10-Q 1 v457424_10q.htm 10-Q

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

xQUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES AND EXCHANGE ACT OF 1934

 

For the Quarterly Period Ended December 31, 2016

 

OR

 

¨TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the Transition Period from                                to                              

 

Commission File Number 000-50924

 

 

BEACON ROOFING SUPPLY, INC.

(Exact name of registrant as specified in its charter)

 

Delaware   36-4173371
(State or other jurisdiction of Incorporation or
Organization)
  (I.R.S. Employer Identification No.)

 

505 Huntmar Park Drive, Suite 300, Herndon, VA 20170

(Address of Principal Executive Offices) (Zip Code)

 

(571) 323-3939

(Registrant's telephone number, including area code)

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities and Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  x  No  ¨

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).  Yes x No ¨

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer  x Accelerated filer   ¨
Non-accelerated filer    ¨ (do not check if a smaller reporting company) Smaller reporting company  ¨

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes ¨  No  x

 

As of February 1, 2017, 60,076,778 shares of common stock, par value $0.01 per share, of the registrant were outstanding.

 

 

 

 

BEACON ROOFING SUPPLY, INC.

FORM 10-Q

For the Quarter Ended December 31, 2016

 

TABLE OF CONTENTS

 

Part I.   Financial Information (unaudited)  
  Item 1. Condensed Consolidated Financial Statements  
    Consolidated Balance Sheets 2
    Consolidated Statements of Operations 3
    Consolidated Statements of Comprehensive Income 4
    Consolidated Statements of Cash Flows 5
    Notes to Condensed Consolidated Financial Statements 6
       
  Item 2. Management’s Discussion and Analysis of Financial Condition And Results of Operations 24
  Item 3. Quantitative and Qualitative Disclosures About Market Risk 34
  Item 4. Controls and Procedures 34
       
Part II.   Other Information  
  Item 6. Exhibits 35
       
Signatures   36

 

 

 

 

BEACON ROOFING SUPPLY, INC.

Consolidated Balance Sheets

(Unaudited; In thousands, except share and per share amounts) 

 

   December 31,   September 30,   December 31, 
   2016   2016   2015 
Assets               
Current assets:               
Cash and cash equivalents  $73,271   $31,386   $32,210 
Accounts receivable, less allowance of $16,711, $14,812 and $8,871 as of December 31, 2016, September 30, 2016 and December 31, 2015, respectively   489,898    626,965    489,172 
Inventories, net   528,709    480,736    466,063 
Prepaid expenses and other current assets   209,651    163,103    150,384 
Total current assets   1,301,529    1,302,190    1,137,829 
                
Property and equipment, net   147,340    148,569    145,607 
Goodwill   1,197,550    1,197,565    1,162,111 
Intangibles, net   444,210    464,024    487,477 
Other assets, net   1,511    1,511    1,270 
                
Total Assets  $3,092,140   $3,113,859   $2,934,294 
                
Liabilities and Stockholders' Equity               
Current liabilities:               
Accounts payable  $336,837   $360,915   $347,205 
Accrued expenses   166,479    161,113    151,547 
Current portions of long-term debt   14,610    14,811    14,287 
Total current liabilities   517,926    536,839    513,039 
                
Borrowings under revolving lines of credit, net   332,679    359,661    343,225 
Long-term debt, net   722,516    722,929    722,888 
Deferred income taxes, net   136,260    135,482    100,667 
Long-term obligations under equipment financing and other, net   32,915    35,121    43,322 
Total liabilities   1,742,296    1,790,032    1,723,141 
                
Commitments and contingencies               
                
Stockholders' equity:               
Common stock (voting); $.01 par value; 100,000,000 shares authorized; 60,030,516 issued and outstanding as of December 31, 2016; 59,890,885 issued and outstanding as of September 30, 2016; 59,192,132 issued and outstanding at December 31, 2015   600    598    591 
Undesignated preferred stock; 5,000,000 shares authorized, none issued or outstanding   -    -    - 
Additional paid-in capital   701,542    694,564    668,828 
Retained earnings   667,752    647,322    564,523 
Accumulated other comprehensive loss   (20,050)   (18,657)   (22,789)
Total stockholders' equity   1,349,844    1,323,827    1,211,153 
                
Total Liabilities and Stockholders' Equity  $3,092,140   $3,113,859   $2,934,294 

 

See accompanying Notes to Condensed Consolidated Financial Statements

 

 2 

 

 

BEACON ROOFING SUPPLY, INC.

Consolidated Statements of Operations

(Unaudited; In thousands, except share and per share amounts)

 

   Three Months Ended 
December 31,
 
   2016   2015 
Net sales  $1,002,184   $976,480 
Cost of products sold   751,117    743,292 
Gross profit   251,067    233,188 
Operating expense   204,110    206,344 
Income from operations   46,957    26,844 
Interest expense, financing costs, and other   13,574    16,256 
Income before provision for income taxes   33,383    10,588 
Provision for income taxes   12,953    3,470 
Net income  $20,430   $7,118 
           
Weighted-average common stock outstanding:          
Basic   59,943,264    58,972,913 
Diluted   60,993,080    59,962,033 
           
Net income per share:          
Basic  $0.34   $0.12 
Diluted  $0.33   $0.12 

 

See accompanying Notes to Condensed Consolidated Financial Statements

 

 3 

 

 

BEACON ROOFING SUPPLY, INC.

Consolidated Statements of Comprehensive Income

(Unaudited; In thousands) 

 

   Three Months Ended 
December 31,
 
   2016   2015 
Net income  $20,430   $7,118 
Other comprehensive income (loss):          
Foreign currency translation adjustment   (1,652)   (2,469)
Total other comprehensive loss   (1,652)   (2,469)
Comprehensive income  $18,778   $4,649 

 

See accompanying Notes to Condensed Consolidated Financial Statements 

 

 4 

 

 

BEACON ROOFING SUPPLY, INC.

Consolidated Statements of Cash Flows

(Unaudited; In thousands)

 

   Three Months Ended 
December 31,
 
   2016   2015 
         
Operating Activities          
Net income  $20,430   $7,118 
Adjustments to reconcile net income to net cash provided by operating activities:          
Depreciation and amortization   28,425    23,671 
Stock-based compensation   3,816    7,179 
Certain interest expense and other financing costs   1,418    2,425 
Gain on sale of fixed assets   (312)   (300)
Deferred income taxes   788    (333)
Other, net   -    426 
Changes in operating assets and liabilities, net of the effects of businesses acquired:          
Accounts receivable   136,895    95,715 
Inventories   (48,019)   43,514 
Prepaid expenses and other assets   (46,594)   (1,773)
Accounts payable and accrued expenses   (18,724)   (132,967)
Net cash provided by operating activities   78,123    44,675 
           
Investing Activities          
Purchases of property and equipment   (7,280)   (2,153)
Acquisition of businesses, net   (1,850)   (941,156)
Proceeds from the sale of assets   400    229 
Net cash used in investing activities   (8,730)   (943,080)
           
Financing Activities          
Borrowings under revolving lines of credit   355,057    890,128 
Repayments under revolving lines of credit   (382,395)   (549,378)
Borrowings under term loan   -    450,000 
Repayments under term loan   (1,125)   (186,750)
Borrowings under Senior Notes   -    300,000 
Borrowings under equipment financing facilities and other   1,010    - 
Repayments under equipment financing facilities and other   (3,415)   (1,367)
Payment of deferred financing costs   -    (27,813)
Proceeds from issuance of common stock   3,460    8,984 
Taxes paid related to net share settlement of equity awards   (297)   - 
Excess tax benefit from stock-based compensation   -    1,501 
Net cash provided by (used in) financing activities   (27,705)   885,305 
           
Effect of exchange rate changes on cash and cash equivalents   197    (351)
           
Net increase (decrease) in cash and cash equivalents   41,885    (13,451)
Cash and cash equivalents, beginning of period   31,386    45,661 
Cash and cash equivalents, end of period  $73,271   $32,210 
           
Supplemental cash flow information          
Cash paid during the period for:          
Interest  $19,335   $10,827 
Income taxes, net of tax refunds   13,906    7,621 

 

During the period ended December 31, 2015, the Company issued Common Stock with a value of $302 million and replacement awards with a value of $5 million in connection with the acquisition of Roofing Supply Group, LLC, which are accounted for as a non-cash investing activity.

 

See accompanying Notes to Condensed Consolidated Financial Statements

 

 5 

 

 

BEACON ROOFING SUPPLY, INC.

Notes to Condensed Consolidated Financial Statements

(Unaudited; In thousands, except share and per share data or otherwise indicated)

 

1.Company Overview

 

Beacon Roofing Supply, Inc. (the “Company”) was incorporated in the state of Delaware on August 22, 1997 and is the largest publicly traded distributor of residential and non-residential roofing materials and complementary building products in the United States and Canada. The Company operates its business under regional and local trade names and services customers in 47 states within the United States and 6 provinces in Canada. The Company’s current material subsidiaries are Beacon Sales Acquisition, Inc., Beacon Canada, Inc. and Beacon Roofing Supply Canada Company.

 

2.Summary of Significant Accounting Policies

 

Basis of Presentation

 

Beacon Roofing Supply, Inc. (the “Company”) prepared the condensed consolidated financial statements in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information and the requirements of the Securities and Exchange Commission (SEC). As permitted under those rules, certain footnotes or other financial information have been condensed or omitted. The balance sheet as of December 31, 2015 has been presented for a better understanding of the impact of seasonal fluctuations on the Company's financial condition.

 

In management's opinion, the financial statements include all normal and recurring adjustments that are considered necessary for the fair presentation of the Company's financial position and operating results. The results for the three-month period ended December 31, 2016 are not necessarily indicative of the results to be expected for the twelve months ending September 30, 2017 (fiscal year 2017 or “2017”).

 

The three-month periods ended December 31, 2016 and 2015 had 61 and 62 business days, respectively.

 

These interim Condensed Consolidated Financial Statements should be read in conjunction with the audited Consolidated Financial Statements and Notes thereto contained in the Company’s fiscal year 2016 (“2016”) Annual Report on Form 10-K for the year ended September 30, 2016.

 

Use of Estimates

 

The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in these consolidated financial statements and accompanying notes. Significant items subject to such estimates include inventories, purchase price allocations, recoverability of goodwill and intangibles, and income taxes. Actual amounts could differ from those estimates.

 

Recent Accounting Pronouncements- Adopted

 

In April 2015, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2015-03, “Simplifying the Presentation of Debt Issuance Costs” to simplify the presentation of debt issuance costs. This guidance requires that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of the associated debt liability, consistent with the required presentation for debt discounts. This update is effective for financial statements issued for fiscal years beginning after December 15, 2015 and interim periods within those fiscal years and early adoption is permitted. Upon adoption, an entity must apply the new guidance retrospectively to all prior periods presented in the financial statements. The Company elected to early adopt this new guidance effective October 1, 2015. The adoption of this standard changed the Company’s previous practice of presenting debt issuance costs as an asset and resulted in the reduction of total assets and total liabilities in an amount equal to the balance of unamortized debt issuance costs at each balance sheet date presented. Debt issuance costs that are now presented as a direct reduction from the carrying amount of the associated debt liability amounted to $24.1 million as of December 31, 2016, $25.2 million as of September 30, 2016, and $30.0 million as of December 31, 2015.

 

In September 2015, the FASB issued ASU 2015-16, “Simplifying the Accounting for Measurement-Period Adjustments.” This guidance eliminates the requirement to restate prior period financial statements for measurement period adjustments related to business combinations. It requires that the cumulative impact of a measurement period adjustment, including the impact on prior periods, be recognized in the reporting period in which the adjustment is identified. In addition, the portion of the adjustment recorded in the current period that would have been recognized in prior periods had the adjustment been identified at that time must be presented, by line item, either on the face of the income statement or in the accompanying notes. This guidance is effective for annual and interim reporting periods beginning after December 15, 2015 and early adoption is permitted. The Company elected to early adopt this new guidance effective January 1, 2016 and the impact on the financial statements through the quarter ended December 31, 2016 was immaterial.

 

 6 

 

 

In November 2015, the FASB issued ASU 2015-17, "Balance Sheet Classification of Deferred Taxes." This guidance requires entities to present deferred tax assets and deferred tax liabilities as noncurrent in a classified balance sheet. This ASU is effective for annual reporting periods beginning after December 15, 2016, including interim periods within that reporting period, and early adoption is permitted. Entities are permitted to apply this guidance either prospectively or retrospectively. The Company adopted the guidance as of March 31, 2016 and applied it retrospectively to all prior periods. As a result, the Company reclassified its current deferred tax balances of $31.9 million to non-current deferred taxes as of September 30, 2015.

 

Recent Accounting Pronouncements- Not Yet Adopted

 

In May 2014, the FASB issued ASU 2014-09, “Revenue from Contracts with Customers.” This guidance requires an entity to recognize the amount of revenue to which it expects to be entitled for the transfer of promised goods or services to customers, and will replace most existing revenue recognition guidance in U.S. GAAP when it becomes effective. The new standard is effective for public business entities for fiscal years beginning on or after January 1, 2018, and early adoption is permitted for annual periods beginning after December 31, 2016. The standard permits the use of either the retrospective or cumulative effect transition method. The Company has not selected a transition method and is currently evaluating the impact this guidance may have on its financial statements and related disclosures.

 

In July 2015, the FASB issued ASU 2015-11, “Inventory: Simplifying the Measurement of Inventory.” This guidance applies to inventory valued at first-in, first-out (FIFO) or average cost and requires inventory to be measured at the lower of cost and net realizable value, rather than at the lower of cost or market. ASU 2015-11 is effective on a prospective basis for annual periods, including interim reporting periods within those periods, beginning after December 15, 2016. The Company reports inventory on an average-cost basis and thus will be required to adopt the standard. The Company is currently evaluating the impact that this guidance may have on its financial statements and related disclosures.

 

In February 2016, the FASB issued ASU 2016-02, “Leases.” The ASU will replace most existing accounting for lease guidance when it becomes effective. This guidance is effective for the Company beginning on October 1, 2019 and early adoption is permitted. The standard must be adopted using the modified retrospective approach. The standard will require the Company to record a right to use asset and a lease liability for most of the Company’s leases including the Company’s leases currently treated as operating leases. The Company is currently evaluating the impact that this guidance may have on its financial statements and related disclosures.

 

In March 2016, the FASB issued ASU 2016-09, “Compensation - Stock Compensation: Improvements to Employee Share-Based Payment Accounting.” This ASU is intended to simplify several aspects of the accounting for share-based payment transactions, including the accounting for income taxes, forfeitures and statutory tax withholding requirements, as well as classification in the statement of cash flows. The provisions of this standard are effective for reporting periods beginning after December 15, 2016 and early adoption is permitted. The provisions of this standard contain specific transition guidance for each amendment. The Company is currently evaluating the impact that this guidance may have on its financial statements and related disclosures.

 

In June 2016, the FASB issued ASU 2016-13, “Financial Instruments – Credit Losses: Measurement of Credit Losses on Financial Instruments.” This ASU is intended to introduce a revised approach to the recognition and measurement of credit losses, emphasizing an updated model based on expected losses rather than incurred losses. The provisions of this standard are effective for reporting periods beginning after December 15, 2019 and early adoption is permitted. The Company is currently evaluating the impact that this guidance may have on its financial statements and related disclosures.

 

3.Acquisitions

 

Roofing Supply Group

 

On October 1, 2015, the Company acquired 100% of the equity of Roofing Supply Group, LLC ("RSG”), a leading roofing products distributor owned by investment firm Clayton, Dubilier & Rice ("CD&R"). RSG’s results of operations have been included with Company’s consolidated results beginning October 1, 2015. RSG distributed roofing supplies and related materials from 85 locations across 25 states as of October 1, 2015.

 

Total consideration paid for RSG was approximately $1.17 billion, out of which $288.2 million was in cash, $306.8 million of Company’s common stock and option replacement awards, and $574.4 million in refinancing of RSG’s debt. The RSG long-term debt was repaid simultaneously with the proceeds of a new ABL Revolver, Term Loan and Senior Notes (see Note 8).

 

In connection with the RSG acquisition, the Company was required to issue equity awards to certain RSG employees in replacement of RSG equity awards that were cancelled at closing. The replacement awards consisted of options to purchase 661,349 shares of the Company’s common stock. The terms and fair value of these awards approximated the cancelled RSG awards on the issuance date. The fair value of the replacement awards associated with services rendered through the date of the RSG acquisition was recognized as a component of the total acquisition consideration, and the remaining fair value of the replaced awards associated with post RSG acquisition services will be recognized as an expense on a straight-line basis over the remaining service period.

 

 7 

 

 

The RSG acquisition has been accounted for as a business combination in accordance with the requirements of ASC 805 Business Combinations. The acquisition price has been allocated among assets acquired and liabilities assumed at fair value based on information currently available, with the excess recorded as goodwill. The goodwill recognized is attributable primarily to expected synergies and the assembled workforce of RSG. These come from the synergies that are obtained in operating the branches as part of a larger network, and from an experienced employee base skilled at managing a distribution business. As of September 30, 2016, the Company had finalized the acquisition accounting entries for the RSG acquisition, detailed as follows (in thousands):

 

Cash  $16,451 
Accounts receivable   177,251 
Inventory   179,651 
Other current assets   50,000 
Property, plant, and equipment   55,159 
Other intangible assets   382,600 
Goodwill   617,477 
Current liabilities   (252,190)
Non-current liabilities   (56,949)
Total purchase price  $1,169,450 

 

RSG’s future growth attributable to new customers, geographic market presence and assembled workforce are additional assets that are not separable and which contributed to recorded goodwill, of which $86.1 million was tax deductible as of the October 1, 2015 RSG acquisition date. All of the Company’s goodwill plus the indefinite-lived trade name are tested for impairment annually, and all acquired goodwill and intangible assets are subject to review for impairment should future indicators of impairment develop. The fair value of acquired RSG accounts receivables was $177.3 million, with the gross contractual amount being $185.9 million.

  

Other Acquisitions – Fiscal Year 2017

 

On December 16, 2016, the Company purchased certain assets of BJ Supply Company, a distributor of roofing and related building products with 1 branch serving Pennsylvania and New Jersey and annual sales of approximately $4 million.

 

Other Acquisitions – Fiscal Year 2016

 

During fiscal year 2016, the Company acquired 42 branches from the following seven additional acquisitions:

 

  · On December 1, 2015, the Company purchased certain assets of RCI Roofing Supply, a distributor of residential and commercial roofing and related products with 5 branches operating in Nebraska, Iowa and Colorado and annual sales of approximately $23 million. As of December 31, 2016, the Company had finalized the acquisition accounting entries for this acquisition.

 

  · On December 18, 2015, the Company acquired 100% of the equity interests of Roofing and Insulation Supply, a distributor primarily of residential and commercial insulation along with roofing and related products with 20 branches spanning 13 states operating across New England, the Mid-Atlantic, the Southeast, the Upper Midwest, Texas and Colorado and annual sales of approximately $70 million. As of December 31, 2016, the Company had finalized the acquisition accounting entries for this acquisition.

 

  · On December 29, 2015, the Company purchased certain assets of Statewide Wholesale, a distributor of residential and commercial roofing and related products with 1 branch located in Denver, Colorado and annual sales of approximately $15 million. As of December 31, 2016, the Company had finalized the acquisition accounting entries for this acquisition.

 

  · On April 1, 2016, the Company purchased certain assets of Atlantic Building Products, a distributor of decking, windows, siding, and related products with 2 branches operating in eastern Pennsylvania and annual sales of approximately $5 million.

 

  · On April 1, 2016, the Company purchased certain assets of Lyf-Tym Building Products, a distributor of siding, windows, gutters, vinyl railings, and related products with 6 branches operating in North Carolina and Virginia and annual sales of approximately $20 million.

 

  · On May 2, 2016, the Company purchased certain assets of Fox Brothers Company, a distributor of roofing, siding, windows, doors, and related products with 4 branches operating in Michigan and annual sales of approximately $35 million.

 

 8 

 

 

  · On June 1, 2016, the Company acquired 100% of the equity interests of Woodfeathers, Inc., a distributor of primarily residential roofing and related products with 4 branches operating in Oregon and Washington and annual sales of approximately $30 million.

 

The Company recorded the acquired assets and liabilities related to these transactions at their estimated fair values as of the respective acquisition dates, with resulting goodwill of $84.8 million ($59.8 million of which is deductible for tax purposes) and $60.8 million in intangible assets associated with these other acquisitions as of December 31, 2016.

 

Other Acquisitions – Additional Information

 

For those acquisitions where the acquisition accounting entries have yet to be finalized, the Company’s allocation of the purchase price is subject to change on receipt of additional information, including, but not limited to, the finalization of asset valuations (intangible and fixed) and income tax accounting.

 

The Company has not provided pro forma results of operations for any acquisitions in fiscal years 2017 or 2016 herein, as the Company included the results of operations of each acquisition in its consolidated statement of income from the date of each acquisition.

 

4.Net Income per Share

 

Basic net income per common share is computed by dividing net income by the weighted-average number of common shares outstanding during the period. Diluted net income per common share is computed by dividing net income by the weighted-average number of common shares and dilutive common share equivalents then outstanding using the treasury stock method. Common equivalent shares consist of the incremental common shares issuable upon the exercise of stock options and vesting of restricted stock awards.

 

The following table presents the basic and diluted weighted-average shares outstanding for each period presented:

 

   Three Months Ended 
December 31,
 
   2016   2015 
         
Weighted-average common shares outstanding, basic   59,943,264    58,972,913 
Effect of dilutive securities:          
Stock options   649,644    748,678 
Restricted stock units   400,172    240,442 
Weighted-average common shares outstanding, diluted   60,993,080    59,962,033 

 

The following table includes the number of shares that may be dilutive common shares in the future. These shares were not included in the computation of diluted net income per share because the effect was either anti-dilutive or the requisite performance conditions were not met. 

 

   Three Months Ended 
December 31,
 
   2016   2015 
Stock options   561,741    679,995 
Restricted stock units   247,559    88,407 

 

 9 

 

 

5.Stockholders’ Equity

 

The following table presents the activity included in stockholders’ equity during the three months ended December 31, 2016 (in thousands, except share amounts):

 

                   Accumulated     
           Additional       Other   Total 
   Common Stock   Paid-in   Retained   Comprehensive   Stockholders' 
   Shares   Amount   Capital   Earnings   Income (Loss)   Equity 
Balance as of September 30, 2016   59,890,885   $598   $694,564   $647,322   $(18,657)  $1,323,827 
Issuance of common stock, net of shares withheld for taxes   139,631    2    3,162    -    -    3,164 
Stock-based compensation   -    -    3,816    -    -    3,816 
Other comprehensive income   -    -    -    -    (1,393)   (1,393)
Net income   -    -    -    20,430    -    20,430 
Balance as of December 31, 2016   60,030,516   $600   $701,542   $667,752   $(20,050)  $1,349,844 

 

Common and Preferred Stock

 

The Company is authorized to issue 100 million shares of common stock and 5 million shares of preferred stock. As of December 31, 2016, September 31, 2016, and December 31, 2015 there were 60,030,516, 59,890,885 and 59,192,132 shares of common stock issued and outstanding, respectively, and no preferred stock outstanding as of any period end.

 

Accumulated Other Comprehensive Income (Loss)

 

Other comprehensive income (loss) is comprised of certain gains and losses that are excluded from net income under GAAP and instead recorded as a separate element of stockholders’ equity. The Company’s other comprehensive income (loss) consists of foreign currency translation adjustments as well as unrealized gains or losses on the Company’s derivative contracts.

 

The following table summarizes the components of and changes in accumulated other comprehensive loss (in thousands):

 

   Foreign
Currency
Translation
   Derivative 
Financial 
Instruments
   Accumulated
Other
Comprehensive
Loss
 
Balance as of September 30, 2016  $(18,269)  $(388)  $(18,657)
Other comprehensive loss before reclassifications   (1,652)   -    (1,652)
Reclassifications out of other comprehensive loss   -    259    259 
Balance as of December 31, 2016  $(19,921)  $(129)  $(20,050)

 

6. Stock-based Compensation

 

On February 9, 2016, the shareholders of the Company approved the Amended and Restated Beacon Roofing Supply, Inc. 2014 Stock Plan (the “2014 Plan”). The 2014 Plan provides for discretionary awards of stock options, stock awards, restricted stock units, and stock appreciation rights (“SARs”) for up to 5,000,000 shares of common stock to selected employees and non-employee directors. The 2014 Plan mandates that all forfeited, expired, and withheld shares, including those from the predecessor plans, be returned to the 2014 Plan and made available for issuance. As of December 31, 2016, there were 4,187,115 shares of common stock available for issuance.

 

Prior to the 2014 Plan, the Company maintained the amended and restated Beacon Roofing Supply, Inc. 2004 Stock Plan (the “2004 Plan”). Upon shareholder approval of the 2014 Plan, the Company ceased issuing equity awards from the 2004 Plan and mandated that all future equity awards will be issued from the 2014 Plan.

 

For all equity awards granted prior to October 1, 2014, in the event of a change in control of the Company, all awards are immediately vested. Beginning in fiscal 2015, equity awards contain a “double trigger” change in control mechanism. Unless an award is continued or assumed by a public company in an equitable manner, an award shall become fully vested immediately prior to a change in control (at 100% in the case of a performance-based restricted stock award). If an award is so continued or assumed, vesting will continue in accordance with the terms of the award, unless there is a qualifying termination within one-year following the change in control, in which event the award shall become fully vested immediately (at 100% in the case of a performance-based restricted stock award).

 

Stock Options

 

Non-qualified stock options generally expire 10 years after the grant date and, except under certain conditions, the options are subject to continued employment and vest in one-third increments over a three-year period following the grant dates.

 

 10 

 

 

The fair values of the options granted during the three months ended December 31, 2016 were estimated on the dates of grants using the Black-Scholes option-pricing model with the following weighted-average assumptions:

 

Risk-free interest rate   1.97%
Expected volatility   28.83%
Expected life (in years)   5.30 
Dividend yield    

 

The following table summarizes all stock option activity for the period presented (in thousands, except share, per share, and time period amounts):

 

   Options
Outstanding
   Weighted-Average
Exercise
Price
   Weighted-Average
Remaining
Contractual Term
(Years)
   Aggregate
Intrinsic
Value1
 
                 
Balance as of September 30, 2016   2,312,789   $25.55    6.3   $38,225 
Granted   245,818    47.40           
Exercised   (123,890)   23.75           
Canceled   (4,147)   26.92           
Balance as of December 31, 2016   2,430,570   $27.85    6.5   $44,620 
Vested and expected to vest after December 31, 2016   2,343,728   $27.65    6.4   $43,465 
Exercisable as of December 31, 2016   1,685,273   $24.76    5.3   $35,922 

 

 

1 Aggregate intrinsic value as represents the difference between the closing fair value of the underlying common stock and the exercise price of outstanding, in-the-money options on the date of measurement

 

During the three months ended December 31, 2016 and 2015, the Company recorded stock-based compensation expense related to stock options of $1.3 million and $6.1 million, respectively. As of December 31, 2016, there was $5.5 million of total unrecognized compensation cost related to unvested stock options, which is expected to be recognized over a weighted-average period of 2.3 years.

 

The following table summarizes additional information on stock options for the period presented (in thousands, except per share amounts):

 

   Three Months Ended 
December 31,
 
   2016   2015 
         
Weighted-average fair value of stock options granted  $11.14   $12.89 
Total fair value of stock options vested   4,884    10,091 
Total intrinsic value of stock options exercised   2,750    6,970 

 

Restricted Stock Units

 

Restricted stock unit (“RSU”) awards granted to employees are subject to continued employment and generally vest after three years. The Company also grants certain RSU awards to management that contain an additional vesting condition tied directly to a defined performance metric for the Company. The actual number of RSUs that will vest can range from 0% to 150% of the grant, depending upon actual Company performance below or above the target level. The Company estimates performance in relation to the established target when determining the projected number of RSUs that will vest and calculating the compensation cost related to these awards.

 

RSUs granted to non-employee directors are subject to continued service and vest after one year (except under certain conditions). Generally, the common shares underlying the RSUs are not eligible for distribution until the director’s service on the Board has terminated. For non-employee director RSU grants made prior to fiscal year 2014, the share distribution date is six months after the director’s termination of service on the board. Beginning in fiscal year 2016, non-employee directors holding common stock and outstanding vested unexercised/unsettled equity awards with a fair value that is greater than or equal to five times the annual cash retainer may elect to have future grants settle simultaneously with vesting.

 

 11 

 

 

The following table summarizes all restricted stock unit activity for the period presented:

 

   RSUs
Outstanding
   Weighted-Average
Grant
Date Fair Value
 
Balance as of September 30, 2016   705,434   $34.55 
Granted   251,146    47.40 
Released   (24,283)   36.09 
Forfeited   (70,360)   36.69 
Balance as of December 31, 2016   861,937   $38.08 
Vested and expected to vest after December 31, 2016   861,697   $38.08 

 

During the three months ended December 31, 2016 and 2015, the Company recorded stock-based compensation expense related to restricted stock units of $2.5 million and $1.1 million, respectively. As of December 31, 2016, there was $19.4 million of total unrecognized compensation cost related to unvested restricted stock units, which is expected to be recognized over a weighted-average period of 2.4 years.

 

The following table summarizes additional information on RSUs for the period presented (in thousands):

 

   Three Months Ended 
December 31,
 
   2016   2015 
         
Total fair value of RSUs released  $876   $6 
Total intrinsic value of RSUs released   1,093    7 

 

  7. Goodwill and Intangible Assets

 

Goodwill

 

The following table sets forth the change in the carrying amount of goodwill for the Company during the three months ended December 31, 2016 and 2015, respectively (in thousands):

 

Balance at September 30, 2015  $496,415 
Acquisition of RSG   617,715 
Other acquisitions   50,709 
Translation and other adjustments   (2,728)
Balance at December 31, 2015  $1,162,111 
      
Balance at September 30, 2016  $1,197,565 
Acquisitions   774 
Translation and other adjustments   (789)
Balance at December 31, 2016  $1,197,550 

 

The change in the carrying amount of goodwill for the three months ended December 31, 2016 and 2015 is primarily attributable to the Company’s acquisitions finalized during the respective periods presented (see Note 3).

 

 12 

 

 

Intangible Assets

 

In connection with transactions finalized in the first quarter of 2017 and fiscal year 2016, the Company recorded intangible assets of $0.4 million (all customer relationships) and $442.6 million ($375.0 million of customer relationships, $4.3 million of amortizable trademarks, and $63.3 million of indefinite-lived trademarks) , respectively. Intangible assets consisted of the following (in thousands, except time period amounts):

 

   December 31,
2016
   September 30,
2016
   December 31,
2015
   Weighted-
Average

Remaining
Life1
(Years)
 
Amortizable intangible assets:                    
Non-compete agreements  $2,824   $3,324   $2,824    3.74 
Customer relationships   567,157    566,964    542,187    18.07 
Trademarks   5,900    5,400    1,100    7.08 
Beneficial lease arrangements   960    960    610    10.55 
Total amortizable intangible assets   576,841    576,648    546,721      
Less:  Accumulated amortization   (205,681)   (185,674)   (132,294)     
Total amortizable intangible assets, net  $371,160   $390,974   $414,427      
Indefinite lived trademarks   73,050    73,050    73,050      
Total intangibles, net  $444,210   $464,024   $487,477      

 

 

1 As of December 31, 2016

 

For the three month periods ended December 31, 2016 and 2015, we recorded $20.1 million and $15.1 million of amortization expense relating to the above-listed intangible assets, respectively. The intangible asset lives range from 1 to 20 years and have a weighted-average remaining life of 17.9 years as of December 31, 2016.

 

The following table presents the estimated annual amortization expense for these intangible assets (in thousands):

 

Year Ending September 30,    
2017 (Jan - Sept)  $59,098 
2018   64,870 
2019   52,747 
2020   42,587 
2021   33,856 
Thereafter   118,002 
   $371,160 

 

8.Financing Arrangements

 

In connection with the RSG Acquisition on October 1, 2015, the Company entered into various financing arrangements totaling $1.45 billion. A “Senior Secured Credit Facility” was entered into that is comprised of an asset-based revolving line of credit facility (“ABL” or “ABL Facility”) of $700.0 million ($350.0 million of which was drawn at closing) and a new $450.0 million term loan facility (“Term Loan” or “Term Loan Facility”). The Company also issued $300.0 million of Senior Notes.

 

 13 

 

 

The following table summarizes all financing arrangements the Company has entered into (in thousands):

 

   December 31,   September 30,   December 31, 
   2016   2016   2015 
Senior Secured Credit Facility               
Revolving Lines of Credit:               
U.S. Revolver, expires October 1, 2020 1  $330,445   $355,087   $336,000 
Canadian Revolver, expires October 1, 20202   2,234    4,574    7,225 
Term Loan, matures October 1, 20223   435,647    436,380    437,298 
Total borrowings under Senior Secured Credit Facility   768,326    796,041    780,523 
Less: current portion   (4,500)   (4,500)   (4,500)
Total long-term borrowings under Senior Secured Credit Facility  $763,826   $791,541   $776,023 
                
Senior Notes               
Senior Notes, matures October 20234   291,369    291,049    290,021 
Less: current portion   -    -    - 
Total long-term borrowings under Senior Notes  $291,369   $291,049   $290,021 
                
                
Equipment Financing Facilities and Other               
Equipment financing facilities, various maturities through September 20215  $19,188   $20,419   $24,121 
Capital lease obligations, various maturities through November 20216   23,837    25,013    26,073 
Total obligations under equipment financing facilities and other   43,025    45,432    50,194 
Less: current portion   (10,110)   (10,311)   (9,787)
Total long-term obligations under equipment financing facilities and other  $32,915   $35,121   $40,407 

 

 

1 - Effective rates on borrowings are 3.13% as of December 31, 2016; 2.90% as of September 30, 2016 and December 31, 2015

2 - Effective rates on borrowings are 3.20% as of December 31, 2016, September 30, 2016, and December 31, 2015

3 - Interest rate of 3.71% as of December 31, 2016; 3.50% as of September 30, 2016; 4.00% as of December 31, 2015

4 - Interest rate of 6.38% as of December 31, 2016, September 30, 2016 and December 31, 2015

5 - Fixed interest rates ranging from 2.33% to 3.25% as of December 31, 2016 and September 30, 2016; 2.33% to 4.49% as of December 31, 2015

6 - Fixed interest rates ranging from 2.72% to 10.39% as of December 31, 2016, September 30, 2016, and December 31, 2015

 

Asset-based Line of Credit Facility (“ABL Facility”)

 

On October 1, 2015, the Company entered into a $700 million ABL Facility with Wells Fargo Bank, N.A. and a syndicate of other lenders. This ABL Facility consists of revolving loans in both the United States (“U.S. Revolver”) in the amount of $670 million and Canada (“Canada Revolver”) in the amount of $30 million. The ABL Facility has a maturity date of October 1, 2020. The U.S. Revolver has various tranches of borrowings, bearing interest at rates ranging from 2.02% to 4.00%. The effective rate of these borrowings is 3.13% and is paid monthly. As of December 31, 2016, the outstanding balance on the U.S. Revolver and Canada Revolvers, net of debt issuance fees, was $332.7 million. The U.S. Revolver also has outstanding standby letters of credit in the amount of $12.6 million as of December 31, 2016. Current unused commitment fees on the revolving credit facilities are 0.25% per annum.

 

There is one financial covenant under the ABL Facility, which is a Consolidated Fixed Charge Ratio. As defined in the ABL Facility, the Company’s Consolidated Fixed Charge Ratio must be a minimum of 1.00 at the end of each fiscal quarter, calculated on a trailing four quarter basis. The covenant is only applicable when the borrowing availability is less than 10% of the maximum loan cap or $60 million. The ABL Facility is guaranteed jointly and severally and fully and unconditionally by the Company’s active United States subsidiary.

 

Term Loan

 

On October 1, 2015, the Company entered into a $450.0 million Term Loan Facility with Citibank N.A., and a syndicate of other lenders. The Term Loan requires quarterly principal payments in the amount of $1.1 million, with the remaining outstanding principal to be paid on its maturity date of October 1, 2022. The interest rate paid is based on a LIBOR rate (with a floor) plus a fixed spread. The Company has the option of selecting a LIBOR period that determines the rate at which interest can accrue on the Term Loan as well as the period in which interest payments are made.

 

On September 16, 2016, the Company refinanced its Term Loan, lowering the LIBOR floor by 25 basis points and lowering the spread by 25 basis points. As a result of the refinancing, the Company wrote off $1.6 million of debt issuance costs in interest expense. As of December 31, 2016, the outstanding balance on the Term Loan, net of debt issuance fees, was $435.6 million. The Term Loan is guaranteed jointly and severally and fully and unconditionally by the Company’s active United States subsidiary.

 

 14 

 

 

Senior Notes

 

The Company also raised $300.0 million by issuing 8 year senior notes due 2023 (the “Senior Notes”), having a coupon rate of 6.38% per annum, payable semi-annually in arrears beginning April 1, 2016. There are early payment provisions in the Senior Note indenture in which the Company would be subject to “make whole” provisions. Management anticipates repaying the notes at the maturity date of October 1, 2023. As of December 31, 2016 the outstanding balance on the Senior Notes, net of debt issuance fees, was $291.4 million. The Senior Notes are guaranteed jointly and severally and fully and unconditionally by the Company’s active United States subsidiary.

 

Other Information

 

The proceeds from the Senior Secured Credit Facility and Senior Notes were used to provide working capital and funds for other general corporate purposes, to refinance or otherwise extinguish all third-party indebtedness for borrowed money under Company’s and RSG’s existing senior secured credit facilities and RSG’s unsecured senior notes due 2020, to finance the acquisition, and to pay fees and expenses associated with the RSG acquisition. The Company incurred financing costs totaling approximately $31.3 million.

 

The Senior Credit Facility and the previous Term Loan financing arrangements had certain lenders who participated in both arrangements, therefore management accounted for a portion of this transaction as a debt modification and a portion as a debt extinguishment. In accordance with the accounting for debt modification, the Company expensed $2.2 million of direct issuance costs incurred and will amortize the previously capitalized issuance costs over the term of the Senior Credit Facility. The remainder of the settlement of the Company’s previous financing arrangements was accounted for as debt extinguishment, for which the Company recognized a loss of $0.8 million in the first quarter of fiscal year 2016.

 

9.Commitments and Contingencies

 

Operating Leases

 

The Company mostly operates in leased facilities, which are accounted for as operating leases. The leases typically provide for a base rent plus real estate taxes. Certain of the leases provide for escalating rents over the lives of the leases and rent expense is recognized over the terms of those leases on a straight-line basis.

 

For the three months ended December 31, 2016 and 2015, rent expense was $14.2 million and $16.1 million, respectively. Sublet income was immaterial for each of these periods.

 

Contingencies

 

The Company is subject to loss contingencies pursuant to various federal, state and local environmental laws and regulations; however, the Company is not aware of any reasonably possible losses that would have a material impact on its results of operations, financial position, or liquidity. Potential loss contingencies include possible obligations to remove or mitigate the effects on the environment of the placement, storage, disposal or release of certain chemical or other substances by the Company or by other parties. In connection with its acquisitions, the Company’s practice is to request indemnification for any and all known material liabilities of significance as of the respective dates of acquisition. Historically, environmental liabilities have not had a material impact on the Company's results of operations, financial position or liquidity.

 

The Company is subject to litigation from time to time in the ordinary course of business; however the Company does not expect the results, if any, to have a material adverse impact on its results of operations, financial position or liquidity.

 

 15 

 

 

10.Geographic Data

 

The following table summarizes certain geographic information for the periods presented (in thousands):

 

   Three Months Ended December 31,         
   2016   2015         
Net sales                  
U.S.  $960,235   $931,343         
Canada   41,949    45,137         
Total net sales  $1,002,184   $976,480         

 

   December 31,   September 30,   December 31, 
   2016   2016   2015 
Long-lived assets               
U.S.  $507,295   $527,680   $579,649 
Canada   12,716    13,374    11,618 
Total long-lived assets  $520,011   $541,054   $591,267 

 

11.Fair Value Measurement

 

As of December 31, 2016, the carrying amount of cash and cash equivalents, accounts receivable, prepaid and other current assets, accounts payable and accrued expenses approximated fair value because of the short-term nature of these instruments. The Company measures its cash equivalents at amortized cost, which approximates fair value based upon quoted market prices (Level 1). Based upon recent trading prices (Level 2 — market approach) as of December 31, 2016, the fair value of the Company’s $300.0 million Senior Notes was $320.6 million. As of December 31, 2016, the fair value of the Company’s Senior Secured Credit Facility approximated the amount outstanding. The Company estimates the fair value of its Senior Secured Credit Facility by discounting the future cash flows of each instrument using estimated market rates of debt instruments with similar maturities and credit profiles (Level 3).

 

12.Supplemental Guarantor Information

 

All of the Senior Notes issued on October 1, 2015 are guaranteed jointly and severally by all of the United States subsidiaries of the Company (collectively, the “Guarantors”), and not by the Canadian subsidiaries of the Company. Such guarantees are full and unconditional. Supplemental condensed consolidating financial information of the Company, including such information for the Guarantors, is presented below. The information is presented in accordance with the requirements of Rule 3-10 under the SEC’s Regulation S-X. The financial information may not necessarily be indicative of results of operations, cash flows or financial position had the non-guarantor subsidiaries operated as independent entities. Investments in subsidiaries are presented using the equity method of accounting. The principal elimination entries eliminate investments in subsidiaries and intercompany balances and transactions. Separate financial statements of the Guarantors are not provided as the consolidating financial information contained herein provides a more meaningful disclosure to allow investors to determine the nature of the assets held by, and the operations of, the combined groups.

 

 16 

 

 

BEACON ROOFING SUPPLY, INC.

Condensed Consolidating Balance Sheets

(Unaudited; In thousands)

 

   December 31, 2016 
   Parent   Guarantor
Subsidiaries
   Non-Guarantor
Subsidiaries
   Eliminations
and Other
   Consolidated 
Assets                         
Current assets:                         
Cash and cash equivalents  $-   $83,617   $3,606   $(13,952)  $73,271 
Accounts receivable, net   -    467,093    24,162    (1,357)   489,898 
Inventories, net   -    503,834    24,875    -    528,709 
Prepaid expenses and other current assets   2,651    199,305    7,695    -    209,651 
Total current assets   2,651    1,253,849    60,338    (15,309)   1,301,529 
                          
Intercompany receivable, net   -    900,545    -    (900,545)   - 
Investments in consolidated subsidiaries   2,915,905    -    -    (2,915,905)   - 
Deferred income taxes, net   58,561    -    -    (58,561)   - 
Property and equipment, net   5,250    132,482    9,608    -    147,340 
Goodwill   -    1,168,575    28,975    -    1,197,550 
Intangibles, net   -    441,101    3,109    -    444,210 
Other assets, net   1,243    268    -    -    1,511 
                          
Total Assets  $2,983,610   $3,896,820   $102,030   $(3,890,320)  $3,092,140 
                          
Liabilities and Stockholders' Equity                         
Current liabilities:                         
Accounts payable  $26,354   $313,647   $12,145   $(15,309)  $336,837 
Accrued expenses   20,510    141,266    4,703    -    166,479 
Current portions of long-term debt   4,500    10,110    -    -    14,610 
Total current liabilities   51,364    465,023    16,848    (15,309)   517,926 
                          
Intercompany payable, net   859,886    -    40,659    (900,545)   - 
Borrowings under revolving lines of credit, net   -    330,444    2,235    -    332,679 
Long-term debt, net   722,516    -    -    -    722,516 
Deferred income taxes, net   -    194,555    266    (58,561)   136,260 
Long-term obligations under equipment financing and other, net   -    32,869    46    -    32,915 
Total liabilities   1,633,766    1,022,891    60,054    (974,415)   1,742,296 
                          
Total stockholders' equity   1,349,844    2,873,929    41,976    (2,915,905)   1,349,844 
                          
Total Liabilities and Stockholders' Equity  $2,983,610   $3,896,820   $102,030   $(3,890,320)  $3,092,140 

 

 17 

 

 

BEACON ROOFING SUPPLY, INC.

Condensed Consolidating Balance Sheets

(Unaudited; In thousands)

 

   September 30, 2016 
   Parent   Guarantor
Subsidiaries
   Non-Guarantor
Subsidiaries
   Eliminations
and Other
   Consolidated 
Assets                         
Current assets:                         
Cash and cash equivalents  $-   $37,447   $2,876   $(8,937)  $31,386 
Accounts receivable, net   -    593,395    34,710    (1,140)   626,965 
Inventories, net   -    460,516    20,220    -    480,736 
Prepaid expenses and other current assets   3,527    153,681    5,895    -    163,103 
Total current assets   3,527    1,245,039    63,701    (10,077)   1,302,190 
                          
Intercompany receivable, net   -    878,931    -    (878,931)   - 
Investments in consolidated subsidiaries   2,891,677    -    -    (2,891,677)   - 
Deferred income taxes, net   59,567    -    -    (59,567)   - 
Property and equipment, net   4,626    133,897    10,046    -    148,569 
Goodwill   -    1,167,905    29,660    -    1,197,565 
Intangibles, net   -    460,696    3,328    -    464,024 
Other assets, net   1,242    269    -    -    1,511 
                          
Total Assets  $2,960,639   $3,886,737   $106,735   $(3,840,252)  $3,113,859 
                          
Liabilities and Stockholders' Equity                         
Current liabilities:                         
Accounts payable  $26,630   $329,895   $14,467   $(10,077)  $360,915 
Accrued expenses   42,594    114,016    4,503    -    161,113 
Current portions of long-term obligations   4,500    10,311    -    -    14,811 
Total current liabilities   73,724    454,222    18,970    (10,077)   536,839 
                          
Intercompany payable, net   840,159    -    38,772    (878,931)   - 
Borrowings under revolving lines of credit, net   -    355,087    4,574    -    359,661 
Long-term debt, net   722,929    -    -    -    722,929 
Deferred income taxes, net   -    194,556    493    (59,567)   135,482 
Long-term obligations under equipment financing and other, net   -    35,074    47    -    35,121 
Total liabilities   1,636,812    1,038,939    62,856    (948,575)   1,790,032 
                          
Total stockholders' equity   1,323,827    2,847,798    43,879    (2,891,677)   1,323,827 
                          
Total Liabilities and Stockholders' Equity  $2,960,639   $3,886,737   $106,735   $(3,840,252)  $3,113,859 

 

 18 

 

 

BEACON ROOFING SUPPLY, INC.

Condensed Consolidating Balance Sheets

(Unaudited; In thousands)

 

   December 31, 2015 
   Parent   Guarantor
Subsidiaries
   Non-Guarantor
Subsidiaries
   Eliminations
and Other
   Consolidated 
Assets                         
Current assets:                         
Cash and cash equivalents  $-   $35,829   $8,754   $(12,373)  $32,210 
Accounts receivable, net   -    466,415    23,378    (621)   489,172 
Inventories, net   -    447,120    18,943    -    466,063 
Prepaid expenses and other current assets   4,232    139,726    6,426    -    150,384 
Total current assets   4,232    1,089,090    57,501    (12,994)   1,137,829 
                          
Intercompany receivable, net   -    824,837    -    (824,837)   - 
Investments in consolidated subsidiaries   2,719,051    -    -    (2,719,051)   - 
Deferred income taxes, net   19,032    -    160    (19,192)   - 
Property and equipment, net   2,687    134,935    7,985    -    145,607 
Goodwill   -    1,134,000    28,111    -    1,162,111 
Intangibles, net   -    483,844    3,633    -    487,477 
Other assets, net   1,232    38    -    -    1,270 
                          
Total Assets  $2,746,234   $3,666,744   $97,390   $(3,576,074)  $2,934,294 
                          
Liabilities and Stockholders' Equity                         
Current liabilities:                         
Accounts payable  $19,364   $333,072   $7,763   $(12,994)  $347,205 
Accrued expenses   1,511    144,611    5,425    -    151,547 
Current portions of long-term obligations   4,500    9,787    -    -    14,287 
Total current liabilities   25,375    487,470    13,188    (12,994)   513,039 
                          
Intercompany payable, net   786,773    -    38,064    (824,837)   - 
Borrowings under revolving lines of credit   -    336,000    7,225    -    343,225 
Long-term debt, net   722,888    -    -    -    722,888 
Deferred income taxes, net   -    119,855    4    (19,192)   100,667 
Long-term obligations under equipment financing and other, net   45    43,222    55    -    43,322 
Total liabilities   1,535,081    986,547    58,536    (857,023)   1,723,141 
                          
Total stockholders' equity   1,211,153    2,680,197    38,854    (2,719,051)   1,211,153 
                          
Total Liabilities and Stockholders' Equity  $2,746,234   $3,666,744   $97,390   $(3,576,074)  $2,934,294 

 

 19 

 

 

BEACON ROOFING SUPPLY, INC.

Condensed Consolidating Statements of Operations

(Unaudited; In thousands, except share and per share amounts)

 

   Three Months Ended December 31, 2016 
   Parent   Guarantor
Subsidiaries
   Non-Guarantor
Subsidiaries
   Eliminations
and Other
   Consolidated 
     
Net sales  $-   $960,235   $41,949   $-   $1,002,184 
Cost of products sold   -    718,534    32,583    -    751,117 
Gross profit   -    241,701    9,366    -    251,067 
Operating expense   8,646    187,073    8,391    -    204,110 
Intercompany charges (income)   (11,953)   11,399    554    -    - 
Income from operations   3,307    43,229    421    -    46,957 
Interest expense, financing costs, and other   15,354    (2,545)   765    -    13,574 
Intercompany interest expense (income)   (5,593)   5,593    -    -    - 
Income (loss) before provision for income taxes   (6,454)   40,181    (344)   -    33,383 
Provision for (benefit from) income taxes   (2,854)   15,902    (95)   -    12,953 
Income before equity in net income of subsidiaries   (3,600)   24,279    (249)   -    20,430 
Equity in net income of subsidiaries   24,030    -    -    (24,030)   - 
Net income  $20,430   $24,279   $(249)  $(24,030)  $20,430 
                          
Weighted-average common stock outstanding:                         
Basic                       59,943,264 
Diluted                       60,993,080 
                          
Net income per share:                         
Basic                      $0.34 
Diluted                      $0.33 

 

   Three Months Ended December 31, 2015 
   Parent   Guarantor
Subsidiaries
   Non-Guarantor
Subsidiaries
   Eliminations
and Other
   Consolidated 
     
Net sales  $-   $931,484   $45,137   $(141)  $976,480 
Cost of products sold   -    708,383    35,050    (141)   743,292 
Gross profit   -    223,101    10,087    -    233,188 
Operating expenses   31,172    167,014    8,158    -    206,344 
Intercompany charges (income)   (7,847)   7,186    661    -    - 
Income (loss) from operations   (23,325)   48,901    1,268    -    26,844 
Interest expense, financing costs, and other   9,874    6,238    144    -    16,256 
Intercompany interest expense (income)   (3,926)   3,537    389    -    - 
Income (loss) before provision for income taxes   (29,273)   39,126    735    -    10,588 
Provision for (benefit from) income taxes   (9,732)   13,007    195    -    3,470 
Income before equity in net income of subsidiaries   (19,541)   26,119    540    -    7,118 
Equity in net income of subsidiaries   26,659    -    -    (26,659)   - 
Net income  $7,118   $26,119   $540   $(26,659)  $7,118 
                          
Weighted-average common stock outstanding:                         
Basic                       58,972,913 
Diluted                       59,962,033 
                          
Net income per share:                         
Basic                      $0.12 
Diluted                      $0.12 

 

 20 

 

 

BEACON ROOFING SUPPLY, INC.

Condensed Consolidating Statements of Comprehensive Income

(Unaudited; In thousands)

 

   Three Months Ended December 31, 2016 
   Parent   Guarantor
Subsidiaries
   Non-Guarantor
Subsidiaries
   Eliminations
and Other
   Consolidated 
     
Net income  $20,430   $24,279   $(249)  $(24,030)  $20,430 
Other comprehensive income (loss):                         
Foreign currency translation adjustment   (1,652)   -    (1,652)   1,652    (1,652)
Total other comprehensive income (loss)   (1,652)   -    (1,652)   1,652    (1,652)
Comprehensive income (loss)  $18,778   $24,279   $(1,901)  $(22,378)  $18,778 

 

   Three Months Ended December 31, 2015 
   Parent   Guarantor
Subsidiaries
   Non-Guarantor
Subsidiaries
   Eliminations
and Other
   Consolidated 
     
Net income  $7,118   $26,119   $540   $(26,659)  $7,118 
Other comprehensive income (loss):                         
Foreign currency translation adjustment   (2,469)   -    (2,469)   2,469    (2,469)
Total other comprehensive income (loss)   (2,469)   -    (2,469)   2,469    (2,469)
Comprehensive income (loss)  $4,649   $26,119   $(1,929)  $(24,190)  $4,649 

 

 21 

 

 

BEACON ROOFING SUPPLY, INC.

Condensed Consolidating Statements of Cash Flows

(Unaudited; In thousands)

 

   Three Months Ended December 31, 2016 
   Parent   Guarantor
Subsidiaries
   Non-Guarantor
Subsidiaries
   Eliminations
and Other
   Consolidated 
     
Net cash provided by (used in) operating activities  $(18,908)  $100,962   $1,084   $(5,015)  $78,123 
                          
Investing Activities                         
Purchases of property and equipment   (1,006)   (6,073)   (201)   -    (7,280)
Acquisition of businesses   (1,850)   -    -    -    (1,850)
Proceeds from the sale of assets   -    388    12    -    400 
Intercompany activity   19,726    -    -    (19,726)   - 
Net cash provided by (used in) investing activities   16,870    (5,685)   (189)   (19,726)   (8,730)
                          
Financing Activities                         
Borrowings under revolving lines of credit   -    352,807    2,250    -    355,057 
Repayments under revolving lines of credit   -    (377,896)   (4,499)   -    (382,395)
Repayments under term loan   (1,125)   -    -    -    (1,125)
Borrowings under equipment financing facilities and other   -    1,010    -    -    1,010 
Repayments under equipment financing facilities and other   -    (3,415)   -    -    (3,415)
Proceeds from issuance of common stock   3,460    -    -    -    3,460 
Taxes paid related to net share settlement of equity awards   (297)   -    -    -    (297)
Intercompany activity   -    (21,613)   1,887    19,726    - 
Net cash provided by (used in) financing activities   2,038    (49,107)   (362)   19,726    (27,705)
                          
Effect of exchange rate changes on cash and cash equivalents   -    -    197    -    197 
                          
Net increase (decrease) in cash and cash equivalents   -    46,170    730    (5,015)   41,885 
Cash and cash equivalents, beginning of period   -    37,447    2,876    (8,937)   31,386 
Cash and cash equivalents, end of period  $-   $83,617   $3,606   $(13,952)  $73,271 

 

   Three Months Ended December 31, 2015 
   Parent   Guarantor
Subsidiaries
   Non-Guarantor
Subsidiaries
   Eliminations
and Other
   Consolidated 
     
Net cash provided by (used in) operating activities  $(49,989)  $98,053   $4,778   $(8,167)  $44,675 
                          
Investing Activities                         
Purchases of property and equipment   (566)   (1,578)   (9)   -    (2,153)
Acquisition of businesses   (941,156)   -    -    -    (941,156)
Proceeds from the sale of assets   -    229    -    -    229 
Intercompany activity   436,866    -    -    (436,866)   - 
Net cash used in investing activities   (504,856)   (1,349)   (9)   (436,866)   (943,080)
                          
Financing Activities                         
Borrowings under revolving lines of credit   -    878,947    11,181    -    890,128 
Repayments under revolving lines of credit   -    (534,470)   (14,908)   -    (549,378)
Borrowings under term loan   450,000    -    -    -    450,000 
Repayments under term loan   (186,750)   -    -    -    (186,750)
Borrowings under Senior Notes   300,000    -    -    -    300,000 
Repayments under equipment financing facilities and other   -    (1,367)   -    -    (1,367)
Payment of deferred financing costs   (18,890)   (8,923)   -    -    (27,813)
Proceeds from issuance of common stock   8,984    -    -    -    8,984 
Excess tax benefit from stock-based compensation   1,501    -    -    -    1,501 
Intercompany activity   -    (437,878)   1,012    436,866    - 
Net cash provided by (used in) financing activities   554,845    (103,691)   (2,715)   436,866    885,305 
                          
Effect of exchange rate changes on cash and cash equivalents   -    -    (351)   -    (351)
                          
Net increase (decrease) in cash and cash equivalents   -    (6,987)   1,703    (8,167)   (13,451)
Cash and cash equivalents, beginning of period   -    42,816    7,051    (4,206)   45,661 
Cash and cash equivalents, end of period  $-   $35,829   $8,754   $(12,373)  $32,210 

 

 22 

 

 

13.Subsequent Events

 

On January 3, 2017, the Company purchased certain assets of American Building and Roofing, Inc., a distributor of mainly residential roofing and related building products with 7 branches operating in Washington and annual sales of approximately $36 million.

 

On January 9, 2017, the Company purchased certain assets of Eco Insulation Supply, a distributor of insulation and related accessories with 1 branch operating in Connecticut and annual sales of approximately $8 million.

 

 23 

 

 

Item 2.Management's Discussion and Analysis of Financial Condition and Results of Operations

 

The following discussion and analysis should be read in conjunction with Management’s Discussion and Analysis included in our 2016 Annual Report on Form 10-K and our condensed consolidated financial statements and the notes thereto included elsewhere in this document. Unless otherwise indicated, references to “2017” refer to the three month period ended December 31, 2016 being discussed and references to “2016” refer to the three month period ended December 31, 2015 being discussed. We do not undertake, and specifically disclaim, any obligation to update any forward-looking statements to reflect the occurrence of events or circumstances after the date of such statements except as required by law.

 

Overview

 

We are the largest publicly traded distributor of residential and non-residential roofing materials in the United States and Canada. We also distribute complementary building products, including siding, windows, specialty exterior building products, insulation, and waterproofing systems for residential and non-residential building exteriors. We are among the oldest and most established distributors in the industry. We purchase products from a large number of manufacturers and then distribute these goods to a customer base consisting of contractors and, to a lesser extent, general contractors, retailers, and building materials suppliers.

 

As of December 31, 2016, we operated 365 branches in 47 states throughout the United States and 6 provinces in Canada. We stock one of the most extensive assortments of high quality branded products in the industry, with over 46,000 SKUs available across our branch network, enabling us to deliver products to serve nearly 67,000 customers on a timely basis. For 2016, approximately 96% of our net sales came from customers located in the United States.

 

Effective execution of both the sales and operating plans enables us to grow beyond the relative strength of the residential and non-residential roofing markets we serve. Our business model is a bottom-up approach, where each of our branches uses its regional knowledge and experience to assist with the development of a marketing plan and stocking a product mix that is best suited for its respective market. Local alignment with overall strategic goals provides the foundation for significant ownership of results at the branch level.

 

Our distinctive operational model combined with significant branch level autonomy differentiates us from the competition. We provide our customers with value-added services, including, but not limited to, job site delivery, custom designed tapered roofing systems, metal fabrication, and trade credit. We consider customer relations and our employees' knowledge of roofing and exterior building materials to be vital to our ability to increase customer loyalty and maintain customer satisfaction. Our customers’ business success can be enhanced when they are supported by our efficient and effective distribution network. We invest significant resources in professional development, management skills, product knowledge and operational proficiency. We pride ourselves on providing these capabilities developed on a foundation of continuous improvement driving service excellence, productivity and efficiencies.

 

We seek opportunities to expand our business operations through both acquisitions and organic growth (by opening branches, growing sales with existing customers, adding new customers and introducing new products). Our main acquisition strategy is to target market leaders who do business in geographic areas that we currently do not service or that complement our existing regional operations. The following highlights our recent success in delivering on our growth strategy:

 

·Acquisition Growth:

 

-On December 16, 2016, the Company purchased certain assets of BJ Supply Company, a distributor of roofing and related building products with 1 branch serving Pennsylvania and New Jersey and annual sales of $4 million.

 

-On October 1, 2015, we completed our acquisition of Roofing Supply Group ("RSG"), a leading roofing products distributor, in a cash and stock transaction valued at approximately $1.17 billion. Completion of the RSG acquisition strengthened our position as the largest publicly traded roofing materials and related products distributor in the U.S., with approximately $3.71 billion in combined pro forma net sales at the time of the acquisition. The RSG Acquisition has provided us the opportunity to create a stronger roofing distribution company built upon the foundation of two strong, growing distribution platforms with an extensive national footprint and continued growth potential. On the date of the acquisition, RSG operated 85 branches across 25 states, with 300 to 2,200 SKUs per branch. This acquisition has allowed us to expand our product offerings and increase our cross selling opportunities while maintaining our standards for exceptional customer service and roofing expertise.

 

  - We finalized seven additional strategic acquisitions in fiscal year 2016, acquiring 42 branches that significantly enhanced our geographic footprint, particularly in the Southern, Western, and Pacific Northwest regions of the United States:

 

  o On December 1, 2015, we purchased certain assets of RCI Roofing Supply, a distributor of residential and commercial roofing and related products with 5 branches operating in Nebraska, Iowa and Colorado and annual sales of approximately $23 million.

 

 24 

 

 

  o On December 18, 2015, we acquired 100% of the equity interests of Roofing and Insulation Supply, a distributor primarily of residential and commercial insulation along with roofing and related products with 20 branches spanning 13 states operating across New England, the Mid-Atlantic, the Southeast, the Upper Midwest, Texas and Colorado and annual sales of approximately $70 million.

 

  o On December 29, 2015, we purchased certain assets of Statewide Wholesale, a distributor of residential and commercial roofing and related products with 1 branch located in Denver, Colorado and annual sales of approximately $15 million.

 

  o On April 1, 2016, we purchased certain assets of Atlantic Building Products, a distributor of decking, windows, siding, and related products with 2 branches operating in eastern Pennsylvania and annual sales of approximately $5 million.

 

  o On April 1, 2016, we purchased certain assets of Lyf-Tym Building Products, a distributor of siding, windows, gutters, vinyl railings, and related products with 6 branches operating in North Carolina and Virginia and annual sales of approximately $20 million.

 

  o On May 2, 2016, we purchased certain assets of Fox Brothers Company, a distributor of roofing, siding, windows, doors, and related products with 4 branches operating in Michigan and annual sales of approximately $35 million.

 

  o On June 1, 2016, we acquired 100% of the equity interests of Woodfeathers, Inc., a distributor of primarily residential roofing and related products with 4 branches operating in Oregon and Washington and annual sales of approximately $30 million.

 

Results of Operations

 

Comparison of the Three Months Ended December 31, 2016 and 2015

 

The following tables set forth selected consolidated statement of operations data and such data as a percentage of total revenue for each of the periods indicated:

 

   Three Months Ended
December 31,
 
   2016   2015 
   (In thousands) 
         
Net sales  $1,002,184   $976,480 
Cost of products sold   751,117    743,292 
Gross profit   251,067    233,188 
Operating expense   204,110    206,344 
Income from operations   46,957    26,844 
Interest expense, financing costs, and other   13,574    16,256 
Income before provision for income taxes   33,383    10,588 
Provision for income taxes   12,953    3,470 
Net income   20,430    7,118 

 

 25 

 

 

 

   Three Months Ended
December 31,
 
   2016   2015 
   % of Net Sales 
         
Net sales   100.0%   100.0%
Cost of products sold   74.9%   76.1%
Gross profit   25.1%   23.9%
Operating expense   20.4%   21.1%
Income from operations   4.7%   2.8%
Interest expense, financing costs, and other   1.4%   1.7%
Income before provision for income taxes   3.3%   1.1%
Provision for income taxes   1.3%   0.4%
Net income   2.0%   0.7%

 

In managing our business, we consider all growth, including the opening of new branches, to be organic growth unless it results from an acquisition. When we refer to growth in existing markets or organic growth, we include growth from existing and newly opened branches but exclude growth from acquired branches until they have been under our ownership for at least four full fiscal quarters at the start of the fiscal reporting period. When we refer to regions, we are referring to our geographic regions.

 

As of December 31, 2016, we had a total of 365 branches in operation. Our existing market calculations include 323 branches and exclude 42 branches because they were acquired after the start of the first quarter of fiscal year 2016. When we refer to our net product costs, we are referring to our invoice cost less the impact of short-term buying programs (also referred to as “special buys” given the manner in which they are offered).

 

The following table presents a summary of our results of operations for the periods presented, broken down by existing markets and acquired markets:

 

   Existing Markets   Acquired Markets   Consolidated 
   Three Months Ended December 31, 
   2016   2015   2016   2015   2016   2015 
   (Dollars in thousands) 
                         
Net sales  $955,103   $973,516   $47,081   $2,964   $1,002,184   $976,480 
                               
Gross profit  $237,257   $232,459   $13,810   $729   $251,067   $233,188 
Gross margin   24.8%   23.9%   29.3%   24.6%   25.1%   23.9%
                               
Operating expense (1)  $191,075   $205,471   $13,035   $873   $204,110   $206,344 
Operating expense as a % of net sales   20.0%   21.1%   27.7%   29.5%   20.4%   21.1%
                               
Operating income (loss)  $46,182   $26,988   $775   $(144)  $46,957   $26,844 
Operating margin   4.8%   2.8%   1.6%   -4.9%   4.7%   2.7%

 

 

 

1 During 2017 and 2016, we recorded amortization expense related to intangible assets recorded under purchase accounting of $20.1 million ($2.7 million from acquired markets) and $15.1 million (none from acquired markets), respectively. In addition, existing market operating expense for 2017 and 2016 included non-recurring charges of $9.1 million ($5.6 million, net of taxes) and $25.7 million ($15.3 million, net of taxes) for the recognition of certain charges related to acquisitions completed in fiscal years 2016 and 2017 (none from acquired markets).

 

Net Sales

 

Consolidated net sales increased $25.7 million, or 2.6%, to $1.00 billion in 2017 from $976.5 million in 2016. Existing market sales decreased $18.4 million, or 1.9% over the same comparative period. We believe the decrease in our 2017 existing market sales was influenced primarily by the following factors:

 

  · unfavorable weather conditions, primarily affecting overall demand in our West region and commercial product demand in our Midwest, Northeast and Southeast regions;

 

  · lower average selling prices; and

 

  · one less selling day;

 

 26 

 

 

partially offset by:

  

  · increased residential product demand

 

  · higher re-roofing demand tied to Spring 2016 storm activity across the Southwest region

 

Net sales within our acquired markets were $47.1 million in 2017, a significant increase from 2016 due to the sales impact from the acquisitions completed during 2016. In 2016, we acquired a total of 111 branches and closed 29 branches. Closures were primarily a result of facility consolidations due to the acquisitions.

 

We estimate the impact of inflation or deflation on our sales and gross profit by looking at changes in our average selling prices and gross margins (discussed below). Average overall selling prices in existing markets declined 1-2% in 2017 compared to 2016, driven primarily by declines in residential and non-residential selling prices which were both down approximately 1-2% year-over-year. The average selling prices of complementary products decreased less than 1% year-over-year. During the same period, net product costs for complementary products remained relatively flat, while residential and non-residential net product costs decreased approximately 1-2% year-over-year. In 2017, we continue to experience an overall increase in gross margins due to a shift in sales mix to higher-margin residential products. 

 

Existing markets net sales by geographical region increased (decreased) from 2016 to 2017 as follows: Northeast (12.0)%; Mid-Atlantic 6.0%; Southeast 3.0%; Southwest 14.1%; Midwest (2.2)%; West (25.6)%; and Canada (7.1)%. These variations were primarily caused by short-term factors such as local market conditions, weather conditions and storm activity.

 

Product group sales for our existing markets were as follows:

 

   Three Months Ended December 31,         
   2016   2015   Change 
   Net Sales   %   Net Sales   %   $   % 
   (Dollars in thousands)     
                         
Residential roofing products  $516,721    54.1%  $493,054    50.6%  $23,667    4.8%
Non-residential roofing products   310,452    32.5%   348,257    35.8%   (37,805)   -10.9%
Complementary building products   127,930    13.4%   132,205    13.6%   (4,275)   -3.2%
Total existing market sales  $955,103    100.0%  $973,516    100.0%  $(18,413)   -1.9%

 

For 2017, our acquired markets recognized sales of $12.7 million, $1.4 million and $33.0 million in residential roofing products, non-residential roofing products and complementary building products, respectively. The combination of our 2017 existing market sales of $955.1 million plus the sales from acquired markets of $47.1 million equals our total 2017 sales of $1.00 billion. We believe the existing market information is useful to investors because it helps explain organic growth or decline.

 

Gross Profit

 

Gross profit and gross margin for our consolidated and existing markets were as follows:

 

  

Three Months Ended

December 31,

   Change1 
   2016   2015   $   % 
   (Dollars in thousands) 
             
Gross profit - consolidated  $251,067   $233,188   $17,879    7.7%
Gross profit - existing markets   237,257    232,459    4,798    2.1%
Gross profit - acquired markets   13,810    729           
                     
Gross margin - consolidated   25.1%   23.9%    N/A    1.2%
Gross margin - existing markets   24.8%   23.9%   N/A    0.9%

 

 

1 Percentage changes for dollar amounts represents the ratable increase or decrease from period-to-period. Percentage changes for percentages represent the net period-to-period change in basis points

 

Our existing market gross profit increased $4.8 million, or 2.1%, to $237.3 million in 2017, and gross profit within our acquired markets was $13.8 million for the same period. Our overall gross margins improved to 25.1% in 2017, mainly due to a favorable shift in sales mix to residential products. Gross margins within our existing markets for 2017 increased to 24.8%.

 

Direct sales (products shipped by our vendors directly to our customers), which typically have substantially lower gross margins (and operating expense) compared to our warehouse sales, represented 14.1% and 15.0% of our net sales in 2017 and 2016, respectively. We believe variations in direct sales activity to be primarily caused by short-term factors such as local market conditions, weather conditions and storm activity. None of these variations were driven by material regional impacts from changes in the direct sales mix of our geographical regions.

 

 27 

 

 

Operating Expense

 

Operating expense for consolidated and existing markets was as follows:

 

  

Three Months Ended

December 31,

   Change1 
   2016   2015   $   % 
   (Dollars in thousands) 
             
Operating expense - consolidated  $204,110   $206,344   $(2,234)   -1.1%
Operating expense - existing markets   191,075    205,471    (14,396)   -7.0%
Operating expense - acquired markets   13,035    873           
                     
Operating expense as a % of net sales - consolidated   20.4%   21.1%    N/A    -0.7%
Operating expense as a % of net sales - existing markets   20.0%   21.1%   N/A    -1.1%

 

 

1 Percentage changes for dollar amounts represents the ratable increase or decrease from period-to-period. Percentage changes for percentages represent the net period-to-period change in basis points

 

Operating expense in our existing markets decreased by $14.4 million, or 7.0% in 2017, to $191.1 million, as compared to $205.5 million in 2015, while operating expense within our acquired markets was $13.0 million in 2017. The following factors were the leading causes of the decrease in operating expense in our existing markets:

 

  · a decrease in payroll, employee benefits costs, and stock compensation expense of $10.9 million due to additional compensation costs recognized in 2016 as a result of the RSG acquisition; and

 

  · a decrease in general and administrative, selling, warehouse and other expenses of $4.2 million due to the continued realization of cost synergies and consolidation of certain branches related to recent acquisitions.

 

partially offset by:

 

  · an increase in depreciation and amortization of $1.5 million due to the increase in intangible assets stemming from our fiscal year 2016 acquisitions

   

During 2017 and 2016, we recorded amortization expense related to the intangible assets recorded under purchase accounting within our existing markets of $17.5 million and $15.1 million, respectively. Our existing markets operating expense as a percentage of the related net sales in 2017 was 20.0%, compared to 21.1% in 2016.

 

Interest Expense, Financing Costs and Other

 

Interest expense, financing costs and other expense was $13.6 million in 2017, as compared to $16.3 million in 2016. The primary driver of the decrease is a lower interest rate from the September 2016 refinancing of our Term Loan and the decrease in outstanding debt as a result of recent principal payments.

   

Income Taxes

 

Provision for income taxes was $13.0 million in 2017, as compared to $3.5 million in 2016. The increase was primarily due to a $22.8 million increase in pre-tax net income for the comparative periods.

 

Non-GAAP Financial Measures

 

To provide investors with additional information regarding our financial results, we prepare certain financial measures that are not calculated in accordance with generally accepted accounting principles in the United States (“GAAP”), specifically:

 

  · Adjusted Net Income/Adjusted EPS
  · Adjusted EBITDA

 

 28 

 

 

We define Adjusted Net Income as net income that excludes all non-recurring costs and the incremental amortization of intangibles related to acquisitions completed in fiscal years 2016 and 2017. Adjusted net income per share (“Adjusted EPS”) is calculated by dividing the Adjusted Net Income for the period by the weighted-average diluted shares outstanding for the period.

 

We define Adjusted EBITDA 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 from acquisitions completed in fiscal years 2016 and 2017. EBITDA is a measure commonly used in the distribution industry.

 

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.

 

We feel these measures are useful because they allow investors to better understand year-over-year changes in underlying operating performance. We believe that these non-GAAP measures provide investors and analysts with a measure of operating results unaffected by differences in capital structures and capital investment cycles among otherwise comparable companies. Further, we believe these measures are useful to investors because they improve comparability of results of operations since they eliminate the impact of purchase accounting adjustments that can render operating results non-comparable between periods.

 

While we believe that these non-GAAP financial measures are useful in evaluating our business, this information should be considered as supplemental in nature and is not meant as a substitute for the related financial information prepared in accordance with GAAP. You should not consider any of these measures as a substitute alongside other financial performance measures presented in accordance with GAAP.

 

The following tables present a reconciliation of net income, the most directly comparable financial measure as measured in accordance with GAAP, to Adjusted Net Income/Adjusted EPS and Adjusted EBITDA for each of the periods indicated (in thousands, except per share amounts):

 

Adjusted Net Income/Adjusted EPS

 

   Three Months Ended
December 31,
 
   2016   2015 
   Amount   Per
Share
   Amount   Per
Share
 
Net income  $20,430   $0.33   $7,118   $0.12 
Company adjustments, net of income taxes:                    
Acquisition costs1   6,537    0.11    17,561    0.29 
Adjusted Net Income  $26,967   $0.44   $24,679   $0.41 

 

 

1 Acquisition costs reflect total non-recurring charges and the incremental amortization of intangibles related to acquisitions completed in fiscal years 2016 and 2017, net of $4.1 million and $12.0 million in tax for 2017 and 2016, respectively.

 

 

Adjusted EBITDA

 

   Three Months Ended
December 31,
 
   2016   2015 
Net Income  $20,430   $7,118 
Acquisition costs1   1,160    15,702 
Interest expense, net   13,239    16,256 
Income taxes   12,953    3,470 
Depreciation and amortization   28,425    23,671 
Stock-based compensation   3,816    7,179 
Adjusted EBITDA  $80,023   $73,396 
           
Adjusted EBITDA as a % of net sales   8.0%   7.5%

 

 

 

1 Acquisition costs reflect all non-recurring charges related to acquisitions completed in fiscal years 2016 and 2017 (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.

 

 29 

 

 

Seasonality and Quarterly Fluctuations

 

In general, sales and net income are highest during our first, third and fourth fiscal quarters, which represent the peak months of construction and re-roofing, especially in our branches in the northern and mid-western U.S. and in Canada. We have historically incurred low net income levels or net losses during the second quarter when our sales are substantially lower.

 

We generally experience an increase in inventory, accounts receivable and accounts payable during the third and fourth quarters of the year as a result of the seasonality of our business. Our peak cash usage generally occurs during the third quarter, primarily because accounts payable terms offered by our suppliers typically have due dates in April, May and June, while our peak accounts receivable collections typically occur from June through November.

 

We generally experience a slowing of our accounts receivable collections during our second quarter, mainly due to the inability of some of our customers to conduct their businesses effectively in inclement weather in certain divisions. We continue to attempt to collect those receivables, which require payment under our standard terms. We do not provide material concessions to our customers during this quarter of the year.

 

We generally experience our peak working capital needs during the third quarter after we build our inventories following the winter season but before we begin collecting on most of our spring receivables.

 

Certain Quarterly Financial Data

 

The following table sets forth certain unaudited quarterly data for fiscal year 2016 (ending September 30, 2016) and fiscal year 2015 which, in the opinion of management, reflect all adjustments (consisting of normal recurring adjustments) considered necessary for a fair presentation of this data. Results of any one or more quarters are not necessarily indicative of results for an entire fiscal year or of continuing trends.

 

   2017   2016 
   Qtr 1   Qtr 1   Qtr 2   Qtr 3   Qtr 4 
   (Dollars in thousands) 
                     
Net sales  $1,002,184   $976,480   $823,537   $1,152,726   $1,174,366 
% of year’s sales   100.0%   23.7%   20.0%   27.9%   28.4%
                          
Gross profit  $251,067   $233,188   $195,764   $282,075   $302,042 
% of year’s gross profit   100.0%   23.0%   19.3%   27.8%   29.9%
                          
Income (loss) from operations  $46,957   $26,844   $3,883   $78,379   $95,878 
% of year’s income from operations   100.0%   13.1%   1.9%   38.2%   46.8%
                          
Net income (loss)  $20,430   $7,118   $(5,719)  $41,126   $47,392 
                          
Net income (loss) per share - basic  $0.34   $0.12   $(0.10)  $0.69   $0.79 
Net income (loss) per share - diluted  $0.33   $0.12   $(0.10)  $0.68   $0.78 

 

Liquidity

 

Liquidity is defined as the current amount of readily available cash and the ability to generate adequate amounts of cash to meet the current needs for cash. We assess our liquidity in terms of our cash and cash equivalents on hand and the ability to generate cash to fund our operating activities, taking into consideration the seasonal nature of our business.

 

Our principal sources of liquidity as of December 31, 2016 were our cash and cash equivalents of $73.3 million and our available borrowings of $341.9 million under our asset based lending revolving credit facility.

 

Significant factors which could affect future liquidity include the following:

 

  · the adequacy of available bank lines of credit;

 

 30 

 

 

  · the ability to attract long-term capital with satisfactory terms;

 

  · cash flows generated from operating activities;

 

  · acquisitions; and

 

  · capital expenditures.

 

Our primary capital needs are for working capital obligations and other general corporate purposes, including acquisitions and capital expenditures. Our primary sources of working capital are cash from operations and cash equivalents supplemented by bank borrowings. In the past, we have financed larger acquisitions initially through increased bank borrowings and the issuance of common stock. We then repay any such borrowings with cash flows from operations. We have funded most of our capital expenditures with cash on hand or through increased bank borrowings, including equipment financing, and then have reduced those obligations with cash flows from operations.

 

We believe we have adequate current liquidity and availability of capital to fund our present operations, meet our commitments on our existing debt and fund anticipated growth, including expansion in existing and targeted market areas. We seek potential acquisitions from time to time and hold discussions with certain acquisition candidates. If suitable acquisition opportunities or working capital needs arise that require additional financing, we believe that our financial position and earnings history provide a sufficient base for obtaining additional financing resources at reasonable rates and terms. We may also issue additional shares of common stock or preferred stock to raise funds, which we last did with an issuance of additional common stock in December 2005.

 

The following table summarizes our cash flows for the periods indicated (in thousands):

 

   Three Months Ended
December 31,
 
   2016   2015 
         
Net cash provided by operating activities  $78,123   $44,675 
Net cash used in investing activities   (8,730)   (943,080)
Net cash provided by (used in) financing activities   (27,705)   885,305 
Effect of exchange rate changes on cash and equivalents   197    (351)
Net increase (decrease) in cash and cash equivalents  $41,885   $(13,451)

 

Operating Activities

 

Our net cash provided by operating activities was $78.1 million in 2017, compared to $44.7 million provided by operating activities in 2016. Cash from operations increased $33.4 million due to an increase in net income after adjustments for non-cash items of $14.4 million and a $19.1 million decrease in the usage of working capital.

 

Investing Activities

 

Net cash used in investing activities was $8.7 million in 2017, compared to $943.1 million used in investing activities in 2016. During 2016, we spent $1.9 million on acquisitions compared to $941.2 million in 2016. Capital expenditures were $7.3 million in 2017, compared to $2.2 million in 2016.

 

Financing Activities

 

Net cash used in financing activities was $27.7 million in 2017, compared to $885.3 million provided by financing activities in 2016. The net decrease of $913.0 million was primarily due to the new financing agreements that we entered into as a result of the RSG acquisition in 2016, offset by repayments and payment of deferred financing costs. In addition, proceeds from the issuance of common stock decreased by $5.5 million to $3.5 million in 2017, as compared to $9.0 million in 2016.

 

Capital Resources

 

We currently have the following credit facilities:

 

  · an asset-based revolving line of credit facility in the United States;

 

  · an asset-based revolving line of credit facility in Canada;

 

  · a term loan facility; and

  

  · Senior notes

 

 31 

 

 

In connection with the RSG acquisition on October 1, 2015, we entered into various financing arrangements totaling $1.45 billion. These arrangements allowed us to refinance our existing debt and substantially pay off all the RSG debt at closing. Prior to the RSG acquisition, we had a credit facility with a syndicate of commercial banks that included a revolver and a long term note. As of the date of the RSG acquisition, approximately $185.6 million was outstanding on the long-term note payable and approximately $11.2 million was outstanding under the revolver.

 

We entered into a “Senior Secured Credit Facility”, comprised of an asset-based revolving line of credit facility (“ABL” or “ABL Facility”) of $700.0 million ($350.0 million of which was drawn at closing) and a new $450.0 million term loan facility (“Term Loan” or “Term Loan Facility”). We also issued $300.0 million of Senior Notes.

 

Asset-based Line of Credit Facility (“ABL Facility”)

 

On October 1, 2015, we entered into a $700.0 million ABL Facility with Wells Fargo Bank, N.A. and a syndicate of other lenders. This ABL Facility consists of revolving loans in both the United States (“U.S. Revolver”) in the amount of $670.0 million and Canada (“Canada Revolver”) in the amount of $30.0 million. The ABL Facility has a maturity date of October 1, 2020.

 

The U.S. Revolver has various tranches of borrowings, bearing interest at rates ranging from 2.02% to 4.00%. The effective rate of these borrowings is 3.13% and is paid monthly. As of December 31, 2016, the outstanding balance on the U.S. Revolver and Canada Revolvers, net of debt issuance fees, was $332.7 million. The U.S. Revolver also has outstanding standby letters of credit in the amount of $12.6 million as of December 31, 2016. Current unused commitment fees on the revolving credit facilities are 0.25% per annum.

 

There is one financial covenant under the ABL Facility, which is a Consolidated Fixed Charge Ratio. As defined in the ABL Facility, the Consolidated Fixed Charge Ratio must be at least minimum of 1.00 at the end of each fiscal quarter, calculated on a trailing four quarter basis. The covenant is only applicable when the borrowing availability is less than 10% of the maximum loan cap or $60.0 million.

 

The ABL Facility is guaranteed jointly and severally and fully and unconditionally by our active United States subsidiary.

 

Term Loan

 

On October 1, 2015, we entered into a $450.0 million Term Loan Facility with Citibank N.A., and a syndicate of other lenders. The Term Loan requires quarterly principal payments in the amount of $1.1 million, with the remaining outstanding principal to be paid on its maturity date of October 1, 2022. The interest rate paid is based on a LIBOR rate (with a floor) plus a fixed spread. We have the option of selecting a LIBOR period that determines the rate at which interest can accrue on the Term Loan as well as the period in which interest payments are made. On September 16, 2016, we refinanced our Term Loan and lowered the LIBOR floor by 25 basis points and lowered the spread by 25 basis points. As a result of the refinancing we wrote off $1.6 million of debt issuance costs in interest expense. As of December 31, 2016 the outstanding balance on the Term Loan, net of debt issuance fees, was $435.6 million.

 

The Term Loan is guaranteed jointly and severally and fully and unconditionally by our active United States subsidiary.

 

Senior Notes

 

We also raised $300.0 million in Senior Notes, which mature on October 1, 2023. These notes bear interest at the rate of 6.38% per year, payable semi-annually in arrears on April 1 and October 1 of each year, beginning April 1, 2016. There are early payment provisions in the Senior Note indenture in which we would be subject to “make whole” provisions. Management anticipates repaying the notes at the maturity date of October 1, 2023. As of December 31, 2016 the outstanding balance on the Senior Notes, net of debt issuance fees, was $291.4 million.

 

The Senior Notes are guaranteed jointly and severally and fully and unconditionally by our active United States subsidiary.

 

Equipment Financing Facilities and Other Financing Arrangements

 

As of December 31, 2016, there was a total of $19.2 million outstanding under equipment financing facilities, with fixed interest rates ranging from 2.33% to 3.25% and payments due through September 2021.

 

We have capital leases in the amount of $23.8 million outstanding as of December 31, 2016. These leases have interest rates ranging from 2.72% to 10.39% with payments due through November 2021.

 

 32 

 

 

Cautionary Statement for Purposes of the "Safe Harbor" Provisions of the Private Securities Litigation Reform Act of 1995

 

Our disclosure and analysis in this report contains forward-looking information that involves risks and uncertainties. Our forward-looking statements express our current expectations or forecasts of possible future results or events, including projections of future performance, statements of management's plans and objectives, future contracts, and forecasts of trends and other matters. You can identify these statements by the fact that they do not relate strictly to historic or current facts and often use words such as "anticipate," "estimate," "expect," "believe," "will likely result," "outlook," "project" and other words and expressions of similar meaning. No assurance can be given that the results in any forward-looking statements will be achieved and actual results could be affected by one or more factors, which could cause them to differ materially. For these statements, we claim the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act.

 

Certain factors that may affect our business and could cause actual results to differ materially from those expressed in any forward-looking statements include those set forth under the heading "Risk Factors" in our Annual Report on Form 10-K for the fiscal year ended September 30, 2016.

  

 33 

 

  

Item 3. Quantitative and Qualitative Disclosures about Market Risk

 

The Company’s market risk disclosures set forth in Part II, Item 7A, “Quantitative and Qualitative Disclosures About Market Risk” of its 2016 Annual Report on Form 10-K have not changed materially during the three month period ended December 31, 2016.

 

Item 4. Controls and Procedures

 

As of December 31, 2016, management, including the CEO and CFO, performed an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934 (the "Act")). Based on that evaluation, management, including the CEO and CFO, concluded that as of December 31, 2016, our disclosure controls and procedures were effective to ensure that information required to be disclosed by us in the reports that we file or submit under the Act is recorded, processed, summarized and reported within the time periods specified in the SEC rules and forms, and to ensure that information required to be disclosed by us in the reports that we file or submit under the Act is accumulated and communicated to our management, including our CEO and CFO, as appropriate to allow timely decisions regarding required disclosure. We maintain a system of internal control over financial reporting that is designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with accounting principles generally accepted in the United States. Based on the most recent evaluation, we have concluded that no significant change in our internal control over financial reporting occurred during the last fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

  

 34 

 

   

Part II. OTHER INFORMATION

 

Item 6. Exhibits

 

        Incorporated by Reference

Exhibit

Number

  Description   Form   File No.   Exhibit   Filing Date
                     
10.1+*   Description of Executive Annual Incentive Plan                
                     
31.1*   Certification of Chief Executive Officer Pursuant to Rule 13a-14(a)                
                     
31.2*   Certification of Chief Financial Officer Pursuant to Rule 13a-14(a)                
                     
32.1*   Certification pursuant to 18 U.S.C. Section 1350                
                     
101*   101.INS XBRL Instance                
    101.SCH XBRL Taxonomy Extension Schema                
    101.CAL XBRL Taxonomy Extension Calculation                
    101.LAB XBRL Taxonomy Extension Labels                
    101.PRE XBRL Taxonomy Extension Presentation                
    101.DEF XBRL Taxonomy Extension Definition                

 

+  Management contract or compensatory plan/arrangement

*  Filed herewith

 

Pursuant to Rule 405 of Regulation S-T, the following interactive data files formatted in Extensible Business Reporting Language (XBRL) are attached as Exhibit 101 to this Quarterly Report on Form 10-Q: (i) the Consolidated Balance Sheets as of December 31, 2016; September 30, 2016; and December 31, 2015, (ii) the Consolidated Statements of Operations for the three months ended December 31, 2016 and December 31, 2015, (iii) the Consolidated Statements of Comprehensive Income for the three months ended December 31, 2016 and December 31, 2015, (iv) the Consolidated Statements of Cash Flows for the three months ended December 31, 2016 and December 31, 2015, and (iv) the Notes to Condensed Consolidated Financial Statements.

 

 35 

 

  

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

  BEACON ROOFING SUPPLY, INC.
   
Date: February 6, 2017 BY: /s/   JOSEPH M. NOWICKI
    Joseph M. Nowicki
    Executive Vice President & Chief Financial Officer

 

 36