results today for its fourth quarter and fiscal year ended
September 30, 2018 (“2018” or “Fiscal 2018”).
Paul Isabella, the Company's President and Chief Executive Officer,
stated: “Despite significant weather impacted top-line challenges, we
are encouraged by our fourth quarter and Fiscal 2018 progress. Our
acquisition of Allied Building Products propelled Beacon to record net
sales and Adjusted EBITDA in 2018, and our combined footprint now
reaches all 50 U.S. states and six Canadian provinces. Fiscal 2018
operating cash flow was our best year on record, exceeding 2017 by $224
million and more than four times greater than any other year in our
history. Gross margins in the fourth quarter expanded by 40 bps to 25.4%
vs. the prior year and price-cost performance was positive again this
quarter. Synergies from the Allied acquisition are exceeding
expectations. We will build upon these successes in 2019 by leveraging
our 2,000 person salesforce and vast network of over 500 branches to
drive top-line growth, supported by the ongoing expansion of our robust
digital platform. By optimizing our service network and enabling our
salesforce to better meet our customers’ needs, we are well positioned
to help customers save time, manage their work more efficiently and
enhance their businesses. The fundamentals of our industry remain
unchanged, with demand heavily influenced by high repair and remodel
content. I am confident and excited about Beacon’s future in 2019 and
beyond.”
Fourth Quarter
Total sales increased 50.1% to a fourth quarter record of $1.94 billion,
up from $1.29 billion in 2017. Residential roofing product sales
increased 17.8%, non-residential roofing product sales increased 33.8%
and complementary product sales increased 170.6% over the prior year.
Existing markets sales, excluding acquisitions, decreased 5.6% for the
quarter primarily due to weather related events. The fourth quarter of
fiscal years 2018 and 2017 each had 63 business days.
Net income attributable to common shareholders for the fourth quarter
was $42.3 million, compared to $45.1 million in 2017. Fourth quarter EPS
was $0.54, compared to $0.73 in 2017. Adjusted Net Income (Loss), after
removing the impact of acquisition related costs and the non-recurring
effects of tax reform, was $84.1 million, compared to $65.8 million in
2017. Adjusted EPS was $1.07, compared to $1.06 in 2017. (See included
financial tables for a reconciliation of “Adjusted” financial measures
to the most directly comparable GAAP financial measures). Fourth quarter
results were positively impacted by price gains across all product lines
and improved gross margin performance. Fourth quarter results were
negatively impacted by existing market sales declines, higher operating
costs, and an increase in interest expense and preferred dividend
payments that were both primarily related to the acquisition of Allied.
Fiscal Year
Total sales increased 46.6% to an annual record of $6.42 billion, up
from $4.38 billion in 2017. Residential roofing product sales increased
17.6%, non-residential roofing product sales increased 28.5% and
complementary product sales increased 174.3% over the prior year.
Existing markets sales, excluding acquisitions, increased 0.5% year to
date. Fiscal years 2018 and 2017 each had 252 business days.
Net income attributable to common shareholders for the full-year was
$80.6 million, compared to $100.9 million in 2017. 2018 EPS was $1.05,
compared to $1.64 in 2017. Adjusted Net Income (Loss), after removing
the impact of acquisition related costs and the net benefit from
one-time tax items, was $206.7 million, compared to $164.5 million in
2017. 2018 Adjusted EPS was $2.70, compared to $2.68 in 2017 (See
included financial tables for a reconciliation of “Adjusted” financial
measures to the most directly comparable GAAP financial measures).
Fiscal year 2018 results were positively impacted by price gains across
all product lines, improved gross margin performance, and beneficial tax
adjustments. Fiscal year 2018 results were negatively impacted by higher
operating expenses, an increase in interest expense and preferred
dividend payments that were both primarily related to the acquisition of
Allied.
The Company will host a webcast and conference call today at 5:00 p.m.
ET to discuss these results. The webcast link and call-in details are as
follows:
|
|
|
|
|
|
|
|
|
|
What:
|
|
|
Beacon Roofing Supply Fourth Quarter 2018 Earnings Results Webcast
and Conference Call
|
|
|
|
|
|
|
|
|
|
|
When
|
|
|
Monday, November 19, 2018
|
|
|
|
|
|
|
|
|
|
|
Time:
|
|
|
5:00 p.m. ET
|
|
|
|
|
|
|
|
|
|
|
Webcast:
|
|
|
http://ir.beaconroofingsupply.com/events.cfm
(live and replay)
|
|
|
|
|
|
|
|
|
|
|
Live Call:
|
|
|
720-634-9063; Conf. ID #8288416
|
|
|
|
|
|
|
|
To assure timely access, conference call participants should dial in
prior to the 5:00 p.m. ET 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 over 500 branches throughout
all 50 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.
|
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, |
|
|
|
20181 |
|
|
% of Net Sales
|
|
|
20172 |
|
|
% of Net Sales
|
|
|
20181 |
|
|
% of Net Sales
|
|
|
20172 |
|
|
% of Net Sales
|
|
Net sales
|
|
$
|
1,935,756
|
|
|
|
100.0
|
%
|
|
$
|
1,289,868
|
|
|
|
100.0
|
%
|
|
$
|
6,418,311
|
|
|
|
100.0
|
%
|
|
$
|
4,376,670
|
|
|
|
100.0
|
%
|
Cost of products sold
|
|
|
1,444,459
|
|
|
|
74.6
|
%
|
|
|
967,227
|
|
|
|
75.0
|
%
|
|
|
4,824,990
|
|
|
|
75.2
|
%
|
|
|
3,300,731
|
|
|
|
75.4
|
%
|
Gross profit
|
|
|
491,297
|
|
|
|
25.4
|
%
|
|
|
322,641
|
|
|
|
25.0
|
%
|
|
|
1,593,321
|
|
|
|
24.8
|
%
|
|
|
1,075,939
|
|
|
|
24.6
|
%
|
Operating expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
|
328,658
|
|
|
|
17.0
|
%
|
|
|
205,088
|
|
|
|
15.8
|
%
|
|
|
1,187,192
|
|
|
|
18.5
|
%
|
|
|
743,376
|
|
|
|
16.9
|
%
|
Depreciation
|
|
|
18,678
|
|
|
|
1.0
|
%
|
|
|
8,880
|
|
|
|
0.7
|
%
|
|
|
60,318
|
|
|
|
0.9
|
%
|
|
|
34,002
|
|
|
|
0.8
|
%
|
Amortization
|
|
|
35,846
|
|
|
|
1.9
|
%
|
|
|
21,349
|
|
|
|
1.7
|
%
|
|
|
141,185
|
|
|
|
2.2
|
%
|
|
|
82,465
|
|
|
|
1.9
|
%
|
Total operating expense
|
|
|
383,182
|
|
|
|
19.9
|
%
|
|
|
235,317
|
|
|
|
18.2
|
%
|
|
|
1,388,695
|
|
|
|
21.6
|
%
|
|
|
859,843
|
|
|
|
19.6
|
%
|
Income (loss) from operations
|
|
|
108,115
|
|
|
|
5.5
|
%
|
|
|
87,324
|
|
|
|
6.8
|
%
|
|
|
204,626
|
|
|
|
3.2
|
%
|
|
|
216,096
|
|
|
|
5.0
|
%
|
Interest expense, financing costs, and other
|
|
|
37,058
|
|
|
|
1.9
|
%
|
|
|
13,512
|
|
|
|
1.0
|
%
|
|
|
136,544
|
|
|
|
2.1
|
%
|
|
|
52,751
|
|
|
|
1.2
|
%
|
Income (loss) before provision for income taxes
|
|
|
71,057
|
|
|
|
3.6
|
%
|
|
|
73,812
|
|
|
|
5.8
|
%
|
|
|
68,082
|
|
|
|
1.1
|
%
|
|
|
163,345
|
|
|
|
3.8
|
%
|
Provision for (benefit from) income taxes
|
|
|
22,747
|
|
|
|
1.2
|
%
|
|
|
28,681
|
|
|
|
2.3
|
%
|
|
|
(30,544
|
)
|
|
|
(0.4
|
%)
|
|
|
62,481
|
|
|
|
1.5
|
%
|
Net income (loss)
|
|
|
48,310
|
|
|
|
2.4
|
%
|
|
|
45,131
|
|
|
|
3.5
|
%
|
|
|
98,626
|
|
|
|
1.5
|
%
|
|
|
100,864
|
|
|
|
2.3
|
%
|
Dividends on preferred shares3 |
|
|
6,000
|
|
|
|
0.3
|
%
|
|
|
-
|
|
|
|
0.0
|
%
|
|
|
18,000
|
|
|
|
0.2
|
%
|
|
|
-
|
|
|
|
0.0
|
%
|
Net income (loss) attributable to common shareholders
|
|
$
|
42,310
|
|
|
|
2.1
|
%
|
|
$
|
45,131
|
|
|
|
3.5
|
%
|
|
$
|
80,626
|
|
|
|
1.3
|
%
|
|
$
|
100,864
|
|
|
|
2.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average common stock outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
68,119,406
|
|
|
|
|
|
|
|
60,861,950
|
|
|
|
|
|
|
|
68,012,879
|
|
|
|
|
|
|
|
60,315,648
|
|
|
|
|
|
Diluted
|
|
|
69,042,868
|
|
|
|
|
|
|
|
61,880,280
|
|
|
|
|
|
|
|
69,191,039
|
|
|
|
|
|
|
|
61,344,263
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share4:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.54
|
|
|
|
|
|
|
$
|
0.74
|
|
|
|
|
|
|
$
|
1.07
|
|
|
|
|
|
|
$
|
1.67
|
|
|
|
|
|
Diluted
|
|
$
|
0.54
|
|
|
|
|
|
|
$
|
0.73
|
|
|
|
|
|
|
$
|
1.05
|
|
|
|
|
|
|
$
|
1.64
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
The fourth quarter 2018 operating results include $10.6 million
($7.6 million, net of taxes) of non-recurring charges, $35.8 million
($25.8 million, net of taxes) of amortization for acquired
intangibles, and $2.7 million ($2.0 million, net of taxes) of
interest expense, financing costs, and other for the recognition of
certain costs related to acquisitions. Fiscal year 2018 operating
results include $54.4 million ($38.7 million, net of taxes) of
non-recurring charges, $141.2 million ($100.5 million, net of taxes)
of amortization for acquired intangibles, and $24.8 million ($17.7
million, net of taxes) of interest expense, financing costs, and
other for the recognition of certain costs related to acquisitions.
The three months and fiscal year ended September 30, 2018 also
include net non-recurring tax provision of $0.3 million and tax
benefit of $48.8 million, respectively. See “Adjusted Net Income
(Loss) and Adjusted EPS” table for further details.
|
|
|
|
2 |
|
The fourth quarter 2017 operating results include $11.0 million
($6.8 million, net of taxes) of non-recurring charges, $21.3 million
($13.1 million, net of taxes) of amortization for acquired
intangibles, and $1.2 million ($0.7 million, net of taxes) of
interest expense, financing costs, and other for the recognition of
certain costs related to acquisitions. Fiscal year 2017 operating
results include $15.7 million ($9.7 million, net of taxes) of
non-recurring charges, $82.5 million ($50.6 million, net of taxes)
of amortization for acquired intangibles, and $5.4 million ($3.3
million, net of taxes) of interest expense, financing costs, and
other for the recognition of certain costs related to acquisitions.
See “Adjusted Net Income (Loss) and Adjusted EPS” table for further
details.
|
|
|
|
3 |
|
For the three months ended September 30, 2018, $6.0 million is
comprised of $5.0 million in undeclared cumulative preferred stock
dividends as well as an additional $1.0 million of preferred stock
dividends that had been declared and paid as of period end. For the
fiscal year ended September 30, 2018, $18.0 million is comprised of
$5.0 million in undeclared cumulative preferred stock dividends as
well as an additional $13.0 million of preferred stock dividends
that had been declared and paid as of period end.
|
|
|
|
4 |
|
Basic net income (loss) per share is calculated by dividing net
income (loss) attributable to common shareholders by the
weighted-average number of common shares outstanding during the
period, without consideration for common share equivalents or the
conversion of Preferred Stock. Common share equivalents consist of
the incremental common shares issuable upon the exercise of stock
options and vesting of restricted stock unit awards. Diluted net
income (loss) per common share is calculated by dividing net income
(loss) attributable to common shareholders by the fully diluted
weighted-average number of common shares outstanding during the
period.
|
|
|
|
The following table presents the components and calculations of basic
and diluted net income (loss) per share for each period presented (in
thousands, except share and per share amounts):
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
Year Ended September 30, |
|
|
2018 |
|
|
2017 |
|
|
2018 |
|
|
2017 |
Net income (loss)
|
|
$
|
48,310
|
|
|
$
|
45,131
|
|
|
$
|
98,626
|
|
|
$
|
100,864
|
Dividends on preferred shares
|
|
|
(6,000
|
)
|
|
|
-
|
|
|
|
(18,000
|
)
|
|
|
-
|
Net income (loss) attributable to common shareholders
|
|
$
|
42,310
|
|
|
$
|
45,131
|
|
|
$
|
80,626
|
|
|
$
|
100,864
|
Undistributed income allocated to participating securities
|
|
|
(5,271
|
)
|
|
|
-
|
|
|
|
(7,742
|
)
|
|
|
-
|
Net income (loss) attributable to common shareholders - basic and
diluted
|
|
$
|
37,039
|
|
|
$
|
45,131
|
|
|
$
|
72,884
|
|
|
$
|
100,864
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average common shares outstanding - basic
|
|
|
68,119,406
|
|
|
|
60,861,950
|
|
|
|
68,012,879
|
|
|
|
60,315,648
|
Effect of common share equivalents
|
|
|
923,462
|
|
|
|
1,018,330
|
|
|
|
1,178,160
|
|
|
|
1,028,615
|
Weighted-average common shares outstanding - diluted
|
|
|
69,042,868
|
|
|
|
61,880,280
|
|
|
|
69,191,039
|
|
|
|
61,344,263
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share - basic
|
|
$
|
0.54
|
|
|
$
|
0.74
|
|
|
$
|
1.07
|
|
|
$
|
1.67
|
Net income (loss) per share - diluted
|
|
$
|
0.54
|
|
|
$
|
0.73
|
|
|
$
|
1.05
|
|
|
$
|
1.64
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BEACON ROOFING SUPPLY, INC. |
Consolidated Balance Sheets |
(In thousands) |
|
|
|
|
|
|
September 30, |
|
|
|
2018 |
|
|
2017 |
|
Assets |
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
129,927
|
|
|
$
|
138,250
|
|
Accounts receivable, net
|
|
|
1,090,533
|
|
|
|
704,527
|
|
Inventories
|
|
|
936,047
|
|
|
|
551,924
|
|
Prepaid expenses and other current assets
|
|
|
244,360
|
|
|
|
209,138
|
|
Total current assets
|
|
|
2,400,867
|
|
|
|
1,603,839
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
280,407
|
|
|
|
156,129
|
|
Goodwill
|
|
|
2,491,779
|
|
|
|
1,251,986
|
|
Intangibles, net
|
|
|
1,334,366
|
|
|
|
429,069
|
|
Other assets, net
|
|
|
1,243
|
|
|
|
8,534
|
|
|
|
|
|
|
|
|
|
|
Total Assets |
|
$
|
6,508,662
|
|
|
$
|
3,449,557
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders' Equity |
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
880,872
|
|
|
$
|
503,697
|
|
Accrued expenses
|
|
|
611,539
|
|
|
|
261,297
|
|
Current portion of long-term obligations
|
|
|
19,661
|
|
|
|
14,141
|
|
Total current liabilities
|
|
|
1,512,072
|
|
|
|
779,135
|
|
|
|
|
|
|
|
|
|
|
Borrowings under revolving lines of credit, net
|
|
|
92,442
|
|
|
|
3,205
|
|
Long-term debt, net
|
|
|
2,494,725
|
|
|
|
721,268
|
|
Deferred income taxes, net
|
|
|
106,994
|
|
|
|
138,383
|
|
Long-term obligations under equipment financing and other, net
|
|
|
13,639
|
|
|
|
23,213
|
|
Other long-term liabilities
|
|
|
5,290
|
|
|
|
2,547
|
|
Total liabilities
|
|
|
4,225,162
|
|
|
|
1,667,751
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Convertible preferred stock
|
|
$
|
399,195
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
|
|
|
Common stock
|
|
|
681
|
|
|
|
677
|
|
Undesignated preferred stock
|
|
|
-
|
|
|
|
-
|
|
Additional paid-in capital
|
|
|
1,067,040
|
|
|
|
1,047,506
|
|
Retained earnings
|
|
|
833,834
|
|
|
|
748,186
|
|
Accumulated other comprehensive loss
|
|
|
(17,250
|
)
|
|
|
(14,563
|
)
|
Total stockholders' equity
|
|
|
1,884,305
|
|
|
|
1,781,806
|
|
Total Liabilities and Stockholders' Equity |
|
$
|
6,508,662
|
|
|
$
|
3,449,557
|
|
|
|
|
|
|
|
|
|
|
|
BEACON ROOFING SUPPLY, INC. |
Consolidated Statements of Cash Flows |
(In thousands) |
|
|
|
|
|
|
Year Ended September 30, |
|
|
|
2018 |
|
|
2017 |
|
Operating activities: |
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
98,626
|
|
|
$
|
100,864
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
201,503
|
|
|
|
116,467
|
|
Stock-based compensation
|
|
|
16,473
|
|
|
|
15,071
|
|
Certain interest expense and other financing costs
|
|
|
17,338
|
|
|
|
10,497
|
|
Loss on debt extinguishment
|
|
|
1,248
|
|
|
|
-
|
|
Gain on sale of fixed assets
|
|
|
(1,294
|
)
|
|
|
(839
|
)
|
Deferred income taxes
|
|
|
(30,118
|
)
|
|
|
393
|
|
Changes in operating assets and liabilities, net of the effects of
businesses acquired:
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
(45,093
|
)
|
|
|
(60,185
|
)
|
Inventories
|
|
|
(65,069
|
)
|
|
|
(51,768
|
)
|
Prepaid expenses and other assets
|
|
|
57,554
|
|
|
|
(44,208
|
)
|
Accounts payable and accrued expenses
|
|
|
287,428
|
|
|
|
228,908
|
|
Other liabilities
|
|
|
785
|
|
|
|
-
|
|
Net cash provided by (used in) operating activities
|
|
|
539,381
|
|
|
|
315,200
|
|
|
|
|
|
|
|
|
|
|
Investing activities: |
|
|
|
|
|
|
|
|
Purchases of property and equipment
|
|
|
(46,010
|
)
|
|
|
(39,828
|
)
|
Acquisition of businesses
|
|
|
(2,740,480
|
)
|
|
|
(129,390
|
)
|
Proceeds from sales of assets
|
|
|
2,149
|
|
|
|
2,233
|
|
Net cash provided by (used in) investing activities
|
|
|
(2,784,341
|
)
|
|
|
(166,985
|
)
|
|
|
|
|
|
|
|
|
|
Financing activities: |
|
|
|
|
|
|
|
|
Borrowings under revolving lines of credit, net of repayments
|
|
|
100,000
|
|
|
|
(369,102
|
)
|
Borrowings under term loan, net of repayments
|
|
|
524,150
|
|
|
|
(4,500
|
)
|
Borrowings under senior notes
|
|
|
1,300,000
|
|
|
|
-
|
|
Payment of debt issuance costs
|
|
|
(65,788
|
)
|
|
|
(1,669
|
)
|
Repayments under equipment financing facilities and other
|
|
|
(11,593
|
)
|
|
|
(10,034
|
)
|
Proceeds from issuance of convertible preferred stock
|
|
|
400,000
|
|
|
|
-
|
|
Proceeds from secondary offering of common stock
|
|
|
-
|
|
|
|
345,503
|
|
Payment of stock issuance costs
|
|
|
(1,279
|
)
|
|
|
(14,684
|
)
|
Payment of dividends on preferred stock
|
|
|
(12,978
|
)
|
|
|
-
|
|
Proceeds from issuance of common stock related to equity awards
|
|
|
7,514
|
|
|
|
11,341
|
|
Taxes paid related to net share settlement of equity awards
|
|
|
(3,975
|
)
|
|
|
(392
|
)
|
Excess tax benefit from stock-based compensation
|
|
|
-
|
|
|
|
2,937
|
|
Net cash provided by (used in) financing activities
|
|
|
2,236,051
|
|
|
|
(40,600
|
)
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
586
|
|
|
|
(751
|
)
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
(8,323
|
)
|
|
|
106,864
|
|
Cash and cash equivalents, beginning of period
|
|
|
138,250
|
|
|
|
31,386
|
|
Cash and cash equivalents, end of period
|
|
$
|
129,927
|
|
|
$
|
138,250
|
|
|
|
|
|
|
|
|
|
|
|
BEACON ROOFING SUPPLY, INC. |
Consolidated Sales by Product Line |
(In thousands) |
|
|
Consolidated Sales by Product Line |
|
|
|
Three Months Ended September 30, |
|
|
|
|
|
|
|
|
|
|
|
2018 |
|
|
2017 |
|
|
Change |
|
|
|
Net Sales |
|
|
Mix % |
|
|
Net Sales |
|
|
Mix % |
|
|
$ |
|
|
% |
|
Residential roofing products
|
|
$
|
809,498
|
|
|
|
41.8
|
%
|
|
$
|
687,073
|
|
|
|
53.3
|
%
|
|
$
|
122,425
|
|
|
|
17.8
|
%
|
Non-residential roofing products
|
|
|
493,438
|
|
|
|
25.5
|
%
|
|
|
368,902
|
|
|
|
28.6
|
%
|
|
|
124,536
|
|
|
|
33.8
|
%
|
Complementary building products
|
|
|
632,820
|
|
|
|
32.7
|
%
|
|
|
233,893
|
|
|
|
18.1
|
%
|
|
|
398,927
|
|
|
|
170.6
|
%
|
|
|
$
|
1,935,756
|
|
|
|
100.0
|
%
|
|
$
|
1,289,868
|
|
|
|
100.0
|
%
|
|
$
|
645,888
|
|
|
|
50.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Sales by Product Line for Existing Markets1 |
|
|
|
Three Months Ended September 30, |
|
|
|
|
|
|
|
|
|
|
|
2018 |
|
|
2017 |
|
|
Change |
|
|
|
Net Sales |
|
|
Mix % |
|
|
Net Sales |
|
|
Mix % |
|
|
$ |
|
|
% |
|
Residential roofing products
|
|
$
|
555,529
|
|
|
|
50.7
|
%
|
|
$
|
613,460
|
|
|
|
52.8
|
%
|
|
$
|
(57,931
|
)
|
|
|
(9.4
|
%)
|
Non-residential roofing products
|
|
|
334,653
|
|
|
|
30.5
|
%
|
|
|
347,210
|
|
|
|
29.9
|
%
|
|
|
(12,557
|
)
|
|
|
(3.6
|
%)
|
Complementary building products
|
|
|
206,362
|
|
|
|
18.8
|
%
|
|
|
200,834
|
|
|
|
17.3
|
%
|
|
|
5,528
|
|
|
|
2.8
|
%
|
|
|
$
|
1,096,544
|
|
|
|
100.0
|
%
|
|
$
|
1,161,504
|
|
|
|
100.0
|
%
|
|
$
|
(64,960
|
)
|
|
|
(5.6
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Existing Market1 Sales By Business Day2 |
|
|
|
Three Months Ended September 30, |
|
|
|
|
|
|
|
|
|
|
|
2018 |
|
|
2017 |
|
|
Change |
|
|
|
Net Sales |
|
|
Mix % |
|
|
Net Sales |
|
|
Mix % |
|
|
$ |
|
|
% |
|
Residential roofing products
|
|
$
|
8,818
|
|
|
|
50.7
|
%
|
|
$
|
9,737
|
|
|
|
52.8
|
%
|
|
$
|
(919
|
)
|
|
|
(9.4
|
%)
|
Non-residential roofing products
|
|
|
5,312
|
|
|
|
30.5
|
%
|
|
|
5,511
|
|
|
|
29.9
|
%
|
|
|
(199
|
)
|
|
|
(3.6
|
%)
|
Complementary building products
|
|
|
3,276
|
|
|
|
18.8
|
%
|
|
|
3,188
|
|
|
|
17.3
|
%
|
|
|
88
|
|
|
|
2.8
|
%
|
|
|
$
|
17,406
|
|
|
|
100.0
|
%
|
|
$
|
18,436
|
|
|
|
100.0
|
%
|
|
$
|
(1,030
|
)
|
|
|
(5.6
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
Excludes acquired branches that have not been under ownership for at
least four fiscal quarters prior to the start of the fourth quarter
of fiscal year 2018.
|
|
|
|
2 |
|
There were 63 business days in each of the quarters ended September
30, 2018 and 2017.
|
|
|
|
|
BEACON ROOFING SUPPLY, INC. |
Consolidated Sales by Product Line |
(In thousands) |
|
|
Consolidated Sales by Product Line |
|
|
|
Year Ended September 30, |
|
|
|
|
|
|
|
|
|
|
|
2018 |
|
|
2017 |
|
|
Change |
|
|
|
Net Sales |
|
|
Mix % |
|
|
Net Sales |
|
|
Mix % |
|
|
$ |
|
|
% |
|
Residential roofing products
|
|
$
|
2,798,756
|
|
|
|
43.6
|
%
|
|
$
|
2,380,435
|
|
|
|
54.4
|
%
|
|
$
|
418,321
|
|
|
|
17.6
|
%
|
Non-residential roofing products
|
|
|
1,635,963
|
|
|
|
25.5
|
%
|
|
|
1,273,153
|
|
|
|
29.1
|
%
|
|
|
362,810
|
|
|
|
28.5
|
%
|
Complementary building products
|
|
|
1,983,592
|
|
|
|
30.9
|
%
|
|
|
723,082
|
|
|
|
16.5
|
%
|
|
|
1,260,510
|
|
|
|
174.3
|
%
|
|
|
$
|
6,418,311
|
|
|
|
100.0
|
%
|
|
$
|
4,376,670
|
|
|
|
100.0
|
%
|
|
$
|
2,041,641
|
|
|
|
46.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Sales by Product Line for Existing Markets1 |
|
|
|
Year Ended September 30, |
|
|
|
|
|
|
|
|
|
|
|
2018 |
|
|
2017 |
|
|
Change |
|
|
|
Net Sales |
|
|
Mix % |
|
|
Net Sales |
|
|
Mix % |
|
|
$ |
|
|
% |
|
Residential roofing products
|
|
$
|
2,046,899
|
|
|
|
52.5
|
%
|
|
$
|
2,096,474
|
|
|
|
54.1
|
%
|
|
$
|
(49,575
|
)
|
|
|
(2.4
|
%)
|
Non-residential roofing products
|
|
|
1,189,085
|
|
|
|
30.5
|
%
|
|
|
1,169,696
|
|
|
|
30.1
|
%
|
|
|
19,389
|
|
|
|
1.7
|
%
|
Complementary building products
|
|
|
664,471
|
|
|
|
17.0
|
%
|
|
|
614,782
|
|
|
|
15.8
|
%
|
|
|
49,689
|
|
|
|
8.1
|
%
|
|
|
$
|
3,900,455
|
|
|
|
100.0
|
%
|
|
$
|
3,880,952
|
|
|
|
100.0
|
%
|
|
$
|
19,503
|
|
|
|
0.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Existing Market1 Sales By Business Day2 |
|
|
|
Year Ended September 30, |
|
|
|
|
|
|
|
|
|
|
|
2018 |
|
|
2017 |
|
|
Change |
|
|
|
Net Sales |
|
|
Mix % |
|
|
Net Sales |
|
|
Mix % |
|
|
$ |
|
|
% |
|
Residential roofing products
|
|
$
|
8,123
|
|
|
|
52.5
|
%
|
|
$
|
8,319
|
|
|
|
54.1
|
%
|
|
$
|
(196
|
)
|
|
|
(2.4
|
%)
|
Non-residential roofing products
|
|
|
4,719
|
|
|
|
30.5
|
%
|
|
|
4,642
|
|
|
|
30.1
|
%
|
|
|
77
|
|
|
|
1.7
|
%
|
Complementary building products
|
|
|
2,637
|
|
|
|
17.0
|
%
|
|
|
2,440
|
|
|
|
15.8
|
%
|
|
|
197
|
|
|
|
8.1
|
%
|
|
|
$
|
15,479
|
|
|
|
100.0
|
%
|
|
$
|
15,401
|
|
|
|
100.0
|
%
|
|
$
|
78
|
|
|
|
0.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
Excludes acquired branches that have not been under ownership for at
least four fiscal quarters prior to the start of fiscal year 2018.
|
|
|
|
2 |
|
There were 252 business days for the years ended September 30, 2018
and 2017.
|
|
|
|
|
BEACON ROOFING SUPPLY, INC. |
Adjusted Net Income (Loss) and Adjusted EPS(1) |
(In thousands, except per share amounts) |
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
Year Ended September 30, |
|
|
2018 |
|
|
2017 |
|
|
2018 |
|
|
2017 |
|
|
Amount |
|
|
Per Share2
|
|
|
Amount |
|
|
Per Share2
|
|
|
Amount |
|
|
Per Share3
|
|
|
Amount |
|
|
Per Share3
|
Net income (loss)
|
|
$
|
48,310
|
|
|
$
|
0.61
|
|
|
$
|
45,131
|
|
|
$
|
0.73
|
|
|
$
|
98,626
|
|
|
$
|
1.29
|
|
|
$
|
100,864
|
|
|
$
|
1.64
|
Acquisition costs4 |
|
|
35,430
|
|
|
|
0.46
|
|
|
|
20,641
|
|
|
|
0.33
|
|
|
|
156,859
|
|
|
|
2.05
|
|
|
|
63,627
|
|
|
|
1.04
|
Effects of tax reform5 |
|
|
344
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(48,805
|
)
|
|
|
(0.64
|
)
|
|
|
-
|
|
|
|
-
|
Adjusted Net Income (Loss)
|
|
$
|
84,084
|
|
|
$
|
1.07
|
|
|
$
|
65,772
|
|
|
$
|
1.06
|
|
|
$
|
206,680
|
|
|
$
|
2.70
|
|
|
$
|
164,491
|
|
|
$
|
2.68
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
Adjusted Net Income (Loss) is defined as net income that excludes
non-recurring acquisition costs, the amortization of intangibles,
business restructuring costs, and the non-recurring effects of tax
reform. We believe that Adjusted Net Income (Loss) 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 (Loss) for
the period by the weighted-average diluted shares outstanding for
the period after assuming the full conversion of the participating
Preferred Stock.
|
|
|
|
2 |
|
Per share amounts are calculated using the diluted weighted-average
common stock outstanding totals for each respective period after
assuming the full conversion of the participating Preferred Stock.
The weighted-average share count utilized in the 2018 calculation of
Adjusted EPS is 78,737,487. This amount is the 69,042,868 diluted
weighted-average shares outstanding plus the assumed conversion of
9,694,619 weighted-average shares of participating Preferred Stock,
which were excluded from the GAAP net income (loss) per share
calculation for the period due to their anti-dilutive nature. The
weighted-average share count utilized in the 2017 calculation of
Adjusted EPS is 61,880,280.
|
|
|
|
3 |
|
Per share amounts are calculated using the diluted weighted-average
common stock outstanding totals for each respective period after
assuming the full conversion of the participating Preferred Stock.
The weighted-average share count utilized in the 2018 calculation of
Adjusted EPS is 76,415,522. This amount is the 69,191,039 diluted
weighted-average shares outstanding plus the assumed conversion of
7,224,483 weighted-average shares of participating Preferred Stock,
which were excluded from the GAAP net income (loss) per share
calculation for the period due to their anti-dilutive nature. The
weighted-average share count utilized in the 2017 calculation of
Adjusted EPS is 61,344,263.
|
|
|
|
4 |
|
Acquisition costs for the three months ended September 30, 2018
include $13.3 million of non-recurring charges related to
acquisitions and $35.8 million of amortization expense related to
intangibles, both net of $13.7 million in tax in total. Acquisition
costs for the three months ended September 30, 2017 include $12.2
million of non-recurring charges related to acquisitions and $21.3
million of amortization expense related to intangibles, both net of
$12.9 million in tax in total. Acquisition costs for the year ended
September 30, 2018 include $79.3 million of non-recurring charges
related to acquisitions and $141.2 million of amortization expense
related to intangibles, both net of $63.6 million in tax in total.
Acquisition costs for the year ended September 30, 2017 include
$21.2 million of non-recurring charges related to acquisitions and
$82.5 million of amortization expense related to intangibles, both
net of $40.0 million in tax in total.
|
|
|
|
5 |
|
The non-recurring impact of deferred tax asset revaluation and a
recognized provisional expense related to the repatriation of
earnings and profits of our foreign subsidiary, Beacon Roofing
Supply Canada Company.
|
|
|
|
While we believe Adjusted Net Income (Loss) 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 (Loss) or Adjusted
EPS in isolation or as a substitute for net income and net income 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,
|
|
|
2018 |
|
|
2017 |
|
|
2018 |
|
|
2017 |
Net income (loss)
|
|
$
|
48,310
|
|
|
$
|
45,131
|
|
|
$
|
98,626
|
|
|
$
|
100,864
|
Acquisition costs2 |
|
|
10,614
|
|
|
|
11,030
|
|
|
|
54,441
|
|
|
|
15,745
|
Interest expense, net
|
|
|
38,740
|
|
|
|
13,704
|
|
|
|
143,074
|
|
|
|
53,802
|
Income taxes
|
|
|
22,747
|
|
|
|
28,681
|
|
|
|
(30,544
|
)
|
|
|
62,481
|
Depreciation and amortization
|
|
|
54,524
|
|
|
|
30,229
|
|
|
|
201,503
|
|
|
|
116,467
|
Stock-based compensation
|
|
|
3,340
|
|
|
|
3,847
|
|
|
|
16,473
|
|
|
|
15,074
|
Adjusted EBITDA
|
|
$
|
178,275
|
|
|
$
|
132,622
|
|
|
$
|
483,573
|
|
|
$
|
364,433
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA as a % of net sales
|
|
9.2%
|
|
|
10.3%
|
|
|
7.5%
|
|
|
8.3%
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
Adjusted EBITDA is defined as net income plus interest expense (net
of interest income), income taxes, depreciation and amortization,
stock-based compensation, non-recurring acquisition costs, and
business restructuring costs. 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. However, our
calculations of these non-GAAP measures may not align with similarly
titled measures reported by other companies. We use these
supplemental measures to evaluate performance period over period and
to analyze the underlying trends in our business and establish
operational goals and forecasts that are used in allocating
resources. We expect to compute Adjusted EBITDA using the same
consistent method from quarter-to-quarter and year-to-year.
|
|
|
|
2 |
|
Acquisition costs reflect all non-recurring charges related to
acquisitions (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 with 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,
stock-based compensation 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: https://www.businesswire.com/news/home/20181119005789/en/
Source: Beacon Roofing Supply, Inc.
Beacon Roofing Supply, Inc.
Joseph Nowicki, Executive VP & CFO
571-323-3939
JNowicki@becn.com