Business Wire | Nov 19, 2020 04:00PM EST

Beacon Reports Fourth Quarter and Fiscal Year 2020 Results

Nov. 19, 2020

HERNDON, Va.--(BUSINESS WIRE)--Nov. 19, 2020--Beacon (Nasdaq: BECN) (the "Company") announced results today for its fourth quarter and fiscal year ended September 30, 2020 ("2020").

Fourth Quarter and Fiscal Year Financial Highlights

Q4 2020 Q4 2019 FY 2020 FY 2019

(Unaudited; $ inmillions, except per share amounts)

Net sales $ 2,017.8 $ 2,029.9 $ 6,943.9 $ 7,105.2

Gross profit $ 514.0 $ 493.5 $ 1,699.2 $ 1,736.6

Gross margin % 25.5 % 24.3 % 24.5 % 24.4 %



Operating expense $ 392.8 $ 403.6 $ 1,664.1 $ 1,588.8

% of net sales 19.5 % 19.9 % 24.0 % 22.4 %

Adjusted Operating $ 345.8 $ 345.9 $ 1,327.0 $ 1,352.5 Expense^1

% of net sales^1 17.1 % 17.0 % 19.1 % 19.0 %



Net income (loss) $ 71.9 $ 27.4 $ (80.9 ) $ (10.6 )

% of net sales 3.6 % 1.3 % (1.2 %) (0.1 %)

Adjusted Net Income $ 104.7 $ 82.0 $ 190.1 $ 176.2 (Loss)^1

Adjusted EBITDA^1 $ 190.9 $ 169.1 $ 471.6 $ 476.0

% of net sales^1 9.5 % 8.3 % 6.8 % 6.7 %



Net income (loss) per $ 0.83 $ 0.27 $ (1.52 ) $ (0.51 )share - diluted

______________________

Please see the included financial tables for a reconciliation of "Adjusted"^ non-GAAP financial measures to the most directly comparable GAAP financial1 measure, as well as further detail on the components driving the net changes over the comparative periods.

"Strong execution by our team and a favorable residential backdrop drove record fourth quarter Adjusted EBITDA," said Julian Francis, Beacon's President and Chief Executive Officer. "Mid-single digit growth in residential roofing helped to offset softness in the non-residential product categories stemming from the continuing economic impact of COVID. Within this dynamic environment, we are intensely focused on selling activity and leveraging our leading digital platform that accounted for more than 10% of September sales. Q4 gross margins increased significantly compared to the prior year, and I was particularly pleased with how we executed on the price increases mid-quarter. Operating cost discipline was again evident in the quarter, and we continued to improve the profitability of our lowest quintile branches compared to the prior year. Record second half 2020 operating cash flow strengthened our financial position giving us the ability and the confidence to repay the ABL draw we implemented in March as COVID began impacting our business. As fiscal year 2021 begins, we are grateful for the dedication and tireless efforts of our employees, as we continue to focus on improving the controllable aspects of our business and driving towards realizing our full potential."

Fourth Quarter

Company-wide sales reflect positive contributions from residential demand and from those states less impacted by the pandemic, offset by softer demand from non-residential categories and states more heavily impacted by COVID. Net sales decreased 0.6% compared to the prior year. Residential roofing product sales increased 6.2%, non-residential roofing product sales decreased 11.7%, and complementary product sales decreased 1.5% compared to the prior year. The fourth quarter of fiscal years 2020 and 2019 each had 64 business days.

Gross margin improved 120 basis points from 24.3% in the prior year to 25.5%, primarily reflecting an improved price-cost spread. Operating expense decreased compared to the prior year. Adjusted operating expense was flat compared to the prior year period as management's effective cost control during the COVID-19 pandemic was partially offset by higher incentive compensation.

Net income (loss) was $71.9 million, compared to $27.4 million in 2019. Net income (loss) attributable to common shareholders was $65.9 million, compared to $21.4 million in 2019. Adjusted Net Income (Loss) was $104.7 million, compared to $82.0 million in 2019. EPS was $0.83, compared to $0.27 in 2019. Comparative fourth quarter results were driven primarily by higher gross margins, the impact of operating cost controls on the current period and reduced other non-operating expense. These impacts were partially offset by sales declines within non-residential end markets.

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.

Fiscal Year

Net sales decreased 2.3% compared to the prior year. Residential roofing product sales increased 0.6%, non-residential roofing product sales decreased 3.4%, and complementary product sales decreased 5.3% compared to the prior year. Fiscal years 2020 and 2019 had 254 and 253 business days, respectively.

Gross margin improved from 24.4% in the prior year to 24.5%. Operating expense increased compared to the prior year, primarily from the write-off of certain trade names in connection with the Company's rebranding efforts, partially offset by management's effective cost control during the COVID-19 pandemic. Adjusted operating expense decreased compared to 2019, primarily as a result of management's cost control.

Net income (loss) was $(80.9) million, compared to $(10.6) million in 2019. Net income (loss) attributable to common shareholders was $(104.9) million, compared to $(34.6) million in 2019. Adjusted Net Income (Loss) was $190.1 million, compared to $176.2 million in 2019. EPS was $(1.52), compared to $(0.51) in 2019.

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 Fourth Quarter and Fiscal Year 2020 Earnings Call

When: Thursday, November 19, 2020

Time: 5:00 p.m. ET

Access: Register for the conference call or webcast by visiting:

Beacon Investor Relations - Events & Presentations

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. 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 September 30, 2019 and Form 10-Q for the quarter ended June 30, 2020. In addition, the forward-looking statements included in this press release represent the Company's views as of the date of this press release and these views could change. However, while the Company may elect to update these forward-looking statements at some point, the Company specifically disclaims any obligation to do so, other than as required by federal securities laws. These forward-looking statements should not be relied upon as representing the Company's views as of any date subsequent to the date of this press release.

About Beacon

Founded in 1928, Beacon is a Fortune 500, publicly traded distributor of roofing materials and complementary building products in North America, operating over 500 branches throughout all 50 states in the U.S. and 6 provinces in Canada. Beacon serves an extensive base of over 100,000 customers, utilizing its vast branch network and diverse service offerings to provide high-quality products and support throughout the entire business lifecycle. Beacon offers its own private label brand, TRI-BUILT, and has a proprietary digital account management suite, Beacon PRO+, which allows customers to manage their businesses online. Beacon's stock is traded on the Nasdaq Global Select Market under the ticker symbol BECN. To learn more about Beacon, please visit www.becn.com

BEACON ROOFING SUPPLY, INC.

Consolidated Statements of Operations

(Unaudited; in millions, except per share amounts)

Three Months Ended September 30, Year Ended September 30,

% of % of % of % of 2020 2019 Net 2020 Net 2019 Net Net Sales Sales Sales Sales

Net sales $ 2,017.8 100.0 % $ 2,029.9 100.0 % $ 6,943.9 100.0 % $ 7,105.2 100.0 %

Cost of products 1,503.8 74.5 % 1,536.4 75.7 % 5,244.7 75.5 % 5,368.6 75.6 %sold

Gross profit 514.0 25.5 % 493.5 24.3 % 1,699.2 24.5 % 1,736.6 24.4 %

Operating expense:

Selling, general 332.2 16.5 % 334.1 16.5 % 1,273.0 18.3 % 1,311.0 18.4 %and administrative

Depreciation 16.5 0.8 % 17.9 0.9 % 70.1 1.0 % 70.7 1.0 %

Amortization 44.1 2.2 % 51.6 2.5 % 321.0 4.7 % 207.1 2.9 %

Total operating 392.8 19.5 % 403.6 19.9 % 1,664.1 24.0 % 1,588.8 22.3 %expense

Income (loss) from 121.2 6.0 % 89.9 4.4 % 35.1 0.5 % 147.8 2.1 %operations

Interest expense,financing costs, 31.2 1.5 % 41.7 2.0 % 128.1 1.9 % 158.6 2.2 %and other

Loss on debt - 0.0 % - 0.0 % 14.7 0.2 % - 0.0 %extinguishment

Income (loss)before provision 90.0 4.5 % 48.2 2.4 % (107.7 ) (1.6 %) (10.8 ) (0.1 %)for income taxes

Provision for(benefit from) 18.1 0.9 % 20.8 1.1 % (26.8 ) (0.4 %) (0.2 ) 0.0 %income taxes

Net income (loss) 71.9 3.6 % 27.4 1.3 % (80.9 ) (1.2 %) (10.6 ) (0.1 %)

Dividends on 6.0 0.3 % 6.0 0.2 % 24.0 0.3 % 24.0 0.4 %Preferred Stock

Net income (loss)attributable to $ 65.9 3.3 % $ 21.4 1.1 % $ (104.9 ) (1.5 %) $ (34.6 ) (0.5 %)commonshareholders



Weighted-averagecommon stock outstanding:

Basic 68.9 68.5 68.8 68.4

Diluted^1 69.6 69.3 68.8 68.4



Net income (loss) per share^2:

Basic $ 0.84 $ 0.27 $ (1.52 ) $ (0.51 )

Diluted $ 0.83 $ 0.27 $ (1.52 ) $ (0.51 )

____________________________________

^ Amounts do not include 9.7 million shares issuable upon conversion of the1 Company's participating Preferred Stock because such conversion would be anti-dilutive.

Basic net income (loss) per share is calculated by dividing net income (loss) attributable to common shareholders by the weighted-average number of common shares outstanding during the period, without consideration for common share equivalents or the conversion of Preferred Stock. Common share^ equivalents consist of the incremental common shares issuable upon the2 exercise of stock options and vesting of restricted stock unit awards. Diluted net income (loss) per common share is calculated by dividing net income (loss) attributable to common shareholders by the fully diluted weighted-average number of common shares outstanding during the period. The following table presents the components and calculations of basic and diluted net income (loss) per share for each period presented:

Three Months Ended September 30,

Year Ended September 30,

2020

2019

2020

2019

Net income (loss)

$

71.9

$

27.4

$

(80.9

)

$

(10.6

)

Dividends on Preferred Stock

6.0

6.0

24.0

24.0

Net income (loss) attributable to common shareholders

$

65.9

$

21.4

$

(104.9

)

$

(34.6

)

Undistributed income allocated to participating securities

(8.1

)

(3.1

)

-

-

Net income (loss) attributable to common shareholders - basic and diluted

$

57.8

$

18.3

$

(104.9

)

$

(34.6

)

Weighted-average common shares outstanding - basic

68.9

68.5

68.8

68.4

Effect of common share equivalents

0.7

0.8

-

-

Weighted-average common shares outstanding - diluted

69.6

69.3

68.8

68.4

Net income (loss) per share - basic

$

0.84

$

0.27

$

(1.52

)

$

(0.51

)

Net income (loss) per share - diluted

$

0.83

$

0.27

$

(1.52

)

$

(0.51

)

Three Months Year Ended Ended September 30, September 30,

2020 2019 2020 2019

Net income (loss) $ 71.9 $ 27.4 $ (80.9 ) $ (10.6 )

Dividends on Preferred Stock 6.0 6.0 24.0 24.0

Net income (loss) attributable to $ 65.9 $ 21.4 $ (104.9 ) $ (34.6 )common shareholders

Undistributed income allocated to (8.1 ) (3.1 ) - - participating securities

Net income (loss) attributable tocommon shareholders - basic and $ 57.8 $ 18.3 $ (104.9 ) $ (34.6 )diluted



Weighted-average common shares 68.9 68.5 68.8 68.4 outstanding - basic

Effect of common share equivalents 0.7 0.8 - -

Weighted-average common shares 69.6 69.3 68.8 68.4 outstanding - diluted



Net income (loss) per share - $ 0.84 $ 0.27 $ (1.52 ) $ (0.51 )basic

Net income (loss) per share - $ 0.83 $ 0.27 $ (1.52 ) $ (0.51 )diluted

BEACON ROOFING SUPPLY, INC.

Consolidated Balance Sheets

(Unaudited; in millions)

September 30,

September 30,

2020

2019

Assets

Current assets:

Cash and cash equivalents

$

624.6

$

72.3

Accounts receivable, net

1,029.3

1,108.1

Inventories, net

944.6

1,018.2

Prepaid expenses and other current assets

378.3

315.6

Total current assets

2,976.8

2,514.2

Property and equipment, net

243.7

260.4

Goodwill

2,490.4

2,490.6

Intangibles, net

801.2

1,125.5

Operating lease assets

443.3

-

Other assets, net

2.1

2.1

Total assets

$

6,957.5

$

6,392.8

Liabilities and Stockholders' Equity

Current liabilities:

Accounts payable

$

954.6

$

822.9

Accrued expenses

563.8

599.2

Current operating lease liabilities

100.5

-

Current portions of long-term debt/obligations

12.3

18.7

Total current liabilities

1,631.2

1,440.8

Borrowings under revolving lines of credit, net

251.1

81.0

Long-term debt, net

2,494.2

2,494.6

Deferred income taxes, net

74.0

103.9

Non-current operating lease liabilities

340.4

-

Long-term obligations under equipment financing, net

-

4.6

Other long-term liabilities

6.5

6.4

Total liabilities

4,797.4

4,131.3

Convertible Preferred Stock

399.2

399.2

Stockholders' equity:

Common stock

0.7

0.7

Undesignated preferred stock

-

-

Additional paid-in capital

1,100.6

1,083.0

Retained earnings

694.3

799.2

Accumulated other comprehensive income (loss)

(34.7

)

(20.6

)

Total stockholders' equity

1,760.9

1,862.3

Total liabilities and stockholders' equity

$

6,957.5

$

6,392.8

BEACON ROOFING SUPPLY, INC.

Consolidated Balance Sheets

(Unaudited; in millions)

September September 30, 30,

2020 2019

Assets

Current assets:

Cash and cash equivalents $ 624.6 $ 72.3

Accounts receivable, net 1,029.3 1,108.1

Inventories, net 944.6 1,018.2

Prepaid expenses and other current assets 378.3 315.6

Total current assets 2,976.8 2,514.2

Property and equipment, net 243.7 260.4

Goodwill 2,490.4 2,490.6

Intangibles, net 801.2 1,125.5

Operating lease assets 443.3 -

Other assets, net 2.1 2.1

Total assets $ 6,957.5 $ 6,392.8



Liabilities and Stockholders' Equity

Current liabilities:

Accounts payable $ 954.6 $ 822.9

Accrued expenses 563.8 599.2

Current operating lease liabilities 100.5 -

Current portions of long-term debt/obligations 12.3 18.7

Total current liabilities 1,631.2 1,440.8

Borrowings under revolving lines of credit, net 251.1 81.0

Long-term debt, net 2,494.2 2,494.6

Deferred income taxes, net 74.0 103.9

Non-current operating lease liabilities 340.4 -

Long-term obligations under equipment - 4.6 financing, net

Other long-term liabilities 6.5 6.4

Total liabilities 4,797.4 4,131.3



Convertible Preferred Stock 399.2 399.2



Stockholders' equity:

Common stock 0.7 0.7

Undesignated preferred stock - -

Additional paid-in capital 1,100.6 1,083.0

Retained earnings 694.3 799.2

Accumulated other comprehensive income (loss) (34.7 ) (20.6 )

Total stockholders' equity 1,760.9 1,862.3

Total liabilities and stockholders' equity $ 6,957.5 $ 6,392.8

BEACON ROOFING SUPPLY, INC.

Consolidated Statements of Cash Flows

(Unaudited; in millions)

Year Ended September 30,

2020

2019

Operating Activities

Net income (loss)

$

(80.9

)

$

(10.6

)

Adjustments to reconcile net income to net cash provided by operating activities:

Depreciation and amortization

391.1

277.8

Stock-based compensation

17.2

16.4

Certain interest expense and other financing costs

11.5

12.1

Beneficial lease amortization

-

2.3

Loss on debt extinguishment

14.7

-

Gain on sale of fixed assets and other

(3.5

)

(3.8

)

Deferred income taxes

(25.6

)

(2.6

)

338(h)(10) election refund

(5.1

)

-

Changes in operating assets and liabilities:

Accounts receivable

78.4

(18.5

)

Inventories

73.4

(82.8

)

Prepaid expenses and other current assets

(73.6

)

(70.8

)

Accounts payable and accrued expenses

72.2

92.1

Other assets and liabilities

9.5

1.1

Net cash provided by (used in) operating activities

479.3

212.7

Investing Activities

Purchases of property and equipment

(48.5

)

(57.0

)

Acquisition of businesses, net

5.1

(164.0

)

Proceeds from the sale of assets

4.4

9.3

Net cash provided by (used in) investing activities

(39.0

)

(211.7

)

Financing Activities

Borrowings under revolving lines of credit

2,038.0

2,100.1

Payments under revolving lines of credit

(1,870.0

)

(2,114.0

)

Payments under term loan

(9.7

)

(9.7

)

Borrowings under senior notes

300.0

-

Payment under senior notes

(309.6

)

-

Payment of debt issuance costs

(4.3

)

(0.8

)

Payments under equipment financing facilities and finance leases

(8.6

)

(10.0

)

Payment of dividends on Preferred Stock

(24.0

)

(24.0

)

Proceeds from issuance of common stock related to equity awards

3.3

3.3

Payment of taxes related to net share settlement of equity awards

(2.9

)

(3.7

)

Net cash provided by (used in) financing activities

112.2

(58.8

)

Effect of exchange rate changes on cash and cash equivalents

(0.2

)

0.2

Net increase (decrease) in cash and cash equivalents

552.3

(57.6

)

Cash and cash equivalents, beginning of period

72.3

129.9

Cash and cash equivalents, end of period

$

624.6

$

72.3

BEACON ROOFING SUPPLY, INC.

Consolidated Statements of Cash Flows

(Unaudited; in millions)

Year Ended September 30,

2020 2019

Operating Activities

Net income (loss) $ (80.9 ) $ (10.6 )

Adjustments to reconcile net income to net cash provided by operating activities:

Depreciation and amortization 391.1 277.8

Stock-based compensation 17.2 16.4

Certain interest expense and other financing costs 11.5 12.1

Beneficial lease amortization - 2.3

Loss on debt extinguishment 14.7 -

Gain on sale of fixed assets and other (3.5 ) (3.8 )

Deferred income taxes (25.6 ) (2.6 )

338(h)(10) election refund (5.1 ) -

Changes in operating assets and liabilities:

Accounts receivable 78.4 (18.5 )

Inventories 73.4 (82.8 )

Prepaid expenses and other current assets (73.6 ) (70.8 )

Accounts payable and accrued expenses 72.2 92.1

Other assets and liabilities 9.5 1.1

Net cash provided by (used in) operating activities 479.3 212.7



Investing Activities

Purchases of property and equipment (48.5 ) (57.0 )

Acquisition of businesses, net 5.1 (164.0 )

Proceeds from the sale of assets 4.4 9.3

Net cash provided by (used in) investing activities (39.0 ) (211.7 )



Financing Activities

Borrowings under revolving lines of credit 2,038.0 2,100.1

Payments under revolving lines of credit (1,870.0 ) (2,114.0 )

Payments under term loan (9.7 ) (9.7 )

Borrowings under senior notes 300.0 -

Payment under senior notes (309.6 ) -

Payment of debt issuance costs (4.3 ) (0.8 )

Payments under equipment financing facilities and (8.6 ) (10.0 )finance leases

Payment of dividends on Preferred Stock (24.0 ) (24.0 )

Proceeds from issuance of common stock related to 3.3 3.3 equity awards

Payment of taxes related to net share settlement of (2.9 ) (3.7 )equity awards

Net cash provided by (used in) financing activities 112.2 (58.8 )



Effect of exchange rate changes on cash and cash (0.2 ) 0.2 equivalents



Net increase (decrease) in cash and cash 552.3 (57.6 )equivalents

Cash and cash equivalents, beginning of period 72.3 129.9

Cash and cash equivalents, end of period $ 624.6 $ 72.3

BEACON ROOFING SUPPLY, INC.

Consolidated Sales by Product Line

(Unaudited; in millions)

Sales by Product Line

Three Months Ended September 30,

2020

2019

Change

Net Sales

Mix %

Net Sales

Mix %

$

%

Residential roofing products

$

968.6

48.0

%

$

912.2

44.9

%

$

56.4

6.2

%

Non-residential roofing products

446.0

22.1

%

505.1

24.9

%

(59.1

)

(11.7

%)

Complementary building products

603.2

29.9

%

612.6

30.2

%

(9.4

)

(1.5

%)

$

2,017.8

100.0

%

$

2,029.9

100.0

%

$

(12.1

)

(0.6

%)

Sales by Business Day1,2

Three Months Ended September 30,

2020

2019

Change

Net Sales

Mix %

Net Sales

Mix %

$

%

Residential roofing products

$

15.1

48.0

%

$

14.2

44.9

%

$

0.9

6.2

%

Non-residential roofing products

7.0

22.1

%

7.9

24.9

%

(0.9

)

(11.7

%)

Complementary building products

9.4

29.9

%

9.6

30.2

%

(0.2

)

(1.5

%)

$

31.5

100.0

%

$

31.7

100.0

%

$

(0.2

)

(0.6

%)

__________________________________________________

BEACON ROOFING SUPPLY, INC.

Consolidated Sales by Product Line

(Unaudited; in millions)

Sales by Product Line

Three Months Ended September 30,

2020 2019 Change

Net Sales Mix % Net Sales Mix % $ %

Residentialroofing $ 968.6 48.0 % $ 912.2 44.9 % $ 56.4 6.2 %products

Non-residentialroofing 446.0 22.1 % 505.1 24.9 % (59.1 ) (11.7 %)products

Complementarybuilding 603.2 29.9 % 612.6 30.2 % (9.4 ) (1.5 %)products

$ 2,017.8 100.0 % $ 2,029.9 100.0 % $ (12.1 ) (0.6 %)





Sales by Business Day^1,2

Three Months Ended September 30,

2020 2019 Change

Net Sales Mix % Net Sales Mix % $ %

Residentialroofing $ 15.1 48.0 % $ 14.2 44.9 % $ 0.9 6.2 %products

Non-residentialroofing 7.0 22.1 % 7.9 24.9 % (0.9 ) (11.7 %)products

Complementarybuilding 9.4 29.9 % 9.6 30.2 % (0.2 ) (1.5 %)products

$ 31.5 100.0 % $ 31.7 100.0 % $ (0.2 ) (0.6 %)

__________________________________________________

^1 The fourth quarter of fiscal years 2020 and 2019 each had 64 business days.

^2 Dollar and percentage changes may not recalculate due to rounding.

Sales by Product Line

Year Ended September 30,

2020

2019

Change

Net Sales

Mix %

Net Sales

Mix %

$

%

Residential roofing products

$

3,099.6

44.7

%

$

3,079.6

43.3

%

$

20.0

0.6

%

Non-residential roofing products

1,646.6

23.7

%

1,705.2

24.0

%

(58.6

)

(3.4

%)

Complementary building products

2,197.7

31.6

%

2,320.4

32.7

%

(122.7

)

(5.3

%)

$

6,943.9

100.0

%

$

7,105.2

100.0

%

$

(161.3

)

(2.3

%)

Sales by Business Day1,2

Year Ended September 30,

2020

2019

Change

Net Sales

Mix %

Net Sales

Mix %

$

%

Residential roofing products

$

12.2

44.7

%

$

12.2

43.3

%

$

-

0.3

%

Non-residential roofing products

6.5

23.7

%

6.7

24.0

%

(0.2

)

(3.8

%)

Complementary building products

8.6

31.6

%

9.2

32.7

%

(0.6

)

(5.7

%)

$

27.3

100.0

%

$

28.1

100.0

%

$

(0.8

)

(2.7

%)

__________________________________________________

Sales by Product Line

Year Ended September 30,

2020 2019 Change

Net Sales Mix % Net Sales Mix % $ %

Residentialroofing $ 3,099.6 44.7 % $ 3,079.6 43.3 % $ 20.0 0.6 %products

Non-residentialroofing 1,646.6 23.7 % 1,705.2 24.0 % (58.6 ) (3.4 %)products

Complementarybuilding 2,197.7 31.6 % 2,320.4 32.7 % (122.7 ) (5.3 %)products

$ 6,943.9 100.0 % $ 7,105.2 100.0 % $ (161.3 ) (2.3 %)





Sales by Business Day^1,2

Year Ended September 30,

2020 2019 Change

Net Sales Mix % Net Sales Mix % $ %

Residentialroofing $ 12.2 44.7 % $ 12.2 43.3 % $ - 0.3 %products

Non-residentialroofing 6.5 23.7 % 6.7 24.0 % (0.2 ) (3.8 %)products

Complementarybuilding 8.6 31.6 % 9.2 32.7 % (0.6 ) (5.7 %)products

$ 27.3 100.0 % $ 28.1 100.0 % $ (0.8 ) (2.7 %)

__________________________________________________

^1 Fiscal years 2020 and 2019 had 254 and 253 business days, respectively.

^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 are related. 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 are excluded from each of our non-GAAP measures (the "adjusting items"):

* Acquisition costs. Represents 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; and amortization of debt issuance costs. * Restructuring costs. Represents costs stemming from headcount rationalization efforts and certain rebranding costs; accrued estimated costs related to employee benefit plan withdrawals; and amortization of debt issuance costs and loss on debt extinguishment. * COVID-19 impact. Represents costs directly related to our response to the COVID-19 pandemic; and income tax provision (benefit) stemming from the revaluation of deferred tax assets and liabilities made in conjunction with the Company's application of the CARES Act. * Effects of tax reform. Represents income tax provision (benefit) related to the Tax Cuts and Jobs Act of 2017.

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 Expense

Selling, Interest Other Income General and Amortization Expense (Income) Taxes^ Total Administrative Expense 1

Three MonthsEnded September 30,2020

Acquisition $ 1.7 $ 44.1 $ 2.1 $ 0.1 $ - $ 48.0 costs

Restructuring 0.4 - 0.9 0.8 - 2.1 costs

COVID-19 0.8 - - - (0.1 ) 0.7 impact

Totaladjusting $ 2.9 $ 44.1 $ 3.0 $ 0.9 $ (0.1 ) $ 50.8 items



Three MonthsEnded September 30,2019

Acquisition $ 3.8 $ 51.5 $ 3.0 $ - $ - $ 58.3 costs

Restructuring 2.4 - - 3.3 - 5.7 costs

Totaladjusting $ 6.2 $ 51.5 $ 3.0 $ 3.3 $ - $ 64.0 items





Year EndedSeptember 30, 2020

Acquisition $ 9.6 $ 178.4 $ 8.1 $ (5.1 ) $ - $ 191.0 costs^2

Restructuring 2.3 142.6 3.5 21.5 - 169.9 costs^3

COVID-19 4.2 - - - (0.7 ) 3.5 impact

Totaladjusting $ 16.1 $ 321.0 $ 11.6 $ 16.4 $ (0.7 ) $ 364.4 items



Year EndedSeptember 30, 2019

Acquisition $ 25.1 $ 207.1 $ 12.1 $ - $ - $ 244.3 costs

Restructuring 4.1 - - 3.3 - 7.4 costs

Effects of - - - - (0.5 ) (0.5 )tax reform

Totaladjusting $ 29.2 $ 207.1 $ 12.1 $ 3.3 $ (0.5 ) $ 251.2 items

______________________________

^ For tax impact of adjusting items, see Adjusted Net Income (Loss) table1 below.

Other (Income) Expense includes a net $5.1 million refund received as the^ final true-up of the $164.0 million payment resulting from the 338(h)(10)2 election made in connection with the acquisition of Allied Building Products Corp. on January 2, 2018.

Amortization includes the impact of non-cash accelerated intangible asset^ amortization of $142.6 million related to the write-off of certain trade3 names in connection with the Company's rebranding. Other (Income) Expense includes a loss on debt extinguishment of $14.7 million in connection with the October 2019 debt refinancing.

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 Year Ended September 30, September 30,

2020 2019 2020 2019

Operating expense $ 392.8 $ 403.6 $ 1,664.1 $ 1,588.8

Acquisition costs (45.8 ) (55.3 ) (188.0 ) (232.2 )

Restructuring costs (0.4 ) (2.4 ) (144.9 ) (4.1 )

COVID-19 impact (0.8 ) - (4.2 ) -

Adjusted Operating Expense $ 345.8 $ 345.9 $ 1,327.0 $ 1,352.5



Net sales $ 2,017.8 $ 2,029.9 $ 6,943.9 $ 7,105.2

Operating expense as % of 19.5 % 19.9 % 24.0 % 22.4 %sales

Adjusted Operating Expense as 17.1 % 17.0 % 19.1 % 19.0 %% of sales

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 Year Ended September 30, September 30,

2020 2019 2020 2019

Net income (loss) $ 71.9 $ 27.4 $ (80.9 ) $ (10.6 )

Adjusting items:

Acquisition costs 48.0 58.3 191.0 244.3

Restructuring costs 2.1 5.7 169.9 7.4

COVID-19 impact 0.7 - 3.5 -

Effects of tax reform - - - (0.5 )

Total adjusting items 50.8 64.0 364.4 251.2

Less: tax impact of adjusting items (18.0 ) (9.4 ) (93.4 ) (64.4 )^1

Total adjustments, net of tax 32.8 54.6 271.0 186.8

Adjusted Net Income (Loss) $ 104.7 $ 82.0 $ 190.1 $ 176.2

______________________________

Amounts represent tax impact on adjusting items that are not included in the Company's income tax provision (benefit) for the periods presented. The effective tax rate applied to these adjusting items is calculated by using^ adjusted pre-tax income while factoring in discrete tax adjustments for the1 fiscal year. The tax impact of adjusting items for the three months ended September 30, 2020 and 2019 were calculated using a blended effective tax rate of 35.4% and 14.7%, respectively. The tax impact of adjusting items for the years ended September 30, 2020 and 2019 were calculated using an effective tax rate of 25.6% and 25.6%, respectively.

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 Year Ended September 30, September 30,

2020 2019 2020 2019

Net income (loss) $ 71.9 $ 27.4 $ (80.9 ) $ (10.6 )

Interest expense, net 32.6 38.4 138.5 160.2

Income taxes 18.1 20.8 (26.8 ) (0.2 )

Depreciation and 60.6 69.5 391.1 277.8 amortization

Stock-based compensation 3.9 3.5 17.2 16.3

Acquisition costs^1 1.8 3.8 4.5 25.1

Restructuring costs^1 1.2 5.7 23.8 7.4

COVID-19 impact^1 0.8 - 4.2 -

Adjusted EBITDA $ 190.9 $ 169.1 $ 471.6 $ 476.0



Net sales $ 2,017.8 $ 2,029.9 $ 6,943.9 $ 7,105.2

Net income (loss) as % of 3.6 % 1.3 % (1.2 %) (0.1 %)sales

Adjusted EBITDA as % of 9.5 % 8.3 % 6.8 % 6.7 %sales

______________________________

^ Amounts represent adjusting items included in selling, general, and1 administrative expense and other income (expense); remaining adjusting items balances are embedded within the other balances reported in the table.

View source version on businesswire.com: https://www.businesswire.com/news/home/20201119006234/en/

CONTACT: Brent Rakers, Director Investor Relations Brent.Rakers@becn.com 901-232-2737