BEACON ROOFING SUPPLY INC - Quarter Report: 2006 March (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D. C. 20549
FORM 10-Q
x |
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2006
OR
o |
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
FOR THE TRANSITION PERIOD FROM TO .
COMMISSION FILE NO.: 000-50924
BEACON ROOFING SUPPLY, INC.
(Exact name of Registrant as specified in its charter)
DELAWARE |
|
36-4173371 |
(State
or other jurisdiction of |
|
(I.R.S.
Employer |
|
|
|
One Lakeland Park Drive, |
|
|
Peabody, Massachusetts |
|
01960 |
(Address of principal executive offices) |
|
(Zip Code) |
978-535-7668
(Registrants telephone number, including area code)
(former name, former address and former fiscal year, if changed since last report)
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 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 o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. (Check one):
Large Accelerated Filer x Accelerated Filer o Non-Accelerated Filer o
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). YES o NO x
As of May 1, 2006, there were 29,182,691 outstanding shares of the registrants common stock, $.01 par value per share.
BEACON ROOFING SUPPLY, INC.
Form 10-Q
For the Quarter Ended March 31, 2006
INDEX
|
|
|
Page |
||
|
3 |
||||
|
3 |
||||
|
|
3 |
|||
|
|
4 |
|||
|
|
5 |
|||
|
|
6 |
|||
|
|
|
|
||
|
Managements Discussion and Analysis of Financial Condition And Results of Operations |
12 |
|||
|
|
12 |
|||
|
|
12 |
|||
|
|
17 |
|||
|
|
17 |
|||
|
|
20 |
|||
|
|
|
|
||
|
20 |
||||
|
|
20 |
|||
|
|
20 |
|||
|
|
|
|
||
|
20 |
||||
|
|
|
|
||
|
21 |
||||
|
|
|
|
||
|
21 |
||||
|
|
|
|
||
22 |
|||||
|
|
|
|
||
23 |
|||||
2
BEACON ROOFING SUPPLY, INC.
|
|
(Unaudited) |
|
(Unaudited) |
|
(Note) |
|
|||
|
|
March 31, |
|
March 31, |
|
September 24, |
|
|||
|
|
2006 |
|
2005 |
|
2005 |
|
|||
|
|
(Dollars in thousands) |
|
|||||||
Assets |
|
|
|
|
|
|
|
|||
Current assets: |
|
|
|
|
|
|
|
|||
Cash |
|
$ |
|
|
$ |
5,886 |
|
$ |
|
|
Accounts receivable, less allowance for doubtful accounts of $5,782 at March 31, 2006, $3,647 at March 31, 2005 and $4,104 at September 24, 2005 |
|
160,807 |
|
91,117 |
|
123,345 |
|
|||
Inventories |
|
178,494 |
|
95,980 |
|
82,423 |
|
|||
Prepaid expenses and other assets |
|
35,346 |
|
19,135 |
|
22,656 |
|
|||
Deferred income taxes |
|
10,983 |
|
3,227 |
|
4,339 |
|
|||
|
|
|
|
|
|
|
|
|||
Total current assets |
|
385,630 |
|
215,345 |
|
232,763 |
|
|||
|
|
|
|
|
|
|
|
|||
Property and equipment, net |
|
52,862 |
|
29,392 |
|
31,767 |
|
|||
Goodwill, net |
|
258,445 |
|
104,375 |
|
108,553 |
|
|||
Other assets |
|
61,298 |
|
12,988 |
|
13,904 |
|
|||
|
|
|
|
|
|
|
|
|||
Total assets |
|
$ |
758,235 |
|
$ |
362,100 |
|
$ |
386,987 |
|
|
|
|
|
|
|
|
|
|||
Liabilities and stockholders equity |
|
|
|
|
|
|
|
|||
Current liabilities: |
|
|
|
|
|
|
|
|||
Cash overdraft |
|
$ |
1,257 |
|
$ |
|
|
$ |
6,107 |
|
Borrowings under revolving lines of credit |
|
|
|
67,859 |
|
|
|
|||
Accounts payable |
|
135,789 |
|
74,197 |
|
70,158 |
|
|||
Accrued expenses |
|
48,467 |
|
29,320 |
|
29,146 |
|
|||
Current portions of long-term debt and capital lease obligations |
|
28,370 |
|
6,161 |
|
6,348 |
|
|||
|
|
|
|
|
|
|
|
|||
Total current liabilities |
|
213,883 |
|
177,537 |
|
111,759 |
|
|||
|
|
|
|
|
|
|
|
|||
Borrowings under revolving lines of credit |
|
208,605 |
|
|
|
63,769 |
|
|||
Senior notes payable and other obligations, net of current portion |
|
52,453 |
|
20,990 |
|
20,156 |
|
|||
Deferred income taxes |
|
20,473 |
|
9,045 |
|
10,890 |
|
|||
Long-term obligations under capital leases & other, net of current portion |
|
7,057 |
|
814 |
|
1,668 |
|
|||
|
|
|
|
|
|
|
|
|||
Commitments and contingencies |
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
Stockholders equity: |
|
|
|
|
|
|
|
|||
Common stock (voting); $.01 par value; 100,000,000 shares authorized; 29,414,302 issued in March of 2006, 26,632,938 in March of 2005 and 26,911,573 issued in September of 2005 |
|
294 |
|
266 |
|
269 |
|
|||
Undesignated preferred stock; 5,000,000 shares authorized, none issued or outstanding |
|
|
|
|
|
|
|
|||
Additional paid-in capital |
|
201,368 |
|
140,135 |
|
142,173 |
|
|||
Deferred compensation |
|
|
|
(344 |
) |
|
|
|||
Treasury stock (232,861 shares in March of 2006, March of 2005 and September of 2005 |
|
(515 |
) |
(515 |
) |
(515 |
) |
|||
Retained earnings |
|
49,735 |
|
10,295 |
|
32,050 |
|
|||
Accumulated other comprehensive income |
|
4,882 |
|
3,877 |
|
4,768 |
|
|||
|
|
|
|
|
|
|
|
|||
Total stockholders equity |
|
255,764 |
|
153,714 |
|
178,745 |
|
|||
|
|
|
|
|
|
|
|
|||
Total liabilities and stockholders equity |
|
$ |
758,235 |
|
$ |
362,100 |
|
$ |
386,987 |
|
Note: The balance sheet at September 24, 2005
has been derived from the audited financial statements at that date.
The accompanying Notes are an integral part of the Consolidated Financial Statements
3
BEACON ROOFING SUPPLY, INC.
Consolidated Statements of Operations
Unaudited
(Dollars in thousands, except per share data)
|
|
Three Months Ended March 31, |
|
Six Months Ended March 31, |
|
||||||||
|
|
2006 |
|
2005 |
|
2006 |
|
2005 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Net sales |
|
$ |
322,396 |
|
$ |
172,116 |
|
$ |
662,282 |
|
$ |
371,306 |
|
Cost of products sold |
|
244,637 |
|
130,746 |
|
500,815 |
|
279,590 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Gross profit |
|
77,759 |
|
41,370 |
|
161,467 |
|
91,716 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Operating expenses (includes stock-based compensation expense of $735 and $172 for the three months ended in 2006 and 2005, respectively, and $1,333 and $346 for the six months ended in 2006 and 2005, respectively) |
|
65,403 |
|
35,894 |
|
123,399 |
|
68,907 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Income from operations |
|
12,356 |
|
5,476 |
|
38,068 |
|
22,809 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Other expenses: |
|
|
|
|
|
|
|
|
|
||||
Interest expense |
|
4,294 |
|
1,185 |
|
8,312 |
|
2,077 |
|
||||
Loss on early retirement of debt |
|
|
|
|
|
|
|
915 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
|
|
4,294 |
|
1,185 |
|
8,312 |
|
2,992 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Income before income taxes |
|
8,062 |
|
4,291 |
|
29,756 |
|
19,817 |
|
||||
Income taxes |
|
3,286 |
|
1,873 |
|
12,071 |
|
8,656 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Net income |
|
$ |
4,776 |
|
$ |
2,418 |
|
$ |
17,685 |
|
$ |
11,161 |
|
|
|
|
|
|
|
|
|
|
|
||||
Net income per share: |
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
0.16 |
|
$ |
0.09 |
|
$ |
0.63 |
|
$ |
0.42 |
|
|
|
|
|
|
|
|
|
|
|
||||
Diluted |
|
$ |
0.16 |
|
$ |
0.09 |
|
$ |
0.61 |
|
$ |
0.41 |
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted average shares used in computing net income per share: |
|
|
|
|
|
|
|
|
|
||||
Basic |
|
29,053,876 |
|
26,384,001 |
|
28,011,772 |
|
26,371,317 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Diluted |
|
29,873,185 |
|
27,344,123 |
|
28,924,347 |
|
27,323,528 |
|
The accompanying Notes are an integral part of the Consolidated Financial Statements.
4
BEACON ROOFING SUPPLY, INC.
Consolidated Statements of Cash Flows
|
|
Six Months ended March 31, |
|
||||
|
|
2006 |
|
2005 |
|
||
|
|
Unaudited |
|
||||
|
|
(In thousands) |
|
||||
Operating activities: |
|
|
|
|
|
||
Net income |
|
$ |
17,685 |
|
$ |
11,161 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
||
Depreciation and amortization |
|
10,816 |
|
3,940 |
|
||
Stock-based compensation |
|
1,333 |
|
346 |
|
||
Loss on early retirement of debt |
|
|
|
915 |
|
||
Unrealized gain on interest rate collar |
|
(286 |
) |
|
|
||
Deferred income taxes |
|
289 |
|
232 |
|
||
Changes in assets and liabilities, net of the effects of businesses acquired: |
|
|
|
|
|
||
Accounts receivable |
|
24,099 |
|
14,195 |
|
||
Inventories |
|
(32,768 |
) |
(20,441 |
) |
||
Prepaid expenses and other assets |
|
(1,130 |
) |
(811 |
) |
||
Accounts payable and accrued expenses |
|
15,666 |
|
(6,738 |
) |
||
|
|
|
|
|
|
||
Net cash provided by operating activities |
|
35,704 |
|
2,799 |
|
||
|
|
|
|
|
|
||
Investing activities: |
|
|
|
|
|
||
Purchases of property and equipment, net of sale proceeds |
|
(4,160 |
) |
(4,791 |
) |
||
Acquisition of businesses, net of cash acquired |
|
(279,588 |
) |
(30,334 |
) |
||
|
|
|
|
|
|
||
Net cash used in investing activities |
|
(283,748 |
) |
(35,125 |
) |
||
|
|
|
|
|
|
||
Financing activities: |
|
|
|
|
|
||
Net borrowings under revolving lines of credit |
|
144,825 |
|
22,994 |
|
||
Net borrowings (repayments) under senior notes payable, and other |
|
52,295 |
|
(1,791 |
) |
||
Repurchase of warrants |
|
|
|
(34,335 |
) |
||
Repayments of junior subordinated notes |
|
|
|
(17,986 |
) |
||
Repayments of subordinated notes payable to related parties |
|
|
|
(29,442 |
) |
||
Net proceeds from sale of common stock |
|
51,576 |
|
102,833 |
|
||
Proceeds from exercise of options |
|
1,421 |
|
|
|
||
Deferred financing costs |
|
(2,167 |
) |
(342 |
) |
||
Income tax benefit from stock-based compensation deductions in excess of recognized compensation cost |
|
4,890 |
|
|
|
||
|
|
|
|
|
|
||
Net cash provided by financing activities |
|
252,840 |
|
41,931 |
|
||
|
|
|
|
|
|
||
Effect of exchange rate changes on cash |
|
54 |
|
(25 |
) |
||
|
|
|
|
|
|
||
Net increase in cash |
|
4,850 |
|
9,580 |
|
||
Cash overdraft at beginning of year |
|
(6,107 |
) |
(3,694 |
) |
||
|
|
|
|
|
|
||
Cash (overdraft) at end of period |
|
$ |
(1,257 |
) |
$ |
5,886 |
|
|
|
|
|
|
|
||
Non-cash transactions: |
|
|
|
|
|
||
Capital lease additions |
|
$ |
3,518 |
|
$ |
|
|
The accompanying Notes are an integral part of the Consolidated Financial Statements
5
BEACON ROOFING SUPPLY, INC.
Notes to Consolidated Financial Statements (Unaudited)
1. Basis of Presentation
Beacon Roofing Supply, Inc. (the Company, which may be referred to as we, us or our) prepared the consolidated financial statements following accounting principles generally accepted in the United States (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 required by GAAP for complete financial statements have been condensed or omitted. The balance sheet as of March 31, 2005 has been presented for a better understanding of the impact of seasonal fluctuations on our financial condition. Certain prior-year amounts have been reclassified to conform to the current-year presentation.
In managements opinion, the financial statements include all normal and recurring adjustments that are considered necessary for the fair presentation of our financial position and operating results. The results for the three-month and six-month periods ended March 31, 2006 are not necessarily indicative of the results to be expected for the twelve months ending September 30, 2006 (2006).
The Companys fiscal year ends on the close of business on the last Saturday in September of each year. Except for the fourth quarter of 2005, each of the Companys 2006 and 2005 quarters ends on the last day of the respective third calendar month.
We completed our initial public offering (IPO) on September 22, 2004 and received the net IPO proceeds on September 28, 2004. In connection with the associated early retirement of debt paid with the proceeds, we recorded a $0.9 million loss in the first quarter of 2005.
On December 16, 2005, the Company sold two million shares of common stock at $27.50 per share in a public offering. Selling stockholders also sold shares in the offering. The net proceeds to the Company from this offering, after all associated expenses, totaled approximately $51.6 million and were used for the pay down of revolver borrowings. The Company did not receive any proceeds from the sales by the selling stockholders.
You should also read the financial statements and notes included in our 2005 Annual Report on Form 10-K. The accounting policies used in preparing these financial statements are the same as those described in that Annual Report.
2. Earnings Per Share
We calculate basic income per share by dividing the net income by the weighted-average number of common shares outstanding. Diluted net income per share includes the dilutive effects of stock awards. As discussed in Note 1, the Company sold two million additional shares of common stock in December 2005.
The following table reflects the calculation of weighted-average shares outstanding for each period presented:
|
|
Three Months Ended March 31, |
|
Six Months Ended March 31, |
|
||||
|
|
2006 |
|
2005 |
|
2006 |
|
2005 |
|
|
|
|
|
|
|
|
|
|
|
Weighted-average common shares outstanding for basic |
|
29,053,876 |
|
26,384,001 |
|
28,011,772 |
|
26,371,317 |
|
Dilutive effect of employee stock options |
|
819,309 |
|
960,122 |
|
912,575 |
|
952,211 |
|
|
|
|
|
|
|
|
|
|
|
Weighted-average common shares assuming dilution |
|
29,873,185 |
|
27,344,123 |
|
28,924,347 |
|
27,323,528 |
|
6
3. Stock-Based Compensation
Effective September 25, 2005, the Company adopted Statement of Financial Accounting Standards (SFAS) 123R, Share-Based Payments, using the modified-prospective transition method. Prior to 2006, the Company accounted for stock awards granted to employees under the recognition and measurement principles of Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees, and Related Interpretations. As a result, no compensation expense was previously recognized for stock options granted to employees after the Companys IPO because all such stock options granted had exercise prices equal to the market value of the Companys stock on the date of the grant.
Under the modified-prospective transition method, compensation expense recognized in the three-month and six-month periods of 2006 included: (a) compensation cost for all unvested share-based awards granted prior to September 25, 2005, based on the grant date fair value estimated in accordance with SFAS 123, Accounting For Stock-Based Compensation, and (b) compensation cost for all share-based awards granted subsequent to September 24, 2005, based on the grant date fair value estimated in accordance with SFAS 123R. Results of prior periods have not been restated. SFAS 123R also requires the Company to estimate forfeitures in calculating the expense related to stock-based compensation. The impact of estimating forfeitures upon adoption was not material. In addition, SFAS 123R requires the Company to reflect the benefits of tax deductions in excess of recognized compensation cost to be reported as both a financing cash inflow and an operating cash outflow upon adoption. The excess tax benefit classified as a financing activity would have been classified as an operating inflow if the company had not adopted SFAS 123R.
Compensation cost arising from stock options granted to employees and non-employee directors is recognized as expense using the straight-line method over the vesting period. As of March 31, 2006, there was $6.3 million of total unrecognized compensation cost related to stock options. That cost is expected to be recognized over a period of 2.9 years. As a result of adopting SFAS 123R, the Company recorded stock-based compensation expense of $0.7 million ($0.4 million net of tax) and $1.3 million ($0.8 million net of tax) for the three and six months ended March 31, 2006, respectively. Included in this total stock-based compensation expense was incremental expense of $0.1 million ($0.1 million net of tax) and $0.7 million ($0.4 million net of tax) for options granted during the three and six months ended March 31, 2006, respectively.
The following table illustrates the effect (in thousands, except per share amounts) on net income and earnings per share for the three and six months ended March 31, 2005 as if the Companys stock-based compensation had been determined based on the fair value at the grant dates for awards made prior to 2006, under those plans and consistent with SFAS 123R:
Unaudited |
|
Three Months Ended |
|
Six Months Ended |
|
||
(Dollars in thousands, except per share data) |
|
March 31,2005 |
|
March 31,2005 |
|
||
|
|
|
|
|
|
||
Net income, as reported |
|
$ |
2,418 |
|
$ |
11,161 |
|
|
|
|
|
|
|
||
Add: stock-based compensation, net of tax |
|
103 |
|
207 |
|
||
|
|
|
|
|
|
||
Less: stock-based compensation expense determined under fair value method, net of tax |
|
(294 |
) |
(664 |
) |
||
|
|
|
|
|
|
||
Pro forma net income |
|
$ |
2,227 |
|
$ |
10,704 |
|
|
|
|
|
|
|
||
Basic earnings per share: |
|
|
|
|
|
||
As reported |
|
$ |
0.09 |
|
$ |
0.42 |
|
Pro forma |
|
$ |
0.08 |
|
$ |
0.41 |
|
|
|
|
|
|
|
||
Diluted earnings per share: |
|
|
|
|
|
||
As reported |
|
$ |
0.09 |
|
$ |
0.41 |
|
Pro forma |
|
$ |
0.08 |
|
$ |
0.39 |
|
7
The fair value of each option grant is estimated on the date of grant using the Black-Scholes option-pricing model with the following weighted average assumptions used for grants issued in the first two quarters of 2006 and 2005:
|
|
Six Months Ended |
|
||
|
|
2006 |
|
2005 |
|
Risk free interest rate |
|
4.49 - 4.94 |
% |
3.70 - 4.00 |
% |
Expected life |
|
5.0 years |
|
5.0 years |
|
Expected volatility |
|
45.0 |
% |
45.0 |
% |
Expected dividend yield |
|
0 |
% |
0 |
% |
Expected life of the options granted and expected volatilities are based on the expected life and historical volatilities of the stocks of comparable public companies and other factors. Estimated annual forfeiture rates of 0.0 - 8.0% were utilized in valuing the options granted in the first two quarters of 2006.
The following table summarizes stock options outstanding as of March 31, 2006 as well as activity during the six months then ended:
|
|
|
|
Range of |
|
Weighted- |
|
||
|
|
|
|
Exercise |
|
Average |
|
||
|
|
Shares |
|
Price |
|
Exercise Price |
|
||
|
|
|
|
|
|
|
|
||
Outstanding at September 24, 2005 |
|
1,967,999 |
|
$ |
0.44 - $21.27 |
|
$ |
5.74 |
|
Granted |
|
447,125 |
|
27.95 - 39.13 |
|
28.76 |
|
||
Exercised |
|
(502,279 |
) |
0.44 - 17.80 |
|
2.83 |
|
||
Forfeited |
|
(12,442 |
) |
17.80 - 27.95 |
|
26.33 |
|
||
Outstanding at March 31, 2006 |
|
1,900,403 |
|
$ |
0.44 - 39.13 |
|
$ |
11.94 |
|
|
|
|
|
|
|
|
|
||
Exercisable at March 31, 2006 |
|
1,252,918 |
|
$ |
0.44 - 21.27 |
|
$ |
4.82 |
|
At March 31, 2006, the weighted-average remaining contractual life of options outstanding and exercisable was 7.6 years and 6.7 years, respectively. As of March 31, 2006, there were remaining options to purchase 1,350,167 shares of common stock available for grant under the Companys 2004 Stock Plan.
At March 31, 2006, the aggregate intrinsic value of options outstanding and options exercisable was $54.5 million and $44.9 million, respectively. (The intrinsic value of a stock option is the amount by which the market value of the underlying stock exceeds the exercise price of the option.) The weighted-average grant date fair value of stock options granted during the six months ended March 31, 2006 and 2005 was $13.36 and $8.05, respectively. The intrinsic value of stock options exercised during the six months ended March 31, 2006 and 2005 was $14.5 million and $0.7 million, respectively. At March 31, 2006, the Company had $7.4 million of excess tax benefits available for deferred tax write-offs related to option accounting.
4. Comprehensive Income
Comprehensive income consists of net income and other gains and losses affecting stockholders equity that, under GAAP, are excluded from net income. In our case, these consist of foreign currency translation gains or losses as follows:
Unaudited |
|
Three Months Ended March 31, |
|
Six Months Ended March 31, |
|
||||||||
(Dollars in thousands) |
|
2006 |
|
2005 |
|
2006 |
|
2005 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Net income |
|
$ |
4,776 |
|
$ |
2,418 |
|
$ |
17,685 |
|
$ |
11,161 |
|
|
|
|
|
|
|
|
|
|
|
||||
Foreign currency translation adjustments |
|
(74 |
) |
(139 |
) |
114 |
|
1,128 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Comprehensive income |
|
$ |
4,702 |
|
$ |
2,279 |
|
$ |
17,799 |
|
$ |
12,289 |
|
8
5. Acquisitions
C&S Roofing Materials, Inc. D/B/A Pacific Supply Company
On January 10, 2006, we purchased certain assets of C&S Roofing Materials, Inc. D/B/A Pacific Supply Company (Pacific), a distributor of roofing and other building products with four locations located in Orange and Los Angeles counties in California. This purchase was funded through our U.S. revolving line of credit. A total of $2.0 million of cash remains in escrow for post-closing indemnification claims and is included in other long-term assets. Pacific had net sales of $53 million (unaudited) for the year ended December 31, 2005. We have included the results of operations for Pacific from the date of acquisition and applied preliminary purchase accounting as of the date of acquisition, which resulted in recorded goodwill of $26.8 million as follows (in 000s):
Net assets |
|
$ |
6,618 |
|
Non-compete |
|
181 |
|
|
Customer relationships |
|
9,700 |
|
|
Goodwill |
|
26,791 |
|
|
|
|
|
|
|
Purchase price |
|
$ |
43,290 |
|
Mississippi Roofing Supply, Inc., Sunbelt Supply LLC, & Alabama Roofing Supply LLC
On January 17, 2006, we purchased certain assets of Mississippi Roofing Supply, Inc., Sunbelt Supply LLC, & Alabama Roofing Supply LLC (together the Supply Companies), three affiliated distributors of roofing and other building products with two locations in Alabama and one in Mississippi. This purchase was funded through our U.S. revolving line of credit. A total of $3.8 million of cash remains in escrow for post-closing purchase price adjustments and indemnification claims, of which $3.0 million is included in other current assets and $0.8 million is included in other long-term assets. The Supply Companies had combined net sales of $76 million (unaudited) for the year ended December 31, 2005. We have included the results of operations for the Supply Companies from the date of acquisition. The purchase price is to be adjusted for working capital levels and the financial performance for the year ended December 31, 2005, which has not yet been finalized. We have applied preliminary purchase accounting as of the date of acquisition, which resulted in recorded goodwill of $47.6 million as follows (in 000s):
Net assets |
|
$ |
8,018 |
|
Non-compete |
|
315 |
|
|
Customer relationships |
|
7,825 |
|
|
Goodwill |
|
47,579 |
|
|
|
|
|
|
|
Purchase price |
|
$ |
63,737 |
|
SDI Holding, Inc.
On October 14, 2005, we purchased 100% of the outstanding stock of SDI Holding, Inc. (Shelter), a distributor of roofing and other building products with 51 branches in 14 states at the time of the acquisition. This purchase was funded through our U.S. revolving line of credit. A total of $2.0 million of cash remains in escrow for post-closing purchase price adjustments and indemnification claims and is included in other current assets. Based upon Shelters final performance for the 2005 calendar year, the sellers may also qualify for an earn-out payment of up to $10 million, which would be payable during the third quarter of the Companys 2006 fiscal year. No settlement has yet been reached in determining the actual earn-out payment. Shelter had net sales of $342.4 million (unaudited) for the year ended December 31, 2005. We have included the results of operations for Shelter from the date of acquisition and applied preliminary purchase accounting as of the date of acquisition, which resulted in recorded goodwill of $73.1 million as follows (in 000s):
Net assets |
|
$ |
65,801 |
|
Beneficial leases |
|
610 |
|
|
Non-compete |
|
842 |
|
|
Customer relationships |
|
25,852 |
|
|
Goodwill |
|
73,092 |
|
|
|
|
|
|
|
Purchase price |
|
$ |
166,197 |
|
9
Supplemental Pro Forma Information - Unaudited
The unaudited pro forma summary information below for the six months ended March 31, 2006 and the three and six months ended March 31, 2005, give effect to the acquisition of Shelter as if the acquisition had occurred at the beginning of those periods and is after giving effect to certain adjustments, including amortization of the intangibles subject to amortization and related income taxes. The aggregate impact of the inclusion of Pacific and the Supply Companies on the pro forma net income and net income per share presented below was not material and therefore has not been presented. Had the impact from Pacific and the Supply Companies been included in the pro forma net sales below, total pro forma net sales would have been $255.5 million for the three months ended March 31, 2005, $715.8 and $552.9 million for the six months ended March 31, 2006 and 2005, respectively, and $326.1 million for the three months ended March 31, 2006 (not presented). The unaudited pro forma summary information is not necessarily indicative of the financial results that would have occurred if the Shelter acquisition had been consummated at the beginning of those periods, nor is it necessarily indicative of the financial results which may be attained in the future.
The pro forma summary information is based upon available information and upon certain assumptions that the Companys management believes are reasonable. As mentioned above, the Shelter acquisition is being accounted for using the purchase method of accounting. The allocation of the purchase price is preliminary. Final amounts could differ from those reflected in the pro forma summary information and such differences could be significant.
Unaudited |
|
Three Months Ended March 31, |
|
Six Months Ended March 31, |
|
|||||||
(Dollars in thousands, except per share amounts) |
|
2005 |
|
2006 |
|
2005 |
|
|||||
|
|
|
|
|
|
|
|
|||||
Net Sales |
|
|
$ |
234,421 |
|
|
$ |
678,104 |
|
$ |
499,483 |
|
|
|
|
|
|
|
|
|
|
|
|||
Net Income |
|
|
$ |
1,073 |
|
|
$ |
17,145 |
|
$ |
8,825 |
|
|
|
|
|
|
|
|
|
|
|
|||
Net Income per Share: |
|
|
|
|
|
|
|
|
|
|||
Basic |
|
|
$ |
0.04 |
|
|
$ |
0.61 |
|
$ |
0.33 |
|
|
|
|
|
|
|
|
|
|
|
|||
Diluted |
|
|
$ |
0.04 |
|
|
$ |
0.59 |
|
$ |
0.32 |
|
JGA Corp.
On December 15, 2004, we purchased 100% of the outstanding stock of JGA Corp. (JGA), a distributor of roofing and other building products with eight branches in Georgia and Florida at the time of our acquisition. This purchase was funded through our U.S. revolving line of credit. A total of $1.2 million of cash remains in escrow for post-closing indemnification claims and is included in other current assets. JGA had net sales of $74 million (unaudited) for the year ended December 31, 2003. We have included the results of operations for JGA from the date of acquisition and applied purchase accounting as of the date of acquisition, which resulted in recorded goodwill of $9.7 million and $11.4 million of other intangible assets.
Other Recent Acquisitions
On November 23, 2005, we purchased certain assets of Easton Wholesale Company, Inc. (Easton), a distributor of building products located in Easton, Maryland. On September 1, 2005, we purchased certain assets of Commercial Supply, Inc. (CSI), a distributor of building products located in western Massachusetts. On April 26, 2005, we purchased certain assets of Insulation Systems, Inc. of Virginia (ISI), a distributor of roofing and other building products with two branches in Virginia.
10
6. Debt
Effective October 14, 2005, the Company and its lenders in connection with the purchase of Shelter (Note 5) amended and restated the senior secured credit facilities (revolving lines of credit and term loans). The amendment extended the maturity date of the facilities to October 14, 2010, lowered the interest rates charged, increased the revolving lines of credit and term loans to totals of $230 and $80 million, respectively, and extended the installment schedule of the term loans so that the final payment is due on October 14, 2010. In addition, the amendment expanded the criteria for acquisitions which do not require lender consent and included an option of increasing the revolving lines of credit by an additional $50 million, which was done in January 2006 (see below). The amendment also increased the amount of allowed annual capital expenditures to 1.5% of net sales.
In January 2006, the Company and its lenders agreed to increase the revolving lines of credit by the additional $50 million to a total of $280 million and amend the term loans to provide for additional loans totaling $10 million that were added to our existing term loans to total $90 million. The lenders also agreed to waive certain minimum availability levels related to the January 2006 acquisitions. None of the other terms of the revolving lines of credit and term loans were changed.
The borrowings under the amended facilities continue to be collateralized by substantially all of the Companys assets and are subject to certain operating and financial covenants, which, among other things, restrict the payment of dividends. The senior secured credit facilities have numerous restrictive covenants, including required fixed charge coverage ratios.
7. Foreign Sales
Foreign (Canadian) sales totaled $13.4 and $38.9 million in the three and six months ended March 31, 2006, respectively, and $9.8 and $35.0 million in the three and six months ended March 31, 2005, respectively.
8. Financial Derivatives
The Company enters into interest rate derivative agreements, commonly referred to as swaps or collars, with the objective of reducing volatility in our borrowing costs. At March 31, 2006, there were two interest rate collars outstanding that effectively convert the variable LIBOR component on a portion of our term loans to a fixed rate. The first collar has a notional amount of $75 million, expires in November 2008, and has a floor rate of 4.33% and a cap rate of 5.85%. The second collar has a notional amount of $75 million, expires in January 2008, and has a floor rate of 4.54% and a cap rate of 5.09%. The combined fair market value of the agreements resulted in a recorded asset of approximately $0.3 million at March 31, 2006, which was determined based on current interest rates and expected trends. Since these instruments do not quality as hedges, changes in the unrealized gain or loss are recorded in interest expense. The differentials to be paid or received under the terms of the agreement are accrued as interest rates change and are recognized as an adjustment to interest expense related to the debt.
11
ITEM 2 Managements Discussion And Analysis Of Financial Condition And Results of Operations
You should read the following discussion in conjunction with Managements Discussion and Analysis included in our 2005 Annual Report on Form 10-K. Unless otherwise specifically indicated, all references to 2006 and YTD 2006 refer to the three months (second quarter) and six months (year-to-date) ended March 31, 2006, respectively, of our fiscal year ending September 30, 2006, and all references to 2005 and YTD 2005 refer to the three months (second quarter) and six months (year-to-date) ended March 31, 2005, respectively, of our fiscal year ended September 24, 2005.
We are one of the largest distributors of residential and non-residential roofing materials in the United States and Canada. We are also a distributor of other complementary building products, including siding, windows, specialty lumber products and waterproofing systems for residential and non-residential building exteriors. 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 material suppliers.
We currently distribute up to 8,500 SKUs through 148 branches in the United States and Canada. We had approximately 2,360 employees as of March 31, 2006, including our sales and marketing team of approximately 640 employees. In fiscal year 2005, approximately 90% of our net sales were in the United States. We stock one of the most extensive assortments of high-quality branded products in the industry, enabling us to deliver products to our customers on a timely basis.
Execution of the operating plan at each of our branches drives our financial results. Revenues are impacted by the relative strength of the residential and non-residential roofing markets we serve. We allow each of our branches to develop its own marketing plan and mix of products based upon its local market. We differentiate ourselves from the competition by providing customer services, including job site delivery, tapered insulation layouts and design and metal fabrication, and by providing credit. We consider customer relations and our employees knowledge of roofing and exterior building materials to be very important to our ability to increase customer loyalty and maintain customer satisfaction. We invest significant resources in training our employees in sales techniques, management skills and product knowledge. While we consider these attributes important drivers of our business, we continually pay close attention to controlling operating costs.
Our growth strategy includes both internal growth (opening branches, growing sales with existing customers and introducing new products) and acquisition growth. Our main acquisition strategy is to target market leaders in geographic areas that we presently do not service. Our October 2005 acquisition of SDI Holding, Inc. (Shelter) is one example of this approach. Shelter is a leading distributor of roofing and other building materials, currently operating 51 branches in the Southeast, Midwest and Central Plains regions of the United States, growing areas targeted by us for expansion. In addition, we also acquire smaller companies to supplement branch openings within existing markets. Our November 2005 acquisition of Easton Wholesale Company, Inc. (EWI), which was integrated into our region in the Mid-Atlantic, is one example of such an acquisition.
The following table shows, for the periods indicated, information derived from our consolidated statements of operations, expressed as a percentage of net sales for the periods presented.
|
|
Three Months Ended March 31, |
|
Six Months Ended March 31, |
|
||||
|
|
2006 |
|
2005 |
|
2006 |
|
2005 |
|
|
|
|
|
|
|
|
|
|
|
Net sales |
|
100.0 |
% |
100.0 |
% |
100.0 |
% |
100.0 |
% |
Cost of products sold |
|
75.9 |
|
76.0 |
|
75.6 |
|
75.3 |
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
24.1 |
|
24.0 |
|
24.4 |
|
24.7 |
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
20.3 |
|
20.8 |
|
18.6 |
|
18.6 |
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
3.8 |
|
3.2 |
|
5.8 |
|
6.1 |
|
Interest expense |
|
(1.3 |
) |
(0.7 |
) |
(1.3 |
) |
(0.6 |
) |
Loss on early retirement of debt |
|
|
|
|
|
|
|
(0.2 |
) |
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
2.5 |
|
2.5 |
|
4.5 |
|
5.3 |
|
Income taxes |
|
(1.0 |
) |
(1.1 |
) |
(1.8 |
) |
(2.3 |
) |
|
|
|
|
|
|
|
|
|
|
Net income |
|
1.5 |
% |
1.4 |
% |
2.7 |
% |
3.0 |
% |
12
In managing our business, we consider all growth, including branch expansion, to be internal growth unless it results from an acquisition. When we refer to growth in existing markets in our discussion and analysis of financial condition and results of operations, 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. At March 31, 2006, we had a total of 147 branches in operation. For the quarter ended March 31, 2006, 85 branches (including JGA for the first time) were included in our existing market calculations and 62 branches were excluded because they were acquired during or after the quarter ended March 31, 2005. However, JGA is included in acquired markets for YTD 2006 due to their partial-prior-year operations. Acquired markets (see Note 5 to the consolidated financial statements) for YTD 2006 also include Pacific, the Supply Companies, Shelter, Easton, ISI and CSI, and for YTD 2005 represent the partial-year operations for JGA.
Three Months Ended March 31, 2006 (2006) Compared to the Three Months Ended March 31, 2005 (2005)
Existing and Acquired Markets
For the Three Months Ended
|
|
Existing Markets |
|
Acquired Markets |
|
Consolidated |
|
||||||||||||
|
|
March 31, |
|
March 31, |
|
March 31, |
|
||||||||||||
|
|
2006 |
|
2005 |
|
2006 |
|
2005 |
|
2006 |
|
2005 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net Sales |
|
$ |
213,637 |
|
$ |
172,116 |
|
$ |
108,759 |
|
$ |
|
|
$ |
322,396 |
|
$ |
172,116 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Gross Profit |
|
51,362 |
|
41,370 |
|
26,397 |
|
|
|
77,759 |
|
41,370 |
|
||||||
Gross Margin |
|
24.0 |
% |
24.0 |
% |
24.3 |
% |
|
|
24.1 |
% |
24.0 |
% |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Operating Expenses |
|
38,622 |
|
35,894 |
|
26,781 |
|
|
|
65,403 |
|
35,894 |
|
||||||
Operating Expenses as a % of Net Sales |
|
18.1 |
% |
20.8 |
% |
24.6 |
% |
|
|
20.3 |
% |
20.8 |
% |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Operating Income (Loss) |
|
$ |
12,740 |
|
$ |
5,476 |
|
$ |
(384 |
) |
$ |
|
|
$ |
12,356 |
|
$ |
5,476 |
|
Operating Margin |
|
6.0 |
% |
3.2 |
% |
-0.4 |
% |
|
|
3.8 |
% |
3.2 |
% |
Net Sales
Consolidated net sales increased $150.3 million, or 87.3%, to $322.4 million in 2006 from $172.1 million in 2005. Existing markets saw internal growth of $41.5 million or 24.1%, while acquired markets contributed the remaining increase of $108.8 million. A portion of the acquired markets business benefited from the Gulf Coast rebuilding that is occurring following Hurricane Katrina. We opened two new branches in existing markets during 2006 and 2005. For 2006, our acquired markets had combined product group sales of $59.5, $35.3 and $14.0 million in residential roofing products, non-residential roofing products and complementary building products, respectively, while the product group sales for our existing markets were as follows:
For the Three Months Ended
|
|
March 31, 2006 |
|
March 31, 2005 |
|
|
|
|||||||||
|
|
Sales |
|
Mix |
|
Sales |
|
Mix |
|
Growth |
|
|||||
|
|
(dollars in millions) |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Residential roofing products |
|
$ |
95.8 |
|
44.8 |
% |
$ |
71.0 |
|
41.2 |
% |
$ |
24.8 |
|
34.9 |
% |
Non-residential roofing products |
|
65.5 |
|
30.7 |
|
57.1 |
|
33.2 |
|
8.4 |
|
14.7 |
|
|||
Complementary building products |
|
52.3 |
|
24.5 |
|
44.0 |
|
25.6 |
|
8.3 |
|
18.9 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
$ |
213.6 |
|
100.0 |
% |
$ |
172.1 |
|
100.0 |
% |
$ |
41.5 |
|
24.1 |
% |
Note: Total 2006 existing market sales of $213.6 million plus 2006 sales from acquired markets of $108.8 million equal $322.4 million of total 2006 sales. We believe the existing market information is useful to investors because it helps explain organic growth.
Our second-quarter existing market growth was due primarily to the following factors:
|
|
overall estimated price increases of approximately 6%-8% compared to 2005; |
|
|
strong residential roofing demand, helped by a mild winter on the East Coast; |
|
|
seven new branches opened in existing markets since March 31, 2005; |
|
|
high demand for complementary building products; |
|
|
strong non-residential roofing demand throughout all regions; and |
|
|
continued strong home remodeling demand. |
13
Gross Profit
For the Three Months Ended
|
|
March 31, |
|
March 31, |
|
|
|
|
|
|||
|
|
2006 |
|
2005 |
|
Change |
|
|||||
|
|
(dollars in millions) |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|||
Gross profit |
|
$ |
77.8 |
|
$ |
41.4 |
|
$ |
36.4 |
|
87.9 |
% |
|
|
|
|
|
|
|
|
|
|
|||
Gross margin |
|
24.1 |
% |
24.0 |
% |
0.1% |
|
|||||
Our existing markets gross profit grew 24.1% and contributed $10.0 million to the total gross profit increase, while acquired markets accounted for the remaining $26.4 million increase. Existing markets gross margin was unchanged at 24.0% for both 2006 and 2005, as we saw all regions operate within expected levels. Due to its product mix, JGA, which is included in the quarterly existing markets for the first time, has lower gross margins than our other existing markets and this has lowered our gross margins. However, for 2006, this impact was offset by higher residential roofing sales that generally have higher margins. Our consolidated overall gross margins were increased slightly due primarily to the higher gross margins in our acquired markets. We expect our future quarterly gross margins to fluctuate from 24% to 26% depending primarily on our product mix, including less influence from JGAs lower gross margins.
Operating Expenses
For the Three Months Ended
|
|
March 31, |
|
March 31, |
|
|
|
|
|
|||
|
|
2006 |
|
2005 |
|
Change |
|
|||||
|
|
(dollars in millions) |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|||
Operating expenses |
|
$ |
65.4 |
|
$ |
35.9 |
|
$ |
29.5 |
|
82.2 |
% |
|
|
|
|
|
|
|
|
|
|
|||
Operating expenses as a % of sales |
|
20.3 |
% |
20.8 |
% |
-0.5% |
|
|||||
Our existing markets operating expenses increased $2.7 million, or 7.6%, to $38.6 million in 2006 from $35.9 million in 2005, while acquired markets accounted for the remaining $26.8 million increase, including $2.5 million for the amortization of intangible assets recorded under purchase accounting. The existing markets operating expense increase was due primarily to increased payroll and related costs of $3.1 million, resulting from our increased sales volume and seven new branches opened in existing markets since March 31, 2005. Although selling expenses, including transportation costs, also increased $0.8 million in 2006, that increase was more than offset by lower insurance claim costs ($0.9 million) and lower professional fees ($0.4 million).
As a percentage of net sales, overall operating expenses decreased to 20.3% in 2006 from 20.8% in 2005, primarily due to leveraging our fixed costs over increased sales, offset somewhat by higher operating cost percentages at Shelter. Existing markets operating expenses as a percentage of net sales dropped to 18.1% from 20.8%, primarily due to the leveraging of our fixed costs over the higher sales volume.
Interest Expense
Interest expense increased $3.1 million to $4.3 million in 2006 from $1.2 million in 2005. We amended our revolving lines of credit and term loans in connection with our acquisitions and increased our borrowings accordingly. Interest rates also increased from the prior year.
Income Taxes
Income tax expense was $3.3 million in 2006 compared to $1.9 million in 2005. We have estimated our fiscal 2006 effective income tax rate to be approximately 40.5%, while our effective income tax rate was approximately 43.6% for the second quarter of fiscal 2005. The decrease is due primarily to the strong earnings from our Canadian subsidiary, which has enabled us to use a more favorable tax credit for foreign taxes. In addition, due to the strong earnings throughout our domestic regions and having no unusable losses in any state, we experienced a drop in our overall effective state income tax rate.
14
Six Months Ended March 31, 2006 (YTD 2006) Compared to the Six Months Ended March 31, 2005 (YTD 2005)
Existing and Acquired Markets
For the Six Months Ended
|
|
Existing Markets |
|
Acquired Markets |
|
Consolidated |
|
||||||||||||
|
|
March 31, |
|
March 31, |
|
March 31, |
|
||||||||||||
|
|
2006 |
|
2005 |
|
2006 |
|
2005 |
|
2006 |
|
2005 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net Sales |
|
$ |
405,347 |
|
$ |
340,435 |
|
$ |
256,935 |
|
$ |
30,871 |
|
$ |
662,282 |
|
$ |
371,306 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Gross Profit |
|
103,560 |
|
86,703 |
|
57,907 |
|
5,013 |
|
161,467 |
|
91,716 |
|
||||||
Gross Margin |
|
25.5 |
% |
25.5 |
% |
22.5 |
% |
16.2 |
% |
24.4 |
% |
24.7 |
% |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Operating Expenses |
|
70,324 |
|
64,728 |
|
53,075 |
|
4,179 |
|
123,399 |
|
68,907 |
|
||||||
Operating Expenses as a % of net sales |
|
17.3 |
% |
19.0 |
% |
20.7 |
% |
13.5 |
% |
18.6 |
% |
18.6 |
% |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Operating Income |
|
$ |
33,236 |
|
$ |
21,975 |
|
$ |
4,832 |
|
$ |
834 |
|
$ |
38,068 |
|
$ |
22,809 |
|
Operating Margin |
|
8.2 |
% |
6.5 |
% |
1.9 |
% |
2.7 |
% |
5.8 |
% |
6.1 |
% |
Net Sales
Consolidated net sales increased $291.0 million, or 78.4%, to $662.3 million in YTD 2006 from $371.3 million in YTD 2005. Existing markets saw internal growth of $64.9 million or 19.1%, while acquired markets contributed the remaining increase of $226.1 million. A portion of the acquired markets business benefited from the Gulf Coast rebuilding that is occurring following Hurricane Katrina. We opened two new branches in existing markets during YTD and YTD 2005. We opened two new branches in acquired markets in YTD 2006. For YTD 2006, our acquired markets had combined product group sales of $149.7, $57.1 and $50.1 million in residential roofing products, non-residential roofing products and complementary building products, respectively, while the product group sales for our existing markets were as follows:
For the Six Months Ended
|
|
March 31, 2006 |
|
March 31, 2005 |
|
|
|
|
|
|||||||
|
|
Sales |
|
Mix |
|
Sales |
|
Mix |
|
Growth |
|
|||||
|
|
(dollars in millions) |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Residential roofing products |
|
$ |
167.9 |
|
41.4 |
% |
$ |
134.7 |
|
39.6 |
% |
$ |
33.2 |
|
24.6 |
% |
Non-residential roofing products |
|
141.9 |
|
35.0 |
|
123.3 |
|
36.2 |
|
18.6 |
|
15.1 |
|
|||
Complementary building products |
|
95.6 |
|
23.6 |
|
82.4 |
|
24.2 |
|
13.2 |
|
16.0 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
$ |
405.4 |
|
100.0 |
% |
$ |
340.4 |
|
100.0 |
% |
$ |
65.0 |
|
19.1 |
% |
Note: Total YTD 2006 existing market sales of $405.4 million plus YTD 2006 sales from acquired markets of $256.9 million equal $662.3 million of total YTD 2006 sales. Our sales for YTD 2005 consisted of existing market sales of $340.4 million, plus acquired market sales of $30.9 million, totaling $371.3 million. We believe the existing market information is useful to investors because it helps explain organic growth.
Our YTD 2006 existing market growth was due primarily to the following factors:
|
|
overall estimated price increases of approximately 5%-8% compared to YTD 2005; |
|
|
strong residential roofing demand, helped by a mild winter on the East Coast; |
|
|
seven new branches opened in existing markets since March 31, 2005; |
|
|
high demand for complementary building products; |
|
|
strong non-residential roofing demand throughout all regions; and |
|
|
continued strong home remodeling demand. |
15
Gross Profit
For the Six Months Ended
|
|
March 31, |
|
March 31, |
|
|
|
|
|
|||
|
|
2006 |
|
2005 |
|
Change |
|
|||||
|
|
(dollars in millions) |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|||
Gross profit |
|
$ |
161.5 |
|
$ |
91.7 |
|
$ |
69.8 |
|
76.1 |
% |
|
|
|
|
|
|
|
|
|
|
|||
Gross margin |
|
24.4 |
% |
24.7 |
% |
-0.3% |
|
|||||
Our existing markets gross profit grew 19.4% and contributed $16.9 million to the total gross profit increase, while acquired markets accounted for the remaining $52.9 million increase. Existing markets gross margin was unchanged at 25.5% for both YTD 2006 and YTD 2005, as we saw all regions operate within expected levels. Due to their product mix, JGA and ISI have lower gross margins than our existing markets and this has lowered our consolidated overall gross margins. We expect our future quarterly gross margins to fluctuate from 24% to 26% depending primarily on our product mix including less influence from JGAs lower gross margins.
Operating Expenses
For the Six Months Ended
2006 |
|
2005 |
|
Change |
|
|||||
|
|
(dollars in millions) |
|
|||||||
|
|
|
|
|
|
|
|
|||
$ |
123.4 |
|
$ |
68.9 |
|
$ |
54.5 |
|
79.1 |
% |
|
|
|
|
|
|
|
|
|||
18.6% |
|
18.6 |
% |
|
|
|||||
Our existing markets operating expenses increased $5.6 million, or 8.6%, to $70.3 million in YTD 2006 from $64.7 million in YTD 2005, while acquired markets accounted for the remaining $48.9 million increase, including $3.8 million for the amortization of intangible assets recorded under purchase accounting. The existing markets operating expense increase was due primarily to increased payroll and related costs of $4.4 million, resulting from our increased sales volume and seven new branches opened in existing markets since the first half of fiscal 2005. In addition, selling expenses, including transportation costs, increased $1.4 million in YTD 2006.
As a percentage of net sales, overall operating expenses were unchanged in YTD 2006 from YTD 2005. The higher operating cost percentage at Shelter was offset by leveraging our fixed costs over increased sales. Existing markets operating expenses as a percentage of net sales dropped to 17.3% from 19.0%, primarily due to the leveraging of our fixed costs over the higher sales volume.
Interest Expense
Interest expense increased $6.2 million to $8.3 million in YTD 2006 from $2.1 million in YTD 2005. We amended our revolving lines of credit and term loans in connection with our acquisitions and increased our borrowings accordingly. Interest rates also increased from the prior year.
16
Loss on Early Retirement of Debt
On September 28, 2004, we used a portion of the proceeds from our IPO to pay off the remaining junior subordinated notes. In connection with the associated early retirement of debt, we recorded a $0.9 million loss in YTD 2005.
Income Taxes
Income tax expense was $12.1 million in YTD 2006 compared to $8.7 million in YTD 2005. We have estimated our fiscal 2006 effective income tax rate to be approximately 40.5%, while our effective income tax rate was approximately 43.7% for YTD 2005. The decrease is due to the strong earnings from our Canadian subsidiary, which has enabled us to use a more favorable tax credit for foreign taxes. In addition, due to the strong earnings throughout our domestic regions and having no unusable losses in any state, we experienced a drop in our overall effective state income tax rate.
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, especially in our branches in the northeastern U.S. and in Canada. Our sales are substantially lower during the second quarter, when we historically have incurred low net income levels or net losses. These quarterly fluctuations have diminished as we have diversified into the southern regions of the United States.
We generally experience an increase of inventory, accounts receivable and accounts payable during the first, third and fourth quarters of the year as a result of the seasonality of our business. Our peak borrowing level generally occurs during the third quarter, primarily because dated accounts payable offered by our suppliers typically are payable in April, May and June, while our peak accounts receivable collections typically occur from June through November.
We generally experience a slowing of collections of our accounts receivable during our second quarter, mainly due to the inability of some of our customers to conduct their businesses effectively in inclement weather in certain of our regions. We continue to attempt to collect those receivables, which require payment under our standard terms. We do not provide any concessions to our customers during this quarter of the year, although we may take advantage of seasonal concessions and incentives from our vendors. Also during the second quarter, we generally experience our lowest availability under our senior secured credit facilities, which are asset-based lending facilities.
Certain quarterly financial data
The following table sets forth certain unaudited quarterly data for the fiscal years 2006 and 2005 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.
(dollars in millions, except per share data) |
|
Fiscal 2006 |
|
Fiscal 2005 |
|
||||||||||||||
(unaudited) |
|
Qtr 1 |
|
Qtr 2 |
|
Qtr 1 |
|
Qtr 2 |
|
Qtr 3 |
|
Qtr 4 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net sales |
|
$ |
339.9 |
|
$ |
322.4 |
|
$ |
199.2 |
|
$ |
172.1 |
|
$ |
248.5 |
|
$ |
231.2 |
|
Gross profit |
|
83.7 |
|
77.8 |
|
50.3 |
|
41.4 |
|
59.7 |
|
55.8 |
|
||||||
Income from operations |
|
25.7 |
|
12.4 |
|
17.3 |
|
5.5 |
|
20.2 |
|
17.7 |
|
||||||
Net income |
|
$ |
12.9 |
|
$ |
4.8 |
|
$ |
8.7 |
|
$ |
2.4 |
|
$ |
11.3 |
|
$ |
10.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Quarterly sales as % of years sales |
|
|
|
|
|
23.4 |
% |
20.2 |
% |
29.2 |
% |
27.2 |
% |
||||||
Quarterly gross profit as % of years gross profit |
|
|
|
|
|
24.3 |
|
20.0 |
|
28.8 |
|
26.9 |
|
||||||
Quarterly income from operations as % of years income from operations |
|
|
|
|
|
28.5 |
% |
9.1 |
% |
33.3 |
% |
29.2 |
% |
Liquidity and capital resources
We had a cash overdraft of $1.3 million at March 31, 2006 compared to cash of $5.9 million at March 31, 2005 and a cash overdraft of $6.1 million at September 24, 2005. Our working capital was $171.7 million at March 31, 2006 compared to working capital of $37.8 million at March 31, 2005 (which was net of the revolver borrowings of $67.9 million) and $121.0 million at September 24, 2005. Our allowance for doubtful accounts of $6.0 million as of March 31, 2006, excludes writedowns of the acquired Shelter accounts receivable that are instead included in purchase accounting.
17
YTD 2006 compared to YTD 2005
Our net cash provided by operating activities was $35.7 million for YTD 2006 compared to $2.8 million for YTD 2005. Our sales growth drove our income from operations to $38.1 million in YTD 2006 from $22.8 million in YTD 2005. Inventory levels, exclusive of the effects of businesses acquired, increased by $32.8 million, mostly due to nine new branches opened (including three opened in acquired markets) since the beginning of fiscal 2005 and anticipation of a continued strong sales growth rate. Inventory turns improved slightly in YTD 2006 compared to YTD 2005. The negative cash impact from the growth in inventory was more than offset by a seasonal decrease in accounts receivable and an increase in accounts payable, both exclusive of the effects of businesses acquired. The number of days outstanding for accounts receivable, based upon year-to-date sales, increased slightly in YTD 2006.
Net cash used in investing activities in YTD 2006 was $283.7 million compared to $35.1 million in YTD 2005, due primarily to our acquisitions that had an aggregate net purchase price of $279.6 million. Net capital expenditures declined in YTD 2006 due to the use of new capital lease financings of $3.5 million for new transportation and warehouse equipment to service our growth.
Net cash provided by financing activities was $252.8 million in YTD 2006 compared to $41.9 million in YTD 2005. The net cash provided by financing activities in YTD 2006 reflects borrowings under our revolving lines of credit and term loans, primarily to finance our acquisitions, and net proceeds of $51.6 million from the public sale of two million shares of common stock in December 2005 (Note 1 to the consolidated financial statements). The net cash provided by financing activities in YTD 2005 primarily reflected the proceeds from our IPO less the associated warrant redemption and debt payments.
Capital Resources
Our principal source of liquidity at March 31, 2006, was our available borrowings of $30.2 million under revolving lines of credit. Our borrowing base availability is determined primarily by trade accounts receivable and product inventory levels. Borrowings outstanding under the revolving lines of credit in the accompanying balance sheets at March 31, 2006 and September 24, 2005 were classified as long-term liabilities and at March 31, 2005 as current liabilities in accordance with EITF Issue 95-22, Balance Sheet Classification of Borrowings Outstanding under Revolving Credit Arrangements that include both a Subjective Acceleration Clause and a Lock-Box Arrangement.
Liquidity is defined as the ability to generate adequate amounts of cash to meet the current need for cash. We assess our liquidity in terms of our ability to generate cash to fund our operating activities, taking into consideration the seasonal nature of our business. Significant factors which could affect liquidity include the following:
the adequacy of available bank lines of credit;
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 supplemented by bank borrowings. In the past, we have financed acquisitions initially through increased bank borrowings, the issuance of common stock and other borrowings, then repaying any such borrowings with cash flows from operations. We have funded our capital expenditures through increased bank borrowings or through capital leases and then have reduced these obligations with cash flows from operations.
We believe we have adequate 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 continually seek potential acquisitions and from time to time hold discussions with acquisition candidates. If suitable acquisition opportunities or working capital needs arise that would require additional financing, we believe that our financial position and earnings history provide a strong base for obtaining additional financing resources at competitive rates and terms. Additionally, we may issue additional shares of common stock to raise funds, which we did in December 2005, or we may issue preferred stock. We made two acquisitions in January 2006 for a combined price of approximately $107 million. In connection with these acquisitions, we requested an increase of $50 million in our revolving lines of credit and an additional $10 million of term loans. Those requests were approved by our lenders in January 2006.
18
Indebtedness
We currently have the following credit facilities:
a senior secured credit facility in the U.S.;
a Canadian senior secured credit facility; and
two capital lease facilities.
Senior secured credit facilities
The credit facilities, as amended in January 2006, mature on October 14, 2010 and consist of a $280 million United States revolving line of credit and a CDN $15 million Canadian revolving line of credit, commonly referred to as revolvers, and term loans totaling $78.7 million outstanding at March 31, 2006.
The facilities provide for a cash receipts lockbox arrangement that gives us sole control over the funds in our lockbox accounts, unless excess availability is less than $10 million or an event of default occurs, in which case the senior secured lenders have the right to take control over such funds and to apply such funds to repayment of the senior debt. The lockbox arrangement is operational and the revolver borrowings outstanding as of March 31, 2006 and September 24, 2005 have been classified as long-term-debt for amounts expected to be outstanding for greater than one year.
As of March 31, 2006, there was $208.6 million outstanding and $30.2 million available for borrowing under the revolvers, subject to changes in our borrowing base availability determined primarily by trade accounts receivable and product inventories levels. We also had $4.0 million of outstanding standby letters of credit.
Interest on borrowings under the U.S. facilities is payable at our election at either of the following rates:.
an index rate (that is the higher of (a) the base rate for corporate loans quoted in The Wall Street Journal or (b) the Federal Reserve overnight rate plus 1/2 of 1%) plus a margin of 0.25% to 1.50%, or
the current LIBOR Rate plus a margin ranging from 1.50% to 2.75%.
Interest under the Canadian facility is payable at our election at either of the following rates:
an index rate (that is the higher of (1) the Canadian prime rate as quoted in the Globe and Mail and (2) the 30-day BA Rate plus 1.25%) plus 0.50%, or
the BA rate as described in the Canadian facility plus 1.75%.
Substantially all of our assets, including the capital stock and assets of our wholly-owned subsidiaries, secure our obligations under these senior secured credit facilities. The senior secured credit facilities have numerous restrictive covenants, including a required fixed charge coverage of 1.20 to 1, a senior indebtedness to EBITDA ratio of 3.50 to 1 and a total indebtedness to EBITDA ratio of 4.75 to 1, in each case determined on a trailing twelve-month basis at the end of each quarter. In addition, in any fiscal year, capital expenditures may not exceed 1.5% of gross revenues and annual rental payments under operating leases may not exceed $22.0 million. There are also certain minimum availability levels that must be maintained. As of March 31, 2006, we were in compliance with all covenants and financial ratio requirements.
Capital lease facilities
Our capital lease facilities allow us to finance a portion of our transportation and warehouse equipment. The facilities provide us with $11 million of availability, of which $5.3 million was outstanding at March 31, 2006, with fixed interest rates ranging from 4.7% to 6.7%.
19
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 managements 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 Form 10-K for the fiscal year ended September 24, 2005.
Item 3. Quantitative and Qualitative Disclosures about Market Risk
There have been no material changes other than the financial derivatives disclosed below from what we reported in our Form 10-K for the year ended September 24, 2005.
Financial Derivatives
We enter into interest rate derivative agreements, commonly referred to as swaps or collars, with the objective of reducing volatility in our borrowing costs. At March 31, 2006, we had two interest rate collar effectively converting the variable LIBOR component on a portion of our senior credit facility term debt to a fixed rate. One collar has a notional amount of $75 million, expires in November 2008, and has a floor rate of 4.33% and a cap rate of 5.85%. The other interest rate collar has a notional amount of $75 million that expires in January 2008 and has a floor rate of 4.54% and cap rate of 5.09%. The combined fair market value of the agreements resulted in a recorded asset of approximately $0.3 million at March 31, 2006, which was determined based on current interest rates and expected trends. Since these instruments do not qualify as hedges, changes in the unrealized gain or loss are recorded in interest expense. The differentials to be paid or received under the terms of the agreement are accrued as interest rates change and are recognized as an adjustment to interest expense related to the debt.
There have been no material changes from what we reported in our Form 10-K for the year ended September 24, 2005.
Item 4. Controls and Procedures
The term disclosure controls and procedures is defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934 (the Act). The rules refer to the controls and other procedures designed to ensure that information required to be disclosed in reports that we file or submit under the Act is recorded, processed, summarized and reported within the time periods specified. As of March 31, 2006, management, including the CEO and CFO, performed an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures. Based on that evaluation, management, including the CEO and CFO, concluded that as of March 31, 2006, our disclosure controls and procedures were effective at ensuring that material information related to us or our consolidated subsidiaries is made known to them and is disclosed on a timely basis in our reports filed under the Act.
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 changes 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.
20
Items 1- 3 and 5 are not applicable and have been omitted.
Item 4. Submission of Matters to a Vote of Security Holders
Our Annual Meeting of Shareholders was held on February 15, 2006 to elect a board of seven directors. Each director nominee was elected. The number of votes for each nominee were as follows:
DIRECTOR NOMINEE |
|
VOTES FOR |
|
VOTES WITHHELD |
Robert R. Buck |
|
25,815,862 |
|
132,228 |
Andrew R. Logie |
|
25,081,752 |
|
866,338 |
H. Arthur Bellows, Jr. |
|
22,927,152 |
|
3,020,938 |
James J. Gaffney |
|
25,103,170 |
|
844,920 |
Peter M. Gotsch |
|
22,251,801 |
|
3,696,289 |
Stuart A. Randle |
|
25,889,872 |
|
58,218 |
Wilson B. Sexton |
|
25,103,045 |
|
845,045 |
(a) Exhibits required by Item 601 of Regulation S-K
Exhibit |
|
Document Description |
|
|
|
10.1 |
|
Third Amendment, dated February 10, 2006, to Third Amended and Restated Loan and Security Agreement dated as of October 14, 2005, among Beacon Sales Acquisition, Inc., the Domestic Subsidiaries of Beacon Sales Acquisition, Inc. named therein, General Electric Capital Corporation and the lenders and Canadian facility lenders thereto. |
|
|
|
10.2 |
|
Form of Beacon Roofing Supply, Inc. 2004 Stock Plan Stock Option Agreement for executive officers who are not directors. |
|
|
|
10.3 |
|
Form of Beacon Roofing Supply, Inc. 2004 Stock Plan Stock Option Agreement for non-employee directors. |
|
|
|
31.1 |
|
Certification by Robert R. Buck pursuant to Rule 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
|
|
|
31.2 |
|
Certification by David R. Grace pursuant to Rule 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
|
|
|
32.1 |
|
Certification by Robert R. Buck and David R. Grace pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
21
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 on May 9, 2006.
|
BEACON ROOFING SUPPLY, INC. |
|
|
|
|
|
BY: |
/s/ David R. Grace |
|
|
David R. Grace, Chief Financial Officer, and duly authorized signatory on behalf of the Registrant |
22
Exhibit |
|
Document Description |
|
|
|
10.1 |
|
Third Amendment, dated February 10, 2006, to Third Amended and Restated Loan and Security Agreement dated as of October 14, 2005, among Beacon Sales Acquisition, Inc., the Domestic Subsidiaries of Beacon Sales Acquisition, Inc. named therein, General Electric Capital Corporation and the lenders and Canadian facility lenders thereto. |
|
|
|
10.2 |
|
Form of Beacon Roofing Supply, Inc. 2004 Stock Plan Stock Option Agreement for executive officers who are not directors. |
|
|
|
10.3 |
|
Form of Beacon Roofing Supply, Inc. 2004 Stock Plan Stock Option Agreement for non-employee directors. |
|
|
|
31.1 |
|
Certification by Robert R. Buck pursuant to Rule 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
|
|
|
31.2 |
|
Certification by David R. Grace pursuant to Rule 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
|
|
|
32.1 |
|
Certification by Robert R. Buck and David R. Grace pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
23