Notes to Consolidated Financial Statements
1. Company Overview
Beacon Roofing Supply, Inc. (“Beacon” or the “Company”) was incorporated in the state of Delaware on July 16, 1997 and is the largest publicly traded distributor of roofing materials and complementary building products, such as siding and waterproofing, in North America.
On February 10, 2021, the Company completed the sale of its interior products and insulation businesses (“Interior Products”) to Foundation Building Materials Holding Company LLC (“FBM”), pursuant to that certain Equity Purchase Agreement, dated as of December 20, 2020 (the “Purchase Agreement”), by and between the Company and ASP Sailor Acquisition Corp. (“ASP”), for approximately $850 million in cash (subject to a working capital and certain other adjustments as set forth in the Purchase Agreement). On January 29, 2021, ASP assigned the Purchase Agreement to FBM. The final adjusted purchase price for Interior Products was $842.7 million. Unless otherwise noted, the Company has reflected Interior Products as discontinued operations for the three months ended December 31, 2021 and the year ended September 30, 2021. For additional information, see Notes 2 and 4.
The Company operates its business primarily under the trade name “Beacon Building Products” and services customers in all 50 states throughout the U.S. and six provinces in Canada. The Company’s material subsidiaries are Beacon Sales Acquisition, Inc. and Beacon Roofing Supply Canada Company.
2. Summary of Significant Accounting Policies
Basis of Presentation
The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries. All intercompany transactions have been eliminated. The Company has reflected Interior Products as discontinued operations for the three months ended December 31, 2021 and year ended September 30, 2021. Unless otherwise noted, amounts and disclosures throughout these Notes to the Consolidated Financial Statements relate to the Company’s continuing operations. Certain prior period amounts have been reclassified to conform to current period presentation.
Use of Estimates
The preparation of consolidated financial statements in conformity with United States generally accepted accounting principles (“GAAP”) requires management to make estimates and assumptions that affect the amounts reported in these consolidated financial statements and accompanying notes. Significant items subject to such estimates include inventories, purchase price allocations, recoverability of goodwill and intangibles, and income taxes. Accordingly, actual amounts could differ materially from these estimates.
Fiscal Year
On August 11, 2021, the Company’s Board of Directors (“Board”) approved a change in its fiscal year end from September 30 to December 31. The Company’s 2022 fiscal year began on January 1, 2022 and ended on December 31, 2022. This change better aligns the Company’s financial reporting calendar with many of its industry peers and provides internal benefits by shifting the timing of the budgeting, physical inventory, and performance review cycles away from the Company’s busiest time of year.
The periods presented are the years ended December 31, 2023 and 2022 (“2023” and “2022”, respectively), the three months ended December 31, 2021 (the “Transition Period”), and the year ended September 30, 2021 (“Fiscal 2021”). Each of the Company’s fiscal quarters ends on the last day of the calendar month.
Segment Information
Operating segments are defined as components of a business that can earn revenue and incur expenses for which discrete financial information is evaluated on a regular basis by the chief operating decision maker (“CODM”) in order to decide how to allocate resources and assess performance. The Company’s CODM, the Chief Executive Officer, reviews consolidated results of operations to make decisions, therefore the Company views its operations and manages its business as one operating segment.
Business Combinations
The Company records acquisitions resulting in the consolidation of a business using the acquisition method of accounting. Under this method, the Company records the assets acquired, including intangible assets that can be identified, and liabilities assumed based on their estimated fair values at the date of acquisition. The Company uses an income approach to determine the fair value of acquired intangible assets, specifically the multi-period excess earnings method for customer relationships and the relief from royalty method for trade names. Various Level 3 fair value assumptions are used in the determination of these estimated fair values, including items such as sales growth rates, cost synergies, customer attrition rates, discount rates, and other prospective financial information. The purchase price in excess of the fair value of the assets acquired and liabilities assumed is recorded as goodwill. Estimates associated with the accounting for acquisitions may change as additional information becomes available regarding the assets acquired and liabilities assumed. Management believes these estimates are based on reasonable assumptions, however they are inherently uncertain and unpredictable, therefore actual results may differ. Transaction costs associated with acquisitions are expensed as incurred and are included as a component of selling, general and administrative expense within the consolidated statements of operations.
Cash and Cash Equivalents
The Company considers all highly liquid investments with maturities of three months or less when purchased to be cash equivalents. Cash and cash equivalents also include unsettled credit card transactions. Cash equivalents are composed of money market funds which invest primarily in commercial paper or bonds with a rating of A-1 or better, and bank certificates of deposit.
Accounts Receivable
Accounts receivable are derived from unpaid invoiced amounts and are recorded at their net realizable value. The allowance for doubtful accounts is calculated based on actual historical write-offs and current economic factors and represents the Company’s best estimate of its credit exposure. Each month the Company reviews its receivables on a customer-by-customer basis and any balances that are deemed uncollectible are written off against the allowance after all means of collection have been exhausted and the potential for recovery is considered remote. The Company’s accounts receivable are primarily from customers in the building industry located in the United States and Canada, and no single customer represented at least 10% of the Company’s revenue during the year ended December 31, 2023 or accounts receivable as of December 31, 2023.
Concentrations of Risk
Financial instruments that potentially subject the Company to significant concentration of credit risk consist primarily of cash, cash equivalents, and accounts receivable. The Company maintains the majority of its cash and cash equivalents with one financial institution, which management believes to be financially sound and with minimal credit risk. The Company’s deposits typically exceed amounts guaranteed by the Federal Deposit Insurance Corporation.
Inventories (Including Vendor Rebates)
Inventories, consisting substantially of finished goods, are valued at the lower of cost or market (net realizable value). Cost is determined using the moving weighted-average cost method.
The Company’s arrangements with vendors typically provide for rebates after it makes a special purchase and/or monthly, quarterly, and/or annual rebates of a specified amount of consideration payable when a number of measures have been achieved. Annual rebates are generally related to a specified cumulative level of purchases on a calendar-year basis. The Company accounts for such rebates as a reduction of the inventory value until the product is sold, at which time such rebates reduce cost of products sold in the consolidated statements of operations. Throughout the year, the Company estimates the amount of the periodic rebates based upon the expected level of purchases. The Company continually revises these estimates to reflect actual rebates earned based on actual purchase levels. Amounts due from vendors under these arrangements are included in prepaid expenses and other current assets in the accompanying consolidated balance sheets.
Property and Equipment
Property and equipment acquired in connection with acquisitions are recorded at fair value as of the date of the acquisition and depreciated utilizing the straight-line method over the estimated remaining useful lives. All other additions are recorded at cost, and
depreciation is computed using the straight-line method. The Company reviews the estimated useful lives of its fixed assets on an ongoing basis and the following table summarizes the estimates currently used:
| | | | | | | | |
Asset Class | | Estimated Useful Life |
Buildings | | 40 years |
Equipment | | 3 to 7 years |
Furniture and fixtures | | 7 years |
Software | | 3 to 5 years |
Finance lease assets and leasehold improvements | | Shorter of the estimated useful life or the term of the lease, considering renewal options expected to be exercised. |
Goodwill and Intangible Assets
On an annual basis and at interim periods when circumstances require, the Company tests the recoverability of its goodwill and indefinite-lived intangible assets and reviews for indicators of impairment. Examples of such indicators include a significant change in the business climate, unexpected competition, loss of key personnel, or a decline in the Company’s market capitalization below the Company’s net book value.
The Company performs impairment assessments at the reporting unit level, which is defined as an operating segment or one level below an operating segment, also known as a component. The Company evaluates its components for aggregation by examining the distribution methods, sales mix, and operating results of each component to determine if these characteristics will be sustained over a long-term basis. For purposes of this evaluation, the Company expects its components to exhibit similar economic characteristics 3-5 years after events such as an acquisition within the Company’s core roofing business or management/business restructuring. Components that exhibit similar economic characteristics are subsequently aggregated into a single reporting unit. Based on the Company’s most recent impairment assessment performed as of August 31, 2023, it was determined that all of the Company’s components exhibited similar economic characteristics, and therefore should be aggregated into a single reporting unit (collectively, the “Reporting Unit”).
To test for the recoverability of goodwill and indefinite-lived intangible assets, the Company first performs a qualitative assessment based on economic, industry, and company-specific factors for all or selected reporting units to determine whether the existence of events and circumstances indicates that it is more likely than not that the goodwill or indefinite-lived intangible asset is impaired. Based on the results of the qualitative assessment, two additional steps in the impairment assessment may be required. The first step would require a comparison of each reporting unit’s fair value to the respective carrying value. If the carrying value exceeds the fair value, a second step is performed to measure the amount of impairment loss on a relative fair value basis, if any.
Based on the Company’s most recent impairment assessment performed as of August 31, 2023, the Company concluded that it was more likely than not that the fair value of the goodwill and indefinite-lived intangible assets exceeded their net carrying amount, therefore the quantitative two-step impairment test was not required. The Company’s total market capitalization exceeded carrying value by approximately 202% as of August 31, 2023. The Company did not identify any macroeconomic, industry conditions, or cost-related factors that would indicate it is more likely than not that the fair value of the reporting unit was less than its carrying value.
The Company amortizes certain identifiable intangible assets that have finite lives, currently consisting of customer relationships and trade names. Customer relationship assets are amortized on an accelerated basis based on the expected cash flows generated by the existing customers; and trade names are amortized on an accelerated basis over the term the Company expects to use the trade name. Amortizable intangible assets are tested for impairment, when deemed necessary, based on undiscounted cash flows and, if impaired, are written down to fair value based on either discounted cash flows or appraised values.
Evaluation of Long-Lived Assets
The Company evaluates the recoverability of its long-lived assets for impairment whenever events or circumstances indicate that the carrying amount of the assets may not be recoverable. Recoverability is measured by comparing the carrying amount of the asset to the future undiscounted cash flows the asset is expected to generate. If the asset is considered to be impaired, the amount of any impairment is measured as the difference between the carrying value and the fair value of the impaired asset.
Fair Value Measurement
The Company applies fair value accounting for all financial assets and liabilities that are reported at fair value in the financial statements on a recurring basis. Fair value is defined as the price that would be received from selling an asset or paid to transfer a
liability in an orderly transaction between market participants at the measurement date. The accounting guidance establishes a defined three-tier hierarchy to classify and disclose the fair value of assets and liabilities on both the date of their initial measurement as well as all subsequent periods. The hierarchy prioritizes the inputs used to measure fair value by the lowest level of input that is available and significant to the fair value measurement. The three levels are described as follows:
•Level 1: Observable inputs. Quoted prices in active markets for identical assets and liabilities;
•Level 2: Observable inputs other than the quoted price. Includes quoted prices for similar instruments, quoted prices for identical or similar instruments in inactive markets and amounts derived from valuation models where all significant inputs are observable in active markets; and
•Level 3: Unobservable inputs. Includes amounts derived from valuation models where one or more significant inputs are unobservable and require the Company to develop relevant assumptions.
The Company evaluates its financial assets and liabilities subject to fair value measurements on a recurring basis to determine the appropriate level of classification as of each reporting period.
Financial Derivatives
The Company enters into interest rate swaps to minimize the risks and costs associated with financing activities, as well as to maintain an appropriate mix of fixed-rate and floating-rate debt. The swap agreements are contracts to exchange variable-rate for fixed-interest rate payments over the life of the agreements. The Company’s derivative instruments are designated as cash flow hedges, for which the Company records changes in their fair value, net of tax, in other comprehensive income.
Net Sales
The Company records net sales when performance obligations with the customer are satisfied. A performance obligation is a promise to transfer a distinct good to the customer and is the unit of account. The transaction price is allocated to each distinct performance obligation and recognized as net sales when, or as, the performance obligation is satisfied. All contracts have a single performance obligation as the promise to transfer the individual good is not separately identifiable from other promises and is, therefore, not distinct. Performance obligations are satisfied at a point in time and net sales are recognized when the customer accepts the delivery of a product or takes possession of a product with rights and rewards of ownership. For goods shipped by third party carriers, the Company recognizes revenue upon shipment since the terms are generally FOB shipping point at which time control passes to the customer. The Company also arranges for certain products to be shipped directly from the manufacturer to the customer. The Company recognizes the gross revenue for these sales upon shipment as the terms are FOB shipping point at which time control passes to the customer.
The Company enters into agreements with customers to offer rebates, generally based on achievement of specified sales levels and various marketing allowances that are common industry practice. Reductions to net sales for customer programs and incentive offerings, including promotions and other volume-based incentives, are estimated using the most likely amount method and recorded in the period in which the sale occurs. Provisions for early payment discounts are accrued in the same period in which the sale occurs. The Company does not have any material payment terms as payment is received shortly after the transfer of control of the products to the customer. Commissions to internal sales teams are paid to obtain contracts. As these contracts are less than one year, these costs are expensed as incurred.
The Company includes shipping and handling costs billed to customers in net sales. Related costs are accounted for as fulfillment activities and are recognized as cost of products sold when control of the products transfers to the customer.
Leases
The Company mostly operates in leased facilities, which are accounted for as operating leases. The leases typically provide for a base rent plus real estate taxes and insurance. Certain of the leases provide for escalating rents over the lives of the leases, and rent expense is recognized over the terms of those leases on a straight-line basis. The real estate leases expire between 2024 and 2037.
In addition, the Company leases equipment such as trucks and forklifts. Equipment leases are accounted for as either operating or finance leases. The equipment leases expire between 2024 and 2032.
The Company determines if an arrangement is a lease at inception. Operating and finance lease assets and liabilities are included within the consolidated balance sheets, with finance lease assets included in property and equipment, net.
Lease assets and liabilities are recognized at the present value of the future lease payments at the lease commencement date. The interest rate used to determine the present value of the future lease payments is the Company’s incremental borrowing rate, because the interest rates implicit in most of the leases are not readily determinable. The incremental borrowing rate is estimated to approximate the interest rate on a collateralized basis with similar terms and payments.
Lease assets include any prepaid lease payments and lease incentives. The Company’s lease terms include periods under options to extend or terminate the lease when it is reasonably certain that those options will be exercised. The Company generally uses the base, non-cancelable lease term when determining the lease assets and liabilities. Operating lease expense is recognized on a straight-line basis over the lease term. For finance leases, the lease asset is depreciated over the lease term and interest expense is recorded using the effective interest method.
The Company’s lease agreements generally contain lease and non-lease components. Non-lease components primarily include payments for maintenance and utilities. The Company has elected to combine fixed payments for non-lease components with lease payments and account for them together as a single lease component, which increases the lease assets and liabilities.
Payments under the Company’s lease agreements are primarily fixed. However, certain lease agreements contain variable payments, which are expensed as incurred and are not included in the operating lease assets and liabilities. These amounts include payments affected by the Consumer Price Index and reimbursements to landlords for items such as property insurance and common area costs. The Company’s lease agreements do not contain any material residual value guarantees or material restrictive covenants.
Stock-Based Compensation
The Company applies the fair value method to recognize compensation expense for stock-based awards. Using this method, for time-based awards the estimated grant-date fair value of the award is measured based on the fair value of the Company’s common stock on the grant date and is recognized on a straight-line basis over the requisite service period based on the portion of the award that is expected to vest. The Company estimates forfeitures at the time of grant and revises the estimates, if necessary, in subsequent periods if actual forfeitures differ from those estimates. For awards with performance conditions, the Company accrues stock-based compensation over the service period if, and to the extent that, it is determined that achievement of the performance condition is probable. Market conditions are incorporated into the grant date fair value of stock-based awards with market conditions using a Monte Carlo valuation model. Compensation expense for stock-based awards with market conditions is recognized over the service period and is not reversed if the market condition is not met. If awards with market, performance, and/or service conditions are forfeited due to failure to achieve performance conditions or failure to satisfy service conditions, any previously recognized expense for such awards is reversed.
The Company utilizes the Black-Scholes option pricing model to estimate the grant-date fair value of option awards. The exercise price of option awards is set to equal the estimated fair value of the common stock at the date of the grant. The following weighted-average assumptions are also used to calculate the estimated fair value of option awards:
•Expected volatility: The expected volatility of the Company’s shares is estimated using the historical stock price volatility over the most recent period commensurate with the estimated expected term of the awards.
•Expected term: For employee stock option awards, the Company determines the weighted average expected term equal to the weighted period between the vesting period and the contract life of all outstanding options.
•Dividend yield: The Company has not paid dividends and does not anticipate paying a cash dividend in the foreseeable future and, accordingly, uses an expected dividend yield of zero.
•Risk-free interest rate: The Company bases the risk-free interest rate on the implied yield available on a U.S. Treasury note with a term equal to the estimated expected term of the awards.
Foreign Currency Translation
The Company’s operations located outside of the United States where the local currency is the functional currency are translated into U.S. dollars using the current rate method. Results of operations are translated at the average rate of exchange for the period. Assets and liabilities are translated at the closing rates on the period end date. Gains and losses on translation of these accounts are accumulated and reported as a separate component of equity and other comprehensive income (loss). Gains and losses on foreign currency transactions are recognized in the consolidated statements of operations as a component of interest expense, financing costs and other.
Income Taxes
The Company accounts for income taxes using the liability method, which requires it to recognize a current tax liability or asset for current taxes payable or refundable and a deferred tax liability or asset for the estimated future tax effects of temporary differences between the financial statement and tax reporting bases of assets and liabilities to the extent that they are realizable. Deferred tax expense (benefit) results from the net change in deferred tax assets and liabilities during the year.
Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 740 (“ASC 740”) prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. Based on this guidance, the Company analyzes its filing positions in all of the federal and state jurisdictions where it is required to file income tax returns, as well as all open tax years in these jurisdictions. Tax benefits from uncertain tax positions are recognized if it is more likely than not that the position is sustainable based solely on its technical merits.
Net Income (Loss) per Common Share
Basic net income (loss) per common share is calculated by dividing net income (loss) attributable to common stockholders by the weighted-average number of common shares outstanding during the period, without consideration for common share equivalents or the conversion of Preferred Stock. Common share equivalents consist of the incremental common shares issuable upon the exercise of stock options and vesting of restricted stock unit awards. Diluted net income (loss) per common share is calculated by dividing net income (loss) attributable to common stockholders by the fully diluted weighted-average number of common shares outstanding during the period.
Holders of Preferred Stock would have participated in dividends on an as-converted basis when declared on common shares. As a result, Preferred Stock was classified as a participating security and thereby required the allocation of income that would have otherwise been available to common stockholders when calculating net income (loss) per common share. The Company repurchased all outstanding Preferred Stock on July 31, 2023. Refer to Note 6 for more information.
Diluted net income (loss) per common share is calculated by utilizing the most dilutive result of the if-converted and two-class methods. In both methods, net income (loss) attributable to common stockholders and the weighted-average common shares outstanding are adjusted to account for the impact of the assumed issuance of potential common shares that are dilutive, subject to dilution sequencing rules.
Recent Accounting Pronouncements—Adopted
In October 2021, the FASB issued Accounting Standards Update (“ASU”) 2021-08, “Business Combinations – Accounting for Contract Assets and Contract Liabilities from Contracts with Customers.” The guidance is intended to improve the accounting for acquired revenue contracts with customers in a business combination by addressing diversity in practice. The guidance requires an acquirer to recognize and measure contract assets and liabilities acquired in a business combination in accordance with ASC Topic 606 as if it had originated the contracts, as opposed to at fair value on the acquisition date. The standard became effective for the Company on January 1, 2023 and was applied prospectively to acquisitions occurring after the adoption date. The adoption of this new guidance did not have a material impact on the Company’s financial statements and related disclosures.
In March 2020, the FASB issued ASU 2020-04, “Reference Rate Reform (Topic 848), Facilitation of the Effects of Reference Rate Reform on Financial Reporting.” The guidance provides optional practical expedients to ease the potential burden in accounting for contract modifications and hedge accounting related to reference rate reform. The provisions apply only to those transactions that reference LIBOR or another reference rate expected to be discontinued due to reference rate reform. Specifically, entities can elect to not apply certain modification accounting requirements to contracts affected by reference rate reform if certain criteria are met. Also, entities can elect various optional expedients that would allow it to continue to apply hedge accounting for hedging relationships affected by reference rate reform if certain criteria are met. Adoption of the provisions of ASU 2020-04 are optional and expedients may be elected over time as reference rate reform activities occur. Further, in December 2022, the FASB issued ASU 2022-06, “Reference Rate Reform (Topic 848): Deferral of the Sunset Date of Topic 848,” extending the sunset date under Topic 848 from December 31, 2022 to December 31, 2024 to align the temporary accounting relief guidance with the LIBOR cessation date of June 30, 2023. During the three months ended March 31, 2023, the Company adopted the optional relief guidance provided under ASU 2020-04 after entering into a new interest rate swap agreement with a reference rate indexed to the Secured Overnight Financing Rate (“SOFR”), thereby creating a temporary mismatch in the referenced interest rate index of the Company’s interest rate swap and the hedged variable rate interest payments pursuant to the Company’s Term Loan. See Note 22 for further details of the transaction. The optional expedient did not have a material impact on the Company’s financial statements and related disclosures. Additionally, in June 2023, the Company entered into the second amendment to the 2026 ABL, and in July 2023, the Company entered into the second amendment to the 2028 Term Loan, both of which replaced the reference rates from LIBOR with SOFR. See Note 13 for further details of the transactions. In connection with these amendments, the Company adopted ASU 2020-04 and elected the debt accounting
optional expedient. The optional expedient did not have a material impact on the Company’s financial statements and related disclosures. The Company may also take advantage of other optional relief guidance offered under ASU 2020-04 in the future and will evaluate and disclose the impact of this guidance in the period of election, as well as the nature and reason for doing so.
Recent Accounting Pronouncements—Not Yet Adopted
In October 2023, the FASB issued ASU 2023-06, “Disclosure Improvements – Codification Amendments in Response to the SEC’s Disclosure Update and Simplification Initiative.” This standard affects a wide variety of Topics in the Codification. The effective date for each amendment will be the date on which the SEC’s removal of that related disclosure from Regulation S-X or Regulation S-K becomes effective. Early adoption is prohibited. The Company does not expect the adoption of this standard to have a material impact on the Company’s consolidated financial statements and related disclosures.
In November 2023, the FASB issued ASU 2023-07, “Segment Reporting - Improving Reportable Segment Disclosures (Topic 280).” The standard is intended to improve reportable segment disclosure requirements, primarily through enhanced disclosures about significant expenses. The standard requires disclosures to include significant segment expenses that are regularly provided to the CODM, a description of other segment items by reportable segment, and any additional measures of a segment's profit or loss used by the CODM when deciding how to allocate resources. The standard also requires all annual disclosures currently required by ASC Topic 280 to be included in interim periods. This standard is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024, with early adoption permitted and requires retrospective application to all prior periods presented in the financial statements. The Company is currently evaluating the impact of this standard on its consolidated financial statements and related disclosures.
In December 2023, the FASB issued ASU 2023-09, “Improvements to Income Tax Disclosures,” a final standard on improvements to income tax disclosures. The standard requires disaggregated information about a reporting entity's effective tax rate reconciliation as well as information on income taxes paid. This standard is effective for fiscal years beginning after December 15, 2024, with early adoption permitted and should be applied prospectively. The Company is currently evaluating the impact of this standard on its consolidated financial statements and related disclosures.
3. Acquisitions
The following table presents the Company’s acquisitions between January 1, 2022 and December 31, 2023. The Company acquired 100% of the equity or substantially all of the net assets in each case. The Company has not provided pro forma results of operations for any of the transactions below, as the transactions individually and in the aggregate for the respective year are not material to the
Company. The results of operations for these transactions are included in the Company’s consolidated statements of operations from the date of the acquisition (dollars in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Date Acquired | | Company Name | | Region | | Branches | | Goodwill Recognized1 | | Intangible Assets Acquired1 |
November 1, 2023 | | H&H Roofing Supply, LLC | | California | | 1 | | $ | 1.3 | | | $ | 1.0 | |
October 2, 2023 | | Garvin Construction Products | | Maryland, New York, Connecticut, New Jersey, and Massachusetts | | 5 | | $ | 17.6 | | | $ | 10.1 | |
September 5, 2023 | | S&H Building Material Corporation | | New York | | 1 | | $ | 5.7 | | | $ | 4.1 | |
August 1, 2023 | | All American Vinyl Siding Supply, LLC | | Mississippi | | 1 | | $ | 0.7 | | | $ | 0.8 | |
July 11, 2023 | | Crossroads Roofing Supply, Inc. | | Oklahoma | | 5 | | $ | 2.5 | | | $ | 11.1 | |
June 12, 2023 | | Silver State Building Materials, Inc. | | Nevada | | 1 | | $ | 0.6 | | | $ | 0.9 | |
March 31, 2023 | | Al's Roofing Supply, Inc. | | California | | 4 | | $ | 3.3 | | | $ | 7.1 | |
March 31, 2023 | | Prince Building Systems, LLC | | Wisconsin | | 1 | | $ | 0.3 | | | $ | 2.0 | |
January 4, 2023 | | First Coastal Exteriors, LLC | | Alabama and Mississippi | | 2 | | $ | 0.8 | | | $ | 1.9 | |
December 30, 2022 | | Whitney Building Products | | Massachusetts | | 1 | | $ | 2.7 | | | $ | 2.8 | |
November 1, 2022 | | Coastal Construction Products | | Florida, Illinois, Alabama, Georgia, Arkansas, Tennessee, and North Carolina | | 18 | | $ | 133.1 | | | $ | 102.7 | |
June 1, 2022 | | Complete Supply, Inc. | | Illinois | | 1 | | $ | 8.6 | | | $ | 4.6 | |
April 29, 2022 | | Wichita Falls Builders Wholesale, Inc. | | Texas | | 1 | | $ | 0.4 | | | $ | 0.5 | |
January 1, 2022 | | Crabtree Siding and Supply | | Tennessee | | 1 | | $ | 0.1 | | | $ | 0.1 | |
1.For H&H Roofing Supply, LLC, Garvin Construction Products, S&H Building Material Corporation, All American Vinyl Siding Supply, LLC, Crossroads Roofing Supply, Inc., Silver State Building Materials, Inc., Al’s Roofing Supply, Inc., and Prince Building Systems, LLC, the measurement period is still open and amounts are based on provisional estimates of the fair value of assets acquired and liabilities assumed as of December 31, 2023.
In each company’s respective twelve months prior to being acquired by Beacon, the companies listed above produced aggregate annual sales of approximately $474.1 million. The total transaction costs incurred by the Company for these acquisitions for the year ended December 31, 2023 were $6.1 million. Of the $177.7 million of goodwill recognized for these acquisitions, $101.2 million is deductible for tax purposes.
4. Divestitures
Solar Products
On December 1, 2021, the Company completed the divestiture of its solar products business (“Solar Products”) in order to focus on the Company’s core exteriors business. The Company recorded a loss on sale of $22.3 million for the three months ended December 31, 2021. The results of operations from Solar Products were included within income from continuing operations for the three months ended December 31, 2021 and year ended September 30, 2021 and were not material to the Company’s overall results.
Interior Products
On February 10, 2021, the Company completed the sale of Interior Products to FBM pursuant to the Purchase Agreement for approximately $850 million in cash (subject to a working capital and certain other adjustments as set forth in the Purchase Agreement). The final adjusted purchase price for Interior Products was $842.7 million. During the three months ended December 31, 2021, the Company received $6.6 million of final purchase consideration from FBM.
The Company completed this divestiture of net assets previously acquired in 2018 as part of the acquisition of Allied Building Products Corp. to enhance leadership focus, reduce net leverage, strengthen the Company’s balance sheet, and provide the financial flexibility to pursue strategic growth initiatives in the Company’s core exteriors business.
The following table reconciles major line items constituting pre-tax income (loss) from discontinued operations to net income (loss) from discontinued operations as presented in the consolidated statements of operations (in millions):
| | | | | | | | | | | |
| Three Months Ended December 31, 2021 | | Year Ended September 30, 2021 |
| |
Net sales | $ | — | | | $ | 357.9 | |
Cost of products sold | — | | | (264.2) | |
Selling, general and administrative | (0.1) | | | (79.1) | |
Depreciation and amortization | — | | | (13.0) | |
Other income | — | | | 0.1 | |
Loss on sale | — | | | (360.6) | |
Pre-tax income (loss) from discontinued operations | (0.1) | | | (358.9) | |
Provision for (benefit from) income taxes | — | | | (92.2) | |
Net income (loss) from discontinued operations | $ | (0.1) | | | $ | (266.7) | |
The loss on sale of $360.6 million for the year ended September 30, 2021 was calculated by comparing the purchase price (as adjusted) to the carrying value of the net assets of Interior Products as of February 10, 2021, the closing date of the sale. As Interior Products represented a component of the Company’s single reporting unit, the carrying value of the net assets of Interior Products included an allocation of $730.9 million of the Company’s consolidated goodwill balance. The Company allocated consolidated goodwill based on the relative fair value of the component, which was determined using the purchase price (as adjusted) of Interior Products and the market capitalization of the Company as of February 10, 2021. The net result of this allocation attributed a higher amount of goodwill than that which was directly associated with the Interior Products portion of the acquisition of Allied Building Products Corp., thereby having a significant influence on the loss on the Interior Products divestiture transaction. The loss on sale reflects the finalized transaction costs and net working capital adjustment.
There were no results from discontinued operations in the years ended December 31, 2023 or 2022. There were no assets or liabilities held for sale for any periods presented.
5. Net Sales
The following table presents the Company’s net sales by line of business and geography for each period presented (in millions):
| | | | | | | | | | | | | | | | | |
| U.S. | | Canada | | Total |
Year Ended December 31, 2023 | | | | | |
Residential roofing products | $ | 4,588.1 | | | $ | 63.9 | | | $ | 4,652.0 | |
Non-residential roofing products | 2,192.6 | | | 203.1 | | | 2,395.7 | |
Complementary building products | 2,062.2 | | | 9.9 | | | 2,072.1 | |
Total net sales | $ | 8,842.9 | | | $ | 276.9 | | | $ | 9,119.8 | |
| | | | | |
Year Ended December 31, 2022 | | | | | |
Residential roofing products | $ | 4,138.1 | | | $ | 79.8 | | | $ | 4,217.9 | |
Non-residential roofing products | 2,285.7 | | | 178.6 | | | 2,464.3 | |
Complementary building products | 1,736.6 | | | 10.9 | | | 1,747.5 | |
Total net sales | $ | 8,160.4 | | | $ | 269.3 | | | $ | 8,429.7 | |
| | | | | |
Three Months Ended December 31, 2021 | | | | | |
Residential roofing products | $ | 904.3 | | | $ | 15.5 | | | $ | 919.8 | |
Non-residential roofing products | 413.9 | | | 35.5 | | | 449.4 | |
Complementary building products | 383.3 | | | 2.4 | | | 385.7 | |
Total net sales | $ | 1,701.5 | | | $ | 53.4 | | | $ | 1,754.9 | |
| | | | | |
Year Ended September 30, 2021 | | | | | |
Residential roofing products | $ | 3,443.4 | | | $ | 72.8 | | | $ | 3,516.2 | |
Non-residential roofing products | 1,551.7 | | | 137.1 | | | 1,688.8 | |
Complementary building products | 1,426.5 | | | 10.5 | | | 1,437.0 | |
Total net sales | $ | 6,421.6 | | | $ | 220.4 | | | $ | 6,642.0 | |
6. Net Income (Loss) Per Common Share
Basic net income (loss) per common share is calculated by dividing net income (loss) attributable to common stockholders by the weighted-average number of common shares outstanding during the period, without consideration for common share equivalents or the conversion of Preferred Stock (as defined below). Common share equivalents consist of the incremental common shares issuable upon the exercise of stock options and vesting of restricted stock unit (“RSU”) awards. Diluted net income (loss) per common share is calculated by dividing net income (loss) attributable to common stockholders by the fully diluted weighted-average number of common shares outstanding during the period.
In connection with the acquisition of Allied Building Products Corp. on January 2, 2018, the Company completed the sale of 400,000 shares of Series A Cumulative Convertible Participating Preferred Stock, par value $0.01 per share (the “Preferred Stock”), with an aggregate liquidation preference of $400.0 million, at a purchase price of $1,000 per share, to CD&R Boulder Holdings, L.P. (“CD&R Holdings”).
On July 31, 2023 (the “Repurchase Date”), the Company repurchased (the “Repurchase”) all 400,000 issued and outstanding shares of the Preferred Stock held by CD&R Holdings (the shares of Preferred Stock held by CD&R Holdings, the “Shares”) pursuant to a letter agreement dated July 6, 2023 (the “Repurchase Letter Agreement”) in cash for $805.4 million, including $0.9 million of accrued but unpaid dividends as of such date (the “Repurchase Price”). In connection with the Repurchase, CD&R Holdings agreed that for as long as Philip Knisely or Nathan Sleeper remains a member of the Company’s Board and for a period of six months thereafter, the customary voting, standstill, and transfer restrictions set forth in the original Investment Agreement with respect to the Preferred Stock will continue to apply to CD&R Holdings and its related fund in accordance with their terms. Following the closing of the Repurchase, Mr. Sleeper resigned from the Company’s Board and Mr. Knisely remained a member of the Company’s Board until his resignation on January 23, 2024.
The aggregate Repurchase Price and related transaction fees and expenses were financed by a combination of proceeds from the 2030 Senior Notes, which are further described in Note 13, as well as the 2026 ABL and cash on hand.
On and after the Repurchase Date, all dividends and distributions ceased to accrue on the Shares, the repurchased Shares are no longer deemed outstanding, and all rights of CD&R Holdings with respect to the repurchased Shares terminated.
During the year ended December 31, 2023, the Company incurred costs directly attributable to the Repurchase of $9.3 million.
Before such repurchase occurred, the Preferred Stock was convertible perpetual participating preferred stock of the Company, and conversion of the Preferred Stock into $0.01 par value shares of the Company’s common stock would have been at a conversion price of $41.26 per share (or 9,694,619 shares of common stock). The Preferred Stock accumulated dividends at a rate of 6.0% per annum (payable quarterly in cash or in-kind, subject to certain conditions). The Preferred Stock was not mandatorily redeemable; therefore, it was classified as mezzanine equity in the Company’s consolidated balance sheets. Holders of Preferred Stock would have participated in dividends on an as-converted basis if declared on common shares. As a result, Preferred Stock was classified as a participating security and thereby required the allocation of income that would have otherwise been available to common stockholders when calculating net income (loss) per common share.
Prior to the repurchase, CD&R typically reinvested cash proceeds received from the quarterly Preferred Stock dividend payments to purchase shares of the Company’s common stock on the open market, the most recent of which occurred in April 2023. In connection with the Repurchase, CD&R triggered the short-swing profit rule pursuant to Section 16(b) of the Exchange Act and disgorged $4.7 million in short-swing trading profits to the Company immediately following the repurchase. Subsequent to the Repurchase, CD&R disgorged an additional $1.2 million of short-swing trading profits triggered by CD&R’s public offering to sell 5.0 million shares of the Company’s common stock. The $5.9 million of short-swing trading profits disgorged by CD&R pursuant to Section 16(b) of the Exchange Act during the year ended December 31, 2023 were recorded to additional paid-in capital net of tax of $1.6 million on the consolidated balance sheets.
The difference between the total consideration paid for the Repurchase, inclusive of direct costs, and the carrying value of the Preferred Stock, resulted in a $414.6 million Repurchase premium (the “Repurchase Premium”) which was recorded as a reduction to retained earnings within the consolidated statements of stockholders’ equity. In calculating basic and diluted net income (loss) per common share for the year ended December 31, 2023, the Repurchase Premium is included as a component of net income (loss) attributable to common stockholders.
Diluted net income (loss) per common share is calculated by utilizing the most dilutive result of the if-converted and two-class methods. In both methods, net income (loss) attributable to common stockholders and the weighted-average common shares outstanding are adjusted to account for the impact of the assumed issuance of potential common shares that are dilutive, subject to dilution sequencing rules.
The following table presents the components and calculations of basic and diluted net income (loss) per common share (in millions, except per share amounts; certain amounts may not recalculate due to rounding):
| | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, | | Three Months Ended December 31, | | Year Ended September 30, |
| 2023 | | 2022 | | 2021 | | 2021 |
Numerator: | | | | | | | |
Net income (loss) from continuing operations | $ | 435.0 | | | $ | 458.4 | | | $ | 68.1 | | | $ | 221.2 | |
Dividends on Preferred Stock | (13.9) | | | (24.0) | | | (6.0) | | | (24.0) | |
Undistributed income from continuing operations allocated to participating securities | (34.1) | | | (54.8) | | | (7.5) | | | — | |
Repurchase Premium | (414.6) | | | — | | | — | | | — | |
Net income (loss) from continuing operations attributable to common stockholders – Basic | (27.6) | | | 379.6 | | | 54.6 | | | 197.2 | |
Add back: dividends on Preferred Stock1 | — | | | — | | | — | | | 24.0 | |
Net income (loss) from continuing operations attributable to common stockholders – Diluted | (27.6) | | | 379.6 | | | 54.6 | | | 221.2 | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Net income (loss) from discontinued operations attributable to common stockholders – Basic and Diluted | $ | — | | | $ | — | | | $ | (0.1) | | | $ | (266.7) | |
Net income (loss) attributable to common stockholders – Basic | $ | (27.6) | | | $ | 379.6 | | | $ | 54.5 | | | $ | (69.5) | |
Net income (loss) attributable to common stockholders – Diluted | $ | (27.6) | | | $ | 379.6 | | | $ | 54.5 | | | $ | (45.5) | |
| | | | | | | |
Denominator: | | | | | | | |
Weighted-average common shares outstanding – Basic | 63.7 | | | 67.1 | | | 70.3 | | | 69.7 | |
Effect of common share equivalents | — | | | 1.3 | | | 1.2 | | | 1.1 | |
Effect of convertible Preferred Stock | — | | | — | | | — | | | 9.7 | |
Weighted-average common shares outstanding – Diluted | 63.7 | | | 68.4 | | | 71.5 | | | 80.5 | |
| | | | | | | |
Net income (loss) per common share: | | | | | | | |
Basic – Continuing operations | $ | (0.43) | | | $ | 5.66 | | | $ | 0.78 | | | $ | 2.83 | |
Basic – Discontinued operations | — | | | — | | | — | | | (3.83) | |
Basic net income (loss) per common share | $ | (0.43) | | | $ | 5.66 | | | $ | 0.78 | | | $ | (1.00) | |
| | | | | | | |
Diluted – Continuing operations | $ | (0.43) | | | $ | 5.55 | | | $ | 0.76 | | | $ | 2.75 | |
Diluted – Discontinued operations | — | | | — | | | — | | | (3.32) | |
Diluted net income (loss) per common share | $ | (0.43) | | | $ | 5.55 | | | $ | 0.76 | | | $ | (0.57) | |
1.The hypothetical conversion of the Preferred Stock became dilutive for the year ended September 30, 2021, primarily stemming from the significant income from continuing operations and offsetting loss from discontinued operations in Fiscal 2021, and their combined effect on the Company’s calculation of diluted net income (loss) per common share.
The following table includes the number of shares that may be dilutive common shares in the future (except for the Preferred Stock, which was redeemed in July 2023 and therefore has no dilutive impact in the future). These shares were not included in the
computation of diluted net income (loss) per common share because the effect was either anti-dilutive or the requisite performance conditions were not met (in millions):
| | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, | | Three Months Ended December 31, | | Year Ended September 30, |
| 2023 | | 2022 | | 2021 | | 2021 |
Stock options | 0.7 | | | 0.2 | | | 0.2 | | | 0.5 | |
Restricted stock units | 1.0 | | | — | | | — | | | — | |
Preferred Stock | 5.6 | | | 9.7 | | | 9.7 | | | — | |
| | | | | | | |
Additionally, there were shares issuable under the Company’s ESPP, as defined in Note 7, that were not included in the computation of diluted net income (loss) per common share because the anti-dilutive effects were de minimis during the year ended December 31, 2023.
7. Stock-based Compensation
On December 23, 2019, the Board approved the Beacon Roofing Supply, Inc. Second Amended and Restated 2014 Stock Plan (the “2014 Plan”). On February 11, 2020, the stockholders of the Company approved an additional 4,850,000 shares to be reserved for issuance under the 2014 Plan. The 2014 Plan, which was originally approved by the stockholders on February 12, 2014, provides for discretionary awards of stock options, stock awards, restricted stock units, and stock appreciation rights to selected employees and non-employee directors. The 2014 Plan mandates that all shares underlying lapsed, forfeited, expired, terminated, cancelled and withheld awards, including those from the predecessor plan, be returned to the 2014 Plan and made available for issuance. As of December 31, 2023, there were 3,301,997 shares of common stock available for issuance pursuant to the 2014 Plan. The 2014 Plan is the only plan maintained by the Company pursuant to which equity awards are granted.
All unvested employee equity awards contain a “double trigger” change in control mechanism to the extent such employee equity award is continued or assumed after a change in control. If an award is not continued or assumed by a public company in an equitable manner, such award shall become vested immediately prior to a change in control (in the case of a restricted stock unit award with performance conditions at the then-calculable payout percentage for any completed annual performance periods and at 100% for any annual performance periods not yet calculable, and in the case of a restricted stock unit award with market performance conditions at 100% of the award then earned but not then vested). If an award is so continued or assumed, vesting will continue in accordance with the terms of the award, unless there is a qualifying termination (without cause or for good reason) within one year following the change in control, in which event the award shall immediately become vested (in the case of a restricted stock unit award with performance conditions at the then-calculable payout percentage for any completed annual performance periods and at 100% for any annual performance periods not yet calculable, and in the case of a restricted stock unit award with market performance conditions at 100% of the award then earned but not then vested).
Stock Options
Non-qualified stock options generally expire 10 years after the grant date and, except under certain conditions, the options are subject to continued employment and vest in three annual installments over the three-year period following the grant date.
The fair values of the options granted for the periods presented were estimated on the dates of grants using the Black-Scholes option-pricing model with the following weighted-average assumptions:
| | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, | | | | Year Ended September 30, |
| 2023 | | 2022 | | | | 2021 |
Risk-free interest rate | 4.26 | % | | 1.93 | % | | | | 0.44 | % |
Expected volatility | 49.92 | % | | 48.89 | % | | | | 48.15 | % |
Expected life (in years) | 5.12 | | 5.14 | | | | 5.36 |
Dividend yield | — | | | — | | | | | — | |
Due to the Company’s change in its fiscal year end, the Company did not make annual grants to employees during the three months ended December 31, 2021.
The following table summarizes all stock option activity for the year ended December 31, 2023 (in millions, except per share amounts and time periods):
| | | | | | | | | | | | | | | | | | | | | | | |
| Options Outstanding | | Weighted- Average Exercise Price | | Weighted- Average Remaining Contractual Term (Years) | | Aggregate Intrinsic Value1 |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Balance as of December 31, 2022 | 1.3 | | $ | 38.73 | | | 6.0 | | $ | 20.7 | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Granted | 0.1 | | $ | 65.00 | | | | | |
Exercised | (0.3) | | $ | 37.91 | | | | | |
Canceled/Forfeited | (0.0) | | $ | 50.79 | | | | | |
Expired | (0.0) | | $ | 36.19 | | | | | |
Balance as of December 31, 2023 | 1.1 | | $ | 41.38 | | | 5.8 | | $ | 51.3 | |
Vested and expected to vest after December 31, 2023 | 1.1 | | $ | 40.81 | | | 5.8 | | $ | 51.0 | |
Exercisable as of December 31, 2023 | 0.9 | | $ | 35.94 | | | 5.1 | | $ | 45.3 | |
1.Aggregate intrinsic value represents the difference between the closing fair value of the underlying common stock and the exercise price of outstanding, in-the-money options on the date of measurement.
During the years ended December 31, 2023 and 2022, three months ended December 31, 2021, and year ended September 30, 2021, the Company recorded stock-based compensation expense related to stock options of $3.8 million, $3.9 million, $0.6 million, and $4.4 million, respectively. As of December 31, 2023, there was $3.8 million of total unrecognized compensation cost related to unvested stock options, which is expected to be recognized over a weighted-average period of 1.7 years.
The following table summarizes additional information on stock options for the periods presented (in millions, except per share amounts):
| | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, | | Three Months Ended December 31, | | Year Ended September 30, |
| 2023 | | 2022 | | 2021 | | 2021 |
Weighted-average fair value per share of stock options granted | $ | 31.86 | | | $ | 26.50 | | | $ | — | | | $ | 15.62 | |
Total grant date fair value of stock options vested | $ | 3.2 | | | $ | 2.7 | | | $ | 3.7 | | | $ | 5.6 | |
Total intrinsic value of stock options exercised | $ | 10.9 | | | $ | 11.5 | | | $ | 4.1 | | | $ | 15.7 | |
Restricted Stock Units
Time-based RSU awards granted to employees are subject to continued employment and generally vest on the third anniversary of the grant date. The Company also grants certain RSU awards to management that additionally may contain market or performance conditions. Market conditions are incorporated into the grant date fair value of the management awards with market conditions using a Monte Carlo valuation model. Compensation expense for management awards with market conditions is recognized over the service period and is not reversed if the market condition is not met. For awards with performance conditions, the actual number of awards that will vest can range from 0% to 200% of the original grant amount, depending upon actual Company performance below or above the established performance metric targets. At each reporting date, the Company estimates performance in relation to the defined targets when determining the projected number of management awards with performance conditions that are expected to vest and calculating the related stock-based compensation expense. Management awards with performance conditions are amortized over the service period if, and to the extent that, it is determined that achievement of the performance condition is probable. If awards with market, performance and/or service conditions are forfeited due to failure to achieve performance conditions or failure to satisfy service conditions, any previously recognized expense for such awards is reversed.
RSUs granted to non-employee directors are subject to continued service and vest on the first anniversary of the grant date (except under certain conditions). Generally, the common shares underlying the RSUs are not eligible for distribution until the non-employee director’s service on the Board has terminated, and for non-employee director RSU grants made prior to fiscal year 2014, the share distribution date is six months after the director’s termination of service on the Board. Any non-employee directors who have Beacon
equity holdings (defined as common stock and outstanding vested equity awards) with a total fair value that is greater than or equal to five times the annual Board cash retainer may elect to have any future RSU grants settle simultaneously with vesting.
The following table summarizes all RSU activity for the year ended December 31, 2023 (in millions, except grant date fair value amounts):
| | | | | | | | | | | |
| RSUs Outstanding | | Weighted-Average Grant Date Fair Value |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
Balance as of December 31, 2022 | 1.2 | | $ | 45.60 | |
| | | |
| | | |
| | | |
Granted | 0.4 | | $ | 62.84 | |
Performance awards1 | 0.1 | | $ | 35.78 | |
Released1 | (0.4) | | $ | 39.77 | |
Canceled/Forfeited | (0.1) | | $ | 51.85 | |
Balance as of December 31, 2023 | 1.2 | | $ | 53.14 | |
Vested and expected to vest after December 31, 20232 | 1.2 | | $ | 52.95 | |
1.Includes additional restricted stock units that vested and were released as a result of the satisfaction of a performance vesting condition.
2.As of December 31, 2023, outstanding awards with performance conditions were expected to vest at greater than 100% of their original grant amount.
During the years ended December 31, 2023 and 2022, three months ended December 31, 2021, and year ended September 30, 2021, the Company recorded stock-based compensation expense related to RSUs of $23.0 million, $23.7 million, $2.2 million, and $14.0 million, respectively. During the years ended December 31, 2023 and 2022, three months ended December 31, 2021, and year ended September 30, 2021, the Company recognized a tax benefit related to stock-based compensation expense of $6.2 million, $3.3 million, $2.4 million, and $1.2 million, respectively.
As of December 31, 2023, there was $28.3 million of total unrecognized compensation expense related to unvested RSUs (including unrecognized expense for RSUs with performance conditions at their estimated value as of December 31, 2023), which is expected to be recognized over a weighted-average period of 1.9 years.
The following table summarizes additional information regarding RSUs (in millions, except per share amounts):
| | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, | | Three Months Ended December 31, | | Year Ended September 30, |
| 2023 | | 2022 | | 2021 | | 2021 |
Weighted-average fair value per share of RSUs granted | $ | 62.84 | | | $ | 50.63 | | | $ | 52.43 | | | $ | 38.18 | |
Total grant date fair value of RSUs vested | $ | 20.1 | | | $ | 9.6 | | | $ | 7.0 | | | $ | 16.5 | |
Total intrinsic value of RSUs released | $ | 38.6 | | | $ | 17.4 | | | $ | 14.5 | | | $ | 15.2 | |
Employee Stock Purchase Plan
On March 20, 2023, the Board adopted the Company’s 2023 Employee Stock Purchase Plan (the “ESPP”), subject to stockholder approval, which was subsequently obtained on May 17, 2023 in conjunction with the 2023 Annual Meeting of Stockholders. The ESPP allows eligible employees to acquire shares of the Company’s common stock through payroll deductions over six-month offering periods. The purchase price per share is equal to 85% of the lesser of (1) the fair market value of a share of the Company’s common stock on the offering date, defined as the first trading day of the offering period, or (2) the fair market value of a share of the Company’s common stock on the purchase date, defined as the last trading day of the offering period; provided that the purchase price is not less than the $0.01 par value per share of the common stock. Participant purchases are limited to a maximum of $12,500 worth of stock per offering period (or $25,000 per calendar year). The Company is authorized to grant up to 1,000,000 shares of its common stock under the ESPP.
The first offering period commenced on July 1, 2023 and ended on December 31, 2023. As of December 31, 2023, the Company has not issued any shares of common stock (shares of common stock for the first offering period were issued in January 2024). During the year ended December 31, 2023, the Company recorded stock-based compensation expense related to the ESPP of $1.2 million.
8. Share Repurchase Program
On February 24, 2022, the Company announced a new share repurchase program (the “Repurchase Program”), pursuant to which the Company may purchase up to $500.0 million of its common stock. On February 23, 2023, the Company announced that its Board authorized and approved an increase of the Repurchase Program by approximately $387.9 million, permitting future share repurchases of $500.0 million after considering actual share repurchases as of such re-authorization date.
Share repurchases under the Repurchase Program may be made from time to time through various means, including open market purchases (including block trades), privately negotiated transactions, accelerated share repurchase transactions (“ASR”), or through a series of forward purchase agreements, option contracts, or similar agreements and contracts (including Rule 10b5-1 plans) adopted by the Company, in each case in accordance with the rules and regulations of the SEC, including, if applicable, Rule 10b-18 of the Exchange Act. The timing, volume, and nature of share repurchases pursuant to the Repurchase Program are at the discretion of management and may be suspended or discontinued at any time. Shares repurchased under the Repurchase Program are retired immediately and are included in the category of authorized but unissued shares. Direct and incremental costs associated with the Repurchase Program are deferred and included as a component of the purchase price. The excess of the purchase price over the par value of the common shares is reflected in retained earnings.
The following table sets forth the Company’s share repurchases (in millions, except per share data):
| | | | | | | | | | | | | | | |
| Year Ended December 31, | | |
| 2023 | | 2022 | | | | |
Total number of shares repurchased | 1.6 | | | 6.8 | | | | | |
Amount repurchased | $ | 110.9 | | | $ | 387.8 | | | | | |
Average price per share | $ | 68.82 | | | $ | 56.62 | | | | | |
Share repurchases for the year ended December 31, 2023 were made through a combination of a Rule 10b5-1 repurchase plan and open market transactions. During the year ended December 31, 2023, the Company incurred costs directly attributable to the Repurchase Program of $0.6 million. Share repurchases for the year ended December 31, 2022 were made through a combination of open market transactions as well as through two ASRs. During the year ended December 31, 2022, the Company incurred costs directly attributable to the Repurchase Program of approximately $0.3 million. There were no share repurchases during the three months ended December 31, 2021 or year ended September 30, 2021.
As of December 31, 2023, the Company had approximately $389.1 million available for repurchases remaining under the Repurchase Program.
9. Prepaid Expenses and Other Current Assets
The following table summarizes the significant components of prepaid expenses and other current assets (in millions):
| | | | | | | | | | | | | |
| December 31, | | |
| 2023 | | 2022 | | |
| | | | | |
Vendor rebates | $ | 371.8 | | | $ | 335.9 | | | |
Other | 72.8 | | | 81.9 | | | |
Total prepaid expenses and other current assets | $ | 444.6 | | | $ | 417.8 | | | |
10. Accrued Expenses
The following table summarizes the significant components of accrued expenses (in millions):
| | | | | | | | | | | | | |
| December 31, | | |
| 2023 | | 2022 | | |
Inventory | $ | 140.5 | | | $ | 106.9 | | | |
Customer rebates | 124.9 | | | 112.8 | | | |
Payroll and employee benefit costs | 101.4 | | | 118.6 | | | |
Selling, general and administrative | 108.5 | | | 96.0 | | | |
Income taxes | 0.1 | | | 7.8 | | | |
Interest and other | 23.2 | | | 5.9 | | | |
Total accrued expenses | $ | 498.6 | | | $ | 448.0 | | | |
11. Property and Equipment
The following table provides a detailed breakout of property and equipment, by type (in millions):
| | | | | | | | | | | |
| December 31, |
| 2023 | | 2022 |
| | | |
Land and buildings | $ | 22.3 | | | $ | 23.2 | |
Leasehold improvements | 104.1 | | | 80.4 | |
Equipment | 455.6 | | | 449.4 | |
Furniture and fixtures | 61.9 | | | 58.3 | |
Software | 28.4 | | | 18.4 | |
Finance lease assets | 162.1 | | | 99.8 | |
Fixed assets in progress | 61.5 | | | 30.1 | |
Total property and equipment | 895.9 | | | 759.6 | |
Accumulated depreciation | (459.5) | | | (422.6) | |
Total property and equipment, net | $ | 436.4 | | | $ | 337.0 | |
Depreciation expense for the years ended December 31, 2023 and 2022, three months ended December 31, 2021, and year ended September 30, 2021 was $91.2 million, $75.1 million, $16.5 million, and $58.9 million, respectively.
12. Goodwill and Intangible Assets
Goodwill
The following table sets forth the changes in the carrying amount of goodwill for the periods presented (in millions):
| | | | | |
Balance as of December 31, 2021 | 1,777.4 | |
Acquisitions | 140.9 | |
Translation and other adjustments | (2.0) | |
Balance as of December 31, 2022 | $ | 1,916.3 | |
Acquisitions | 35.6 | |
Translation and other adjustments | 0.7 | |
Balance as of December 31, 2023 | $ | 1,952.6 | |
The changes in the carrying amount of goodwill for the year ended December 31, 2023 were driven primarily by the Company’s recent acquisitions. See Note 3 for additional information.
Intangible Assets
The intangible asset lives range from 1 to 20 years. The following table summarizes intangible assets by category (in millions, except time periods):
| | | | | | | | | | | | | | | | | | | |
| December 31, | | | | Weighted-Average Remaining Life1 |
| 2023 | | 2022 | | | | (Years) |
| | | | | | | |
Amortizable intangible assets: | | | | | | | |
Customer relationships and other | $ | 1,238.9 | | | $ | 1,198.1 | | | | | 15.3 |
Trademarks | 5.6 | | | 4.5 | | | | | 0.8 |
Total amortizable intangible assets | 1,244.5 | | | 1,202.6 | | | | | 15.3 |
Accumulated amortization | (850.8) | | | (764.7) | | | | | |
Total amortizable intangible assets, net | 393.7 | | | 437.9 | | | | | |
Indefinite-lived trademarks | 9.8 | | | 9.8 | | | | | |
Total intangibles, net | $ | 403.5 | | | $ | 447.7 | | | | | |
1.As of December 31, 2023.
Amortization expense relating to the above-listed intangible assets for the years ended December 31, 2023 and 2022, three months ended December 31, 2021, and year ended September 30, 2021 was $85.0 million, $84.1 million, $22.2 million, and $103.3 million, respectively.
The following table summarizes the estimated future amortization expense for intangible assets (in millions):
| | | | | | | | |
Year Ending December 31, | | |
2024 | | $ | 75.0 | |
2025 | | 60.1 | |
2026 | | 51.3 | |
2027 | | 42.0 | |
2028 | | 33.6 | |
Thereafter | | 131.7 | |
Total future amortization expense | | $ | 393.7 | |
13. Financing Arrangements
The following table summarizes all outstanding debt (presented net of unamortized debt issuance costs) and other financing arrangements (in millions):
| | | | | | | | | | | | | |
| December 31, | | |
| 2023 | | 2022 | | |
Revolving Lines of Credit | | | | | |
| | | | | |
| | | | | |
2026 ABL: | | | | | |
2026 U.S. Revolver1 | $ | 80.0 | | | $ | 254.9 | | | |
2026 Canada Revolver | — | | | — | | | |
| | | | | |
Borrowings under revolving lines of credit, net | $ | 80.0 | | | $ | 254.9 | | | |
| | | | | |
Long-term Debt, net | | | | | |
Term Loan: | | | | | |
| | | | | |
2028 Term Loan2 | $ | 964.5 | | | $ | 972.2 | | | |
Current portion | (10.0) | | | (10.0) | | | |
Long-term borrowings under term loan | 954.5 | | | 962.2 | | | |
Senior Notes: | | | | | |
| | | | | |
2026 Senior Notes3 | 298.1 | | | 297.4 | | | |
2029 Senior Notes4 | 347.4 | | | 346.8 | | | |
2030 Senior Notes5 | 592.3 | | | — | | | |
| | | | | |
Long-term borrowings under senior notes | 1,237.8 | | | 644.2 | | | |
Long-term debt, net | $ | 2,192.3 | | | $ | 1,606.4 | | | |
1.Effective rate on borrowings of 6.68% as of December 31, 2023.
2.Interest rate of 7.97% and 6.32% as of December 31, 2023 and 2022, respectively.
3.Interest rate of 4.50% for all periods presented.
4.Interest rate of 4.125% for all periods presented.
5.Interest rate of 6.50% for all periods presented.
2021 Debt Refinancing
In May 2021, the Company entered into various financing arrangements to refinance certain debt instruments to take advantage of lower market interest rates for the Company’s fixed rate indebtedness and to extend maturities (the “2021 Debt Refinancing”). The transactions included a new $350.0 million issuance of senior notes (the “2029 Senior Notes”). In addition, the Company entered into a second amended and restated credit agreement for its $1.30 billion asset-based revolving line of credit (the “2026 ABL”), and an amended and restated term loan credit agreement for a term loan of $1.00 billion (the “2028 Term Loan”), which together are defined as the “Senior Secured Credit Facilities.”
On May 19, 2021, the Company used the net proceeds from the 2029 Senior Notes offering, together with cash on hand and borrowings under the Senior Secured Credit Facilities, to redeem all $1.30 billion aggregate principal amount outstanding of the Company’s 4.875% Senior Notes due 2025 at a redemption price of 102.438%, to refinance all outstanding borrowings under the Company’s previous term loan, and to pay all related accrued interest, fees and expenses.
The financing arrangements entered into in connection with the 2021 Debt Refinancing had certain lenders who also participated in previous financing arrangements entered into by the Company; therefore, portions of the transactions were accounted for as either debt extinguishments or debt modifications. The Company recognized a loss on debt extinguishment for the year ended September 30, 2021 totaling $60.2 million. In addition, the Company capitalized debt issuance costs totaling $29.0 million related to the 2029 Senior Notes, 2026 ABL and 2028 Term Loan, which are being amortized over the terms of the financing arrangements.
2029 Senior Notes
On May 10, 2021, the Company and certain subsidiaries of the Company as guarantors completed a private offering of $350.0 million aggregate principal amount of 4.125% senior unsecured notes due 2029 at an issue price equal to par. The 2029 Senior Notes mature
on May 15, 2029 and bear interest at a rate of 4.125% per annum, payable on May 15 and November 15 of each year, which commenced on November 15, 2021. The 2029 Senior Notes are fully and unconditionally guaranteed, on a joint and several basis, by certain of the Company’s active United States subsidiaries.
The 2029 Senior Notes and related subsidiary guarantees were offered and sold in a private transaction exempt from the registration requirements of the Securities Act of 1933, as amended (the “Securities Act”), to qualified institutional buyers in accordance with Rule 144A under the Securities Act and to non-U.S. persons outside of the United States pursuant to Regulation S under the Securities Act. The 2029 Senior Notes and related subsidiary guarantees have not been, and will not be, registered under the Securities Act or the securities laws of any state or other jurisdiction, and may not be offered or sold in the United States absent registration or an applicable exemption from the registration requirements of the Securities Act and other applicable securities laws.
The Company capitalized debt issuance costs of $4.0 million related to the 2029 Senior Notes, which are being amortized over the term of the financing arrangements.
As of December 31, 2023, the outstanding balance on the 2029 Senior Notes, net of $2.6 million of unamortized debt issuance costs, was $347.4 million.
2026 ABL
On May 19, 2021, the Company entered into a $1.30 billion senior secured asset-based revolving credit facility with Wells Fargo Bank, N.A. and a syndicate of other lenders. The 2026 ABL provides for revolving loan commitments in both the United States in an amount up to $1.25 billion (“2026 U.S. Revolver”) and Canada in an amount up to $50.0 million (“2026 Canada Revolver”) (as such amounts may be reallocated pursuant to the terms of the 2026 ABL). The 2026 ABL has a maturity date of May 19, 2026. The 2026 ABL has various borrowing tranches with an interest rate based, at the Company’s option, on a base rate, plus an applicable margin, or a reserve adjusted LIBOR rate, plus an applicable margin. The applicable margin for borrowings is based on the Company’s quarterly average excess availability as determined by reference to a borrowing base and ranges from 0.25% to 0.75% per annum in the case of base rate borrowings and 1.25% to 1.75% per annum in the case of LIBOR borrowings. The unused commitment fees on the 2026 ABL are 0.20% per annum.
On June 6, 2023, the Company entered into Amendment No. 2 to the 2026 ABL (the “2026 ABL Amendment No. 2”) with Wells Fargo Bank, N.A., as administrative agent and collateral agent, and the lenders party thereto. The 2026 ABL Amendment No. 2, among other things, (i) replaces the LIBOR interest rate index and its related borrowing mechanics under the 2026 ABL with a SOFR interest rate index and its related borrowing mechanics, and (ii) updates certain other provisions of the 2026 ABL to reflect the transition from LIBOR to SOFR. Except as amended by the 2026 ABL Amendment No. 2, the remaining terms of the 2026 ABL remain in full force and effect.
The 2026 ABL contains a springing financial covenant that requires a minimum 1.00 : 1.00 Fixed Charge Coverage Ratio (consolidated EBITDA less capital expenditures to fixed charges, each as defined in the 2026 ABL credit agreement) as of the end of each fiscal quarter (in each case, calculated on a trailing four fiscal quarter basis). The covenant would become operative if the Company failed to maintain a specified minimum amount of availability to borrow under the 2026 ABL, which was not applicable to the Company as of December 31, 2023.
In addition, the Senior Secured Credit Facilities and the 2029 Senior Notes (as well as the 2030 Senior Notes and the 2026 Senior Notes, each as defined below) are subject to negative covenants that, among other things and subject to certain exceptions, limit the Company’s ability and the ability of its restricted subsidiaries to: (i) incur indebtedness (including guarantee obligations); (ii) incur liens; (iii) engage in mergers or other fundamental changes; (iv) dispose of certain property or assets; (v) make certain payments, dividends or other distributions; (vi) make certain acquisitions, investments, loans and advances; (vii) prepay certain indebtedness; (viii) change the nature of their business; (ix) engage in certain transactions with affiliates; (x) engage in sale-leaseback transactions; and (xi) enter into certain other restrictive agreements. The 2026 ABL is secured by a first priority lien over substantially all of the Company’s and each guarantor’s accounts and other receivables, chattel paper, deposit accounts (excluding any such account containing identifiable proceeds of Term Priority Collateral (as defined below)), inventory, and, to the extent related to the foregoing and other ABL Priority Collateral, general intangibles (excluding equity interests in any subsidiary of the Company and all intellectual property), instruments, investment property (but not equity interests in any subsidiary of the Company), commercial tort claims, letters of credit, supporting obligations and letter of credit rights, together with all books, records and documents related to, and all proceeds and products of, the foregoing, subject to certain customary exceptions (the “ABL Priority Collateral”), and a second priority lien over substantially all of the Company’s and each guarantor’s other assets, including all of the equity interests of any subsidiary held by the Company or any guarantor, subject to certain customary exceptions (the “Term Priority Collateral”). Beacon Sales Acquisition, Inc., a Delaware corporation and subsidiary of the Company, is a U.S. Borrower under the 2026 ABL and Beacon Roofing Supply Canada
Company, an unlimited liability company organized under the laws of Nova Scotia and subsidiary of the Company, is a Canadian borrower under the 2026 ABL. The 2026 ABL is fully and unconditionally guaranteed, on a joint and several basis, by the Company’s active U.S. subsidiaries.
As of December 31, 2023, the outstanding balance on the 2026 ABL, net of $4.0 million of unamortized debt issuance costs, was $80.0 million. The Company also had outstanding standby letters of credit related to the 2026 U.S. Revolver in the amount of $15.8 million as of December 31, 2023.
2028 Term Loan
On May 19, 2021, the Company entered into a $1.00 billion senior secured term loan B facility with Citibank, N.A. and a syndicate of other lenders. The 2028 Term Loan requires quarterly principal payments in the amount of $2.5 million, with the remaining outstanding principal to be paid on its May 19, 2028 maturity date. The interest rate is based, at the Company’s option, on a base rate, plus an applicable margin, or a reserve adjusted LIBOR rate, plus an applicable margin. The applicable margin for the 2028 Term Loan ranges, depending on the Company’s consolidated total leverage ratio (consolidated total indebtedness to consolidated EBITDA, each as defined in the 2028 Term Loan credit agreement), from 1.25% to 1.50% per annum in the case of base rate borrowings and 2.25% to 2.50% per annum in the case of LIBOR borrowings.
On July 3, 2023, the Company entered into Amendment No. 2 to the 2028 Term Loan (the “2028 Term Loan Amendment No. 2”) with Citibank, N.A., as administrative agent and collateral agent, and the lenders party thereto. The 2028 Term Loan Amendment No. 2, among other things, (i) replaces the LIBOR interest rate index and its related borrowing mechanics under the 2028 Term Loan with a SOFR interest rate index and its related borrowing mechanics, and (ii) updates certain other provisions of the 2028 Term Loan to reflect the transition from LIBOR to SOFR. Except as amended by the 2028 Term Loan Amendment No. 2, the remaining terms of the 2028 Term Loan remain in full force and effect.
The 2028 Term Loan is secured by a shared first-priority lien on the Term Priority Collateral and a shared second-priority lien on the ABL Priority Collateral. Certain excluded assets will not be included in the Term Priority Collateral and the ABL Priority Collateral. The 2028 Term Loan is fully and unconditionally guaranteed, on a joint and several basis, by certain of the Company’s active U.S. subsidiaries.
On March 16, 2023, the Company novated and amended its interest rate swap agreement related to the 2028 Term Loan. For additional information, see Note 22.
As of December 31, 2023, the outstanding balance on the 2028 Term Loan, net of $10.5 million of unamortized debt issuance costs, was $964.5 million.
2030 Senior Notes
On July 31, 2023, the Company, and certain subsidiaries of the Company as guarantors, completed a private offering of $600.0 million aggregate principal amount of 6.500% Senior Secured Notes due 2030 (the “2030 Senior Notes”) at an issue price equal to par. The 2030 Senior Notes mature on August 1, 2030 and bear interest at a rate of 6.500% per annum, payable on February 1 and August 1 of each year, commencing on February 1, 2024. The 2030 Senior Notes and related subsidiary guarantees are secured by a shared first-priority lien on the Term Priority Collateral and a shared second-priority lien on the ABL Priority Collateral. Certain excluded assets will not be included in the Term Priority Collateral and the ABL Priority Collateral. The 2030 Senior Notes are fully and unconditionally guaranteed, on a joint and several basis, by certain of the Company’s active U.S. subsidiaries.
The 2030 Senior Notes and related subsidiary guarantees were offered and sold in a private transaction exempt from the registration requirements of the Securities Act, to qualified institutional buyers in accordance with Rule 144A under the Securities Act and to non-U.S. persons outside of the United States pursuant to Regulation S under the Securities Act. The 2030 Senior Notes and related subsidiary guarantees have not been, and will not be, registered under the Securities Act or the securities laws of any state or other jurisdiction, and may not be offered or sold in the United States absent registration or an applicable exemption from the registration requirements of the Securities Act and other applicable securities laws.
On July 31, 2023 the Company used net proceeds from the offering, together with cash on hand and available borrowings under the 2026 ABL to complete the Repurchase of the Preferred Stock.
The Company capitalized debt issuance costs of $8.1 million related to the 2030 Senior Notes, which are being amortized over the term of the financing arrangement.
As of December 31, 2023, the outstanding balance on the 2030 Senior Notes, net of $7.7 million of unamortized debt issuance costs, was $592.3 million.
2026 Senior Notes
On October 9, 2019, the Company, and certain subsidiaries of the Company as guarantors, completed a private offering of $300.0 million aggregate principal amount of 4.50% Senior Secured Notes due 2026 (the “2026 Senior Notes”) at an issue price equal to par. The 2026 Senior Notes mature on November 15, 2026 and bear interest at a rate of 4.50% per annum, payable on May 15 and November 15 of each year, commencing on May 15, 2020. The 2026 Senior Notes and related subsidiary guarantees are secured by a shared first-priority lien on the Term Priority Collateral and a shared second-priority lien on the ABL Priority Collateral. Certain excluded assets will not be included in the Term Priority Collateral and the ABL Priority Collateral. The 2026 Senior Notes are fully and unconditionally guaranteed, on a joint and several basis, by certain of the Company’s active U.S. subsidiaries.
The 2026 Senior Notes and related subsidiary guarantees were offered and sold in a private transaction exempt from the registration requirements of the Securities Act, to qualified institutional buyers in accordance with Rule 144A under the Securities Act and to non-U.S. persons outside of the United States pursuant to Regulation S under the Securities Act. The 2026 Senior Notes and related subsidiary guarantees have not been, and will not be, registered under the Securities Act or the securities laws of any state or other jurisdiction, and may not be offered or sold in the United States absent registration or an applicable exemption from the registration requirements of the Securities Act and other applicable securities laws.
On October 28, 2019, the Company used the net proceeds from the offering, together with cash on hand and available borrowings under the Company’s previous asset-based revolving credit facility, to redeem all $300.0 million aggregate principal amount outstanding of the Company’s 6.375% Senior Notes due 2023.
The Company capitalized debt issuance costs of $4.7 million related to the 2026 Senior Notes, which are being amortized over the term of the financing arrangements.
As of December 31, 2023, the outstanding balance on the 2026 Senior Notes, net of $1.9 million of unamortized debt issuance costs, was $298.1 million.
Other Information
The following table presents annual principal payments for all outstanding financing arrangements for each of the next five years and thereafter (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Year Ending December 31, | | 2026 ABL | | 2028 Term Loan | | Senior Notes1 | | Total |
2024 | | $ | — | | | $ | 10.0 | | | $ | — | | | $ | 10.0 | |
2025 | | — | | | 10.0 | | | — | | | 10.0 | |
2026 | | 84.0 | | | 10.0 | | | 300.0 | | | 394.0 | |
2027 | | — | | | 10.0 | | | — | | | 10.0 | |
2028 | | — | | | 935.0 | | | — | | | 935.0 | |
Thereafter | | — | | | — | | | 950.0 | | | 950.0 | |
Total debt | | 84.0 | | | 975.0 | | | 1,250.0 | | | 2,309.0 | |
Unamortized debt issuance costs | | (4.0) | | | (10.5) | | | (12.2) | | | (26.7) | |
Total debt, net | | $ | 80.0 | | | $ | 964.5 | | | $ | 1,237.8 | | | $ | 2,282.3 | |
1.Represent principal amounts for 2026, 2029, and 2030 Senior Notes.
Under the terms of the 2026 ABL, the 2028 Term Loan, the 2026 Senior Notes, the 2029 Senior Notes, and the 2030 Senior Notes, the Company is limited in making certain restricted payments, including dividends on its common stock. Based on the provisions in the respective debt agreements and given the Company’s intention to not pay common stock dividends in the foreseeable future, the Company does not believe that the restrictions are significant.
14. Leases
The following table summarizes components of lease costs recognized in the consolidated statements of operations (in millions; amounts include both continuing and discontinued operations):
| | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, | | Three Months Ended December 31, | | Year Ended September 30, |
| 2023 | | 2022 | | 2021 | | 2021 |
Operating lease costs | $ | 124.4 | | | $ | 112.7 | | | $ | 27.3 | | | $ | 106.1 | |
Finance lease costs: | | | | | | | |
Amortization of right-of-use assets | 22.5 | | | 13.3 | | | 2.0 | | | 5.2 | |
Interest on lease obligations | 5.7 | | | 2.6 | | | 0.3 | | | 0.5 | |
Variable lease costs | 12.3 | | | 9.4 | | | 2.1 | | | 9.2 | |
Total lease costs | $ | 164.9 | | | $ | 138.0 | | | $ | 31.7 | | | $ | 121.0 | |
The following table presents supplemental cash flow information related to the Company’s leases (in millions):
| | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, | | Three Months Ended December 31, | | Year Ended September 30, |
| 2023 | | 2022 | | 2021 | | 2021 |
Cash paid for amounts included in measurement of lease obligations: | | | | | | | |
Operating cash flows from operating leases | $ | 121.1 | | | $ | 105.0 | | | $ | 26.2 | | | $ | 106.3 | |
Operating cash flows from finance leases | $ | 5.1 | | | $ | 2.4 | | | $ | 0.2 | | | $ | 0.5 | |
Financing cash flows from finance leases | $ | 21.2 | | | $ | 12.1 | | | $ | 1.5 | | | $ | 4.0 | |
Right-of-use assets obtained in exchange for new finance lease liabilities | $ | 65.4 | | | $ | 62.8 | | | $ | 6.3 | | | $ | 29.1 | |
Right-of-use assets obtained in exchange for new operating lease liabilities | $ | 67.9 | | | $ | 66.2 | | | $ | 10.8 | | | $ | 55.4 | |
As of December 31, 2023, the Company’s operating leases had a weighted-average remaining lease term of 6.0 years and a weighted-average discount rate of 5.26%, and the Company’s finance leases had a weighted-average remaining lease term of 4.7 years and a weighted-average discount rate of 5.94%.
The following table summarizes future lease payments as of December 31, 2023 (in millions):
| | | | | | | | | | | | | | |
Year Ending December 31, | | Operating Leases | | Finance Leases |
2024 | | $ | 113.4 | | | $ | 32.8 | |
2025 | | 109.1 | | | 32.5 | |
2026 | | 96.6 | | | 31.4 | |
2027 | | 79.8 | | | 26.4 | |
2028 | | 62.3 | | | 15.5 | |
Thereafter | | 134.4 | | | 6.2 | |
Total future lease payments | | 595.6 | | | 144.8 | |
Imputed interest | | (82.2) | | | (18.3) | |
Total lease liabilities | | $ | 513.4 | | | $ | 126.5 | |
15. Commitments and Contingencies
The Company is subject to loss contingencies pursuant to various federal, state, and local environmental laws and regulations; however, the Company is not aware of any reasonably possible losses that would have a material impact on its results of operations, financial position, or liquidity. Potential environmental loss contingencies include possible obligations to remove or mitigate the effects on the environment of the placement, storage, disposal, or release of certain chemical or other substances by the Company or
by other parties. Historically, environmental liabilities have not had a material impact on the Company’s results of operations, financial position, or liquidity.
The Company is subject to litigation and governmental investigations from time to time in the ordinary course of business; however, the Company does not expect the results, if any, to have a material adverse impact on its results of operations, financial position, or liquidity. The Company accrues a liability for legal claims when payments associated with the claims become probable and the costs can be reasonably estimated. The Company also considers whether an insurance recovery receivable is applicable and appropriate based on the specific legal claim. The actual costs of resolving legal claims and governmental investigations may be substantially higher or lower than the amounts accrued for those activities.
In December 2018, a Company vehicle was involved in an accident that resulted in a fatality. The estate of the decedent and two bystanders filed a lawsuit in October 2019 in the Fourth Judicial District Court for Utah County, Provo Division, against the driver and the Company. Trial was held in late August 2022; the jury determined that the truck driver was not liable for the accident. The plaintiffs filed post-trial motions seeking a judgment as a matter of law or for a new trial. In April 2023, the trial court ruled on the plaintiffs’ motions, granting plaintiffs’ judgment against the driver and ordering that the second phase of the trial proceed. On June 29, 2023, the Utah appeals court granted the Company’s petition for an interlocutory appeal. There is not a probable loss with respect to this matter and any potential loss in regard to this matter is not reasonably estimable. Accordingly, the Company has not accrued any amounts related to this matter within its financial statements as of December 31, 2023.
16. Accumulated Other Comprehensive Income (Loss)
Other comprehensive income (loss) is composed of certain gains and losses that are excluded from net income under GAAP and instead recorded as a separate element of stockholders’ equity.
The following table summarizes the components of, and changes in, AOCI (in millions):
| | | | | | | | | | | | | | | | | |
| Foreign Currency Translation | | Derivative Financial Instruments | | AOCI |
Balance as of September 30, 2020 | $ | (19.7) | | | $ | (15.0) | | | $ | (34.7) | |
Other comprehensive income (loss) before reclassifications | 4.0 | | | 7.3 | | | 11.3 | |
Reclassifications out of other comprehensive income (loss) | — | | | — | | | — | |
Balance as of September 30, 2021 | $ | (15.7) | | | $ | (7.7) | | | $ | (23.4) | |
Other comprehensive income (loss) before reclassifications | 0.4 | | | 3.6 | | | 4.0 | |
Reclassifications out of other comprehensive income (loss) | — | | | — | | | — | |
Balance as of December 31, 2021 | $ | (15.3) | | | $ | (4.1) | | | $ | (19.4) | |
Other comprehensive income (loss) before reclassifications | (6.9) | | | 13.8 | | | 6.9 | |
Reclassifications out of other comprehensive income (loss) | — | | | — | | | — | |
Balance as of December 31, 2022 | $ | (22.2) | | | $ | 9.7 | | | $ | (12.5) | |
Other comprehensive income (loss) before reclassifications | 2.7 | | | (1.9) | | | 0.8 | |
Reclassifications out of other comprehensive income (loss) | — | | | (2.6) | | | (2.6) | |
Balance as of December 31, 2023 | $ | (19.5) | | | $ | 5.2 | | | $ | (14.3) | |
Gains (losses) on derivative instruments are reclassified in the consolidated statements of operations in interest expense, financing costs and other, net in the period in which the hedged transaction affects earnings.
17. Income Taxes
The Company recorded a provision for (benefit from) income taxes of $151.1 million, $161.3 million, $20.9 million, and $77.3 million for the years ended December 31, 2023 and 2022, three months ended December 31, 2021, and year ended September 30, 2021, respectively.
The following table summarizes the components of the income tax provision (benefit) (in millions):
| | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, | | Three Months Ended December 31, | | Year Ended September 30, |
| 2023 | | 2022 | | 2021 | | 2021 |
Current: | | | | | | | |
Federal | $ | 87.8 | | | $ | 91.5 | | | $ | 14.1 | | | $ | 28.4 | |
Foreign | 5.8 | | | 7.2 | | | 0.9 | | | 3.6 | |
State | 29.0 | | | 32.6 | | | 4.7 | | | 13.3 | |
Total current taxes | 122.6 | | | 131.3 | | | 19.7 | | | 45.3 | |
| | | | | | | |
Deferred: | | | | | | | |
Federal | 22.0 | | | 25.5 | | | 0.9 | | | 27.6 | |
Foreign | 0.6 | | | (0.6) | | | — | | | 0.1 | |
State | 5.9 | | | 5.1 | | | 0.3 | | | 4.3 | |
Total deferred taxes | 28.5 | | | 30.0 | | | 1.2 | | | 32.0 | |
| | | | | | | |
Provision for (benefit from) income taxes | $ | 151.1 | | | $ | 161.3 | | | $ | 20.9 | | | $ | 77.3 | |
The following table is a reconciliation of the statutory federal income tax rate to the Company’s effective income tax rate for the periods presented:
| | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, | | Three Months Ended December 31, | | Year Ended September 30, |
| 2023 | | 2022 | | 2021 | | 2021 |
U.S. federal income taxes at statutory rate | 21.0 | % | | 21.0 | % | | 21.0 | % | | 21.0 | % |
State income taxes, net of federal benefit | 4.7 | % | | 4.8 | % | | 4.3 | % | | 4.6 | % |
Share-based payments1 | (0.8) | % | | (0.4) | % | | (2.2) | % | | (0.3) | % |
| | | | | | | |
| | | | | | | |
Non-deductible meals and entertainment | 0.4 | % | | 0.2 | % | | 0.2 | % | | 0.2 | % |
Other | 0.5 | % | | 0.4 | % | | 0.2 | % | | 0.4 | % |
Effective tax rate | 25.8 | % | | 26.0 | % | | 23.5 | % | | 25.9 | % |
1.Share-based payments had a more significant impact in the Transition Period due to the short period and timing of exercise.
Deferred income taxes reflect the tax consequences of temporary differences between the amounts of assets and liabilities for financial reporting purposes and such amounts as measured by tax law. These temporary differences are determined according to ASC 740. The
following table presents temporary differences that give rise to deferred tax assets and liabilities for the periods presented (in millions):
| | | | | | | | | | | |
| December 31, |
| 2023 | | 2022 |
Deferred tax assets: | | | |
Deferred compensation | $ | 11.4 | | | $ | 10.3 | |
Allowance for doubtful accounts | 6.8 | | | 6.5 | |
Accrued vacation and other | 10.8 | | | 9.3 | |
Inventory valuation | 17.4 | | | 19.2 | |
Tax loss carryforwards1 | 0.4 | | | 0.8 | |
Unrealized (gain) loss on financial derivatives | (1.7) | | | (3.1) | |
Lease liability | 131.5 | | | 119.8 | |
| | | |
Total deferred tax assets | 176.6 | | | 162.8 | |
| | | |
Deferred tax liabilities: | | | |
Excess book over tax depreciation and amortization | (75.1) | | | (39.4) | |
Lease right-of-use asset | (119.5) | | | (113.7) | |
Total deferred tax liabilities | (194.6) | | | (153.1) | |
| | | |
Net deferred income tax assets (liabilities) | $ | (18.0) | | | $ | 9.7 | |
1.Composed of state net operating loss carryforwards.
The Company acquired $135.3 million of federal and state net operating loss carryforwards (“NOLs”) as part of its acquisition of Roofing Supply Group, LLC in fiscal year 2016. The Company has $0.4 million in state NOLs remaining as of December 31, 2023.
The Company’s non-domestic subsidiary, Beacon Roofing Supply Canada Company (“BRSCC”), is treated as a controlled foreign corporation. BRSCC’s taxable income, which reflects all of the Company’s Canadian operations, is being taxed only in Canada and would generally be taxed in the United States only upon an actual or deemed distribution. The Company expects that BRSCC’s earnings will be indefinitely reinvested for the foreseeable future; therefore, no United States deferred tax asset or liability for the differences between the book basis and the tax basis of BRSCC has been recorded as of December 31, 2023. Under the Tax Cuts and Jobs Act enacted in December 2017, future distributions from foreign subsidiaries will generally be subject to a federal dividends received deduction in the U.S. Should the earnings be remitted as dividends, the Company may be subject to additional foreign withholding and state income taxes. It is not practicable to estimate the amount of any additional taxes which may be payable on the undistributed earnings.
As of December 31, 2023, the Company’s goodwill balance on its consolidated balance sheet was $1.95 billion, of which there remains an amortizable tax basis of $1.04 billion for income tax purposes.
As of December 31, 2023, there were no uncertain tax positions which, if recognized, would affect the Company’s effective tax rate. The Company’s accounting policy is to recognize any interest and penalties related to income tax matters in income tax expense in the consolidated statements of operations.
The Company has operations in 50 U.S. states and six provinces in Canada. The Company is currently under audit in certain state and local jurisdictions for various years. These audits may involve complex issues, which may require an extended period of time to resolve. Additional taxes are reasonably possible; however, the amounts cannot be estimated at this time or would not be significant. The Company is no longer subject to U.S. federal income tax examinations for any fiscal years ended on or before September 30, 2019. For the majority of states, the Company is also no longer subject to tax examinations for any fiscal years ended on or before September 30, 2019. In Canada, the Company is no longer subject to federal or provincial tax examinations for any fiscal years ended on or before September 30, 2019.
On October 8, 2021, the Organization for Economic Co-operation and Development (“OECD”) released a statement on the OECD/G20 Inclusive Framework on Base Erosion and Profit Shifting, which agreed to a two-pillar solution to address tax challenges of the
digital economy. On December 20, 2021, the OECD released the Model GloBE Rules for Pillar Two defining a 15% global minimum tax rate for large multinational corporations. The OECD continues to release additional guidance and countries are implementing legislation with widespread adoption of the Model GloBE Rules for Pillar Two expected by calendar year 2024. The Company is continuing to evaluate the Model GloBE Rules for Pillar Two and related legislation, and their potential impact on future periods.
18. Geographic Data
The following table summarizes certain geographic information for the periods presented (in millions):
| | | | | | | | | | | | | |
| December 31, | | |
| 2023 | | 2022 | | |
Long-lived assets: | | | | | |
U.S. | $ | 821.8 | | | $ | 770.6 | | | |
Canada | 15.6 | | | 11.8 | | | |
Total long-lived assets | $ | 837.4 | | | $ | 782.4 | | | |
19. Allowance for Doubtful Accounts
The following table summarizes changes in the valuation of the allowance for doubtful accounts for each balance sheet period presented (in millions):
| | | | | | | | | | | | | |
| Year Ended December 31, | | |
| 2023 | | 2022 | | |
Beginning Balance | $ | 17.2 | | | $ | 16.1 | | | |
Charged to Operations | 7.6 | | | 14.2 | | | |
Write-offs | (9.8) | | | (13.1) | | | |
Ending Balance | $ | 15.0 | | | $ | 17.2 | | | |
20. Fair Value Measurement
As of December 31, 2023, the carrying amount of cash and cash equivalents, accounts receivable, prepaid and other current assets, accounts payable, and accrued expenses approximated fair value because of the short-term nature of these instruments. The Company measures its cash equivalents at amortized cost, which approximates fair value based upon quoted market prices (Level 1).
As of December 31, 2023, based upon recent trading prices (Level 2), the fair values of the Company’s $300.0 million 2026 Senior Notes, $350.0 million 2029 Senior Notes, and $600.0 million 2030 Senior Notes were $289.9 million, $319.4 million, and $615.0 million, respectively.
As of December 31, 2023, the fair value of the Company’s term loan and revolving lines of credit approximated the amount outstanding. The Company estimates the fair value of its term loan and revolving lines of credit by discounting the future cash flows of each instrument using estimated market rates of debt instruments with similar maturities and credit profiles (Level 3).
21. Employee Benefit Plans
The Company maintains defined contribution plans covering non-union employees of the Company who have 90 days of service and are at least 21 years old. Employees covered by a collective bargaining agreement are generally excluded from participation. All employees who are non-resident aliens are also excluded from participation. An eligible employee may elect to make a before-tax contribution of between 1% and 100% of his or her compensation through payroll deductions, not to exceed the annual limit set by law. The Company currently matches the first 50% of participant contributions limited to 6% of a participant’s gross compensation (maximum Company match is 3%). The combined total expense for this plan and a similar plan for Canadian employees for the years ended December 31, 2023 and 2022, three months ended December 31, 2021, and year ended September 30, 2021 was $15.3 million, $13.4 million, $4.5 million, and $12.4 million, respectively.
The Company also participates in multi-employer defined benefit plans for which it is not the sponsor. The aggregated expense for these plans for the years ended December 31, 2023 and 2022, three months ended December 31, 2021, and year ended September 30, 2021 was $2.6 million, $3.7 million, $0.4 million, and $2.1 million, respectively. Withdrawal from participation in one of these plans
requires the Company to make a lump-sum contribution to the plan, and the Company’s withdrawal liability depends on the extent of the plan’s funding of vested benefits, among other factors.
22. Financial Derivatives
The Company uses interest rate derivative instruments to manage the risk related to fluctuating cash flows from interest rate changes by converting a portion of its variable-rate borrowings into fixed-rate borrowings.
On September 11, 2019, the Company entered into two interest rate swap agreements to manage the interest rate risk associated with the variable rate on the Company’s previous term loan. Each swap agreement has a notional amount of $250.0 million. As part of the 2021 Debt Refinancing, Beacon refinanced its previous term loan, resulting in the issuance of the 2028 Term Loan; the two interest rate swaps were designed and executed such that they continue to hedge against a total notional amount of $500.0 million related to the refinanced 2028 Term Loan. One agreement (the “5-year swap”) was scheduled to expire on August 30, 2024 and swaps the thirty-day LIBOR with a fixed-rate of 1.49%. The second agreement (the “3-year swap”) expired on August 30, 2022 and swapped the thirty-day LIBOR with a fixed-rate of 1.50%. At the inception of the swap agreements, the Company determined that both swaps qualified for cash flow hedge accounting under ASC 815. Therefore, changes in the fair value of the swaps, net of taxes, were recognized in other comprehensive income each period, then reclassified into the consolidated statements of operations as a component of interest expense, financing costs and other, net in the period in which the hedged transaction affects earnings.
On March 16, 2023, the Company novated its 5-year swap agreement to another counterparty and, in connection with such novation, amended the interest rate swap agreement. The amendment changed the index rate from LIBOR to SOFR, increased the total notional amount of the interest rate swap to $500.0 million, and extended the termination date to March 31, 2027 (the “2027 interest rate swap”). Specifically, the fixed rate of 1.49% indexed to LIBOR was modified to 3.00% indexed to SOFR. The Company used a strategy commonly referred to as “blend and extend” which allows the asset position of the novated 5-year swap agreement of approximately $9.9 million to be effectively blended into the new 2027 interest rate swap agreement. As a result of this transaction, on March 16, 2023, the 5-year swap agreement was de-designated and the unrealized gain of $9.9 million included within accumulated other comprehensive income was frozen and will be ratably reclassified as a reduction to interest expense, financing costs and other, net over the original term of the 5-year swap, or through August 30, 2024 as the hedged transactions affect earnings. Additionally, the 2027 interest rate swap had a fair value of $9.9 million at inception and will be ratably recorded to accumulated other comprehensive income and reclassified to interest expense, financing costs and other, net over the term of the 2027 interest rate swap, or through March 31, 2027 as the hedged transactions affect earnings. At the inception of the 2027 interest rate swap, the Company determined that the swap qualified for cash flow hedge accounting under ASC 815. Therefore, changes in the fair value of the swap, net of taxes, will be recognized in other comprehensive income each period, then reclassified into the consolidated statements of operations as a component of interest expense, financing costs and other, net in the period in which the hedged transaction affects earnings. The 2027 interest rate swap is the only swap agreement outstanding as of December 31, 2023.
The effectiveness of the outstanding 2027 interest rate swap will be assessed qualitatively by the Company during the life of the hedge by (i) comparing the current terms of the hedge with the related hedged debt to assure they continue to coincide and (ii) through an evaluation of the ability of the counterparty to the hedge to honor its obligations under the hedge. The Company performed a qualitative analysis as of December 31, 2023 and concluded that the outstanding 2027 interest rate swap continues to meet the requirements under ASC 815 to qualify for cash flow hedge accounting. As of December 31, 2023, the fair value of the 2027 interest rate swap, net of tax, was $7.8 million in favor of the Company.
During the year ended December 31, 2023, the Company reclassified a gain of $2.6 million out of accumulated other comprehensive income (loss) and to interest expense, financing costs and other, net. Approximately $8.4 million of net gains included in accumulated other comprehensive income (loss) at December 31, 2023 is expected to be reclassified into earnings within the next 12 months as interest payments are made on the Company’s Term Loan and amortization of the frozen AOCI on the 5-year swap and inception date fair value of the 2027 interest rate swap occurs. The Company records any differences paid or received on its interest rate hedges to interest expense, financing costs and other, net within the consolidated statements of operations. The following table summarizes the combined fair values, net of tax, of the interest rate derivative instruments (in millions):
| | | | | | | | | | | | | | | | | | | | | | |
| | | | Net Assets (Liabilities) as of |
| | | | December 31, | | |
Instrument | | Fair Value Hierarchy | | 2023 | | 2022 | | |
Designated interest rate swaps1 | | Level 2 | | $ | 7.8 | | | $ | 9.7 | | | |
1.Assets are included in the consolidated balance sheets in prepaid expenses and other current assets, while liabilities are included in accrued expenses.
The fair value of the interest rate swap is determined through the use of a pricing model, which utilizes verifiable inputs such as market interest rates that are observable at commonly quoted intervals (generally referred to as the “forward curve”) for the full terms of the hedge agreements. These values reflect a Level 2 measurement under the applicable fair value hierarchy.
The following table summarizes the amounts of gain (loss) on the interest rate derivative instruments recognized in other comprehensive income (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, | | Three Months Ended December 31, | | Year Ended September 30, |
Instrument | | 2023 | | 2022 | | 2021 | | 2021 |
Designated interest rate swaps | | $ | (1.9) | | | $ | 13.8 | | | $ | 3.6 | | | $ | 7.3 | |
| | | | | | | | |