CORRECTING and REPLACING Beacon Reports Third Quarter 2023 Results
- None.
- None.
- Execution on Ambition 2025 growth initiatives drove record top line
- Disciplined pricing combined with operating leverage benefits generated strong third quarter profitability
- Substantial cash flow generation and balance sheet capacity enabled investments in growth and returns
- Repurchased and retired all outstanding convertible preferred shares
The updated release reads:
BEACON REPORTS THIRD QUARTER 2023 RESULTS
- Execution on Ambition 2025 growth initiatives drove record top line
- Disciplined pricing combined with operating leverage benefits generated strong third quarter profitability
- Substantial cash flow generation and balance sheet capacity enabled investments in growth and returns
- Repurchased and retired all outstanding convertible preferred shares
Beacon (Nasdaq: BECN) (the “Company”, “we”, “our”) announced results today for the third quarter ended September 30, 2023.
“Beacon’s third quarter results were outstanding, reflecting our team’s high caliber execution on our Ambition 2025 strategic plan and the power of our business model,” said Julian Francis, Beacon’s President & CEO. “We demonstrated that we have multiple levers of growth and can achieve results in any environment. The vast majority of our market demand is from non-discretionary repair and reroofing and in the third quarter we demonstrated our ability to capitalize on that non-discretionary demand. In addition, we stayed focused on those items within our control including disciplined pricing, labor productivity and working capital management. As a result, we delivered record quarterly net sales, strong net income, our highest Adjusted EBITDA in history and solid cash flow generation. We have deployed a substantial amount of capital on growth projects and returns to shareholders so far in 2023, while remaining well within our target debt leverage range. We built on our track record of value-creating M&A, including a meaningful expansion to our Waterproofing footprint. We’ve continued to add greenfield branch locations to enhance our organic growth potential. And, during the quarter, we repurchased all the outstanding preferred shares as well as approximately
Third Quarter Financial Highlights |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
(Unaudited; $ in millions, except per share amounts) |
|
|
|
|
|
|
|
||||||||
Net sales |
$ |
2,584.3 |
|
|
$ |
2,415.2 |
|
|
$ |
6,820.3 |
|
|
$ |
6,460.3 |
|
Gross profit |
$ |
672.6 |
|
|
$ |
630.2 |
|
|
$ |
1,750.7 |
|
|
$ |
1,719.9 |
|
Gross margin % |
|
26.0 |
% |
|
|
26.1 |
% |
|
|
25.7 |
% |
|
|
26.6 |
% |
|
|
|
|
|
|
|
|
||||||||
Operating expense |
$ |
418.8 |
|
|
$ |
398.8 |
|
|
$ |
1,202.0 |
|
|
$ |
1,142.8 |
|
% of net sales |
|
16.2 |
% |
|
|
16.5 |
% |
|
|
17.6 |
% |
|
|
17.7 |
% |
Adjusted Operating Expense1 |
$ |
395.2 |
|
|
$ |
373.7 |
|
|
$ |
1,129.6 |
|
|
$ |
1,066.5 |
|
% of net sales1 |
|
15.3 |
% |
|
|
15.5 |
% |
|
|
16.6 |
% |
|
|
16.5 |
% |
|
|
|
|
|
|
|
|
||||||||
Net income (loss) |
$ |
161.3 |
|
|
$ |
154.8 |
|
|
$ |
339.9 |
|
|
$ |
385.1 |
|
% of net sales |
|
6.3 |
% |
|
|
6.4 |
% |
|
|
4.9 |
% |
|
|
6.0 |
% |
Adjusted Net Income (Loss)1 |
$ |
180.0 |
|
|
$ |
174.5 |
|
|
$ |
396.7 |
|
|
$ |
444.7 |
|
% of net sales1 |
|
7.0 |
% |
|
|
7.2 |
% |
|
|
5.8 |
% |
|
|
6.9 |
% |
Adjusted EBITDA1 |
$ |
309.6 |
|
|
$ |
284.2 |
|
|
$ |
712.9 |
|
|
$ |
731.4 |
|
% of net sales1 |
|
12.0 |
% |
|
|
11.8 |
% |
|
|
10.5 |
% |
|
|
11.3 |
% |
_________________________ | |||||||||||||||
1. Please see the included financial tables for a reconciliation of “Adjusted” non-GAAP financial measures to the most directly comparable GAAP financial measure, as well as further detail on the components driving the net changes over the comparative periods. |
Third Quarter
Net sales increased
Residential roofing product sales increased
Gross margin decreased slightly to
Net income (loss) was
In February 2023, Beacon announced an increase in its share repurchase program, pursuant to which the Company may purchase up to
In July 2023, the Company repurchased all 400,000 issued and outstanding shares of its preferred stock from an affiliate of Clayton, Dubilier & Rice, LLC for
Year-to-Date
Net sales increased
Residential roofing product sales increased
Gross margin decreased to
Net income (loss) was
In the first nine months of 2023, the Company repurchased and retired
To calculate approximate weighted average selling price and product cost changes, we review organic
Please see the included financial tables for a reconciliation of “Adjusted” non-GAAP financial measures to the most directly comparable GAAP financial measure, as well as further detail on the components driving the net changes over the comparative periods.
Earnings Call
The Company will host a conference call and webcast today at 5:00 p.m. ET to discuss these results. Details for the earnings release event are as follows:
What: |
Beacon Third Quarter 2023 Earnings Call |
|||
When: |
Thursday, November 2, 2023 |
|||
Time: |
5:00 p.m. ET |
|||
Access: |
Register for the conference call or webcast by visiting: |
|||
|
||||
Upon registration, participants will receive an email containing event details and unique access codes. To ensure timely access, participants should register for the earnings call at least 10 minutes before the 5:00 p.m. ET start time. An archived copy of the webcast will be available on the Events & Presentations page shortly after the call.
Forward-Looking Statements
This release contains information about management’s view of the Company’s future expectations, plans and prospects that constitute forward-looking statements for purposes of the safe harbor provisions under the Private Securities Litigation Reform Act of 1995. In addition, oral statements made by our directors, officers and employees to the investor and analyst communities, media representatives and others, depending upon their nature, may also constitute forward-looking statements. Forward-looking statements can be identified 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. Investors are cautioned not to place undue reliance on forward-looking statements. Actual results may differ materially from those indicated by such forward-looking statements as a result of various important factors, including, but not limited to, those set forth in the “Risk Factors” section of the Company’s Form 10-K for the fiscal year ended December 31, 2022 and subsequent filings with the
About Beacon
Founded in 1928, Beacon is a Fortune 500, publicly traded distributor of building products, including roofing materials and complementary products, such as siding and waterproofing. The Company operates over 500 branches throughout all 50 states in the
BEACON ROOFING SUPPLY, INC. |
|||||||||||||||||||||||||||
Consolidated Statements of Operations |
|||||||||||||||||||||||||||
(Unaudited; in millions, except per share amounts) |
|||||||||||||||||||||||||||
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||||||||||||||||
|
2023 |
|
% of
|
|
2022 |
|
% of
|
|
2023 |
|
% of
|
|
2022 |
|
% of
|
||||||||||||
Net sales |
$ |
2,584.3 |
|
|
100.0 |
% |
|
$ |
2,415.2 |
|
|
100.0 |
% |
|
$ |
6,820.3 |
|
|
100.0 |
% |
|
$ |
6,460.3 |
|
|
100.0 |
% |
Cost of products sold |
|
1,911.7 |
|
|
74.0 |
% |
|
|
1,785.0 |
|
|
73.9 |
% |
|
|
5,069.6 |
|
|
74.3 |
% |
|
|
4,740.4 |
|
|
73.4 |
% |
Gross profit |
|
672.6 |
|
|
26.0 |
% |
|
|
630.2 |
|
|
26.1 |
% |
|
|
1,750.7 |
|
|
25.7 |
% |
|
|
1,719.9 |
|
|
26.6 |
% |
Operating expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Selling, general and administrative |
|
374.3 |
|
|
14.5 |
% |
|
|
357.9 |
|
|
14.8 |
% |
|
|
1,071.3 |
|
|
15.7 |
% |
|
|
1,022.6 |
|
|
15.8 |
% |
Depreciation |
|
23.1 |
|
|
0.9 |
% |
|
|
19.0 |
|
|
0.8 |
% |
|
|
65.6 |
|
|
1.0 |
% |
|
|
55.4 |
|
|
0.9 |
% |
Amortization |
|
21.4 |
|
|
0.8 |
% |
|
|
21.9 |
|
|
0.9 |
% |
|
|
65.1 |
|
|
0.9 |
% |
|
|
64.8 |
|
|
1.0 |
% |
Total operating expense |
|
418.8 |
|
|
16.2 |
% |
|
|
398.8 |
|
|
16.5 |
% |
|
|
1,202.0 |
|
|
17.6 |
% |
|
|
1,142.8 |
|
|
17.7 |
% |
Income (loss) from operations |
|
253.8 |
|
|
9.8 |
% |
|
|
231.4 |
|
|
9.6 |
% |
|
|
548.7 |
|
|
8.1 |
% |
|
|
577.1 |
|
|
8.9 |
% |
Interest expense, financing costs and other |
|
35.2 |
|
|
1.3 |
% |
|
|
22.8 |
|
|
1.0 |
% |
|
|
89.0 |
|
|
1.4 |
% |
|
|
58.3 |
|
|
0.9 |
% |
Income (loss) before provision for income taxes |
|
218.6 |
|
|
8.5 |
% |
|
|
208.6 |
|
|
8.6 |
% |
|
|
459.7 |
|
|
6.7 |
% |
|
|
518.8 |
|
|
8.0 |
% |
Provision for (benefit from) income taxes |
|
57.3 |
|
|
2.2 |
% |
|
|
53.8 |
|
|
2.2 |
% |
|
|
119.8 |
|
|
1.8 |
% |
|
|
133.7 |
|
|
2.0 |
% |
Net income (loss) |
$ |
161.3 |
|
|
6.3 |
% |
|
$ |
154.8 |
|
|
6.4 |
% |
|
$ |
339.9 |
|
|
4.9 |
% |
|
$ |
385.1 |
|
|
6.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Reconciliation of net income (loss) to net income (loss) attributable to common stockholders: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net income (loss) |
$ |
161.3 |
|
|
6.2 |
% |
|
$ |
154.8 |
|
|
6.4 |
% |
|
$ |
339.9 |
|
|
5.0 |
% |
|
$ |
385.1 |
|
|
6.0 |
% |
Dividends on preferred stock |
|
(1.9 |
) |
|
(0.1 |
)% |
|
|
(6.0 |
) |
|
(0.2 |
)% |
|
|
(13.9 |
) |
|
(0.2 |
)% |
|
|
(18.0 |
) |
|
(0.3 |
)% |
Undistributed income allocated to participating securities |
|
(7.6 |
) |
|
(0.3 |
)% |
|
|
(19.3 |
) |
|
(0.8 |
)% |
|
|
(34.3 |
) |
|
(0.5 |
)% |
|
|
(46.0 |
) |
|
(0.7 |
)% |
Repurchase Premium |
|
(414.6 |
) |
|
(16.0 |
)% |
|
|
— |
|
|
0.0 |
% |
|
|
(414.6 |
) |
|
(6.1 |
)% |
|
|
— |
|
|
0.0 |
% |
Net income (loss) attributable to common stockholders |
$ |
(262.8 |
) |
|
(10.2 |
)% |
|
$ |
129.5 |
|
|
5.4 |
% |
|
$ |
(122.9 |
) |
|
(1.8 |
)% |
|
$ |
321.1 |
|
|
5.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Weighted-average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Basic |
|
63.2 |
|
|
|
|
|
65.0 |
|
|
|
|
|
63.7 |
|
|
|
|
|
67.7 |
|
|
|
||||
Diluted |
|
63.2 |
|
|
|
|
|
66.4 |
|
|
|
|
|
63.7 |
|
|
|
|
|
69.1 |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net income (loss) per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Basic |
$ |
(4.16 |
) |
|
|
|
$ |
1.99 |
|
|
|
|
$ |
(1.93 |
) |
|
|
|
$ |
4.74 |
|
|
|
||||
Diluted |
$ |
(4.16 |
) |
|
|
|
$ |
1.95 |
|
|
|
|
$ |
(1.93 |
) |
|
|
|
$ |
4.65 |
|
|
|
||||
BEACON ROOFING SUPPLY, INC. |
|||||||||||
Consolidated Balance Sheets |
|||||||||||
(Unaudited; in millions) |
|||||||||||
|
September 30, |
|
December 31, |
|
September 30, |
||||||
|
2023 |
|
2022 |
|
2022 |
||||||
Assets |
|
|
|
|
|
||||||
Current assets: |
|
|
|
|
|
||||||
Cash and cash equivalents |
$ |
69.7 |
|
|
$ |
67.7 |
|
|
$ |
84.9 |
|
Accounts receivable, net |
|
1,415.7 |
|
|
|
1,009.1 |
|
|
|
1,352.5 |
|
Inventories, net |
|
1,307.9 |
|
|
|
1,322.9 |
|
|
|
1,388.9 |
|
Prepaid expenses and other current assets |
|
518.9 |
|
|
|
417.8 |
|
|
|
415.3 |
|
Total current assets |
|
3,312.2 |
|
|
|
2,817.5 |
|
|
|
3,241.6 |
|
Property and equipment, net |
|
396.3 |
|
|
|
337.0 |
|
|
|
306.2 |
|
Goodwill |
|
1,933.6 |
|
|
|
1,916.3 |
|
|
|
1,782.7 |
|
Intangibles, net |
|
410.5 |
|
|
|
447.7 |
|
|
|
361.4 |
|
Operating lease assets |
|
483.0 |
|
|
|
467.6 |
|
|
|
432.1 |
|
Deferred income taxes, net |
|
4.9 |
|
|
|
9.9 |
|
|
|
56.4 |
|
Other assets, net |
|
12.5 |
|
|
|
7.5 |
|
|
|
4.0 |
|
Total assets |
$ |
6,553.0 |
|
|
$ |
6,003.5 |
|
|
$ |
6,184.4 |
|
|
|
|
|
|
|
||||||
Liabilities and Stockholders' Equity |
|
|
|
|
|
||||||
Current liabilities: |
|
|
|
|
|
||||||
Accounts payable |
$ |
1,179.9 |
|
|
$ |
821.0 |
|
|
$ |
1,062.2 |
|
Accrued expenses |
|
601.3 |
|
|
|
448.0 |
|
|
|
512.9 |
|
Current operating lease liabilities |
|
99.2 |
|
|
|
94.5 |
|
|
|
89.6 |
|
Current finance lease liabilities |
|
21.9 |
|
|
|
16.1 |
|
|
|
14.0 |
|
Current portion of long-term debt/obligations |
|
10.0 |
|
|
|
10.0 |
|
|
|
10.0 |
|
Total current liabilities |
|
1,912.3 |
|
|
|
1,389.6 |
|
|
|
1,688.7 |
|
Borrowings under revolving lines of credit, net |
|
218.3 |
|
|
|
254.9 |
|
|
|
246.1 |
|
Long-term debt, net |
|
2,193.9 |
|
|
|
1,606.4 |
|
|
|
1,608.0 |
|
Other long-term liabilities |
|
0.6 |
|
|
|
0.2 |
|
|
|
0.1 |
|
Non-current operating lease liabilities |
|
395.9 |
|
|
|
382.1 |
|
|
|
349.8 |
|
Non-current finance lease liabilities |
|
82.3 |
|
|
|
67.0 |
|
|
|
60.3 |
|
Total liabilities |
|
4,803.3 |
|
|
|
3,700.2 |
|
|
|
3,953.0 |
|
|
|
|
|
|
|
||||||
Convertible Preferred Stock |
|
— |
|
|
|
399.2 |
|
|
|
399.2 |
|
|
|
|
|
|
|
||||||
Stockholders' equity: |
|
|
|
|
|
||||||
Common stock |
|
0.6 |
|
|
|
0.6 |
|
|
|
0.7 |
|
Undesignated preferred stock |
|
— |
|
|
|
— |
|
|
|
— |
|
Additional paid-in capital |
|
1,220.3 |
|
|
|
1,187.2 |
|
|
|
1,133.6 |
|
Retained earnings |
|
534.7 |
|
|
|
728.8 |
|
|
|
711.6 |
|
Accumulated other comprehensive income (loss) |
|
(5.9 |
) |
|
|
(12.5 |
) |
|
|
(13.7 |
) |
Total stockholders' equity |
|
1,749.7 |
|
|
|
1,904.1 |
|
|
|
1,832.2 |
|
Total liabilities and stockholders' equity |
$ |
6,553.0 |
|
|
$ |
6,003.5 |
|
|
$ |
6,184.4 |
|
BEACON ROOFING SUPPLY, INC. |
|||||||
Consolidated Statements of Cash Flows |
|||||||
(Unaudited; in millions) |
|||||||
|
Nine Months Ended September 30, |
||||||
|
2023 |
|
2022 |
||||
Operating Activities |
|
|
|
||||
Net income (loss) |
$ |
339.9 |
|
|
$ |
385.1 |
|
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: |
|
|
|
||||
Depreciation and amortization |
|
130.7 |
|
|
|
120.2 |
|
Stock-based compensation |
|
22.2 |
|
|
|
21.0 |
|
Certain interest expense and other financing costs |
|
1.7 |
|
|
|
3.9 |
|
Gain on sale of fixed assets and other |
|
(13.7 |
) |
|
|
(4.3 |
) |
Deferred income taxes |
|
1.6 |
|
|
|
0.6 |
|
Changes in operating assets and liabilities: |
|
|
|
||||
Accounts receivable |
|
(394.4 |
) |
|
|
(500.0 |
) |
Inventories |
|
37.7 |
|
|
|
(228.3 |
) |
Prepaid expenses and other current assets |
|
(89.4 |
) |
|
|
(28.4 |
) |
Accounts payable and accrued expenses |
|
491.2 |
|
|
|
305.6 |
|
Other assets and liabilities |
|
(1.8 |
) |
|
|
5.8 |
|
Net cash provided by (used in) operating activities |
|
525.7 |
|
|
|
81.2 |
|
|
|
|
|
||||
Investing Activities |
|
|
|
||||
Purchases of property and equipment |
|
(85.5 |
) |
|
|
(54.5 |
) |
Acquisition of business, net |
|
(73.7 |
) |
|
|
(16.5 |
) |
Proceeds from the sale of assets |
|
15.3 |
|
|
|
4.5 |
|
Purchases of investments |
|
(1.0 |
) |
|
|
— |
|
Net cash provided by (used in) investing activities |
|
(144.9 |
) |
|
|
(66.5 |
) |
|
|
|
|
||||
Financing Activities |
|
|
|
||||
Borrowings under revolving lines of credit |
|
1,720.0 |
|
|
|
2,046.4 |
|
Payments under revolving lines of credit |
|
(1,757.9 |
) |
|
|
(1,793.9 |
) |
Payments under term loan |
|
(7.5 |
) |
|
|
(7.5 |
) |
Borrowings under senior notes |
|
600.0 |
|
|
— |
|
|
Payment of debt issuance costs |
(6.6 |
) | — |
||||
Payments under equipment financing facilities and finance leases |
|
(14.3 |
) |
|
|
(8.2 |
) |
Repurchase of convertible preferred stock |
|
(805.6 |
) |
|
|
— |
|
Repurchase and retirement of common stock, net |
|
(100.5 |
) |
|
|
(338.1 |
) |
Advance payment for equity forward contract |
|
— |
|
|
|
(50.0 |
) |
Proceeds from disgorgement of short-swing profits1 |
|
5.9 |
|
|
|
— |
|
Payment of dividends on Preferred Stock |
|
(18.9 |
) |
|
|
(18.0 |
) |
Proceeds from issuance of common stock related to equity awards |
|
9.7 |
|
|
|
14.5 |
|
Payment of taxes related to net share settlement of equity awards |
|
(3.1 |
) |
|
|
(0.4 |
) |
Net cash provided by (used in) financing activities |
|
(378.8 |
) |
|
|
(155.2 |
) |
|
|
|
|
||||
Effect of exchange rate changes on cash and cash equivalents |
|
— |
|
|
|
(0.4 |
) |
|
|
|
|
||||
Net increase (decrease) in cash and cash equivalents |
|
2.0 |
|
|
|
(140.9 |
) |
Cash and cash equivalents, beginning of period |
|
67.7 |
|
|
|
225.8 |
|
Cash and cash equivalents, end of period |
$ |
69.7 |
|
|
$ |
84.9 |
|
|
|
|
|
||||
Supplemental Cash Flow Information |
|
|
|
||||
Cash paid during the period for: |
|
|
|
||||
Interest |
$ |
73.1 |
|
|
$ |
52.3 |
|
Income taxes, net of refunds2 |
$ |
76.2 |
|
|
$ |
113.2 |
|
__________________________________ | |||||||
1. During the nine months ended September 30, 2023, the Company received payments of |
|||||||
2. Nine months ended September 30, 2022 amount includes |
BEACON ROOFING SUPPLY, INC. |
||||||||||||||||||
Consolidated Sales by Line of Business |
||||||||||||||||||
(Unaudited; in millions) |
||||||||||||||||||
Sales by Line of Business |
||||||||||||||||||
|
Three Months Ended September 30, |
|
Year-over-Year
|
|||||||||||||||
|
2023 |
|
2022 |
|
||||||||||||||
|
Net Sales |
|
Mix % |
|
Net Sales |
|
Mix % |
|
$ |
|
% |
|||||||
Residential roofing products |
$ |
1,372.8 |
|
53.1 |
% |
|
$ |
1,208.3 |
|
50.0 |
% |
|
$ |
164.5 |
|
|
13.6 |
% |
Non-residential roofing products |
|
675.2 |
|
26.1 |
% |
|
|
731.1 |
|
30.3 |
% |
|
|
(55.9 |
) |
|
(7.6 |
)% |
Complementary building products |
|
536.3 |
|
20.8 |
% |
|
|
475.8 |
|
19.7 |
% |
|
|
60.5 |
|
|
12.7 |
% |
|
$ |
2,584.3 |
|
100.0 |
% |
|
$ |
2,415.2 |
|
100.0 |
% |
|
$ |
169.1 |
|
|
7.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Sales by Business Day1,2 |
||||||||||||||||||
|
Three Months Ended September 30, |
|
Year-over-Year
|
|||||||||||||||
|
2023 |
|
2022 |
|
||||||||||||||
|
Net Sales |
|
Mix % |
|
Net Sales |
|
Mix % |
|
$ |
|
% |
|||||||
Residential roofing products |
$ |
21.8 |
|
53.1 |
% |
|
$ |
18.9 |
|
50.0 |
% |
|
$ |
2.9 |
|
|
15.4 |
% |
Non-residential roofing products |
|
10.7 |
|
26.1 |
% |
|
|
11.4 |
|
30.3 |
% |
|
|
(0.7 |
) |
|
(6.2 |
)% |
Complementary building products |
|
8.5 |
|
20.8 |
% |
|
|
7.4 |
|
19.7 |
% |
|
|
1.1 |
|
|
14.5 |
% |
|
$ |
41.0 |
|
100.0 |
% |
|
$ |
37.7 |
|
100.0 |
% |
|
$ |
3.3 |
|
|
8.7 |
% |
_____________________________ | ||||||||||||||||||
1. The three-month periods ended September 30, 2023 and 2022 had 63 and 64 business days, respectively. |
||||||||||||||||||
2. Dollar and percentage changes may not recalculate due to rounding. |
||||||||||||||||||
Sales by Line of Business |
||||||||||||||||||
|
Nine Months Ended September 30, |
|
Year-over-Year
|
|||||||||||||||
|
2023 |
|
2022 |
|
||||||||||||||
|
Net Sales |
|
Mix % |
|
Net Sales |
|
Mix % |
|
$ |
|
% |
|||||||
Residential roofing products |
$ |
3,521.5 |
|
51.6 |
% |
|
$ |
3,250.9 |
|
50.3 |
% |
|
$ |
270.6 |
|
|
8.3 |
% |
Non-residential roofing products |
|
1,796.2 |
|
26.4 |
% |
|
|
1,901.5 |
|
29.4 |
% |
|
|
(105.3 |
) |
|
(5.5 |
)% |
Complementary building products |
|
1,502.6 |
|
22.0 |
% |
|
|
1,307.9 |
|
20.3 |
% |
|
|
194.7 |
|
|
14.9 |
% |
|
$ |
6,820.3 |
|
100.0 |
% |
|
$ |
6,460.3 |
|
100.0 |
% |
|
$ |
360.0 |
|
|
5.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Sales by Business Day1,2 |
||||||||||||||||||
|
Nine Months Ended September 30, |
|
Year-over-Year
|
|||||||||||||||
|
2023 |
|
2022 |
|
||||||||||||||
|
Net Sales |
|
Mix % |
|
Net Sales |
|
Mix % |
|
$ |
|
% |
|||||||
Residential roofing products |
$ |
18.4 |
|
51.6 |
% |
|
$ |
17.0 |
|
50.3 |
% |
|
$ |
1.4 |
|
|
8.3 |
% |
Non-residential roofing products |
|
9.4 |
|
26.4 |
% |
|
|
10.0 |
|
29.4 |
% |
|
|
(0.6 |
) |
|
(5.5 |
)% |
Complementary building products |
|
7.9 |
|
22.0 |
% |
|
|
6.8 |
|
20.3 |
% |
|
|
1.1 |
|
|
14.9 |
% |
|
$ |
35.7 |
|
100.0 |
% |
|
$ |
33.8 |
|
100.0 |
% |
|
$ |
1.9 |
|
|
5.6 |
% |
__________________________ | ||||||||||||||||||
1. The nine-month periods ended September 30, 2023 and 2022 each had 191 business days. |
||||||||||||||||||
2. Dollar and percentage changes may not recalculate due to rounding. |
||||||||||||||||||
BEACON ROOFING SUPPLY, INC.
Non-GAAP Financial Measures
(Unaudited; in millions)
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 GAAP, specifically:
- Adjusted Operating Expense. We define Adjusted Operating Expense as operating expense, excluding the impact of the adjusting items (as described below).
- Adjusted Net Income (Loss). We define Adjusted Net Income (Loss) as net income (loss), excluding the impact of the adjusting items (as described below).
- Adjusted EBITDA. We define Adjusted EBITDA as net income (loss), excluding the impact of interest expense (net of interest income), income taxes, depreciation and amortization, stock-based compensation, and the adjusting items (as described below).
We use these supplemental non-GAAP measures to evaluate financial performance, analyze the underlying trends in our business and establish operational goals and forecasts that are used when allocating resources. We expect to compute our non-GAAP financial measures consistently using the same methods each period.
We believe these non-GAAP measures are useful measures because they permit investors to better understand changes over comparative periods by providing financial results that are unaffected by certain items that are not indicative of ongoing operating performance.
While we believe that these non-GAAP measures are useful to investors when evaluating our business, they are not prepared and presented in accordance with GAAP, and therefore should be considered supplemental in nature. These non-GAAP measures should not be considered in isolation or as a substitute for other financial performance measures presented in accordance with GAAP. These non-GAAP financial measures may have material limitations including, but not limited to, the exclusion of certain costs without a corresponding reduction of net income for the income generated by the assets to which the excluded costs relate. In addition, these non-GAAP financial measures may differ from similarly titled measures presented by other companies.
BEACON ROOFING SUPPLY, INC.
Non-GAAP Financial Measures (continued)
(Unaudited; in millions)
Adjusting Items to Non-GAAP Financial Measures
The impact of the following expense (income) items is excluded from each of our non-GAAP measures (the “adjusting items”):
- Acquisition costs. Represent certain costs related to historical acquisitions, including: amortization of intangible assets; professional fees, branch integration expenses, travel expenses, employee severance and retention costs, and other personnel expenses classified as selling, general and administrative; gains/losses related to changes in fair value of contingent consideration or holdback liabilities; and amortization of debt issuance costs. Acquisition costs are impacted by the timing and size of the acquisitions. We exclude acquisition costs from our non-GAAP financial measures to provide a useful comparison of our operating results to prior periods and to our peer companies because such amounts vary significantly based on the magnitude of the acquisition and do not reflect our core operations.
- Restructuring costs. Represent costs stemming from headcount rationalization efforts and certain rebranding costs; impact of divestitures; costs related to changing our fiscal year end; amortization of debt issuance costs; debt refinancing and extinguishment costs; and abandoned lease costs. We exclude restructuring costs from our non-GAAP financial measures, as such items vary significantly based on the magnitude of the restructuring activity and also do not reflect expected future operating expenses. Additionally, these costs do not necessarily provide meaningful insight into the current or past core operations of our business.
- COVID-19 impacts. Represent costs directly related to the COVID-19 pandemic. Beginning January 1, 2023, the Company determined COVID-19 impacts should no longer be considered an adjusting item. This change was applied prospectively.
The following table presents the impact and respective location of the adjusting items on our consolidated statements of operations for each of the periods indicated:
|
Operating Expense |
|
Non-Operating
|
|
|
|
|
|||||||
|
SG&A1 |
|
Amortization |
|
Interest Expense |
|
Income Taxes2 |
|
Total |
|||||
Three Months Ended September 30, 2023 |
|
|
|
|
|
|
|
|
|
|||||
Acquisition costs |
$ |
2.2 |
|
$ |
21.4 |
|
$ |
1.0 |
|
$ |
— |
|
$ |
24.6 |
Restructuring costs |
|
— |
|
|
— |
|
|
0.5 |
|
|
— |
|
|
0.5 |
Total adjusting items |
$ |
2.2 |
|
$ |
21.4 |
|
$ |
1.5 |
|
$ |
— |
|
$ |
25.1 |
Three Months Ended September 30, 2022 |
|
|
|
|
|
|
|
|
|
|||||
Acquisition costs |
$ |
1.6 |
|
$ |
21.9 |
|
$ |
1.0 |
|
$ |
— |
|
$ |
24.5 |
Restructuring costs |
|
1.4 |
|
|
— |
|
|
0.3 |
|
|
— |
|
|
1.7 |
COVID-19 impacts |
|
0.2 |
|
|
— |
|
|
— |
|
|
— |
|
|
0.2 |
Total adjusting items |
$ |
3.2 |
|
$ |
21.9 |
|
$ |
1.3 |
|
$ |
— |
|
$ |
26.4 |
|
|
|
|
|
|
|
|
|
|
|||||
Nine Months Ended September 30, 2023 |
|
|
|
|
|
|
|
|
|
|||||
Acquisition costs |
$ |
5.3 |
|
$ |
65.1 |
|
$ |
3.0 |
|
$ |
— |
|
$ |
73.4 |
Restructuring costs |
|
2.0 |
|
|
— |
|
|
1.0 |
|
|
— |
|
|
3.0 |
Total adjusting items |
$ |
7.3 |
|
$ |
65.1 |
|
$ |
4.0 |
|
$ |
— |
|
$ |
76.4 |
Nine Months Ended September 30, 2022 |
|
|
|
|
|
|
|
|
|
|||||
Acquisition costs |
$ |
3.8 |
|
$ |
64.8 |
|
$ |
3.0 |
|
$ |
— |
|
$ |
71.6 |
Restructuring costs |
|
6.0 |
|
|
— |
|
|
0.9 |
|
|
— |
|
|
6.9 |
COVID-19 impacts |
|
1.7 |
|
|
— |
|
|
— |
|
|
— |
|
|
1.7 |
Total adjusting items |
$ |
11.5 |
|
$ |
64.8 |
|
$ |
3.9 |
|
$ |
— |
|
$ |
80.2 |
__________________________________ | ||||||||||||||
1. Selling, general and administrative expense (“SG&A”). |
||||||||||||||
2. For tax impact of adjusting items, see Adjusted Net Income (Loss) table below. |
||||||||||||||
BEACON ROOFING SUPPLY, INC.
Non-GAAP Financial Measures (continued)
(Unaudited; in millions)
Adjusted Operating Expense
The following table presents a reconciliation of operating expense, the most directly comparable financial measure as measured in accordance with GAAP, to Adjusted Operating Expense for each of the periods indicated:
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
Operating expense |
$ |
418.8 |
|
|
$ |
398.8 |
|
|
$ |
1,202.0 |
|
|
$ |
1,142.8 |
|
Acquisition costs |
|
(23.6 |
) |
|
|
(23.5 |
) |
|
|
(70.4 |
) |
|
|
(68.6 |
) |
Restructuring costs |
|
— |
|
|
|
(1.4 |
) |
|
|
(2.0 |
) |
|
|
(6.0 |
) |
COVID-19 impacts |
|
— |
|
|
|
(0.2 |
) |
|
|
— |
|
|
|
(1.7 |
) |
Adjusted Operating Expense |
$ |
395.2 |
|
|
$ |
373.7 |
|
|
$ |
1,129.6 |
|
|
$ |
1,066.5 |
|
|
|
|
|
|
|
|
|
||||||||
Net sales |
$ |
2,584.3 |
|
|
$ |
2,415.2 |
|
|
$ |
6,820.3 |
|
|
$ |
6,460.3 |
|
Operating expense as % of sales |
|
16.2 |
% |
|
|
16.5 |
% |
|
|
17.6 |
% |
|
|
17.7 |
% |
Adjusted Operating Expense as % of sales |
|
15.3 |
% |
|
|
15.5 |
% |
|
|
16.6 |
% |
|
|
16.5 |
% |
Adjusted Net Income (Loss)
The following table presents a reconciliation of net income (loss), the most directly comparable financial measure as measured in accordance with GAAP, to Adjusted Net Income (Loss) for each of the periods indicated:
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
Net income (loss) |
$ |
161.3 |
|
|
$ |
154.8 |
|
|
$ |
339.9 |
|
|
$ |
385.1 |
|
Adjusting items: |
|
|
|
|
|
|
|
||||||||
Acquisition costs |
|
24.6 |
|
|
|
24.5 |
|
|
|
73.4 |
|
|
|
71.6 |
|
Restructuring costs |
|
0.5 |
|
|
|
1.7 |
|
|
|
3.0 |
|
|
|
6.9 |
|
COVID-19 impacts |
|
— |
|
|
|
0.2 |
|
|
|
— |
|
|
|
1.7 |
|
Total adjusting items |
|
25.1 |
|
|
|
26.4 |
|
|
|
76.4 |
|
|
|
80.2 |
|
Less: tax impact of adjusting items1 |
|
(6.4 |
) |
|
|
(6.7 |
) |
|
|
(19.6 |
) |
|
|
(20.6 |
) |
Total adjustments, net of tax |
|
18.7 |
|
|
|
19.7 |
|
|
|
56.8 |
|
|
|
59.6 |
|
Adjusted Net Income (Loss) |
$ |
180.0 |
|
|
$ |
174.5 |
|
|
$ |
396.7 |
|
|
$ |
444.7 |
|
|
|
|
|
|
|
|
|
||||||||
Net sales |
$ |
2,584.3 |
|
|
$ |
2,415.2 |
|
|
$ |
6,820.3 |
|
|
$ |
6,460.3 |
|
Net income (loss) as % of sales |
|
6.3 |
% |
|
|
6.4 |
% |
|
|
4.9 |
% |
|
|
6.0 |
% |
Adjusted Net Income (Loss) as % of sales |
|
7.0 |
% |
|
|
7.2 |
% |
|
|
5.8 |
% |
|
|
6.9 |
% |
_______________________________ | |||||||||||||||
1. Amounts represent tax impact on adjustments that are not included in our income tax provision (benefit) for the periods presented. The tax impact of adjustments for the three months ended September 30, 2023 and 2022 were calculated using a blended effective tax rate of |
|||||||||||||||
BEACON ROOFING SUPPLY, INC.
Non-GAAP Financial Measures (continued)
(Unaudited; in millions)
Adjusted EBITDA
The following table presents a reconciliation of net income (loss), the most directly comparable financial measure as measured in accordance with GAAP, to Adjusted EBITDA for each of the periods indicated:
|
Three Months Ended
|
|
Nine Months Ended
|
||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
Net income (loss) |
|
|
|
|
|
|
|
Interest expense, net |
36.4 |
|
23.6 |
|
93.0 |
|
59.9 |
Income taxes |
57.3 |
|
53.8 |
|
119.8 |
|
133.7 |
Depreciation and amortization |
44.5 |
|
40.9 |
|
130.7 |
|
120.2 |
Stock-based compensation |
7.9 |
|
7.9 |
|
22.2 |
|
21.0 |
Acquisition costs1 |
2.2 |
|
1.6 |
|
5.3 |
|
3.8 |
Restructuring costs1 |
— |
|
1.4 |
|
2.0 |
|
6.0 |
COVID-19 impacts |
— |
|
0.2 |
|
— |
|
1.7 |
Adjusted EBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales |
|
|
|
|
|
|
|
Net income (loss) as % of sales |
6.3 % |
|
6.4 % |
|
4.9 % |
|
6.0 % |
Adjusted EBITDA as % of sales |
12.0 % |
|
11.8 % |
|
10.5 % |
|
11.3 % |
_____________________________ | |||||||
1. Amounts represent adjusting items included in SG&A and other income (expense); remaining adjusting item balances are embedded within the other line item balances reported in this table. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20231102073109/en/
INVESTOR CONTACT
Binit Sanghvi
VP, Capital Markets and Treasurer
Binit.Sanghvi@becn.com
972-369-8005
MEDIA CONTACT
Jennifer Lewis
VP, Communications and Corporate Social Responsibility
Jennifer.Lewis@becn.com
571-752-1048
Source: Beacon
FAQ
What is Beacon's stock symbol?
What were Beacon's net sales in the third quarter?
What was Beacon's net income in the third quarter?