10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

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

For the Quarterly Period Ended June 30, 2016

OR

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

For the Transition Period from                                to                              

Commission File Number 000-50924

BEACON ROOFING SUPPLY, INC.

(Exact name of registrant as specified in its charter)

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

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

(Address of Principal Executive Offices) (Zip Code)

(571) 323-3939

(Registrant's telephone number, including area code)

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

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

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

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

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

As of August 1, 2016, 59,763,119 shares of common stock, par value $0.01 per share, of the registrant were outstanding.

BEACON ROOFING SUPPLY, INC.

FORM 10-Q

For the Quarter Ended June 30, 2016

TABLE OF CONTENTS

Part I.		Financial Information (unaudited)
	Item 1.	Condensed Consolidated Financial Statements
		Consolidated Balance Sheets	3
		Consolidated Statements of Operations	4
		Consolidated Statements of Comprehensive Income	5
		Consolidated Statements of Cash Flows	6
		Notes to Condensed Consolidated Financial Statements	7
	Item 2.	Management’s Discussions and Analysis of Financial Condition And Results of Operations	25
	Item 3.	Quantitative and Qualitative Disclosures About Market Risk	37
	Item 4.	Controls and Procedures	37
Part II.		Other Information	38
	Item 6.	Exhibits	38
Signatures			39

2

BEACON ROOFING SUPPLY, INC.

Consolidated Balance Sheets

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

	June 30, 2016			September 30, 2015			June 30, 2015
Assets
Current assets:
Cash and cash equivalents	$	36,536		$	45,661		$	17,594
Accounts receivable, less allowance of $12,022, $6,298, and $8,352 as of June 30, 2016, September 30, 2015 and June 30, 2015, respectively		640,101			399,732			389,499
Inventories, net		620,908			320,999			386,812
Prepaid expenses and other current assets		205,073			97,928			99,505
Total current assets		1,502,618			864,320			893,410
Property and equipment, net		153,389			90,405			88,868
Goodwill		1,200,206			496,415			498,499
Intangibles, net		477,250			87,055			91,419
Other assets, net		1,430			1,233			1,233
Total Assets	$	3,334,893		$	1,539,428		$	1,573,429
Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable	$	563,332		$	244,891		$	257,656
Accrued expenses		205,412			124,794			105,756
Borrowings under revolving lines of credit		-			11,240			74,110
Current portions of long-term debt		12,605			16,320			16,474
Total current liabilities		781,349			397,245			453,996
Borrowings under revolving lines of credit, net		416,207			-			-
Long-term debt, net		721,630			170,200			175,278
Deferred income taxes, net		106,337			66,500			68,099
Long-term obligations under equipment financing and other, net		39,720			22,367			23,602
Total liabilities		2,065,243			656,312			720,975
Commitments and contingencies
Stockholders' equity:
Common stock (voting); $.01 par value; 100,000,000 shares authorized;  59,707,996 issued and outstanding at June 30, 2016;  49,790,743 issued and outstanding at September 30, 2015; and 49,697,834 issued and outstanding at June 30, 2015		597			497			496
Undesignated preferred stock; 5,000,000 shares authorized, none issued or outstanding		-			-			-
Additional paid-in capital		686,943			345,934			340,468
Retained earnings		599,930			557,405			526,598
Accumulated other comprehensive loss		(17,820	)		(20,720	)		(15,108	)
Total stockholders' equity		1,269,650			883,116			852,454
Total Liabilities and Stockholders' Equity	$	3,334,893		$	1,539,428		$	1,573,429

See accompanying Notes to Condensed Consolidated Financial Statements

3

BEACON ROOFING SUPPLY, INC.

Consolidated Statements of Operations

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

	Three Months Ended June 30,				Nine Months Ended June 30,
	2016		2015		2016		2015
Net sales	$	1,152,726	$	718,214	$	2,952,743	$	1,727,440
Cost of products sold		870,651		548,778		2,241,716		1,323,666
Gross profit		282,075		169,436		711,027		403,774
Operating expense		203,696		121,445		601,921		345,852
Income from operations		78,379		47,991		109,106		57,922
Interest expense, financing costs, and other		12,226		2,494		41,508		7,988
Income before provision for income taxes		66,153		45,497		67,598		49,934
Provision for income taxes		25,027		17,148		25,073		18,464
Net income	$	41,126	$	28,349	$	42,525	$	31,470
Weighted-average common stock outstanding:
Basic		59,615,121		49,638,251		59,293,500		49,526,436
Diluted		60,619,809		50,199,126		60,276,695		50,089,987
Net income per share:
Basic	$	0.69	$	0.57	$	0.72	$	0.64
Diluted	$	0.68	$	0.56	$	0.71	$	0.63

See accompanying Notes to Condensed Consolidated Financial Statements

4

BEACON ROOFING SUPPLY, INC.

Consolidated Statements of Comprehensive Income

(Unaudited; In thousands) 

	Three Months Ended June 30,				Nine Months Ended June 30,
	2016		2015		2016		2015
Net income	$	41,126	$	28,349	$	42,525	$	31,470
Other comprehensive income (loss):
Foreign currency translation adjustment		365		944		2,122		(8,413	)
Unrealized gain (loss) due to change in fair value of derivatives, net of tax		-		182		-		(116	)
Total other comprehensive income (loss)		365		1,126		2,122		(8,529	)
Comprehensive income	$	41,491	$	29,475	$	44,647	$	22,941

See accompanying Notes to Condensed Consolidated Financial Statements

5

BEACON ROOFING SUPPLY, INC.

Consolidated Statements of Cash Flows

(Unaudited; In thousands)

	Nine Months Ended June 30,
	2016			2015
Operating Activities
Net income	$	42,525		$	31,470
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization		73,027			25,920
Stock-based compensation		14,070			7,305
Certain interest expense and other financing costs		5,113			814
Loss on sale of fixed assets		(838	)		(609	)
Deferred income taxes		1,460			(589	)
Other, net		(359	)		286
Changes in operating assets and liabilities, net of the effects of businesses acquired:
Accounts receivable		(43,060	)		(20,581	)
Inventories		(96,363	)		(73,717	)
Prepaid expenses and other assets		(56,764	)		(7,168	)
Accounts payable and accrued expenses		135,548			48,091
Net cash provided by operating activities		74,359			11,222
Investing Activities
Purchases of property and equipment		(21,553	)		(13,787	)
Acquisition of businesses		(1,018,658	)		(85,301	)
Proceeds from the sale of assets		969			804
Net cash used in investing activities		(1,039,242	)		(98,284	)
Financing Activities
Borrowings under revolving lines of credit		1,409,128			369,266
Repayments under revolving lines of credit		(1,006,076	)		(312,488	)
Borrowings under term loan		450,000			-
Repayments under term loan		(189,000	)		(8,438	)
Repayments under equipment financing facilities and other		(3,847	)		(4,114	)
Borrowings under Senior Notes		300,000			-
Payment of deferred financing costs		(27,813	)		-
Proceeds from issuance of common stock		20,213			5,107
Excess tax benefit from stock-based compensation		4,024			1,245
Net cash provided by financing activities		956,629			50,578
Effect of exchange rate changes on cash and cash equivalents		(871	)		(394	)
Net decrease in cash and cash equivalents		(9,125	)		(36,878	)
Cash and cash equivalents, beginning of period		45,661			54,472
Cash and cash equivalents, end of period	$	36,536		$	17,594
Supplemental cash flow information
Cash paid during the period for:
Interest	$	40,812		$	6,847
Income taxes, net of tax refunds		867			21,295

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

See accompanying Notes to Condensed Consolidated Financial Statements

6

BEACON ROOFING SUPPLY, INC.

Notes to Condensed Consolidated Financial Statements

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

1. Basis of Presentation

Beacon Roofing Supply, Inc. (the “Company”) prepared the condensed consolidated financial statements in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information and the requirements of the Securities and Exchange Commission (SEC). As permitted under those rules, certain footnotes or other financial information have been condensed or omitted. The balance sheet as of June 30, 2015 has been presented for a better understanding of the impact of seasonal fluctuations on the Company's financial condition.

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

The three-month periods ended June 30, 2016 and 2015 had 64 business days, and the nine-month periods ended June 30, 2016 and 2015 had 190 and 189 business days, respectively.

These interim Condensed Consolidated Financial Statements should be read in conjunction with the audited Consolidated Financial Statements and Notes thereto contained in the Company’s fiscal year 2015 (“2015”) Annual Report on Form 10-K for the year ended September 30, 2015, as amended by the Current Report on Form 8-K filed on March 25, 2016.

Recent Accounting Pronouncements - Adopted

In April 2015, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2015-3, “Simplifying the Presentation of Debt Issuance Costs” to simplify the presentation of debt issuance costs. This guidance requires that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of the associated debt liability, consistent with the required presentation for debt discounts. This update is effective for financial statements issued for fiscal years beginning after December 15, 2015 and interim periods within those fiscal years and early adoption is permitted. Upon adoption, an entity must apply the new guidance retrospectively to all prior periods presented in the financial statements. The Company elected to early adopt this new guidance effective October 1, 2015. The adoption of this standard changed the Company’s previous practice of presenting debt issuance costs as an asset and resulted in the reduction of total assets and total liabilities in an amount equal to the balance of unamortized debt issuance costs at each balance sheet date presented. Debt issuance costs that are now presented as a direct reduction from the carrying amount of the associated debt liability amounted to $28.1 million at June 30, 2016, $4.2 million at September 30, 2015, and $1.9 million at June 30, 2015.

In September 2015, the FASB issued ASU 2015-16, “Simplifying the Accounting for Measurement-Period Adjustments”. This new guidance eliminates the requirement to restate prior period financial statements for measurement period adjustments related to business combinations. It requires that the cumulative impact of a measurement period adjustment, including the impact on prior periods, be recognized in the reporting period in which the adjustment is identified. In addition, the portion of the adjustment recorded in the current period that would have been recognized in prior periods had the adjustment been identified at that time must be presented, by line item, either on the face of the income statement or in the accompanying notes. This guidance is effective for annual and interim reporting periods beginning after December 15, 2015 and early adoption is permitted. The Company elected to early adopt this new guidance effective January 1, 2016 and the impact on the financial statements through the nine months ended June 30, 2016 was immaterial.

In November 2015, the FASB issued ASU No. 2015-17, "Balance Sheet Classification of Deferred Taxes." This guidance requires entities to present deferred tax assets and deferred tax liabilities as noncurrent in a classified balance sheet. This ASU is effective for annual reporting periods beginning after December 15, 2016, including interim periods within that reporting period, and early adoption is permitted. Entities are permitted to apply this guidance either prospectively or retrospectively. The Company adopted the guidance as of March 31, 2016 and applied it retrospectively to all prior periods. As a result the Company reclassified its current deferred tax balances of $2.3 million to non-current deferred taxes as of September 30, 2015.

Recent Accounting Pronouncements – Not Yet Adopted

In February 2016, the FASB issued ASU No. 2016-02, “Leases”. The ASU will replace most existing accounting for lease guidance when it becomes effective. This guidance is effective for the Company beginning on October 1, 2019 and early adoption is permitted. The standard must be adopted using the modified retrospective approach. The standard will require the Company to record a right to use asset and a lease liability for most of the Company’s leases including the Company’s leases currently treated as operating leases. The Company is currently evaluating the impact that this guidance may have on its financial statements and related disclosures.

7

In March 2016, the FASB issued ASU No. 2016-09, “Compensation—Stock Compensation, Improvements to Employee Share-Based Payment Accounting.” This guidance introduces multiple amendments to the previous standard, including the option to make a policy election to eliminate the usage of an estimated forfeiture rate to the recognition of stock-based compensation, the requirement of all income tax effects of awards to be recognized in the income statement when the awards vest or are settled, and a modification to the amount of shares an employer can withhold for tax purposes without triggering liability accounting. The amended standard is effective for public business entities for fiscal years beginning after December 15, 2016, and early adoption is permitted. When adopted, all the guidance must be adopted in the same period and the Company will be required to make the disclosures about a change in accounting principle, but will not have to quantify the income statement effect of the change in the period of adoption. The Company is currently evaluating the impact that this guidance may have on its financial statements and related disclosures.

In May 2014, the FASB issued ASU No. 2014-09, “Revenue from Contracts with Customers”. This guidance requires an entity to recognize the amount of revenue to which it expects to be entitled for the transfer of promised goods or services to customers, and will replace most existing revenue recognition guidance in U.S. GAAP when it becomes effective. The new standard is effective for public business entities for fiscal years beginning on or after January 1, 2018, and early adoption is permitted for annual periods beginning after December 31, 2016. The standard permits the use of either the retrospective or cumulative effect transition method. The Company has not selected a transition method and is currently evaluating the impact that this guidance may have on its financial statements and related disclosures.

2. Acquisitions

Roofing Supply Group

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

Total consideration paid for RSG was approximately $1.17 billion, out of which $288.2 million was in cash, $306.8 million of Company’s common stock and option replacement awards, and $574.4 million in refinancing of RSG’s indebtedness. The RSG long-term debt was repaid simultaneously with the proceeds of a new ABL Revolver, Term Loan B and Senior Notes (see Note 7).

In connection with the RSG Acquisition, the Company was required to issue equity awards to certain RSG employees in replacement of RSG equity awards that were cancelled at closing. The replacement awards consisted of 661,349 shares of the Company’s common stock options with a weighted-average grant date fair value of $20.90. The terms and fair value of these awards approximated the cancelled RSG awards on the issuance date. The fair value of the replacement awards associated with services rendered through the date of the RSG Acquisition was recognized as a component of the total acquisition consideration, and the remaining fair value of the replaced awards associated with post RSG Acquisition services will be recognized as an expense on a straight-line basis over the remaining vesting period.

The RSG Acquisition has been accounted for as a business combination in accordance with the requirements of ASC 805 Business Combinations. The purchase price has been allocated among assets acquired and liabilities assumed at fair value based on information currently available, with the excess purchase price recorded as goodwill. The goodwill recognized is attributable primarily to expected synergies and the assembled workforce of RSG. These come from the synergies that are obtained in operating the branches as part of a larger network, and from an experienced employee base skilled at managing a distribution business. The Company’s allocation of the purchase price is subject to change on receipt of additional information, including, but not limited to, the finalization of intangible asset valuations, property, plant, and equipment valuations, and the Company’s continued review of assumed liabilities that may result in the changes in the carrying amounts on the opening balance sheet and an adjustment to goodwill. An additional area where preliminary estimates are not yet finalized relates to deferred tax assets and liabilities. The Company has recorded purchase accounting entries on a preliminary basis for the RSG Acquisition as follows (in thousands):

Cash	$	16,451
Accounts receivable		177,251
Inventory		179,651
Other current assets		49,001
Property, plant, and equipment		55,159
Other intangible assets		382,600
Goodwill		618,630
Current liabilities		(252,588	)
Non-current liabilities		(56,705	)
Total purchase price	$	1,169,450

RSG’s future growth attributable to new customers, geographic market presence and assembled workforce are additional assets that are not separable and which contributed to recorded goodwill, of which $84.2 million is tax deductible. All of the Company’s goodwill plus the indefinite-lived trade name are tested for impairment annually, and all acquired goodwill and intangible assets are subject to review for impairment should future indicators of impairment develop. The fair value of accounts receivables acquired is $177.3 million, with the gross contractual amount being $185.9 million. The Company expects $8.6 million to be uncollectible and there were no material contingencies assumed as part of this acquisition.

8

Net sales from the RSG Acquisition included in the Company’s statements of operations for the three and nine month periods ended June 30, 2016 was $386.7 million and $1.03 billion, respectively. Net income (loss) from the RSG Acquisition included in the Company’s statements of operations for the three and nine month periods ended June 30, 2016 was $9.9 million and $(19.3 million) respectively. The following table represents the unaudited pro forma consolidated revenue and net income (loss) for the Company for the prior periods indicated (in thousands, except per share amount):

	Three Months Ended June 30 2015		Nine Months Ended June 30, 2015
Net sales	$	1,046,416	$	2,576,174
Net income (loss)		29,832		(22,728	)
Net income (loss) per share		0.50		(0.38	)

The above pro forma results have been calculated by combining the historical results of the Company and RSG as if it had occurred on October 1, 2014, and adjusting the income tax provision as if it had been calculated on the combined results. The pro forma results include an estimate for all periods for intangible asset amortization (subject to change when the final asset values have been determined), stock compensation expense, interest expense, and also reflect the following 2016 expenses in fiscal 2015 instead of in 2016: $49.6 million of direct acquisition costs. No other material pro forma adjustments to the 2015 acquisitions were deemed necessary to conform with the Company’s accounting policies. The pro forma information is not necessarily indicative of the results that would have been achieved had the transactions occurred on October 1, 2014 or that may be achieved in the future.

Other Acquisitions

During the nine months ended June 30, 2016, the Company acquired 42 branches from the following seven additional acquisitions:

· On December 1, 2015, the Company purchased certain assets of RCI Roofing Supply (“RCI”), a distributor of residential and commercial roofing and related products with 5 branches operating in Nebraska, Iowa and Colorado with annual sales of approximately $23 million.

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

· On December 29, 2015, the Company purchased certain assets of Statewide Wholesale (“Statewide”), a distributor of residential and commercial roofing and related products with 1 branch located in Denver, Colorado with annual sales of approximately $15 million.

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

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

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

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

The Company recorded the preliminary acquired assets and liabilities at their estimated fair values at the acquisition date, with resulting goodwill of $85.9 million (which is deductible for tax purposes) and $55.4 million in intangible assets associated with these other acquisitions. The Company’s allocation of the purchase price is subject to change on receipt of additional information, including, but not limited to, the finalization of intangible asset valuations and property, plant, and equipment valuations.

The Company has not provided pro forma results of operations for any acquisitions besides RSG completed in fiscal years 2016 or 2015 herein as they were not material to the Company on either an individual or an aggregate basis. The Company included the results of operations of each acquisition in its consolidated statement of income from the date of each acquisition.

3. Net Income per Share

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

9

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

	Three Months Ended June 30,				Nine Months Ended June 30,
	2016		2015		2016		2015
Weighted-average common shares outstanding, basic		59,615,121		49,638,251		59,293,500		49,526,436
Effect of dilutive securities:
Stock options		696,059		475,064		714,125		473,177
Restricted stock units		308,629		85,811		269,070		90,374
Weighted-average common shares outstanding, diluted		60,619,809		50,199,126		60,276,695		50,089,987

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

	Three Months Ended June 30,				Nine Months Ended June 30,
	2016		2015		2016		2015
Stock options		338,769		1,328,452		561,348		1,335,952
Restricted stock units		4,066		-		60,293		2,206

4. Comprehensive Income and Capital Structure

The following table presents the activity included in stockholders’ equity during the nine months ended June 30, 2016 (in thousands, except share amounts):

	Common Stock				Additional Paid-in		Retained		Accumulated Other Comprehensive			Total Stockholders'
	Shares		Amount		Capital		Earnings		Income (Loss)			Equity
Balance at September 30, 2015		49,790,743	$	497	$	345,934	$	557,405	$	(20,720	)	$	883,116
Issuance of common stock upon exercise of stock options  or RSU release, net of shares withheld for taxes		878,245		9		20,205		-		-			20,214
Issuance of common stock in connection with RSG acquisition		9,039,008		91		306,734		-		-			306,825
Stock-based compensation		-		-		14,070		-		-			14,070
Other comprehensive income		-		-		-		-		2,900			2,900
Net income		-		-		-		42,525		-			42,525
Balance at June 30, 2016		59,707,996	$	597	$	686,943	$	599,930	$	(17,820	)	$	1,269,650

Accumulated other comprehensive loss consists of adjustments related to the translation of foreign currencies and fair value adjustments associated with cash flow hedges. The following table presents the changes in accumulated other comprehensive loss, by component, during the nine months ended June 30, 2016 (in thousands):

	Foreign Currency Translation			Derivative  Financial Instruments			Accumulated Other Comprehensive Loss
Balance as of September 30, 2015	$	(19,293	)	$	(1,427	)	$	(20,720	)
Other comprehensive income before reclassifications		2,122			-			2,122
Reclassifications out of other comprehensive loss		-			778			778
Balance as of June 30, 2016	$	(17,171	)	$	(649	)	$	(17,820	)

The reclassification of $0.8 million out of accumulated other comprehensive loss into the consolidated statement of operations during the nine months ended June 30, 2016 is included in interest expense.

5. Stock-Based Compensation

On February 9, 2016, the shareholders of the Company approved the Amended and Restated Beacon Roofing Supply, Inc. 2014 Stock Plan (the “2014 Plan”). The 2014 Plan provides for discretionary awards of stock options, stock awards, restricted stock units, and stock appreciation rights (“SARs”) for up to 5,000,000 shares of common stock to selected employees and non-employee directors. The 2014 Plan mandates that all forfeited, expired, and withheld shares, including those from the predecessor plans, be returned to the 2014 Plan and made available for issuance. As of June 30, 2016, there were 4,803,143 shares of common stock available for issuance.

10

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

The Company recognizes the cost of employee services rendered in exchange for awards of equity instruments based on the fair value of those awards at the date of the grant. Compensation expense for time-based equity awards is recognized, on a straight-line basis, net of forfeitures, over the requisite service period for the fair value of the awards that actually vest. Compensation expense for performance-based equity awards is recognized, net of forfeitures, by projecting the number of restricted units that are expected to vest based on the achievement of the underlying related performance measures.

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

Stock options

Non-qualified options generally expire 10 years after the grant date and, except under certain conditions, the options are subject to continued employment and vest in one-third increments over a three-year period following the grant dates. During the three months ended June 30, 2016 and 2015, the Company recorded stock-based compensation expense related to stock option awards of $1.9 million and $1.6 million, respectively. During the nine months ended June 30, 2016 and 2015, the Company recorded stock-based compensation expense related to stock option awards of $9.6 million and $4.8 million, respectively. As of June 30, 2016, there was $7.6 million of total unrecognized compensation cost related to unvested stock options. That cost is expected to be recognized over a weighted-average period of 2.1 years.

The following table illustrates the assumptions used in the Black-Scholes pricing model for options granted (inclusive of replacement options discussed in Note 2) during the nine months ended June 30, 2016:

Risk-free interest rate	1.56 - 1.87	%
Expected volatility	30.96 - 36.40	%
Expected life (in years)	5.57 - 5.60
Expected dividend yield	0.00	%

Expected lives of the options granted are based primarily on historical activity, while expected volatilities are based on historical volatilities of the Company’s stock and consideration of public companies’ stock.

Information regarding the Company’s stock options activity is summarized below (in thousands, except time period and per share amounts):

	Options Outstanding			Weighted- Average Exercise Price		Weighted- Average Remaining Contractual Term (Years)		Aggregate Intrinsic Value1
Balance at September 30, 2015		2,410,907		$	24.55		6.3	$	20,698
Granted		991,776			21.32
Exercised		(866,457	)		19.60
Canceled		(54,883	)		22.57
Balance at June 30, 2016		2,481,343		$	25.03		6.5	$	50,729
Vested and expected to vest after June 30, 2016		2,371,820		$	24.86		6.4	$	48,885
Exercisable at June 30, 2016		1,559,687		$	22.22		5.2	$	36,256

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

11

Restricted Stock Units

During the three months ended June 30, 2016 and 2015, the Company recorded stock-based compensation expense related to restricted stock units of $1.5 million and $1.0 million, respectively. During the nine months ended June 30, 2016 and 2015, the Company recorded stock-based compensation expense related to restricted stock units of $4.5 million and $2.5 million, respectively. As of June 30, 2016, there was $11.7 million of total unrecognized compensation cost related to unvested restricted stock units. That cost is expected to be recognized over a weighted-average period of 2.0 years.

The total fair values of the restricted stock units were determined based upon the number of shares or units and the closing prices of the Company’s common stock on the dates of the grants. The restricted stock units granted to management are subject to continued employment, except under certain conditions, and will vest if the Company attains a targeted rate of return on invested capital at the end of a three-year period. The actual number of shares or units that will vest can range from 0% to 125% of the management grants depending upon actual Company performance below or above the target level and the Company estimates that performance in determining the projected number of shares or units that will vest and the related compensation cost. The restricted stock units granted to non-employee directors are also subject to continued service, vest at the end of one year (except under certain conditions) and the underlying common shares will not be distributed until the date of the director’s termination of service on the Board, except that, beginning in fiscal year 2016, directors holding units with a value equal to five times the annual cash retainer may elect to have future grants settle simultaneously with vesting. Grants made prior to fiscal 2014 settle on a date that is six months after the director’s termination of service on the board. In November 2013 and 2014, the Company issued restricted stock units that are subject to continued employment and will vest over three to five years. In May 2015, the Company issued restricted stock units that are subject to continued employment and will vest after two years.

Information regarding the Company’s restricted stock unit activity is summarized below (in thousands, except per share amounts):

	RSUs Outstanding			Weighted-Average Grant Date Fair Value
Balance at September 30, 2015		619,999		$	31.95
Granted		221,285			39.06
Released		(11,846	)		31.11
Forfeited		(118,538	)		31.76
Balance at June 30, 2016		710,900		$	34.21
Vested and expected to vest after June 30, 2016		644,335		$	34.01

6. Goodwill and Intangible Assets

Goodwill

The following table sets forth the change in the carrying amount of goodwill for the Company during the nine months ended June 30, 2016 and 2015, respectively (in thousands):

Balance at September 30, 2015	$	496,415
Acquisition of RSG		618,630
Other acquisitions		85,881
Translation and other adjustments		(720	)
Balance at June 30, 2016	$	1,200,206
Balance at September 30, 2014	$	466,206
Acquisitions		34,465
Translation and other adjustments		(2,172	)
Balance at June 30, 2015	$	498,499

In the current period, the change in the carrying amount of goodwill is primarily attributable to the Company’s acquisition of RSG, but also driven by the other acquisitions during the nine months ended June 30, 2016 (see Note 2).

12

Intangible Assets

In connection with the acquisition of RSG and other acquisitions, we recorded intangible assets of $438.0 million, which includes $63.3 million of indefinite lived trademarks, $3.9 million of amortizable trade names, and $370.8 million of customer relationships. The weighted-average useful lives of the acquired assets are 18.6 years for customer relationships.

Intangible assets consisted of the following (in thousands):

	June 30, 2016			September 30, 2015			June 30, 2015			Weighted- Average Remaining Life1
Amortizable intangible assets:
Non-compete agreements	$	2,824		$	2,824		$	2,824			4.01
Customer relationships		562,888			191,852			192,370			18.58
Trademarks		5,000			1,100			1,100			3.54
Beneficial lease arrangements		610			610			610
Total amortizable intangible assets		571,322			196,386			196,904
Less:  Accumulated amortization		(167,122	)		(119,081	)		(115,235	)
Total amortizable intangible assets, net	$	404,200		$	77,305		$	81,669
Indefinite lived trademarks		73,050			9,750			9,750
	$	477,250		$	87,055		$	91,419

¹ As of June 30, 2016

For the three month periods ended June 30, 2016 and 2015, we recorded $17.4 million and $4.9 million of amortization expense relating to the above-listed intangible assets, respectively. For the nine month periods ended June 30, 2016 and 2015, we recorded $49.7 million and $12.1 million of amortization expense relating to the above-listed intangible assets, respectively. The following table presents the estimated annual amortization expense for these intangible assets (in thousands):

Year ending September 30,
2016 (Jul-Sept)	$	21,037
2017		78,638
2018		64,678
2019		52,154
2020		41,811
Thereafter		145,882
	$	404,200

13

7. Financing Arrangements

Financing arrangements consisted of the following (in thousands):

	June 30, 2016			September 30, 2015			June 30, 2015
Senior Secured Credit Facility
Revolving Lines of Credit:
U.S. Revolver, expires October 1, 2020 1	$	275,000		$	-		$	-
U.S. Revolver, expires October 1, 20202		131,917			-			-
Canadian Revolver, expires October 1, 20203		9,290			-			-
Canadian revolver, expires March 31, 20174		-			11,240			12,010
U.S. Revolver, expires March 31, 20175		-			-			62,100
Term Loan:
Term Loan, matures October 1, 20226		435,507			-			-
Term Loan, matures March 31, 20177		-			181,450			186,528
Total borrowings under Senior Secured Credit Facility		851,714			192,690			260,638
Less: current portion		(4,500	)		(22,490	)		(85,360	)
Total long-term borrowings under Senior Secured Credit Facility	$	847,214		$	170,200		$	175,278
Senior Notes
Senior Notes, matures October 20238		290,623			-			-
Less: current portion		-			-			-
Total long-term borrowings under Senior Notes	$	290,623		$	-		$	-
Equipment Financing Facilities
Equipment Financing Facilities:
Equipment financing facilities, various maturities through September 20219	$	21,641		$	25,488		$	26,927
Capital lease obligations, various maturities through November 202110		26,184			-			-
Total obligations under equipment financing facilities		47,825			25,488			26,927
Less: current portion		(8,105	)		(5,069	)		(5,224	)
Total long-term obligations under equipment financing facilities	$	39,720		$	20,419		$	21,703

1 - Effective rates on borrowings are 2.77% as of June 30, 2016; 0.00% as of September 30, 2015 and as of June 30, 2015

2 - Effective rates on borrowings are of 4.00% as of June 30, 2016; 0.00% as of September 30, 2015 and as of June 30, 2015

3 - Effective rates on borrowings are 3.20% as of June 30, 2016; 0.00% as of September 30, 2015 and as of June 30, 2015

4 - Effective rates on borrowings are 0.00% as of June 30, 2016; 3.70% as of September 30, 2015; and 3.60% as of June 30, 2015

5 - Effective rates on borrowings are 0.00% as of June 30, 2016 and September 30, 2015; 4.00% as of June 30, 2015

6 - Interest rate of 4.00% as of June 30, 2016; 0.00% as of September 30, 2015 and as of June 30, 2015

7 - Interest rate of 0.00% as of June 30, 2016; 4.25% as of September 30, 2015; and 1.93% as of June 30, 2015 (extinguished in first quarter of 2016)

8 - Interest rate of 6.38% as of June 30, 2016; 0.00% as of September 30, 2015 and as of June 30, 2015

9 - Fixed interest rates ranging from 2.33% to 4.49% as of June 30, 2016, as of September 30, 2015 and as of June 30, 2015

10 - Fixed interest rates ranging from 2.72% to 10.39% as of June 30, 2016; 0.00% to 0.00% as of September 30, 2015 and as of June 30, 2015

As a result of the RSG Acquisition, on October 1, 2015, the Company entered into a credit agreement governing the terms of a new $450.0 million seven-year senior secured term loan ‘‘B’’ facility (the “Term Loan B Facility”) and a new credit agreement governing the terms of a new senior secured asset-based revolving credit facility of up to $700.0 million, subject to a borrowing base (the “ABL Facility”) (collectively the “New Senior Credit Facilities”). The Company also raised $300.0 million by issuing 8 year senior notes due 2023 (the “Senior Notes”), having a coupon rate of 6.38% per annum, payable semi-annually in arrears.

Revolving Line of Credit Facilities

On October 1, 2015, the Company entered into a $700 million ABL Facility with Wells Fargo Bank, N.A. and a syndicate of other lenders. This ABL Facility consists of revolving loans in both the United States (“US Revolver”) in the amount of $670 million and Canada (“Canada Revolver”) in the amount of $30 million CAD. The ABL Facility has a maturity date of October 1, 2020. The US Revolver has various tranches of borrowings, bearing interest at rates ranging from 2.12% to 4.00%. The effective rate of these borrowings is 2.77% and is paid monthly. As of June 30, 2016, the outstanding balance on the US Revolver and Canada Revolvers, net of debt issuance fees, were $416.2 million. The US Revolver also has outstanding standby letters of credit in the amount of $12.8 million as of June 30, 2016. Current unused commitment fees on the revolving credit facilities are 0.25% per annum. There is one financial covenant under the ABL Facility, which is a Consolidated Fixed Charge Ratio. As defined in the ABL Facility, the Company’s ratio must be at least 1.00 to 1.00 at the end of each fiscal quarter, calculated on a trailing four quarter basis. The covenant is only applicable when the borrowing availability is less than 10% of the maximum loan cap or $60 million. The ABL Revolver is guaranteed jointly and severally and fully and unconditionally by all of the United States subsidiaries of the Company but not by the Canadian subsidiaries of the Company.

Term Loan

On October 1, 2015, the Company entered into a $450.0 million Term Loan B Facility with Citibank N.A., and a syndicate of other lenders. The Term Loan requires quarterly principal payments in the amount of $1.1 million, with the remaining outstanding principal to be paid on its maturity date of October 1, 2022. Outstanding principal on the Term Loan bears interest at 4.00% and is paid every six months. The Company has the option of selecting the rate at which interest can accrue on the Term Loan as well as the period in which interest payments are made.

14

The Company elected to pay interest based on the six month LIBOR rate, subject to a minimum rate of 1.00%, in addition to a base rate of 3.00%. As of June 30, 2016, the outstanding balance on the Term Loan, net of debt issuance fees, was $435.5 million. The Term Loan B is guaranteed jointly and severally and fully and unconditionally by all of the United States subsidiaries of the Company but not by the Canadian subsidiaries of the Company.

Senior Notes

The Company also raised $300.0 million by issuing 8 year senior notes due 2023 (the “Senior Notes”), having a coupon rate of 6.38% per annum, payable semi-annually in arrears beginning April 1, 2016. There are early payment provisions in the Senior Note indenture in which the Company would be subject to “make whole” provisions. Management anticipates repaying the notes at the maturity date of October 1, 2023. As of June 30, 2016 the outstanding balance on the Senior Notes, net of debt issuance fees, was $290.6 million. The Senior Notes are guaranteed jointly and severally and fully and unconditionally by all of the United States subsidiaries of the Company but not by the Canadian subsidiaries of the Company.

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

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

The Senior Notes which are unsecured obligations of the Company are guaranteed jointly and severally and fully and unconditionally, on an unsecured senior basis, by each of the domestic subsidiaries that is a borrower under or that guarantees obligations under Term Loan B Facility (and any refinancing indebtedness). The Canadian subsidiaries have guaranteed the borrowings under the ABL Facility, but have not guaranteed the Senior Notes or borrowings under the Term Loan B Facility.

Annual principal payments for all outstanding borrowings for each of the next five years and thereafter are as follows (in thousands):

	Term Loan B Facility			ABL Facility		Senior Notes		Equipment Financing Facilities			Total
2016 (Jul-Sept)	$	1,125		$	-	$	-	$	6,194		$	7,319
2017		4,500			-		-		9,751			14,251
2018		4,500			-		-		9,668			14,168
2019		4,500			-		-		9,717			14,217
2020		4,500			-		-		7,818			12,318
Thereafter		427,500			423,791		300,000		2,339			1,153,630
Total debt		446,625			423,791		300,000		45,487			1,215,903
Less current portion		(4,500	)		-		-		(8,105	)		(12,605	)
Total long-term debt	$	442,125		$	423,791	$	300,000	$	37,382		$	1,203,298

8. Financial Instruments

The Company used 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 March 28, 2013, the Company entered into an interest rate swap agreement with a notional amount of $213.8 million which was scheduled to expire on March 31, 2017. This agreement swapped the thirty-day LIBOR to a fixed-rate of 1.38%. The instrument had scheduled reductions of the notional amount equal to $2.8 million per quarter, effectively matching the repayment schedule under the Term Loan. In October 2015, the Company settled its interest rate swap agreement resulting in a cash payment by the Company of $2.3 million. The pre-tax unrealized loss within accumulated other comprehensive income associated with the cancelled interest rate swap contract of $2.3 million is being amortized over the original life of the swap contract, through March 2017.

15

9. Leases

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

As of June 30, 2016, the minimum rental commitments for non-cancelable operating leases with initial or remaining terms of more than one year were as follows:

Year ending September 30,	Operating Leases
2016 (Jul-Sept)	$	15,661
2017		49,463
2018		37,044
2019		28,730
2020		19,988
Thereafter		35,824
Total minimum lease payments	$	186,710

Rent expense for the three and nine month periods ended June 30, 2016 was $14.5 million and $45.1 million, respectively. Sublet income for the three and nine month periods ended June 30, 2016 was immaterial.

10. Foreign Net Sales

Foreign (Canadian) net sales were $55.2 million and $56.7 million for the three months ended June 30, 2016 and 2015, respectively, and $120.2 million and $122.7 million for the nine months ended June 30, 2016 and 2015, respectively.

11. Fair Value

As of June 30, 2016, the carrying amount of cash and cash equivalents, accounts receivable, prepaid and other current assets, accounts payable and accrued expenses approximated fair value because of the short-term nature of these instruments. The Company measures its cash equivalents at amortized cost, which approximates fair value based upon quoted market prices (Level 1). Based upon recent trading prices (Level 2 — market approach) as of June 30, 2016 the fair value of the Company’s $300.0 million senior unsecured notes was $315.8 million. As of June 30, 2016, the fair value of the Company’s New Senior Credit Facilities approximated the amount outstanding. The Company estimates the fair value of its New Senior Credit Facilities by discounting the future cash flows of each instrument using estimated market rates of debt instruments with similar maturities and credit profiles (Level 3).

12. Supplemental Guarantor Information

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

16

BEACON ROOFING SUPPLY, INC.

Condensed Consolidating Balance Sheets

(Unaudited; In thousands)

	June 30, 2016
	Parent		Guarantor Subsidiaries		Non-Guarantor Subsidiaries		Eliminations and Other			Consolidated
Assets
Current assets:
Cash and cash equivalents	$	-	$	39,168	$	3,461	$	(6,093	)	$	36,536
Accounts receivable, net		-		608,880		32,361		(1,140	)		640,101
Inventories, net		-		589,976		30,932		-			620,908
Prepaid expenses and other current assets		11,697		196,123		5,562		(8,309	)		205,073
Total current assets		11,697		1,434,147		72,316		(15,542	)		1,502,618
Intercompany receivable, net		-		950,364		-		(950,364	)		-
Investments in consolidated subsidiaries		2,838,385		-		-		(2,838,385	)		-
Deferred income taxes, net		67,484		-		-		(67,484	)		-
Property and equipment, net		4,266		138,725		10,398		-			153,389
Goodwill		-		1,170,087		30,119		-			1,200,206
Intangibles, net		-		473,699		3,551		-			477,250
Other assets, net		1,233		197		-		-			1,430
Total Assets	$	2,923,065	$	4,167,219	$	116,384	$	(3,871,775	)	$	3,334,893
Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable	$	15,964	$	544,311	$	10,290	$	(7,233	)	$	563,332
Accrued expenses		-		200,014		13,707		(8,309	)		205,412
Current portions of long-term debt		4,500		8,105		-		-			12,605
Total current liabilities		20,464		752,430		23,997		(15,542	)		781,349
Intercompany payable, net		911,321		-		39,043		(950,364	)		-
Long-term debt, net		721,630		-		-		-			721,630
Borrowings under revolving lines of credit, net		-		406,916		9,291		-			416,207
Deferred income taxes, net		-		173,344		477		(67,484	)		106,337
Long-term obligations under equipment financing and other, net		-		39,672		48		-			39,720
Total liabilities		1,653,415		1,372,362		72,856		(1,033,390	)		2,065,243
Total stockholders' equity		1,269,650		2,794,857		43,528		(2,838,385	)		1,269,650
Total Liabilities and Stockholders' Equity	$	2,923,065	$	4,167,219	$	116,384	$	(3,871,775	)	$	3,334,893

17

BEACON ROOFING SUPPLY, INC.

Condensed Consolidating Balance Sheets

(Unaudited; In thousands) 

	September 30, 2015
	Parent		Guarantor Subsidiaries		Non-Guarantor Subsidiaries		Eliminations and Other			Consolidated
Assets
Current assets:
Cash and cash equivalents	$	-	$	42,816	$	7,051	$	(4,206	)	$	45,661
Accounts receivable, net		-		365,679		34,693		(640	)		399,732
Inventories, net		-		299,107		21,892		-			320,999
Prepaid expenses and other current assets		14,013		78,314		5,601		-			97,928
Total current assets		14,013		785,916		69,237		(4,846	)		864,320
Intercompany receivable, net		-		386,892		-		(386,892	)		-
Investments in consolidated subsidiaries		1,429,665		-		-		(1,429,665	)		-
Deferred income taxes, net		20,532		-		-		(20,532	)		-
Property and equipment, net		2,339		79,428		8,638		-			90,405
Goodwill		-		465,575		30,840		-			496,415
Intangibles, net		-		84,915		2,140		-			87,055
Other assets, net		1,233		-		-		-			1,233
Total Assets	$	1,467,782	$	1,802,726	$	110,855	$	(1,841,935	)	$	1,539,428
Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable	$	14,519	$	218,920	$	16,298	$	(4,846	)	$	244,891
Accrued expenses		38,744		80,738		5,312		-			124,794
Borrowings under revolving lines of credit		-		-		11,240		-			11,240
Current portions of long-term obligations		11,250		5,070		-		-			16,320
Total current liabilities		64,513		304,728		32,850		(4,846	)		397,245
Intercompany payable, net		349,908		-		36,984		(386,892	)		-
Long-term debt, net		170,200		-		-		-			170,200
Deferred income taxes, net		-		86,860		172		(20,532	)		66,500
Long-term obligations under equipment financing and other, net		45		22,256		66		-			22,367
Total liabilities		584,666		413,844		70,072		(412,270	)		656,312
Total stockholders' equity		883,116		1,388,882		40,783		(1,429,665	)		883,116
Total Liabilities and Stockholders' Equity	$	1,467,782	$	1,802,726	$	110,855	$	(1,841,935	)	$	1,539,428

18

BEACON ROOFING SUPPLY, INC.

Condensed Consolidating Balance Sheets

(Unaudited; In thousands)

	June 30, 2015
	Parent		Guarantor Subsidiaries		Non-Guarantor Subsidiaries		Eliminations and Other			Consolidated
Assets
Current assets:
Cash and cash equivalents	$	-	$	24,265	$	1,904	$	(8,575	)	$	17,594
Accounts receivable, net		-		357,783		32,809		(1,093	)		389,499
Inventories, net		-		356,074		30,738		-			386,812
Prepaid expenses and other current assets		14,094		94,967		4,538		(14,094	)		99,505
Total current assets		14,094		833,089		69,989		(23,762	)		893,410
Intercompany receivable, net		-		335,039		-		(335,039	)		-
Investments in consolidated subsidiaries		1,404,240		-		-		(1,404,240	)		-
Deferred income taxes, net		13,258		-		226		(13,484	)		-
Property and equipment, net		2,434		77,700		8,734		-			88,868
Goodwill		-		465,575		32,924		-			498,499
Intangibles, net		-		88,812		2,607		-			91,419
Other assets, net		1,233		-		-		-			1,233
Total Assets	$	1,435,259	$	1,800,215	$	114,480	$	(1,776,525	)	$	1,573,429
Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable	$	20,896	$	234,789	$	11,640	$	(9,669	)	$	257,656
Accrued expenses		15,352		94,241		10,258		(14,095	)		105,756
Borrowings under revolving lines of credit		62,100		-		12,010		-			74,110
Current portions of long-term obligations		11,250		5,224		-		-			16,474
Total current liabilities		109,598		334,254		33,908		(23,764	)		453,996
Intercompany payable, net		297,884		-		37,153		(335,037	)		-
Long-term debt, net		175,278		-		-		-			175,278
Deferred income taxes, net		-		81,583		-		(13,484	)		68,099
Long-term obligations under equipment financing and other, net		45		23,483		74		-			23,602
Total liabilities		582,805		439,320		71,135		(372,285	)		720,975
Total stockholders' equity		852,454		1,360,895		43,345		(1,404,240	)		852,454
Total Liabilities and Stockholders' Equity	$	1,435,259	$	1,800,215	$	114,480	$	(1,776,525	)	$	1,573,429

19

BEACON ROOFING SUPPLY, INC.

Condensed Consolidating Statements of Operations

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

	Three Months Ended June 30, 2016
	Parent			Guarantor Subsidiaries		Non-Guarantor Subsidiaries			Eliminations and Other			Consolidated
Net sales	$	-		$	1,097,554	$	55,172		$	-		$	1,152,726
Cost of products sold		-			828,448		42,203			-			870,651
Gross profit		-			269,106		12,969			-			282,075
Operating expense		5,933			189,343		8,420			-			203,696
Intercompany charges (income)		(10,598	)		9,938		660			-			-
Income from operations		4,665			69,825		3,889			-			78,379
Interest expense, financing costs, and other		9,926			2,511		(211	)		-			12,226
Intercompany interest expense (income)		(6,325	)		5,909		416			-			-
Income before provision for income taxes		1,064			61,405		3,684			-			66,153
Provision for income taxes		3,667			20,384		976			-			25,027
Income (loss) before equity in net income of subsidiaries		(2,603	)		41,021		2,708			-			41,126
Equity in net income of subsidiaries		43,729			-		-			(43,729	)		-
Net income	$	41,126		$	41,021	$	2,708		$	(43,729	)	$	41,126
Weighted-average common stock outstanding:
Basic													59,615,121
Diluted													60,619,809
Net income per share:
Basic												$	0.69
Diluted												$	0.68

	Three Months Ended June 30, 2015
	Parent			Guarantor Subsidiaries		Non-Guarantor Subsidiaries		Eliminations and Other			Consolidated
Net sales	$	-		$	661,700	$	56,659	$	(145	)	$	718,214
Cost of products sold		-			505,498		43,425		(145	)		548,778
Gross profit		-			156,202		13,234		-			169,436
Operating expenses		8,939			103,602		8,904		-			121,445
Intercompany charges (income)		(6,784	)		6,188		596		-			-
Income (loss) from operations		(2,155	)		46,412		3,734		-			47,991
Interest expense, financing costs, and other		1,872			502		120		-			2,494
Intercompany interest expense (income)		(3,905	)		3,502		403		-			-
Income (loss) before provision for income taxes		(122	)		42,408		3,211		-			45,497
Provision for income taxes		73			15,121		1,954		-			17,148
Income (loss) before equity in net income of subsidiaries		(195	)		27,287		1,257		-			28,349
Equity in net income of subsidiaries		28,544			-		-		(28,544	)		-
Net income	$	28,349		$	27,287	$	1,257	$	(28,544	)	$	28,349
Weighted-average common stock outstanding:
Basic												49,638,251
Diluted												50,199,126
Net income per share:
Basic											$	0.57
Diluted											$	0.56

20

BEACON ROOFING SUPPLY, INC.

Condensed Consolidating Statements of Operations

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

	Nine Months Ended June 30, 2016
	Parent			Guarantor Subsidiaries		Non-Guarantor Subsidiaries			Eliminations and Other			Consolidated
Net sales	$	-		$	2,832,819	$	120,171		$	(247	)	$	2,952,743
Cost of products sold		-			2,149,477		92,486			(247	)		2,241,716
Gross profit		-			683,342		27,685			-			711,027
Operating expense		65,092			513,755		23,074			-			601,921
Intercompany charges (income)		(36,038	)		33,394		2,644			-			-
Income (loss) from operations		(29,054	)		136,193		1,967			-			109,106
Interest expense, financing costs, and other		24,563			17,016		(71	)		-			41,508
Intercompany interest expense (income)		(15,046	)		13,858		1,188			-			-
Income (loss) before provision for income taxes		(38,571	)		105,319		850			-			67,598
Provision for (benefit from) income taxes		(17,206	)		42,054		225			-			25,073
Income before equity in net income of subsidiaries		(21,365	)		63,265		625			-			42,525
Equity in net income of subsidiaries		63,890			-		-			(63,890	)		-
Net income	$	42,525		$	63,265	$	625		$	(63,890	)	$	42,525
Weighted-average common stock outstanding:
Basic													59,293,500
Diluted													60,276,695
Net income per share:
Basic												$	0.72
Diluted												$	0.71

	Nine Months Ended June 30, 2015
	Parent			Guarantor Subsidiaries		Non-Guarantor Subsidiaries			Eliminations and Other			Consolidated
Net sales	$	-		$	1,604,991	$	122,752		$	(303	)	$	1,727,440
Cost of products sold		-			1,229,404		94,565			(303	)		1,323,666
Gross profit		-			375,587		28,187			-			403,774
Operating expenses		26,856			294,135		24,861			-			345,852
Intercompany charges (income)		(20,211	)		18,424		1,787			-			-
Income (loss) from operations		(6,645	)		63,028		1,539			-			57,922
Interest expense, financing costs, and other		6,963			571		454			-			7,988
Intercompany interest expense (income)		(11,540	)		10,354		1,186			-			-
Income (loss) before provision for income taxes		(2,068	)		52,103		(101	)		-			49,934
Provision for (benefit from) income taxes		(765	)		19,301		(72	)		-			18,464
Income before equity in net income of subsidiaries		(1,303	)		32,802		(29	)		-			31,470
Equity in net income of subsidiaries		32,773			-		-			(32,773	)		-
Net income	$	31,470		$	32,802	$	(29	)	$	(32,773	)	$	31,470
Weighted-average common stock outstanding:
Basic													49,526,436
Diluted													50,089,987
Net income per share:
Basic												$	0.64
Diluted												$	0.63

21

BEACON ROOFING SUPPLY, INC.

Condensed Consolidating Statements of Comprehensive Income

(Unaudited; In thousands)

	Three Months Ended June 30, 2016
	Parent		Guarantor Subsidiaries		Non-Guarantor Subsidiaries		Eliminations and Other			Consolidated
Net income	$	41,126	$	41,021	$	2,708	$	(43,729	)	$	41,126
Other comprehensive income:
Foreign currency translation adjustment		365		-		365		(365	)		365
Total other comprehensive income		365		-		365		(365	)		365
Comprehensive income	$	41,491	$	41,021	$	3,073	$	(44,094	)	$	41,491

	Three Months Ended June 30, 2015
	Parent		Guarantor Subsidiaries		Non-Guarantor Subsidiaries		Eliminations and Other			Consolidated
Net income	$	28,349	$	27,287	$	1,257	$	(28,544	)	$	28,349
Other comprehensive income:
Foreign currency translation adjustment		944		-		944		(944	)		944
Unrealized gain due to change in fair value of derivatives, net of tax		182		-		-		-			182
Total other comprehensive income		1,126		-		944		(944	)		1,126
Comprehensive income	$	29,475	$	27,287	$	2,201	$	(29,488	)	$	29,475

	Nine Months Ended June 30, 2016
	Parent		Guarantor Subsidiaries		Non-Guarantor Subsidiaries		Eliminations and Other			Consolidated
Net income	$	42,525	$	63,265	$	625	$	(63,890	)	$	42,525
Other comprehensive income:
Foreign currency translation adjustment		2,122		-		2,122		(2,122	)		2,122
Total other comprehensive income		2,122		-		2,122		(2,122	)		2,122
Comprehensive income	$	44,647	$	63,265	$	2,747	$	(66,012	)	$	44,647

	Nine Months Ended June 30, 2015
	Parent			Guarantor Subsidiaries		Non-Guarantor Subsidiaries			Eliminations and Other			Consolidated
Net income	$	31,470		$	32,802	$	(29	)	$	(32,773	)	$	31,470
Other comprehensive loss:
Foreign currency translation adjustment		(8,413	)		-		(8,413	)		8,413			(8,413	)
Unrealized loss due to change in fair value of derivatives, net of tax		(116	)		-		-			-			(116	)
Total other comprehensive loss		(8,529	)		-		(8,413	)		8,413			(8,529	)
Comprehensive income (loss)	$	22,941		$	32,802	$	(8,442	)	$	(24,360	)	$	22,941

22

BEACON ROOFING SUPPLY, INC.

Condensed Consolidating Statements of Cash Flows

(Unaudited; In thousands)

	Nine Months Ended June 30, 2016
	Parent			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Eliminations and Other			Consolidated
Net cash provided by (used in) operating activities		(106,764	)		173,900			9,109			(1,886	)		74,359
Investing Activities
Purchases of property and equipment		(2,338	)		(16,791	)		(2,424	)		-			(21,553	)
Acquisition of businesses		(1,018,658	)		-			-			-			(1,018,658	)
Proceeds from the sale of assets		-			969			-			-			969
Intercompany activity		561,413			-			-			(561,413	)		-
Net cash used in investing activities		(459,583	)		(15,822	)		(2,424	)		(561,413	)		(1,039,242	)
Financing Activities
Borrowings under revolving lines of credit		-			1,409,128			-			-			1,409,128
Repayments under revolving lines of credit		-			(994,627	)		(11,449	)		-			(1,006,076	)
Borrowings under term loan		450,000			-			-			-			450,000
Repayments under term loan		(189,000	)		-			-			-			(189,000	)
Repayments under equipment financing facilities and other		-			(3,847	)		-			-			(3,847	)
Borrowings under Senior Notes		300,000			-			-			-			300,000
Payment of deferred financing costs		(18,890	)		(8,923	)		-			-			(27,813	)
Proceeds from issuance of common stock		20,213			-			-			-			20,213
Excess tax benefit from stock-based compensation		4,024			-			-			-			4,024
Intercompany activity		-			(563,457	)		2,045			561,412			-
Net cash provided by (used in) financing activities		566,347			(161,726	)		(9,404	)		561,412			956,629
Effect of exchange rate changes on cash and cash equivalents		-			-			(871	)		-			(871	)
Net decrease in cash and cash equivalents		-			(3,648	)		(3,590	)		(1,887	)		(9,125	)
Cash and cash equivalents, beginning of period		-			42,816			7,051			(4,206	)		45,661
Cash and cash equivalents, end of period	$	-		$	39,168		$	3,461		$	(6,093	)	$	36,536

	Nine Months Ended June 30, 2015
	Parent			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Eliminations and Other			Consolidated
Net cash provided by (used in) operating activities		(7,920	)		23,221			(2,326	)		(1,753	)		11,222
Investing Activities
Purchases of property and equipment		(285	)		(12,603	)		(899	)		-			(13,787	)
Acquisition of businesses		(85,301	)		-			-			-			(85,301	)
Proceeds from the sale of assets		-			804			-			-			804
Intercompany activity		41,292			-			-			(41,292	)		-
Net cash used in investing activities		(44,294	)		(11,799	)		(899	)		(41,292	)		(98,284	)
Financing Activities
Borrowings under revolving lines of credit		361,007			-			8,259			-			369,266
Repayments under revolving lines of credit		(306,707	)		-			(5,781	)		-			(312,488	)
Repayments under term loan		(8,438	)		-			-			-			(8,438	)
Repayments under equipment financing facilities and other		-			(4,114	)		-			-			(4,114	)
Proceeds from issuance of common stock		5,107			-			-			-			5,107
Excess tax benefit from stock-based compensation		1,245			-			-			-			1,245
Intercompany activity		-			(41,096	)		(196	)		41,292			-
Net cash provided by (used in) financing activities		52,214			(45,210	)		2,282			41,292			50,578
Effect of exchange rate changes on cash and cash equivalents		-			-			(394	)		-			(394	)
Net decrease in cash and cash equivalents		-			(33,788	)		(1,337	)		(1,753	)		(36,878	)
Cash and cash equivalents, beginning of period		-			58,053			3,241			(6,822	)		54,472
Cash and cash equivalents, end of period	$	-		$	24,265		$	1,904		$	(8,575	)	$	17,594

23

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

The following discussion and analysis should be read in conjunction with in conjunction with Management’s Discussion and Analysis included in our 2015 Annual Report on Form 10-K and our condensed consolidated financial statements and the notes thereto included elsewhere in this document. All references to “2016” refer to the respective three and nine month periods ended June 30, 2016 being discussed and all references to “2015” refer to the respective three and nine month periods ended June 30, 2015 being discussed. We do not undertake, and specifically disclaim, any obligation to update any forward-looking statements to reflect the occurrence of events or circumstances after the date of such statements except as required by law.

Overview

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

On October 1, 2015, we completed our acquisition of Roofing Supply Group ("RSG"), a leading roofing products distributor, in a cash and stock transaction valued at approximately $1.17 billion. Completion of the RSG acquisition strengthens our position as the largest publicly traded roofing materials and related products distributor in the U.S., with approximately $3.71 billion in combined pro forma revenues.

Following the RSG Acquisition, we continued to focus on our growth strategy. During the nine month period ended June 30, 2016 we finalized seven additional strategic acquisitions: RCI, RIS, Statewide, Atlantic, Lyf-Tym, Fox, and Woodfeathers. These strategic acquisitions have significantly enhanced our geographic footprint, particularly in the Southern, Western, and Pacific Northwest regions of the United States. As of June 30, 2016 we operated in 369 locations throughout 46 states, as well as six provinces in Canada.

We stock one of the most extensive assortments of high-quality, branded products in the industry with approximately 11,000 SKUs available in inventory, enabling us to deliver a wide range of products to our customers on a timely basis. In fiscal year 2015, approximately 93% of our net sales were in the United States.

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

Our distinctive operational model combined with significant branch level ownership differentiates us from the competition. We provide customer services, including job site delivery, custom designed tapered roofing systems, metal fabrication, and trade credit. We consider customer relations and our employees' knowledge of roofing and exterior building materials to be vital to our ability to increase customer loyalty and maintain customer satisfaction. Our customers’ business success can be enhanced when they are supported by our efficient and effective distribution network. We invest significant resources in professional development, training our employees in advanced sales techniques, management skills, product knowledge and operational proficiency. We pride ourselves on providing these capabilities developed on a foundation of continuous improvement driving service excellence, productivity and efficiencies.

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

· The RSG Acquisition has provided us the opportunity to create an even stronger roofing distribution company built upon the foundation of two strong, growing distribution platforms with an extensive national footprint and continued growth potential. On the date of the acquisition, RSG operated 85 branches across 25 states, with 300 to 2,200 SKUs per branch. This allows us to:

- expand product offering and increase cross selling opportunities;

- continue to provide exceptional customer service and roofing expertise;

- selectively pursue opportunities for organic growth and strategic acquisitions; and

- enhance margins and free cash flow generation through continued execution of our growth strategy.

24

· We have continued to focus on organic greenfield growth with the opening of 1 new branch in fiscal 2016, 6 new branches in fiscal 2015, 26 new branches in fiscal 2014, and 10 new branches in fiscal 2013. These 43 new branch locations have allowed us to penetrate deeper into many of our existing markets and enter into new markets. In addition, RSG opened 9 new branches in fiscal 2015, 9 new branches in fiscal 2014, and 8 new branches in fiscal 2013. While these new greenfield locations impact our operating cost structure slightly in the near-term, we believe that our greenfields are strategically located within markets with strong dynamics and opportunity to quickly establish our presence and gain local market share.

Results of Operations

Comparison of the Three Months Ended June 30, 2016 and 2015

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

	Three Months Ended June 30,
	2016		2015
	(In thousands)
Net sales	$	1,152,726	$	718,214
Cost of products sold		870,651		548,778
Gross profit		282,075		169,436
Operating expense		203,696		121,445
Income from operations		78,379		47,991
Interest expense, financing costs, and other		12,226		2,494
Income before provision for income taxes		66,153		45,497
Provision for income taxes		25,027		17,148
Net income		41,126		28,349
Acquisition costs, net of taxes		5,444		-
Adjusted net income1	$	46,570	$	28,349

	Three Months Ended June 30,
	2016			2015
	% of Net Sales
Net sales		100.0	%		100.0	%
Cost of products sold		75.5	%		76.4	%
Gross profit		24.5	%		23.6	%
Operating expense		17.7	%		16.9	%
Income from operations		6.8	%		6.7	%
Interest expense, financing costs, and other		1.1	%		0.3	%
Income before provision for income taxes		5.7	%		6.4	%
Provision for income taxes		2.2	%		2.5	%
Net income		3.5	%		3.9	%
Acquisition costs, net of taxes		0.5	%		0.0	%
Adjusted net income1		4.0	%		3.9	%

¹ Operating expenses and interest expense for 2016 include charges of $2.6 million ($1.9 million, net of taxes) for the recognition of certain transactional costs related to our fiscal year 2016 acquisitions, which is 0.2% of sales (0.2%, net of taxes), and amortization for acquired intangibles of $5.7 million ($3.6 million, net of taxes), which is 0.5% of sales (0.3% net of taxes). Management believes the Adjusted Net Income for 2016 provides a meaningful comparison to prior periods of operating results to adjust for the impact of our fiscal year 2016 acquisitions, and is useful to investors because it permits investors to better understand year-over-year changes in underlying operational performance. Adjusted Net Income is not a measurement presented in accordance with United States generally accepted accounting principles (“GAAP”), therefore investors should not consider Adjusted Net Income in isolation or as a substitute for net income calculated in accordance with GAAP.

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

25

As of June 30, 2016, we had a total of 369 branches in operation. Our existing market calculations include 241 branches and exclude 128 branches because they were acquired after the start of the third quarter of fiscal year 2015. Acquired markets for 2016 include activity from branches acquired under the ProCoat Systems, Roofing Supply Group, RCI Roofing Supply, Roofing & Insulation Supply, Statewide Wholesale, Atlantic Building Products, Lyf-Tym, Fox Brothers, and Woodfeathers acquisitions (See Note 2 to the Condensed Consolidated Financial Statements). When we refer to our net product costs, we are referring to our invoice cost less the impact of short-term buying programs (also referred to as “special buys” given the manner in which they are offered).

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

	Existing Markets						Acquired Markets						Consolidated
	Three Months Ended June 30,
	2016			2015			2016			2015			2016			2015
	(Dollars in thousands)
Net sales	$	725,213		$	666,930		$	427,513		$	51,284		$	1,152,726		$	718,214
Gross profit	$	177,540		$	158,313		$	104,535		$	11,123		$	282,075		$	169,436
Gross margin		24.5	%		23.7	%		24.5	%		21.7	%		24.5	%		23.6	%
Operating expense (1)	$	120,299		$	112,572		$	83,397		$	8,873		$	203,696		$	121,445
Operating expense as a % of net sales		16.6	%		16.9	%		19.5	%		17.3	%		17.7	%		16.9	%
Operating income (loss)	$	57,242		$	45,741		$	21,137		$	2,250		$	78,379		$	47,991
Operating margin		7.9	%		6.9	%		4.9	%		4.4	%		6.8	%		6.7	%

¹ During 2016 and 2015, we recorded amortization expense related to intangible assets recorded under purchase accounting of $17.4 million ($14.0 million from acquired markets) and $4.9 million ($0.3 million from acquired markets), respectively. In addition, operating expense for 2016 included non-recurring charges of $2.2 million ($1.6 million, net of taxes) for the recognition of certain charges related to our fiscal year 2016 acquisitions.

Net Sales

Consolidated net sales increased $434.5 million, or 60.5%, to $1.15 billion in 2016 from $718.2 million in 2015. Existing market sales increased $58.3 million, or 8.7% over the same comparative periods. We believe our 2016 existing market sales were influenced primarily by the following factors:

· increased demand in our residential, non-residential, and complementary products groups;

· strong storm activity across the Southwest region during 2016; and

· 42 new Beacon greenfield branches that opened in fiscal years 2013, 2014 and 2015;

partially offset by:

· lower residential and non-residential roofing average selling prices.

Net sales within our acquired markets were $427.5 million in 2016, a significant increase from 2015 due to the sales impact from the acquisitions completed during 2016. In 2016, we acquired a total of 16 branches and closed 4 branches. Closures were primarily a result of facility consolidations due to the acquisitions.

We estimate the impact of inflation or deflation on our sales and gross profit by looking at changes in our average selling prices and gross margins (discussed below). Average overall selling prices in existing markets declined 2-3% in 2016 compared to 2015, driven primarily by declines in residential and non-residential selling prices which were both down approximately 2-3% year-over-year. The average selling prices of complementary products decreased less than 1% year-over-year. During the same period, net product costs for complementary products remained relatively flat, while residential and non-residential net product costs decreased approximately 3-4%, year-over-year. During 2016, we experienced an increase in the gross margins within our residential product group due to reduction in our net product costs which was greater than the decline in our average selling prices. In addition during 2016, we experienced an overall increase in the gross margins over the prior year due to a shift in sales mix to higher-margin residential products. 

Existing markets net sales by geographical region increased (decreased) from 2015 to 2016 as follows: Northeast (5.3)%; Mid-Atlantic 6.6%; Southeast 20.4%; Southwest 45.9%; Midwest 1.1%; West 10.3%; and Canada (2.6)%. These variations were primarily caused by short-term factors such as local market conditions, weather conditions and storm activity.

26

Product group sales for our existing markets were as follows:

	Three Months Ended June 30,
	2016					2015					Change
	Net Sales		%			Net Sales		%			$		%
	(Dollars in thousands)
Residential roofing products	$	379,987		52.4	%	$	335,713		50.3	%	$	44,274		13.2	%
Non-residential roofing products		236,984		32.7	%		229,982		34.5	%		7,002		3.0	%
Complementary building products		108,242		14.9	%		101,235		15.2	%		7,007		6.9	%
Total existing market sales	$	725,213		100.0	%	$	666,930		100.0	%	$	58,283		8.7	%

For 2016, our acquired markets recognized sales of $241.8 million, $126.7 million and $59.1 million in residential roofing products, non-residential roofing products and complementary building products, respectively. The combination of our 2016 existing market sales of $725.2 million plus the sales from acquired markets of $427.5 million equals our total 2016 sales of $1.15 billion. We believe the existing market information is useful to investors because it helps explain organic growth or decline.

Gross Profit

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

	Three Months Ended June 30,						Change1
	2016			2015			$		%
	(Dollars in thousands)
Gross profit - consolidated	$	282,075		$	169,436		$	112,639		66.5	%
Gross profit - existing markets		177,540			158,313			19,227		12.1	%
Gross margin - consolidated		24.5	%		23.6	%		N/A		0.9	%
Gross margin - existing markets		24.5	%		23.7	%		N/A		0.7	%

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

Our existing market gross profit increased $19.2 million, or 12.1% to $177.5 million in 2016, and gross profit within our acquired markets was $104.5 million for the same period. Our overall gross margins improved to 24.5% in 2016, due to a favorable shift in sales mix to residential products. Gross margins within our existing markets for 2016 increased to 24.5%.

Direct sales (products shipped by our vendors directly to our customers), which typically have substantially lower gross margins (and operating expense) compared to our warehouse sales, represented 16.3% and 17.4% of our net sales in 2016 and 2015, respectively. We believe variations in direct sales activity to be primarily caused by short-term factors such as local market conditions, weather conditions and storm activity. None of these variations were driven by material regional impacts from changes in the direct sales mix of our geographical regions.

27

Operating Expense

Operating expense for consolidated and existing markets was as follows:

	Three Months Ended June 30,						Change1
	2016			2015			$		%
	(Dollars in thousands)
Operating expense - consolidated	$	203,696		$	121,445		$	82,251		67.7	%
Operating expense - existing markets		120,299			112,572			7,727		6.9	%
Operating expense as a % of net sales  - consolidated		17.7	%		16.9	%		N/A		0.8	%
Operating expense as a % of net sales  - existing markets		16.6	%		16.9	%		N/A		-0.3	%

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

Operating expense in our existing markets increased by $7.7 million, or 6.9% in 2016, to $120.3 million, as compared to $112.6 million in 2015, while operating expense within our acquired markets was $83.4 million in 2016. The following factors were the leading causes of the increased operating expense in our existing markets:

· an increase in payroll, employee benefits costs, and stock compensation expense of $7.7 million due to an increase in variable incentive and volume-related compensation; and

· an increase in the allowance for uncollectible accounts of $1.9 million

partially offset by:

· a decrease in depreciation and amortization of $0.7 million; and

· a decrease in general and administrative, selling, warehouse and other expenses of $1.1 million

During 2016 and 2015, we recorded amortization expense related to the intangible assets recorded under purchase accounting within our existing markets of $3.4 million and $4.6 million, respectively. Our existing markets operating expense as a percentage of the related net sales in 2016 was 16.6%, compared to 16.9% in 2015.

Interest Expense, Financing Costs and Other

Interest expense, financing costs and other expense was $12.2 million in 2016, as compared to $2.5 million in 2015. The primary driver of the increase is the additional interest expense incurred on the increase in debt outstanding over the comparative periods.

Income Taxes

Provision for income taxes was $25.0 million in 2016, as compared to $17.1 million in 2015. The increase was primarily due to a $20.7 million increase in pre-tax net income for the comparative periods.

28

Comparison of the Nine Months Ended June 30, 2016 and 2015

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

	Nine Months Ended June 30,
	2016		2015
	(In thousands)
Net sales	$	2,952,743	$	1,727,440
Cost of products sold		2,241,716		1,323,666
Gross profit		711,027		403,774
Operating expense		601,921		345,852
Income from operations		109,106		57,922
Interest expense, financing costs, and other		41,508		7,988
Income before provision for income taxes		67,598		49,934
Provision for income taxes		25,073		18,464
Net income		42,525		31,470
Acquisition costs, net of taxes		30,405
Adjusted net income1	$	72,930	$	31,470

	Nine Months Ended June 30,
	2016			2015
	% of Net Sales
Net sales		100.0	%		100.0	%
Cost of products sold		75.9	%		76.6	%
Gross profit		24.1	%		23.4	%
Operating expense		20.4	%		20.0	%
Income from operations		3.7	%		3.4	%
Interest expense, financing costs, and other		1.4	%		0.5	%
Income before provision for income taxes		2.3	%		2.9	%
Provision for income taxes		0.8	%		1.1	%
Net income		1.5	%		1.8	%
Acquisition costs, net of taxes		1.0	%		0.0	%
Adjusted net income1		2.5	%		1.8	%

¹ Operating expenses and interest expense for 2016 include charges of $33.1 million ($20.0 million, net of taxes) for the recognition of certain transactional costs related to fiscal year 2016 acquisitions, which is 1.1% of sales (0.7%, net of taxes), and amortization for acquired intangibles of $17.1 million ($10.4 million, net of taxes), which is 0.6% of sales (0.4% net of taxes). Management believes the Adjusted Net Income for 2016 provides a meaningful comparison to prior periods of operating results to adjust for the impact of our fiscal year 2016 acquisitions, and is useful to investors because it permits investors to better understand year-over-year changes in underlying operational performance. Adjusted Net Income is not a measurement presented in accordance with United States generally accepted accounting principles (“GAAP”), therefore investors should not consider Adjusted Net Income in isolation or as a substitute for net income calculated in accordance with GAAP.

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

As of June 30, 2016, we had a total of 369 branches in operation. Our existing market calculations include 240 branches and exclude 129 branches because they were acquired after the start of last year. Acquired markets for 2016 include activity from branches acquired under the ProCoat Systems, Roofing Supply Group, RCI Roofing Supply, Roofing & Insulation Supply, Statewide Wholesale, Atlantic Building Products, Lyf-Tym, Fox Brothers, and Woodfeathers acquisitions (See Note 2 to the Condensed Consolidated Financial Statements). When we refer to our net product costs, we are referring to our invoice cost less the impact of short-term buying programs (also referred to as “special buys” given the manner in which they are offered).

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

29

	Existing Markets						Acquired Markets						Consolidated
	Nine Months Ended June 30,
	2016			2015			2016			2015			2016			2015
	(Dollars in thousands)
Net sales	$	1,808,775		$	1,588,112		$	1,143,968		$	139,328		$	2,952,743		$	1,727,440
Gross profit	$	441,785		$	373,344		$	269,242		$	30,430		$	711,027		$	403,774
Gross margin		24.4	%		23.5	%		23.5	%		21.8	%		24.1	%		23.4	%
Operating expense (1)	$	335,479		$	316,628		$	266,442		$	29,224		$	601,921		$	345,852
Operating expense as a % of net sales		18.5	%		19.9	%		23.3	%		21.0	%		20.4	%		20.0	%
Operating income (loss)	$	106,306		$	56,716		$	2,800		$	1,206		$	109,106		$	57,922
Operating margin		5.9	%		3.6	%		0.2	%		0.9	%		3.7	%		3.4	%

¹ During 2016 and 2015, we recorded amortization expense for our acquired markets related to intangible assets recorded under purchase accounting of $49.7 million ($41.6 from acquired markets) and $12.1 million ($2.9 million from acquired markets), respectively. In addition, operating expense for 2016 included non-recurring charges of $27.6 million ($16.7 million, net of taxes) for the recognition of certain charges related to our fiscal year 2016 acquisitions.

Net Sales

Consolidated net sales increased $1.23 billion, or 70.9%, to $2.95 billion in 2016 from $1.73 billion in 2015. Existing market sales increased $220.7 million, or 13.9% over the same comparative periods. We believe our 2016 existing market sales were influenced primarily by the following factors:

· increased demand in our residential, non-residential, and complementary products groups;

· milder winter weather towards the end of the first quarter and during the second quarter of fiscal year 2016;

· strong storm activity across the Southwest region during the third quarter of fiscal year 2016; and

· 42 new Beacon greenfield branches opened in fiscal year 2013, 2014 and 2015;

partially offset by:

· lower residential and non-residential roofing average selling prices.

Net sales within our acquired markets were $1.14 billion in 2016, a significant increase from 2015 due to the sales impact from the acquisitions completed during 2016. In 2016, we acquired a total of 127 branches and closed 33 branches. Closures were primarily as a result of facility consolidations due to the acquisitions.

We estimate the impact of inflation or deflation on our sales and gross profit by looking at changes in our average selling prices and gross margins (discussed below). Average overall selling prices in existing markets declined 1-2% in 2016 compared to 2015, driven primarily by declines in residential and non-residential selling prices which were down approximately 2-3% and 1-2%, respectively, year-over-year. These declines were partially offset by continued increases in the average selling prices of complementary products which increased approximately 1% year-over-year. During the same period, net product costs for complementary products increased slightly, while residential and non-residential net product costs each decreased approximately 3-4% and 2-3%, respectively, year-over-year. During 2016, we experienced an increase in the gross margins within our residential product group due to reduction in our net product costs which was greater than the decline in our average selling prices.

Existing markets net sales by geographical region increased (decreased) from 2015 to 2016 as follows: Northeast 11.9%; Mid-Atlantic 13.1%; Southeast 30.5%; Southwest 29.7%; Midwest 3.0%; West 18.1%; and Canada (2.1)%. These variations were primarily caused by short-term factors such as local market conditions, weather conditions and storm activity.

30

Product group sales for our existing markets were as follows:

	Nine Months Ended June 30,
	2016					2015					Change
	Net Sales		%			Net Sales		%			$		%
	(Dollars in thousands)
Residential roofing products	$	909,287		50.3	%	$	772,425		48.6	%	$	136,862		17.7	%
Non-residential roofing products		607,933		33.6	%		552,462		34.8	%		55,471		10.0	%
Complementary building products		291,555		16.1	%		263,225		16.6	%		28,330		10.8	%
Total existing market sales	$	1,808,775		100.0	%	$	1,588,112		100.0	%	$	220,663		13.9	%

For 2016, our acquired markets recognized sales of $638.2 million, $373.0 million and $132.8 million in residential roofing products, non-residential roofing products and complementary building products, respectively. The combination of our 2016 existing market sales of $1.81 billion plus the sales from acquired markets of $1.14 billion equals our total 2016 sales of $2.95 billion. We believe the existing market information is useful to investors because it helps explain organic growth or decline.

Gross Profit

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

	Nine Months Ended June 30,						Change1
	2016			2015			$		%
	(Dollars in thousands)
Gross profit - consolidated	$	711,027		$	403,774		$	307,253		76.1	%
Gross profit - existing markets		441,785			373,344			68,441		18.3	%
Gross margin - consolidated		24.1	%		23.4	%		N/A		0.7	%
Gross margin - existing markets		24.4	%		23.5	%		N/A		0.9	%

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

Our existing market gross profit increased $68.4 million, or 18.3% to $441.8 million in 2016, and gross profit within our acquired markets was $269.2 million for the same period. Our overall gross margins improved to 24.1% in 2016, due to a favorable shift in sales mix to residential products coupled with a decrease in the net products costs of both residential and non-residential products. Gross margins within our existing markets for 2016 increased to 24.4%.

Direct sales (products shipped by our vendors directly to our customers), which typically have substantially lower gross margins (and operating expense) compared to our warehouse sales, represented 16.4% and 16.7% of our net sales in 2016 and 2015, respectively. We believe variations in direct sales activity to be primarily caused by short-term factors such as local market conditions, weather conditions and storm activity. None of these variations were driven by material regional impacts from changes in the direct sales mix of our geographical regions.

31

Operating Expense

Operating expense for consolidated and existing markets was as follows:

	Nine Months Ended June 30,						Change1
	2016			2015			$		%
	(Dollars in thousands)
Operating expense - consolidated	$	601,921		$	345,852		$	256,069		74.0	%
Operating expense - existing markets		335,479			316,628			18,851		6.0	%
Operating expense as a % of net sales  - consolidated		20.4	%		20.0	%		N/A		0.4	%
Operating expense as a % of net sales  - existing markets		18.5	%		19.9	%		N/A		-1.4	%

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

Operating expense in our existing markets increased by $18.9 million, or 6.0% in 2016, to $335.5 million, as compared to $316.6 million in 2015, while operating expense within our acquired markets was $266.4 million in 2016. The following factors were the leading causes of the increased operating expense in our existing markets:

· an increase in payroll, employee benefits, and stock compensation costs of $18.3 million due to an increase in variable incentive and volume-related compensation costs;

· 7 new greenfield locations opened during fiscal years 2015 and 2016 that drove incremental operating expense of $2.5 million over the prior year; and

· an increase in the allowance for uncollectible accounts of $2.5 million

partially offset by:

· a $1.7 million gain on the sale of assets; and

· a decrease in general and administrative, selling, warehouse and other expenses of $2.8 million.

During 2016 and 2015, we recorded amortization expense related to the intangible assets recorded under purchase accounting within our existing markets of $8.1 million and $9.2 million, respectively. Our existing markets operating expense as a percentage of the related net sales in 2016 was 18.5%, compared to 19.9% in 2015.

Interest Expense, Financing Costs and Other

Interest expense, financing costs and other expense was $41.5 million in 2016, as compared to $8.0 million in 2015. The primary driver of the increase is the additional interest expense incurred on the increase in debt outstanding over the comparative periods.

In 2016, the Company expensed $2.2 million of direct issuance costs incurred related to the New Senior Credit Facilities. The remainder of the settlement of the Company’s previous debt arrangements was accounted for as a debt extinguishment, for which the Company recognized a loss on extinguishment of $0.8 million. The Company incurred $31.3 million in financing fees related to the Term Loan B, ABL Revolver Facility, and Senior Notes in 2016, which will be recognized through 2022.

Income Taxes

Provision for income taxes was $25.1 million in 2016, compared to $18.5 million in 2015. The increase in expense was due to a $17.7 million increase in pre-tax income. The effective rate before discrete items increased to 39.32% in 2016, compared to 39.04% in 2015, which was primarily driven by non-deductible professional fees related to the RSG acquisition. We expect our fiscal 2016 effective annual income tax rate to average approximately 39.0% to 40.0%, excluding any discrete items.

Seasonality and Quarterly Fluctuations

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

32

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

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

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

Certain Quarterly Financial Data

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

	Fiscal Year 2016									Fiscal Year 2015
	Qtr 1			Qtr 2			Qtr 3			Qtr 1			Qtr 2			Qtr 3			Qtr 4
	(Dollars in thousands)									(Dollars in thousands)
Net sales	$	976,480		$	823,537		$	1,152,726		$	596,042		$	413,184		$	718,214		$	787,729
% of year’s sales		33.1	%		27.9	%		39.0	%		23.7	%		16.4	%		28.6	%		31.3	%
Gross profit		233,188			195,764			282,075			137,565			96,773			169,436			191,591
% of year’s gross profit		32.8	%		27.5	%		39.7	%		23.1	%		16.3	%		28.5	%		32.1	%
Income (loss) from operations		26,844			3,883			78,379			23,820			(14,207	)		47,694			59,774
% of year’s income from operations		24.6	%		3.6	%		71.8	%		20.3	%		-12.1	%		40.7	%		51.1	%
Net income (loss)		7,118			(5,719	)		41,126			12,906			(9,785	)		28,349			30,807
Net income (loss) per share - basic		0.12			(0.10	)		0.69			0.26			(0.20	)		0.57			0.62
Net income (loss) per share - diluted		0.12			(0.10	)		0.68			0.26			(0.20	)		0.56			0.61

Liquidity and Capital Resources

Our principal sources of liquidity as of June 30, 2016 were our cash and cash equivalents of $36.5 million and our available borrowings of $263.3 million under our asset based lending revolving credit facility.

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

Significant factors which could affect future liquidity include the following:

· the adequacy of available bank lines of credit;

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

· cash flows generated from operating activities;

· acquisitions; and

· capital expenditures.

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

33

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

The following table summarizes our cash flows for the periods indicated:

	Nine Months Ended June 30,
	2016			2015
	(In thousands)
Net cash provided by operating activities	$	74,359		$	11,222
Net cash used in investing activities		(1,039,242	)		(98,284	)
Net cash provided by financing activities		956,629			50,578
Effect of exchange rate changes on cash and equivalents		(871	)		(394	)
Net decrease in cash and cash equivalents	$	(9,125	)	$	(36,878	)

Operating Activities

Our net cash provided by operating activities was $74.4 million in 2016, compared to $11.2 million provided by operating activities in 2015. Cash from operations increased $63.1 million due to an increase in net income after adjustments for non-cash items of $70.4 million offset by a decline in net working capital of $7.3 million.

Investing Activities

Net cash used in investing activities was $1.04 billion million in 2016, compared to $98.3 million used in investing activities in 2015. During the nine months of 2016, we spent $1.02 billion on acquisitions. Capital expenditures were $21.6 million in 2016, compared to $13.8 million in 2015. We currently expect fiscal year 2016 capital expenditures to total approximately 1.0% of net sales, mostly dependent upon our sales volume and the impact of new branch openings.

Financing Activities

Net cash provided by financing activities was $956.6 million in 2016, compared to $50.6 million used in financing activities in 2015. The net increase of $906.1 million was primarily due to the new financing agreements that the Company entered into as a result of the RSG acquisition offset by repayments and payment of deferred financing costs. In addition, proceeds from the issuance of common stock increased by $15.1 million to $20.2 million in 2016, as compared to $5.1 million in 2015.

Capital Resources

We currently have the following credit facilities:

· a senior secured credit facility in the United States;

· a senior secured credit facility in Canada;

· a Term Loan B facility; and

· Senior Notes

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

34

The financing arrangements we entered into were an asset-based revolving line of credit facility (“ABL Facility”) of $700.0 million (of which $350.0 million was drawn at closing), a new $450.0 million term loan “B” facility (“Term Loan” or “Term Loan B Facility”), and $300.0 million of Senior Notes.

Revolving Line of Credit Facilities

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

The US Revolver has various tranches of borrowings, bearing interest at rates ranging from 2.12% to 4.00%. The effective rate of these borrowings is 2.77% and is paid monthly. As of June 30, 2016, the outstanding balance on the US Revolver and Canada Revolvers, net of debt issuance fees, were $416.2 million. The US Revolver also has outstanding standby letters of credit in the amount of $12.8 million as of June 30, 2016. Current unused commitment fees on the revolving credit facilities are 0.25% per annum.

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

The ABL Revolver is guaranteed jointly and severally and fully and unconditionally by all of the United States subsidiaries of the Company but not by the Canadian subsidiaries of the Company.

Term Loan

On October 1, 2015, the Company entered into a $450.0 million Term Loan B Facility with Citibank N.A., and a syndicate of other lenders. The Term Loan requires quarterly principal payments in the amount of $1.1 million, with the remaining outstanding principal to be paid on its maturity date of October 1, 2022. Outstanding principal on the Term Loan bears interest at 4.00% and is paid every six months. The Company has the option of selecting the rate at which interest can accrue on the Term Loan as well as the period in which interest payments are made. The Company elected to pay interest based on the six month LIBOR rate, subject to a minimum rate of 1.00%, in addition to a base rate of 3.00%. As of June 30, 2016 the outstanding balance on the Term Loan, net of debt issuance fees, was $435.5 million.

The Term Loan B is guaranteed jointly and severally and fully and unconditionally by all of the United States subsidiaries of the Company but not by the Canadian subsidiaries of the Company.

Senior Notes

The Company also raised $300.0 million in Senior Notes, which mature on October 1, 2023. These notes bear interest at the rate of 6.38% per year, payable semi-annually in arrears on April 1 and October 1 of each year, beginning April 1, 2016. There are early payment provisions in the Senior Note indenture in which the Company would be subject to “make whole” provisions. Management anticipates repaying the notes at the maturity date of October 1, 2023. As of June 30, 2016 the outstanding balance on the Senior Notes, net of debt issuance fees, was $290.6 million.

The Senior Notes are guaranteed jointly and severally and fully and unconditionally by all of the United States subsidiaries of the Company but not by the Canadian subsidiaries of the Company.

Equipment Financing Facilities and Other Financing Arrangements

As of June 30, 2016, there was a total of $21.6 million outstanding under equipment financing facilities, with fixed interest rates ranging from 2.33% to 4.49% and payments due through September 2021.

The Company also has capital leases in the amount of $26.2 million outstanding as of June 30, 2016. These leases have interest rates ranging from 2.72% to 10.39% with payments due through November 2021.

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

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

35

Certain factors that may affect our business and could cause actual results to differ materially from those expressed in any forward-looking statements include those set forth under the heading "Risk Factors" in our Annual Report on Form 10-K for the fiscal year ended September 30, 2015.

Item 3. Quantitative and Qualitative Disclosures about Market Risk

The Company’s market risk disclosures set forth in Part II, Item 7A, “Quantitative and Qualitative Disclosures About Market Risk” of its 2015 Annual Report on Form 10-K have not changed materially during the nine month period ended June 30, 2016.

Item 4. Controls and Procedures

As of June 30, 2016, management, including the CEO and CFO, performed an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934 (the "Act")). Based on that evaluation, management, including the CEO and CFO, concluded that as of June 30, 2016, our disclosure controls and procedures were effective to ensure that information required to be disclosed by us in the reports that we file or submit under the Act is recorded, processed, summarized and reported within the time periods specified in the SEC rules and forms, and to ensure that information required to be disclosed by us in the reports that we file or submit under the Act is accumulated and communicated to our management, including our CEO and CFO, as appropriate to allow timely decisions regarding required disclosure. We maintain a system of internal control over financial reporting that is designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with accounting principles generally accepted in the United States. Based on the most recent evaluation, we have concluded that no significant change in our internal control over financial reporting occurred during the last fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

36

Part II. OTHER INFORMATION

Item 6. Exhibits

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

* Filed herewith

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

37

SIGNATURE

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

	BEACON ROOFING SUPPLY, INC.
Date: August 4, 2016	BY:	/s/   JOSEPH M. NOWICKI
		Joseph M. Nowicki
		Executive Vice President & Chief Financial Officer

38

EX-31.1

EXHIBIT 31.1

CERTIFICATION PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Paul M. Isabella, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Beacon Roofing Supply, Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c) Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation;

(d) Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5. The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

Date: August 4, 2016	/s/   PAUL M. ISABELLA
	Paul M. Isabella President & Chief Executive Officer

EX-31.2

EXHIBIT 31.2

CERTIFICATION PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Joseph M. Nowicki, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Beacon Roofing Supply, Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c) Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation;

(d) Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5. The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

Date: August 4, 2016	/s/   JOSEPH M. NOWICKI
	Joseph M. Nowicki Executive Vice President & Chief Financial Officer

EX-32.1

EXHIBIT 32.1

Certification of CEO and CFO Pursuant to 18 U.S.C. Section 1350

(Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002)

In connection with the Quarterly Report on Form 10-Q of Beacon Roofing Supply, Inc. (the "Company") for the period ended June 30, 2016 as filed with the Securities and Exchange Commission on the date hereof (the "Report"), Paul M. Isabella, as President & Chief Executive Officer of the Company, and Joseph M. Nowicki, as Executive Vice President & Chief Financial Officer of the Company, each hereby certifies, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

(1) The Report fully complies with the requirements of Section 13(a) of the Securities Exchange Act of 1934; and

(2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Date: August 4, 2016	/s/  PAUL M. ISABELLA
	Paul M. Isabella President & Chief Executive Officer
	/s/   JOSEPH M. NOWICKI
	Joseph M. Nowicki
	Executive Vice President & Chief Financial Officer

This certification accompanies the Report pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and shall not be deemed filed by the Company for purposes of Section 18 of the Securities Exchange Act of 1934, as amended. A signed original of this written statement required by Section 906 has been provided to Beacon Roofing Supply, Inc. and will be retained by Beacon Roofing Supply, Inc. and furnished to the Securities and Exchange Commission or its staff upon request.

XML

Document And Entity Information - shares	9 Months Ended
	Jun. 30, 2016	Aug. 01, 2016
Document Information [Line Items]
Document Type	10-Q
Amendment Flag	false
Document Period End Date	Jun. 30, 2016
Document Fiscal Year Focus	2016
Document Fiscal Period Focus	Q3
Entity Registrant Name	BEACON ROOFING SUPPLY INC
Entity Central Index Key	0001124941
Current Fiscal Year End Date	--09-30
Entity Filer Category	Large Accelerated Filer
Trading Symbol	BECN
Entity Common Stock, Shares Outstanding		59,763,119

XML

Consolidated Balance Sheets - USD ($) $ in Thousands	Jun. 30, 2016	Sep. 30, 2015	Jun. 30, 2015
Current assets:
Cash and cash equivalents	$ 36,536	$ 45,661	$ 17,594
Accounts receivable, less allowance of $12,022, $6,298, and $8,352 as of June 30, 2016, September 30, 2015 and June 30, 2015, respectively	640,101	399,732	389,499
Inventories, net	620,908	320,999	386,812
Prepaid expenses and other current assets	205,073	97,928	99,505
Total current assets	1,502,618	864,320	893,410
Property and equipment, net	153,389	90,405	88,868
Goodwill	1,200,206	496,415	498,499
Intangibles, net	477,250	87,055	91,419
Other assets, net	1,430	1,233	1,233
Total Assets	3,334,893	1,539,428	1,573,429
Current liabilities:
Accounts payable	563,332	244,891	257,656
Accrued expenses	205,412	124,794	105,756
Borrowings under revolving lines of credit	0	11,240	74,110
Current portions of long-term debt	12,605	16,320	16,474
Total current liabilities	781,349	397,245	453,996
Borrowings under revolving lines of credit, net	416,207	0	0
Long-term debt, net	721,630	170,200	175,278
Deferred income taxes, net	106,337	66,500	68,099
Long-term obligations under equipment financing and other, net	39,720	22,367	23,602
Total liabilities	2,065,243	656,312	720,975
Commitments and contingencies
Stockholders' equity:
Common stock (voting); $.01 par value; 100,000,000 shares authorized; 59,707,996 issued and outstanding at June 30, 2016; 49,790,743 issued and outstanding at September 30, 2015; and 49,697,834 issued and outstanding at June 30, 2015	597	497	496
Undesignated preferred stock; 5,000,000 shares authorized, none issued or outstanding	0	0	0
Additional paid-in capital	686,943	345,934	340,468
Retained earnings	599,930	557,405	526,598
Accumulated other comprehensive loss	(17,820)	(20,720)	(15,108)
Total stockholders' equity	1,269,650	883,116	852,454
Total Liabilities and Stockholders' Equity	$ 3,334,893	$ 1,539,428	$ 1,573,429

XML

Consolidated Balance Sheets (Parenthetical) - USD ($)	Jun. 30, 2016	Sep. 30, 2015	Jun. 30, 2015
Accounts receivable, allowances	$ 12,022	$ 6,298	$ 8,352
Common stock (voting), par value	$ 0.01	$ 0.01	$ 0.01
Common stock (voting), shares authorized	100,000,000	100,000,000	100,000,000
Common stock (voting), issued	59,707,996	49,790,743	49,697,834
Common Stock (voting), outstanding	59,707,996	49,790,743	49,697,834
Undesignated Preferred Stock, shares authorized	5,000,000	5,000,000	5,000,000
Undesignated Preferred Stock, issued	0	0	0
Undesignated Preferred Stock, outstanding	0	0	0

XML

Consolidated Statements of Operations - USD ($) $ in Thousands	3 Months Ended		9 Months Ended
	Jun. 30, 2016	Jun. 30, 2015	Jun. 30, 2016	Jun. 30, 2015
Net sales	$ 1,152,726	$ 718,214	$ 2,952,743	$ 1,727,440
Cost of products sold	870,651	548,778	2,241,716	1,323,666
Gross profit	282,075	169,436	711,027	403,774
Operating expense	203,696	121,445	601,921	345,852
Income from operations	78,379	47,991	109,106	57,922
Interest expense, financing costs, and other	12,226	2,494	41,508	7,988
Income before provision for income taxes	66,153	45,497	67,598	49,934
Provision for income taxes	25,027	17,148	25,073	18,464
Net income	$ 41,126	$ 28,349	$ 42,525	$ 31,470
Weighted-average common stock outstanding:
Basic	59,615,121	49,638,251	59,293,500	49,526,436
Diluted	60,619,809	50,199,126	60,276,695	50,089,987
Net income per share:
Basic	$ 0.69	$ 0.57	$ 0.72	$ 0.64
Diluted	$ 0.68	$ 0.56	$ 0.71	$ 0.63

XML

Consolidated Statements of Comprehensive Income - USD ($) $ in Thousands	3 Months Ended		9 Months Ended
	Jun. 30, 2016	Jun. 30, 2015	Jun. 30, 2016	Jun. 30, 2015
Net income	$ 41,126	$ 28,349	$ 42,525	$ 31,470
Other comprehensive income (loss):
Foreign currency translation adjustment	365	944	2,122	(8,413)
Unrealized gain (loss) due to change in fair value of derivatives, net of tax	0	182	0	(116)
Total other comprehensive income (loss)	365	1,126	2,122	(8,529)
Comprehensive income	$ 41,491	$ 29,475	$ 44,647	$ 22,941

XML

Consolidated Statements of Cash Flows - USD ($) $ in Thousands	9 Months Ended
	Jun. 30, 2016	Jun. 30, 2015
Operating Activities
Net income	$ 42,525	$ 31,470
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization	73,027	25,920
Stock-based compensation	14,070	7,305
Certain interest expense and other financing costs	5,113	814
Loss on sale of fixed assets	(838)	(609)
Deferred income taxes	1,460	(589)
Other, net	(359)	286
Changes in operating assets and liabilities, net of the effects of businesses acquired:
Accounts receivable	(43,060)	(20,581)
Inventories	(96,363)	(73,717)
Prepaid expenses and other assets	(56,764)	(7,168)
Accounts payable and accrued expenses	135,548	48,091
Net cash provided by operating activities	74,359	11,222
Investing Activities
Purchases of property and equipment	(21,553)	(13,787)
Acquisition of businesses	(1,018,658)	(85,301)
Proceeds from the sale of assets	969	804
Net cash used in investing activities	(1,039,242)	(98,284)
Financing Activities
Borrowings under revolving lines of credit	1,409,128	369,266
Repayments under revolving lines of credit	(1,006,076)	(312,488)
Borrowings under term loan	450,000	0
Repayments under term loan	(189,000)	(8,438)
Repayments under equipment financing facilities and other	(3,847)	(4,114)
Borrowings under Senior Notes	300,000	0
Payment of deferred financing costs	(27,813)	0
Proceeds from issuance of common stock	20,213	5,107
Excess tax benefit from stock-based compensation	4,024	1,245
Net cash provided by financing activities	956,629	50,578
Effect of exchange rate changes on cash and cash equivalents	(871)	(394)
Net decrease in cash and cash equivalents	(9,125)	(36,878)
Cash and cash equivalents, beginning of period	45,661	54,472
Cash and cash equivalents, end of period	36,536	17,594
Cash paid during the period for:
Interest	40,812	6,847
Income taxes, net of tax refunds	$ 867	$ 21,295

XML

Consolidated Statements of Cash Flows (Parenthetical) $ in Millions	9 Months Ended
	Jun. 30, 2016 USD ($)
Non Cash Or Part Non Cash Acquisition Non Cash Financial Or Equity Instrument Consideration Shares Issued Value	$ 302
Non Cash Or Part Non Cash Acquisition Non Cash Financial Or Equity Instrument Consideration Replacement Awards Value	$ 5

XML

Basis of Presentation

9 Months Ended

Jun. 30, 2016

Organization, Consolidation and Presentation of Financial Statements [Abstract]

Basis of Presentation

1.    Basis of Presentation

Beacon Roofing Supply, Inc. (the “Company”) prepared the condensed consolidated financial statements in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information and the requirements of the Securities and Exchange Commission (SEC). As permitted under those rules, certain footnotes or other financial information have been condensed or omitted. The balance sheet as of June 30, 2015 has been presented for a better understanding of the impact of seasonal fluctuations on the Company's financial condition.

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

The three-month periods ended June 30, 2016 and 2015 had 64 business days, and the nine-month periods ended June 30, 2016 and 2015 had 190 and 189 business days, respectively.

These interim Condensed Consolidated Financial Statements should be read in conjunction with the audited Consolidated Financial Statements and Notes thereto contained in the Company’s fiscal year 2015 (“2015”) Annual Report on Form 10-K for the year ended September 30, 2015, as amended by the Current Report on Form 8-K filed on March 25, 2016.

Recent Accounting Pronouncements - Adopted

In April 2015, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2015-3, “Simplifying the Presentation of Debt Issuance Costs” to simplify the presentation of debt issuance costs. This guidance requires that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of the associated debt liability, consistent with the required presentation for debt discounts. This update is effective for financial statements issued for fiscal years beginning after December 15, 2015 and interim periods within those fiscal years and early adoption is permitted. Upon adoption, an entity must apply the new guidance retrospectively to all prior periods presented in the financial statements. The Company elected to early adopt this new guidance effective October 1, 2015. The adoption of this standard changed the Company’s previous practice of presenting debt issuance costs as an asset and resulted in the reduction of total assets and total liabilities in an amount equal to the balance of unamortized debt issuance costs at each balance sheet date presented. Debt issuance costs that are now presented as a direct reduction from the carrying amount of the associated debt liability amounted to $28.1 million at June 30, 2016, $4.2 million at September 30, 2015, and $1.9 million at June 30, 2015.

In September 2015, the FASB issued ASU 2015-16, “Simplifying the Accounting for Measurement-Period Adjustments”. This new guidance eliminates the requirement to restate prior period financial statements for measurement period adjustments related to business combinations. It requires that the cumulative impact of a measurement period adjustment, including the impact on prior periods, be recognized in the reporting period in which the adjustment is identified. In addition, the portion of the adjustment recorded in the current period that would have been recognized in prior periods had the adjustment been identified at that time must be presented, by line item, either on the face of the income statement or in the accompanying notes. This guidance is effective for annual and interim reporting periods beginning after December 15, 2015 and early adoption is permitted. The Company elected to early adopt this new guidance effective January 1, 2016 and the impact on the financial statements through the nine months ended June 30, 2016 was immaterial.

In November 2015, the FASB issued ASU No. 2015-17, "Balance Sheet Classification of Deferred Taxes." This guidance requires entities to present deferred tax assets and deferred tax liabilities as noncurrent in a classified balance sheet. This ASU is effective for annual reporting periods beginning after December 15, 2016, including interim periods within that reporting period, and early adoption is permitted. Entities are permitted to apply this guidance either prospectively or retrospectively. The Company adopted the guidance as of March 31, 2016 and applied it retrospectively to all prior periods. As a result the Company reclassified its current deferred tax balances of $2.3 million to non-current deferred taxes as of September 30, 2015.

Recent Accounting Pronouncements – Not Yet Adopted

In February 2016, the FASB issued ASU No. 2016-02, “Leases”. The ASU will replace most existing accounting for lease guidance when it becomes effective. This guidance is effective for the Company beginning on October 1, 2019 and early adoption is permitted. The standard must be adopted using the modified retrospective approach. The standard will require the Company to record a right to use asset and a lease liability for most of the Company’s leases including the Company’s leases currently treated as operating leases. The Company is currently evaluating the impact that this guidance may have on its financial statements and related disclosures.

In March 2016, the FASB issued ASU No. 2016-09, “Compensation—Stock Compensation, Improvements to Employee Share-Based Payment Accounting.” This guidance introduces multiple amendments to the previous standard, including the option to make a policy election to eliminate the usage of an estimated forfeiture rate to the recognition of stock-based compensation, the requirement of all income tax effects of awards to be recognized in the income statement when the awards vest or are settled, and a modification to the amount of shares an employer can withhold for tax purposes without triggering liability accounting. The amended standard is effective for public business entities for fiscal years beginning after December 15, 2016, and early adoption is permitted. When adopted, all the guidance must be adopted in the same period and the Company will be required to make the disclosures about a change in accounting principle, but will not have to quantify the income statement effect of the change in the period of adoption. The Company is currently evaluating the impact that this guidance may have on its financial statements and related disclosures.

In May 2014, the FASB issued ASU No. 2014-09, “Revenue from Contracts with Customers”. This guidance requires an entity to recognize the amount of revenue to which it expects to be entitled for the transfer of promised goods or services to customers, and will replace most existing revenue recognition guidance in U.S. GAAP when it becomes effective. The new standard is effective for public business entities for fiscal years beginning on or after January 1, 2018, and early adoption is permitted for annual periods beginning after December 31, 2016. The standard permits the use of either the retrospective or cumulative effect transition method. The Company has not selected a transition method and is currently evaluating the impact that this guidance may have on its financial statements and related disclosures.

XML

Acquisitions

9 Months Ended

Jun. 30, 2016

Business Combinations [Abstract]

Acquisitions

2.   Acquisitions

Roofing Supply Group

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

Total consideration paid for RSG was approximately $1.17 billion, out of which $288.2 million was in cash, $306.8 million of Company’s common stock and option replacement awards, and $574.4 million in refinancing of RSG’s indebtedness. The RSG long-term debt was repaid simultaneously with the proceeds of a new ABL Revolver, Term Loan B and Senior Notes (see Note 7).

In connection with the RSG Acquisition, the Company was required to issue equity awards to certain RSG employees in replacement of RSG equity awards that were cancelled at closing. The replacement awards consisted of 661,349 shares of the Company’s common stock options with a weighted-average grant date fair value of $20.90. The terms and fair value of these awards approximated the cancelled RSG awards on the issuance date. The fair value of the replacement awards associated with services rendered through the date of the RSG Acquisition was recognized as a component of the total acquisition consideration, and the remaining fair value of the replaced awards associated with post RSG Acquisition services will be recognized as an expense on a straight-line basis over the remaining vesting period.

The RSG Acquisition has been accounted for as a business combination in accordance with the requirements of ASC 805 Business Combinations. The purchase price has been allocated among assets acquired and liabilities assumed at fair value based on information currently available, with the excess purchase price recorded as goodwill. The goodwill recognized is attributable primarily to expected synergies and the assembled workforce of RSG. These come from the synergies that are obtained in operating the branches as part of a larger network, and from an experienced employee base skilled at managing a distribution business. The Company’s allocation of the purchase price is subject to change on receipt of additional information, including, but not limited to, the finalization of intangible asset valuations, property, plant, and equipment valuations, and the Company’s continued review of assumed liabilities that may result in the changes in the carrying amounts on the opening balance sheet and an adjustment to goodwill. An additional area where preliminary estimates are not yet finalized relates to deferred tax assets and liabilities. The Company has recorded purchase accounting entries on a preliminary basis for the RSG Acquisition as follows (in thousands):

Cash	$	16,451
Accounts receivable		177,251
Inventory		179,651
Other current assets		49,001
Property, plant, and equipment		55,159
Other intangible assets		382,600
Goodwill		618,630
Current liabilities		(252,588)
Non-current liabilities		(56,705)
Total purchase price	$	1,169,450

RSG’s future growth attributable to new customers, geographic market presence and assembled workforce are additional assets that are not separable and which contributed to recorded goodwill, of which $84.2 million is tax deductible. All of the Company’s goodwill plus the indefinite-lived trade name are tested for impairment annually, and all acquired goodwill and intangible assets are subject to review for impairment should future indicators of impairment develop. The fair value of accounts receivables acquired is $177.3 million, with the gross contractual amount being $185.9 million. The Company expects $8.6 million to be uncollectible and there were no material contingencies assumed as part of this acquisition.

Net sales from the RSG Acquisition included in the Company’s statements of operations for the three and nine month periods ended June 30, 2016 was $386.7 million and $1.03 billion, respectively. Net income (loss) from the RSG Acquisition included in the Company’s statements of operations for the three and nine month periods ended June 30, 2016 was $9.9 million and $(19.3 million) respectively. The following table represents the unaudited pro forma consolidated revenue and net income (loss) for the Company for the prior periods indicated (in thousands, except per share amount):

	Three Months Ended		Nine Months Ended
	June 30 2015		June 30, 2015
Net sales	$	1,046,416	$	2,576,174
Net income (loss)		29,832		(22,728)
Net income (loss) per share		0.50		(0.38)

The above pro forma results have been calculated by combining the historical results of the Company and RSG as if it had occurred on October 1, 2014, and adjusting the income tax provision as if it had been calculated on the combined results. The pro forma results include an estimate for all periods for intangible asset amortization (subject to change when the final asset values have been determined), stock compensation expense, interest expense, and also reflect the following 2016 expenses in fiscal 2015 instead of in 2016: $49.6 million of direct acquisition costs. No other material pro forma adjustments to the 2015 acquisitions were deemed necessary to conform with the Company’s accounting policies. The pro forma information is not necessarily indicative of the results that would have been achieved had the transactions occurred on October 1, 2014 or that may be achieved in the future.

Other Acquisitions

During the nine months ended June 30, 2016, the Company acquired 42 branches from the following seven additional acquisitions:

⋅ On December 1, 2015, the Company purchased certain assets of RCI Roofing Supply (“RCI”), a distributor of residential and commercial roofing and related products with 5 branches operating in Nebraska, Iowa and Colorado with annual sales of approximately $23 million.

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

⋅ On December 29, 2015, the Company purchased certain assets of Statewide Wholesale (“Statewide”), a distributor of residential and commercial roofing and related products with 1 branch located in Denver, Colorado with annual sales of approximately $15 million.

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

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

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

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

The Company recorded the preliminary acquired assets and liabilities at their estimated fair values at the acquisition date, with resulting goodwill of $85.9 million (which is deductible for tax purposes) and $55.4 million in intangible assets associated with these other acquisitions. The Company’s allocation of the purchase price is subject to change on receipt of additional information, including, but not limited to, the finalization of intangible asset valuations and property, plant, and equipment valuations.

The Company has not provided pro forma results of operations for any acquisitions besides RSG completed in fiscal years 2016 or 2015 herein as they were not material to the Company on either an individual or an aggregate basis. The Company included the results of operations of each acquisition in its consolidated statement of income from the date of each acquisition.

XML

Net Income per Share

9 Months Ended

Jun. 30, 2016

Earnings Per Share [Abstract]

Net Income per Share

3. Net Income per Share

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

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

	Three Months Ended				Nine Months Ended
	June 30,				June 30,
	2016		2015		2016		2015
Weighted-average common shares outstanding, basic		59,615,121		49,638,251		59,293,500		49,526,436
Effect of dilutive securities:
Stock options		696,059		475,064		714,125		473,177
Restricted stock units		308,629		85,811		269,070		90,374
Weighted-average common shares outstanding, diluted		60,619,809		50,199,126		60,276,695		50,089,987

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

	Three Months Ended				Nine Months Ended
	June 30,				June 30,
	2016		2015		2016		2015
Stock options		338,769		1,328,452		561,348		1,335,952
Restricted stock units		4,066		-		60,293		2,206

XML

Comprehensive Income and Capital Structure

9 Months Ended

Jun. 30, 2016

Comprehensive Income And Capital Structure [Abstract]

Comprehensive Income And Capital Structure

4.      Comprehensive Income and Capital Structure

The following table presents the activity included in stockholders’ equity during the nine months ended June 30, 2016 (in thousands, except share amounts):

				Additional				Accumulated Other		Total
	Common Stock			Paid-in		Retained		Comprehensive		Stockholders'
	Shares	Amount		Capital		Earnings		Income (Loss)		Equity
Balance at September 30, 2015	49,790,743	$	497	$	345,934	$	557,405	$	(20,720)	$	883,116
Issuance of common stock upon exercise of stock options or RSU release, net of shares withheld for taxes	878,245		9		20,205		-		-		20,214
Issuance of common stock in connection with RSG acquisition	9,039,008		91		306,734		-		-		306,825
Stock-based compensation	-		-		14,070		-		-		14,070
Other comprehensive income	-		-		-		-		2,900		2,900
Net income	-		-		-		42,525		-		42,525
Balance at June 30, 2016	59,707,996	$	597	$	686,943	$	599,930	$	(17,820)	$	1,269,650

Accumulated other comprehensive loss consists of adjustments related to the translation of foreign currencies and fair value adjustments associated with cash flow hedges. The following table presents the changes in accumulated other comprehensive loss, by component, during the nine months ended June 30, 2016 (in thousands):

	Foreign Currency		Derivative Financial		Accumulated Other Comprehensive
	Translation		Instruments		Loss
Balance as of September 30, 2015	$	(19,293)	$	(1,427)	$	(20,720)
Other comprehensive income before reclassifications		2,122		-		2,122
Reclassifications out of other comprehensive loss		-		778		778
Balance as of June 30, 2016	$	(17,171)	$	(649)	$	(17,820)

The reclassification of $0.8 million out of accumulated other comprehensive loss into the consolidated statement of operations during the nine months ended June 30, 2016 is included in interest expense.

XML

Stock-Based Compensation

9 Months Ended

Jun. 30, 2016

Disclosure Of Compensation Related Costs, Share-Based Payments [Abstract]

Stock-based compensation

5. Stock-Based Compensation

On February 9, 2016, the shareholders of the Company approved the Amended and Restated Beacon Roofing Supply, Inc. 2014 Stock Plan (the “2014 Plan”). The 2014 Plan provides for discretionary awards of stock options, stock awards, restricted stock units, and stock appreciation rights (“SARs”) for up to 5,000,000 shares of common stock to selected employees and non-employee directors. The 2014 Plan mandates that all forfeited, expired, and withheld shares, including those from the predecessor plans, be returned to the 2014 Plan and made available for issuance. As of June 30, 2016, there were 4,803,143 shares of common stock available for issuance.

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

The Company recognizes the cost of employee services rendered in exchange for awards of equity instruments based on the fair value of those awards at the date of the grant. Compensation expense for time-based equity awards is recognized, on a straight-line basis, net of forfeitures, over the requisite service period for the fair value of the awards that actually vest. Compensation expense for performance-based equity awards is recognized, net of forfeitures, by projecting the number of restricted units that are expected to vest based on the achievement of the underlying related performance measures.

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

Stock options

Non-qualified options generally expire 10 years after the grant date and, except under certain conditions, the options are subject to continued employment and vest in one-third increments over a three-year period following the grant dates. During the three months ended June 30, 2016 and 2015, the Company recorded stock-based compensation expense related to stock option awards of $1.9 million and $1.6 million, respectively. During the nine months ended June 30, 2016 and 2015, the Company recorded stock-based compensation expense related to stock option awards of $9.6 million and $4.8 million, respectively. As of June 30, 2016, there was $7.6 million of total unrecognized compensation cost related to unvested stock options. That cost is expected to be recognized over a weighted-average period of 2.1 years.

The following table illustrates the assumptions used in the Black-Scholes pricing model for options granted (inclusive of replacement options discussed in Note 2) during the nine months ended June 30, 2016:

Risk-free interest rate	1.56 - 1.87	%
Expected volatility	30.96 - 36.40	%
Expected life (in years)	5.57 - 5.60
Expected dividend yield	0.00	%

Expected lives of the options granted are based primarily on historical activity, while expected volatilities are based on historical volatilities of the Company’s stock and consideration of public companies’ stock.

Information regarding the Company’s stock options activity is summarized below (in thousands, except time period and per share amounts):

			Weighted-		Weighted- Average Remaining		Aggregate
	Options		Average		Contractual Term		Intrinsic
	Outstanding		Exercise Price		(Years)		Value1
Balance at September 30, 2015		2,410,907	$	24.55		6.3	$	20,698
Granted		991,776		21.32
Exercised		(866,457)		19.60
Canceled		(54,883)		22.57
Balance at June 30, 2016		2,481,343	$	25.03		6.5	$	50,729
Vested and expected to vest after June 30, 2016		2,371,820	$	24.86		6.4	$	48,885
Exercisable at June 30, 2016		1,559,687	$	22.22		5.2	$	36,256

__________________________________________________________

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

 Restricted Stock Units

During the three months ended June 30, 2016 and 2015, the Company recorded stock-based compensation expense related to restricted stock units of $1.5 million and $1.0 million, respectively. During the nine months ended June 30, 2016 and 2015, the Company recorded stock-based compensation expense related to restricted stock units of $4.5 million and $2.5 million, respectively. As of June 30, 2016, there was $11.7 million of total unrecognized compensation cost related to unvested restricted stock units. That cost is expected to be recognized over a weighted-average period of 2.0 years.

The total fair values of the restricted stock units were determined based upon the number of shares or units and the closing prices of the Company’s common stock on the dates of the grants. The restricted stock units granted to management are subject to continued employment, except under certain conditions, and will vest if the Company attains a targeted rate of return on invested capital at the end of a three-year period. The actual number of shares or units that will vest can range from 0% to 125% of the management grants depending upon actual Company performance below or above the target level and the Company estimates that performance in determining the projected number of shares or units that will vest and the related compensation cost. The restricted stock units granted to non-employee directors are also subject to continued service, vest at the end of one year (except under certain conditions) and the underlying common shares will not be distributed until the date of the director’s termination of service on the Board, except that, beginning in fiscal year 2016, directors holding units with a value equal to five times the annual cash retainer may elect to have future grants settle simultaneously with vesting. Grants made prior to fiscal 2014 settle on a date that is six months after the director’s termination of service on the board. In November 2013 and 2014, the Company issued restricted stock units that are subject to continued employment and will vest over three to five years. In May 2015, the Company issued restricted stock units that are subject to continued employment and will vest after two years.

Information regarding the Company’s restricted stock unit activity is summarized below (in thousands, except per share amounts): 

	RSUs Outstanding		Weighted-Average Grant Date Fair Value
Balance at September 30, 2015		619,999	$	31.95
Granted		221,285		39.06
Released		(11,846)		31.11
Forfeited		(118,538)		31.76
Balance at June 30, 2016		710,900	$	34.21
Vested and expected to vest after June 30, 2016		644,335	$	34.01

XML

Goodwill and Intangible Assets

9 Months Ended

Jun. 30, 2016

Goodwill and Intangible Assets Disclosure [Abstract]

Goodwill and Intangible Assets

6.  Goodwill and Intangible Assets

Goodwill

The following table sets forth the change in the carrying amount of goodwill for the Company during the nine months ended June 30, 2016 and 2015, respectively (in thousands):

Balance at September 30, 2015	$	496,415
Acquisition of RSG		618,630
Other acquisitions		85,881
Translation and other adjustments		(720)
Balance at June 30, 2016	$	1,200,206
Balance at September 30, 2014	$	466,206
Acquisitions		34,465
Translation and other adjustments		(2,172)
Balance at June 30, 2015	$	498,499

In the current period, the change in the carrying amount of goodwill is primarily attributable to the Company’s acquisition of RSG, but also driven by the other acquisitions during the nine months ended June 30, 2016 (see Note 2).

Intangible Assets

In connection with the acquisition of RSG and other acquisitions, we recorded intangible assets of $438.0 million, which includes $63.3 million of indefinite lived trademarks, $3.9 million of amortizable trade names, and $370.8 million of customer relationships. The weighted-average useful lives of the acquired assets are 18.6 years for customer relationships.

Intangible assets consisted of the following (in thousands):

	June 30,		September 30,		June 30,			Weighted- Average Remaining
	2016		2015		2015		Life1
Amortizable intangible assets:
Non-compete agreements	$	2,824	$	2,824	$	2,824		4.01
Customer relationships		562,888		191,852		192,370		18.58
Trademarks		5,000		1,100		1,100		3.54
Beneficial lease arrangements		610		610		610
Total amortizable intangible assets		571,322		196,386		196,904
Less: Accumulated amortization		(167,122)		(119,081)		(115,235)
Total amortizable intangible assets, net	$	404,200	$	77,305	$	81,669
Indefinite lived trademarks		73,050		9,750		9,750
	$	477,250	$	87,055	$	91,419

_____________________________________________________________

¹ As of June 30, 2016

For the three month periods ended June 30, 2016 and 2015, we recorded $17.4 million and $4.9 million of amortization expense relating to the above-listed intangible assets, respectively. For the nine month periods ended June 30, 2016 and 2015, we recorded $49.7 million and $12.1 million of amortization expense relating to the above-listed intangible assets, respectively. The following table presents the estimated annual amortization expense for these intangible assets (in thousands):

Year ending September 30,
2016 (Jul-Sept)	$	21,037
2017		78,638
2018		64,678
2019		52,154
2020		41,811
Thereafter		145,882
	$	404,200

XML

Financing Arrangements

9 Months Ended

Jun. 30, 2016

Debt Disclosure [Abstract]

Financing Arrangements

7. Financing Arrangements

 

Financing arrangements consisted of the following (in thousands):

	June 30,		September 30,		June 30,
	2016		2015		2015
Senior Secured Credit Facility
Revolving Lines of Credit:
U.S. Revolver, expires October 1, 2020 1	$	275,000	$	-	$	-
U.S. Revolver, expires October 1, 20202		131,917		-		-
Canadian Revolver, expires October 1, 20203		9,290		-		-
Canadian revolver, expires March 31, 20174		-		11,240		12,010
U.S. Revolver, expires March 31, 20175		-		-		62,100
Term Loan:
Term Loan, matures October 1, 20226		435,507		-		-
Term Loan, matures March 31, 20177		-		181,450		186,528
Total borrowings under Senior Secured Credit Facility		851,714		192,690		260,638
Less: current portion		(4,500)		(22,490)		(85,360)
Total long-term borrowings under Senior Secured Credit Facility	$	847,214	$	170,200	$	175,278
Senior Notes
Senior Notes, matures October 20238		290,623		-		-
Less: current portion		-		-		-
Total long-term borrowings under Senior Notes	$	290,623	$	-	$	-
Equipment Financing Facilities
Equipment Financing Facilities:
Equipment financing facilities, various maturities through September 20219	$	21,641	$	25,488	$	26,927
Capital lease obligations, various maturities through November 202110		26,184		-		-
Total obligations under equipment financing facilities		47,825		25,488		26,927
Less: current portion		(8,105)		(5,069)		(5,224)
Total long-term obligations under equipment financing facilities	$	39,720	$	20,419	$	21,703

___________________________________________________________

1 - Effective rates on borrowings are 2.77% as of June 30, 2016; 0.00% as of September 30, 2015 and as of June 30, 2015

2 - Effective rates on borrowings are of 4.00% as of June 30, 2016; 0.00% as of September 30, 2015 and as of June 30, 2015

3 - Effective rates on borrowings are 3.20% as of June 30, 2016; 0.00% as of September 30, 2015 and as of June 30, 2015

4 - Effective rates on borrowings are 0.00% as of June 30, 2016; 3.70% as of September 30, 2015; and 3.60% as of June 30, 2015

5 - Effective rates on borrowings are 0.00% as of June 30, 2016 and September 30, 2015; 4.00% as of June 30, 2015

6 - Interest rate of 4.00% as of June 30, 2016; 0.00% as of September 30, 2015 and as of June 30, 2015

7 - Interest rate of 0.00% as of June 30, 2016; 4.25% as of September 30, 2015; and 1.93% as of June 30, 2015 (extinguished in first quarter of 2016)

8 - Interest rate of 6.38% as of June 30, 2016; 0.00% as of September 30, 2015 and as of June 30, 2015

9 - Fixed interest rates ranging from 2.33% to 4.49% as of June 30, 2016, as of September 30, 2015 and as of June 30, 2015

10 - Fixed interest rates ranging from 2.72% to 10.39% as of June 30, 2016; 0.00% to 0.00% as of September 30, 2015 and as of June 30, 2015

As a result of the RSG Acquisition, on October 1, 2015, the Company entered into a credit agreement governing the terms of a new $450.0 million seven-year senior secured term loan ‘‘B’’ facility (the “Term Loan B Facility”) and a new credit agreement governing the terms of a new senior secured asset-based revolving credit facility of up to $700.0 million, subject to a borrowing base (the “ABL Facility”) (collectively the “New Senior Credit Facilities”). The Company also raised $300.0 million by issuing 8 year senior notes due 2023 (the “Senior Notes”), having a coupon rate of 6.38% per annum, payable semi-annually in arrears.

Revolving Line of Credit Facilities

On October 1, 2015, the Company entered into a $700 million ABL Facility with Wells Fargo Bank, N.A. and a syndicate of other lenders. This ABL Facility consists of revolving loans in both the United States (“US Revolver”) in the amount of $670 million and Canada (“Canada Revolver”) in the amount of $30 million CAD. The ABL Facility has a maturity date of October 1, 2020. The US Revolver has various tranches of borrowings, bearing interest at rates ranging from 2.12% to 4.00%. The effective rate of these borrowings is 2.77% and is paid monthly. As of June 30, 2016, the outstanding balance on the US Revolver and Canada Revolvers, net of debt issuance fees, were $416.2 million. The US Revolver also has outstanding standby letters of credit in the amount of $12.8 million as of June 30, 2016. Current unused commitment fees on the revolving credit facilities are 0.25% per annum. There is one financial covenant under the ABL Facility, which is a Consolidated Fixed Charge Ratio. As defined in the ABL Facility, the Company’s ratio must be at least 1.00 to 1.00 at the end of each fiscal quarter, calculated on a trailing four quarter basis. The covenant is only applicable when the borrowing availability is less than 10% of the maximum loan cap or $60 million. The ABL Revolver is guaranteed jointly and severally and fully and unconditionally by all of the United States subsidiaries of the Company but not by the Canadian subsidiaries of the Company.

Term Loan

On October 1, 2015, the Company entered into a $450.0 million Term Loan B Facility with Citibank N.A., and a syndicate of other lenders. The Term Loan requires quarterly principal payments in the amount of $1.1 million, with the remaining outstanding principal to be paid on its maturity date of October 1, 2022. Outstanding principal on the Term Loan bears interest at 4.00% and is paid every six months. The Company has the option of selecting the rate at which interest can accrue on the Term Loan as well as the period in which interest payments are made.

The Company elected to pay interest based on the six month LIBOR rate, subject to a minimum rate of 1.00%, in addition to a base rate of 3.00%. As of June 30, 2016, the outstanding balance on the Term Loan, net of debt issuance fees, was $435.5 million. The Term Loan B is guaranteed jointly and severally and fully and unconditionally by all of the United States subsidiaries of the Company but not by the Canadian subsidiaries of the Company.

Senior Notes

The Company also raised $300.0 million by issuing 8 year senior notes due 2023 (the “Senior Notes”), having a coupon rate of 6.38% per annum, payable semi-annually in arrears beginning April 1, 2016. There are early payment provisions in the Senior Note indenture in which the Company would be subject to “make whole” provisions. Management anticipates repaying the notes at the maturity date of October 1, 2023. As of June 30, 2016 the outstanding balance on the Senior Notes, net of debt issuance fees, was $290.6 million. The Senior Notes are guaranteed jointly and severally and fully and unconditionally by all of the United States subsidiaries of the Company but not by the Canadian subsidiaries of the Company.

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

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

The Senior Notes which are unsecured obligations of the Company are guaranteed jointly and severally and fully and unconditionally, on an unsecured senior basis, by each of the domestic subsidiaries that is a borrower under or that guarantees obligations under Term Loan B Facility (and any refinancing indebtedness). The Canadian subsidiaries have guaranteed the borrowings under the ABL Facility, but have not guaranteed the Senior Notes or borrowings under the Term Loan B Facility.

Annual principal payments for all outstanding borrowings for each of the next five years and thereafter are as follows (in thousands):

	Term Loan B Facility		ABL Facility		Senior Notes		Equipment Financing Facilities		Total
2016 (Jul-Sept)	$	1,125	$	-	$	-	$	6,194	$	7,319
2017		4,500		-		-		9,751		14,251
2018		4,500		-		-		9,668		14,168
2019		4,500		-		-		9,717		14,217
2020		4,500		-		-		7,818		12,318
Thereafter		427,500		423,791		300,000		2,339		1,153,630
Total debt		446,625		423,791		300,000		45,487		1,215,903
Less current portion		(4,500)		-		-		(8,105)		(12,605)
Total long-term debt	$	442,125	$	423,791	$	300,000	$	37,382	$	1,203,298

XML

Financial Instruments

9 Months Ended

Jun. 30, 2016

Derivative Instruments and Hedging Activities Disclosure [Abstract]

Financial Instruments

8.     Financial Instruments

The Company used 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 March 28, 2013, the Company entered into an interest rate swap agreement with a notional amount of $213.8 million which was scheduled to expire on March 31, 2017. This agreement swapped the thirty-day LIBOR to a fixed-rate of 1.38%. The instrument had scheduled reductions of the notional amount equal to $2.8 million per quarter, effectively matching the repayment schedule under the Term Loan. In October 2015, the Company settled its interest rate swap agreement resulting in a cash payment by the Company of $2.3 million. The pre-tax unrealized loss within accumulated other comprehensive income associated with the cancelled interest rate swap contract of $2.3 million is being amortized over the original life of the swap contract, through March 2017.

XML

Leases

9 Months Ended

Jun. 30, 2016

Leases [Abstract]

Leases

9.      Leases

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

As of June 30, 2016, the minimum rental commitments for non-cancelable operating leases with initial or remaining terms of more than one year were as follows:

	Operating
Year ending September 30,	Leases
2016 (Jul-Sept)	$	15,661
2017		49,463
2018		37,044
2019		28,730
2020		19,988
Thereafter		35,824
Total minimum lease payments	$	186,710

Rent expense for the three and nine month periods ended June 30, 2016 was $14.5 million and $45.1 million, respectively. Sublet income for the three and nine month periods ended June 30, 2016 was immaterial.

XML

Foreign Net Sales

9 Months Ended

Jun. 30, 2016

Revenue and Total Property From External Customers Attributed To Foreign Countries By Geographic Area Disclosure [Abstract]

Foreign Net Sales

10.  Foreign Net Sales

Foreign (Canadian) net sales were $55.2 million and $56.7 million for the three months ended June 30, 2016 and 2015, respectively, and $120.2 million and $122.7 million for the nine months ended June 30, 2016 and 2015, respectively.

XML

Fair Value

9 Months Ended

Jun. 30, 2016

Fair Value Disclosures [Abstract]

Fair Value

11.  Fair Value

As of June 30, 2016, the carrying amount of cash and cash equivalents, accounts receivable, prepaid and other current assets, accounts payable and accrued expenses approximated fair value because of the short-term nature of these instruments. The Company measures its cash equivalents at amortized cost, which approximates fair value based upon quoted market prices (Level 1). Based upon recent trading prices (Level 2 — market approach) as of June 30, 2016 the fair value of the Company’s $300.0 million senior unsecured notes was $315.8 million. As of June 30, 2016, the fair value of the Company’s New Senior Credit Facilities approximated the amount outstanding. The Company estimates the fair value of its New Senior Credit Facilities by discounting the future cash flows of each instrument using estimated market rates of debt instruments with similar maturities and credit profiles (Level 3).

XML

Supplemental Guarantor Information

9 Months Ended

Jun. 30, 2016

Organization, Consolidation and Presentation of Financial Statements [Abstract]

Supplemental Guarantor Information

12.   Supplemental Guarantor Information 

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

BEACON ROOFING SUPPLY, INC.

Condensed Consolidating Balance Sheets

(Unaudited; In thousands)

	June 30, 2016
	Parent		Guarantor Subsidiaries		Non-Guarantor Subsidiaries		Eliminations and Other		Consolidated
Assets
Current assets:
Cash and cash equivalents	$	-	$	39,168	$	3,461	$	(6,093)	$	36,536
Accounts receivable, net		-		608,880		32,361		(1,140)		640,101
Inventories, net		-		589,976		30,932		-		620,908
Prepaid expenses and other current assets		11,697		196,123		5,562		(8,309)		205,073
Total current assets		11,697		1,434,147		72,316		(15,542)		1,502,618
Intercompany receivable, net		-		950,364		-		(950,364)		-
Investments in consolidated subsidiaries		2,838,385		-		-		(2,838,385)		-
Deferred income taxes, net		67,484		-		-		(67,484)		-
Property and equipment, net		4,266		138,725		10,398		-		153,389
Goodwill		-		1,170,087		30,119		-		1,200,206
Intangibles, net		-		473,699		3,551		-		477,250
Other assets, net		1,233		197		-		-		1,430
Total Assets	$	2,923,065	$	4,167,219	$	116,384	$	(3,871,775)	$	3,334,893
Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable	$	15,964	$	544,311	$	10,290	$	(7,233)	$	563,332
Accrued expenses		-		200,014		13,707		(8,309)		205,412
Current portions of long-term debt		4,500		8,105		-		-		12,605
Total current liabilities		20,464		752,430		23,997		(15,542)		781,349
Intercompany payable, net		911,321		-		39,043		(950,364)		-
Long-term debt, net		721,630		-		-		-		721,630
Borrowings under revolving lines of credit, net		-		406,916		9,291		-		416,207
Deferred income taxes, net		-		173,344		477		(67,484)		106,337
Long-term obligations under equipment financing and other, net		-		39,672		48		-		39,720
Total liabilities		1,653,415		1,372,362		72,856		(1,033,390)		2,065,243
Total stockholders' equity		1,269,650		2,794,857		43,528		(2,838,385)		1,269,650
Total Liabilities and Stockholders' Equity	$	2,923,065	$	4,167,219	$	116,384	$	(3,871,775)	$	3,334,893

BEACON ROOFING SUPPLY, INC.

Condensed Consolidating Balance Sheets

(Unaudited; In thousands)

	September 30, 2015
	Parent		Guarantor Subsidiaries		Non-Guarantor Subsidiaries		Eliminations and Other		Consolidated
Assets
Current assets:
Cash and cash equivalents	$	-	$	42,816	$	7,051	$	(4,206)	$	45,661
Accounts receivable, net		-		365,679		34,693		(640)		399,732
Inventories, net		-		299,107		21,892		-		320,999
Prepaid expenses and other current assets		14,013		78,314		5,601		-		97,928
Total current assets		14,013		785,916		69,237		(4,846)		864,320
Intercompany receivable, net		-		386,892		-		(386,892)		-
Investments in consolidated subsidiaries		1,429,665		-		-		(1,429,665)		-
Deferred income taxes, net		20,532		-		-		(20,532)		-
Property and equipment, net		2,339		79,428		8,638		-		90,405
Goodwill		-		465,575		30,840		-		496,415
Intangibles, net		-		84,915		2,140		-		87,055
Other assets, net		1,233		-		-		-		1,233
Total Assets	$	1,467,782	$	1,802,726	$	110,855	$	(1,841,935)	$	1,539,428
Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable	$	14,519	$	218,920	$	16,298	$	(4,846)	$	244,891
Accrued expenses		38,744		80,738		5,312		-		124,794
Borrowings under revolving lines of credit		-		-		11,240		-		11,240
Current portions of long-term obligations		11,250		5,070		-		-		16,320
Total current liabilities		64,513		304,728		32,850		(4,846)		397,245
Intercompany payable, net		349,908		-		36,984		(386,892)		-
Long-term debt, net		170,200		-		-		-		170,200
Deferred income taxes, net		-		86,860		172		(20,532)		66,500
Long-term obligations under equipment financing and other, net		45		22,256		66		-		22,367
Total liabilities		584,666		413,844		70,072		(412,270)		656,312
Total stockholders' equity		883,116		1,388,882		40,783		(1,429,665)		883,116
Total Liabilities and Stockholders' Equity	$	1,467,782	$	1,802,726	$	110,855	$	(1,841,935)	$	1,539,428

BEACON ROOFING SUPPLY, INC.

Condensed Consolidating Balance Sheets

(Unaudited; In thousands)

	June 30, 2015
			Guarantor		Non-Guarantor		Eliminations
	Parent		Subsidiaries		Subsidiaries		and Other		Consolidated
Assets
Current assets:
Cash and cash equivalents	$	-	$	24,265	$	1,904	$	(8,575)	$	17,594
Accounts receivable, net		-		357,783		32,809		(1,093)		389,499
Inventories, net		-		356,074		30,738		-		386,812
Prepaid expenses and other current assets		14,094		94,967		4,538		(14,094)		99,505
Total current assets		14,094		833,089		69,989		(23,762)		893,410
Intercompany receivable, net		-		335,039		-		(335,039)		-
Investments in consolidated subsidiaries		1,404,240		-		-		(1,404,240)		-
Deferred income taxes, net		13,258		-		226		(13,484)		-
Property and equipment, net		2,434		77,700		8,734		-		88,868
Goodwill		-		465,575		32,924		-		498,499
Intangibles, net		-		88,812		2,607		-		91,419
Other assets, net		1,233		-		-		-		1,233
Total Assets	$	1,435,259	$	1,800,215	$	114,480	$	(1,776,525)	$	1,573,429
Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable	$	20,896	$	234,789	$	11,640	$	(9,669)	$	257,656
Accrued expenses		15,352		94,241		10,258		(14,095)		105,756
Borrowings under revolving lines of credit		62,100		-		12,010		-		74,110
Current portions of long-term obligations		11,250		5,224		-		-		16,474
Total current liabilities		109,598		334,254		33,908		(23,764)		453,996
Intercompany payable, net		297,884		-		37,153		(335,037)		-
Long-term debt, net		175,278		-		-		-		175,278
Deferred income taxes, net		-		81,583		-		(13,484)		68,099
Long-term obligations under equipment financing and other, net		45		23,483		74		-		23,602
Total liabilities		582,805		439,320		71,135		(372,285)		720,975
Total stockholders' equity		852,454		1,360,895		43,345		(1,404,240)		852,454
Total Liabilities and Stockholders' Equity	$	1,435,259	$	1,800,215	$	114,480	$	(1,776,525)	$	1,573,429

BEACON ROOFING SUPPLY, INC.

Condensed Consolidating Statements of Operations

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

	Three Months Ended June 30, 2016
			Guarantor		Non-Guarantor		Eliminations
	Parent		Subsidiaries		Subsidiaries		and Other		Consolidated
Net sales	$	-	$	1,097,554	$	55,172	$	-	$	1,152,726
Cost of products sold		-		828,448		42,203		-		870,651
Gross profit		-		269,106		12,969		-		282,075
Operating expense		5,933		189,343		8,420		-		203,696
Intercompany charges (income)		(10,598)		9,938		660		-		-
Income from operations		4,665		69,825		3,889		-		78,379
Interest expense, financing costs, and other		9,926		2,511		(211)		-		12,226
Intercompany interest expense (income)		(6,325)		5,909		416		-		-
Income before provision for income taxes		1,064		61,405		3,684		-		66,153
Provision for income taxes		3,667		20,384		976		-		25,027
Income (loss) before equity in net income of subsidiaries		(2,603)		41,021		2,708		-		41,126
Equity in net income of subsidiaries		43,729		-		-		(43,729)		-
Net income	$	41,126	$	41,021	$	2,708	$	(43,729)	$	41,126
Weighted-average common stock outstanding:
Basic										59,615,121
Diluted										60,619,809
Net income per share:
Basic									$	0.69
Diluted									$	0.68

	Three Months Ended June 30, 2015
			Guarantor		Non-Guarantor		Eliminations
	Parent		Subsidiaries		Subsidiaries		and Other		Consolidated
Net sales	$	-	$	661,700	$	56,659	$	(145)	$	718,214
Cost of products sold		-		505,498		43,425		(145)		548,778
Gross profit		-		156,202		13,234		-		169,436
Operating expenses		8,939		103,602		8,904		-		121,445
Intercompany charges (income)		(6,784)		6,188		596		-		-
Income (loss) from operations		(2,155)		46,412		3,734		-		47,991
Interest expense, financing costs, and other		1,872		502		120		-		2,494
Intercompany interest expense (income)		(3,905)		3,502		403		-		-
Income (loss) before provision for income taxes		(122)		42,408		3,211		-		45,497
Provision for income taxes		73		15,121		1,954		-		17,148
Income (loss) before equity in net income of subsidiaries		(195)		27,287		1,257		-		28,349
Equity in net income of subsidiaries		28,544		-		-		(28,544)		-
Net income	$	28,349	$	27,287	$	1,257	$	(28,544)	$	28,349
Weighted-average common stock outstanding:
Basic										49,638,251
Diluted										50,199,126
Net income per share:
Basic									$	0.57
Diluted									$	0.56

BEACON ROOFING SUPPLY, INC.

Condensed Consolidating Statements of Operations

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

	Nine Months Ended June 30, 2016
			Guarantor		Non-Guarantor		Eliminations
	Parent		Subsidiaries		Subsidiaries		and Other		Consolidated
Net sales	$	-	$	2,832,819	$	120,171	$	(247)	$	2,952,743
Cost of products sold		-		2,149,477		92,486		(247)		2,241,716
Gross profit		-		683,342		27,685		-		711,027
Operating expense		65,092		513,755		23,074		-		601,921
Intercompany charges (income)		(36,038)		33,394		2,644		-		-
Income (loss) from operations		(29,054)		136,193		1,967		-		109,106
Interest expense, financing costs, and other		24,563		17,016		(71)		-		41,508
Intercompany interest expense (income)		(15,046)		13,858		1,188		-		-
Income (loss) before provision for income taxes		(38,571)		105,319		850		-		67,598
Provision for (benefit from) income taxes		(17,206)		42,054		225		-		25,073
Income before equity in net income of subsidiaries		(21,365)		63,265		625		-		42,525
Equity in net income of subsidiaries		63,890		-		-		(63,890)		-
Net income	$	42,525	$	63,265	$	625	$	(63,890)	$	42,525
Weighted-average common stock outstanding:
Basic										59,293,500
Diluted										60,276,695
Net income per share:
Basic									$	0.72
Diluted									$	0.71

	Nine Months Ended June 30, 2015
			Guarantor		Non-Guarantor		Eliminations
	Parent		Subsidiaries		Subsidiaries		and Other		Consolidated
Net sales	$	-	$	1,604,991	$	122,752	$	(303)	$	1,727,440
Cost of products sold		-		1,229,404		94,565		(303)		1,323,666
Gross profit		-		375,587		28,187		-		403,774
Operating expenses		26,856		294,135		24,861		-		345,852
Intercompany charges (income)		(20,211)		18,424		1,787		-		-
Income (loss) from operations		(6,645)		63,028		1,539		-		57,922
Interest expense, financing costs, and other		6,963		571		454		-		7,988
Intercompany interest expense (income)		(11,540)		10,354		1,186		-		-
Income (loss) before provision for income taxes		(2,068)		52,103		(101)		-		49,934
Provision for (benefit from) income taxes		(765)		19,301		(72)		-		18,464
Income before equity in net income of subsidiaries		(1,303)		32,802		(29)		-		31,470
Equity in net income of subsidiaries		32,773		-		-		(32,773)		-
Net income	$	31,470	$	32,802	$	(29)	$	(32,773)	$	31,470
Weighted-average common stock outstanding:
Basic										49,526,436
Diluted										50,089,987
Net income per share:
Basic									$	0.64
Diluted									$	0.63

BEACON ROOFING SUPPLY, INC.

Condensed Consolidating Statements of Comprehensive Income

(Unaudited; In thousands)

	Three Months Ended June 30, 2016
			Guarantor		Non-Guarantor		Eliminations
	Parent		Subsidiaries		Subsidiaries		and Other		Consolidated
Net income	$	41,126	$	41,021	$	2,708	$	(43,729)	$	41,126
Other comprehensive income:
Foreign currency translation adjustment		365		-		365		(365)		365
Total other comprehensive income		365		-		365		(365)		365
Comprehensive income	$	41,491	$	41,021	$	3,073	$	(44,094)	$	41,491

	Three Months Ended June 30, 2015
			Guarantor		Non-Guarantor		Eliminations
	Parent		Subsidiaries		Subsidiaries		and Other		Consolidated
Net income	$	28,349	$	27,287	$	1,257	$	(28,544)	$	28,349
Other comprehensive income:
Foreign currency translation adjustment		944		-		944		(944)		944
Unrealized gain due to change in fair value of derivatives, net of tax		182		-		-		-		182
Total other comprehensive income		1,126		-		944		(944)		1,126
Comprehensive income	$	29,475	$	27,287	$	2,201	$	(29,488)	$	29,475

	Nine Months Ended June 30, 2016
			Guarantor		Non-Guarantor		Eliminations
	Parent		Subsidiaries		Subsidiaries		and Other		Consolidated
Net income	$	42,525	$	63,265	$	625	$	(63,890)	$	42,525
Other comprehensive income:
Foreign currency translation adjustment		2,122		-		2,122		(2,122)		2,122
Total other comprehensive income		2,122		-		2,122		(2,122)		2,122
Comprehensive income	$	44,647	$	63,265	$	2,747	$	(66,012)	$	44,647

	Nine Months Ended June 30, 2015
			Guarantor		Non-Guarantor		Eliminations
	Parent		Subsidiaries		Subsidiaries		and Other		Consolidated
Net income	$	31,470	$	32,802	$	(29)	$	(32,773)	$	31,470
Other comprehensive loss:
Foreign currency translation adjustment		(8,413)		-		(8,413)		8,413		(8,413)
Unrealized loss due to change in fair value of derivatives, net of tax		(116)		-		-		-		(116)
Total other comprehensive loss		(8,529)		-		(8,413)		8,413		(8,529)
Comprehensive income (loss)	$	22,941	$	32,802	$	(8,442)	$	(24,360)	$	22,941

BEACON ROOFING SUPPLY, INC.

Condensed Consolidating Statements of Cash Flows

(Unaudited; In thousands)

	Nine Months Ended June 30, 2016
			Guarantor		Non-Guarantor		Eliminations
	Parent		Subsidiaries		Subsidiaries		and Other		Consolidated
Net cash provided by (used in) operating activities		(106,764)		173,900		9,109		(1,886)		74,359
Investing Activities
Purchases of property and equipment		(2,338)		(16,791)		(2,424)		-		(21,553)
Acquisition of businesses		(1,018,658)		-		-		-		(1,018,658)
Proceeds from the sale of assets		-		969		-		-		969
Intercompany activity		561,413		-		-		(561,413)		-
Net cash used in investing activities		(459,583)		(15,822)		(2,424)		(561,413)		(1,039,242)
Financing Activities
Borrowings under revolving lines of credit		-		1,409,128		-		-		1,409,128
Repayments under revolving lines of credit		-		(994,627)		(11,449)		-		(1,006,076)
Borrowings under term loan		450,000		-		-		-		450,000
Repayments under term loan		(189,000)		-		-		-		(189,000)
Repayments under equipment financing facilities and other		-		(3,847)		-		-		(3,847)
Borrowings under Senior Notes		300,000		-		-		-		300,000
Payment of deferred financing costs		(18,890)		(8,923)		-		-		(27,813)
Proceeds from issuance of common stock		20,213		-		-		-		20,213
Excess tax benefit from stock-based compensation		4,024		-		-		-		4,024
Intercompany activity		-		(563,457)		2,045		561,412		-
Net cash provided by (used in) financing activities		566,347		(161,726)		(9,404)		561,412		956,629
Effect of exchange rate changes on cash and cash equivalents		-		-		(871)		-		(871)
Net decrease in cash and cash equivalents		-		(3,648)		(3,590)		(1,887)		(9,125)
Cash and cash equivalents, beginning of period		-		42,816		7,051		(4,206)		45,661
Cash and cash equivalents, end of period	$	-	$	39,168	$	3,461	$	(6,093)	$	36,536

	Nine Months Ended June 30, 2015
			Guarantor		Non-Guarantor		Eliminations
	Parent		Subsidiaries		Subsidiaries		and Other		Consolidated
Net cash provided by (used in) operating activities		(7,920)		23,221		(2,326)		(1,753)		11,222
Investing Activities
Purchases of property and equipment		(285)		(12,603)		(899)		-		(13,787)
Acquisition of businesses		(85,301)		-		-		-		(85,301)
Proceeds from the sale of assets		-		804		-		-		804
Intercompany activity		41,292		-		-		(41,292)		-
Net cash used in investing activities		(44,294)		(11,799)		(899)		(41,292)		(98,284)
Financing Activities
Borrowings under revolving lines of credit		361,007		-		8,259		-		369,266
Repayments under revolving lines of credit		(306,707)		-		(5,781)		-		(312,488)
Repayments under term loan		(8,438)		-		-		-		(8,438)
Repayments under equipment financing facilities and other		-		(4,114)		-		-		(4,114)
Proceeds from issuance of common stock		5,107		-		-		-		5,107
Excess tax benefit from stock-based compensation		1,245		-		-		-		1,245
Intercompany activity		-		(41,096)		(196)		41,292		-
Net cash provided by (used in) financing activities		52,214		(45,210)		2,282		41,292		50,578
Effect of exchange rate changes on cash and cash equivalents		-		-		(394)		-		(394)
Net decrease in cash and cash equivalents		-		(33,788)		(1,337)		(1,753)		(36,878)
Cash and cash equivalents, beginning of period		-		58,053		3,241		(6,822)		54,472
Cash and cash equivalents, end of period	$	-	$	24,265	$	1,904	$	(8,575)	$	17,594

XML

Basis of Presentation (Policies)

9 Months Ended

Jun. 30, 2016

Organization, Consolidation and Presentation of Financial Statements [Abstract]

Recent Accounting Pronouncements

Recent Accounting Pronouncements - Adopted

In April 2015, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2015-3, “Simplifying the Presentation of Debt Issuance Costs” to simplify the presentation of debt issuance costs. This guidance requires that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of the associated debt liability, consistent with the required presentation for debt discounts. This update is effective for financial statements issued for fiscal years beginning after December 15, 2015 and interim periods within those fiscal years and early adoption is permitted. Upon adoption, an entity must apply the new guidance retrospectively to all prior periods presented in the financial statements. The Company elected to early adopt this new guidance effective October 1, 2015. The adoption of this standard changed the Company’s previous practice of presenting debt issuance costs as an asset and resulted in the reduction of total assets and total liabilities in an amount equal to the balance of unamortized debt issuance costs at each balance sheet date presented. Debt issuance costs that are now presented as a direct reduction from the carrying amount of the associated debt liability amounted to $28.1 million at June 30, 2016, $4.2 million at September 30, 2015, and $1.9 million at June 30, 2015.

In September 2015, the FASB issued ASU 2015-16, “Simplifying the Accounting for Measurement-Period Adjustments”. This new guidance eliminates the requirement to restate prior period financial statements for measurement period adjustments related to business combinations. It requires that the cumulative impact of a measurement period adjustment, including the impact on prior periods, be recognized in the reporting period in which the adjustment is identified. In addition, the portion of the adjustment recorded in the current period that would have been recognized in prior periods had the adjustment been identified at that time must be presented, by line item, either on the face of the income statement or in the accompanying notes. This guidance is effective for annual and interim reporting periods beginning after December 15, 2015 and early adoption is permitted. The Company elected to early adopt this new guidance effective January 1, 2016 and the impact on the financial statements through the nine months ended June 30, 2016 was immaterial.

In November 2015, the FASB issued ASU No. 2015-17, "Balance Sheet Classification of Deferred Taxes." This guidance requires entities to present deferred tax assets and deferred tax liabilities as noncurrent in a classified balance sheet. This ASU is effective for annual reporting periods beginning after December 15, 2016, including interim periods within that reporting period, and early adoption is permitted. Entities are permitted to apply this guidance either prospectively or retrospectively. The Company adopted the guidance as of March 31, 2016 and applied it retrospectively to all prior periods. As a result the Company reclassified its current deferred tax balances of $2.3 million to non-current deferred taxes as of September 30, 2015.

Recent Accounting Pronouncements – Not Yet Adopted

In February 2016, the FASB issued ASU No. 2016-02, “Leases”. The ASU will replace most existing accounting for lease guidance when it becomes effective. This guidance is effective for the Company beginning on October 1, 2019 and early adoption is permitted. The standard must be adopted using the modified retrospective approach. The standard will require the Company to record a right to use asset and a lease liability for most of the Company’s leases including the Company’s leases currently treated as operating leases. The Company is currently evaluating the impact that this guidance may have on its financial statements and related disclosures.

In March 2016, the FASB issued ASU No. 2016-09, “Compensation—Stock Compensation, Improvements to Employee Share-Based Payment Accounting.” This guidance introduces multiple amendments to the previous standard, including the option to make a policy election to eliminate the usage of an estimated forfeiture rate to the recognition of stock-based compensation, the requirement of all income tax effects of awards to be recognized in the income statement when the awards vest or are settled, and a modification to the amount of shares an employer can withhold for tax purposes without triggering liability accounting. The amended standard is effective for public business entities for fiscal years beginning after December 15, 2016, and early adoption is permitted. When adopted, all the guidance must be adopted in the same period and the Company will be required to make the disclosures about a change in accounting principle, but will not have to quantify the income statement effect of the change in the period of adoption. The Company is currently evaluating the impact that this guidance may have on its financial statements and related disclosures.

In May 2014, the FASB issued ASU No. 2014-09, “Revenue from Contracts with Customers”. This guidance requires an entity to recognize the amount of revenue to which it expects to be entitled for the transfer of promised goods or services to customers, and will replace most existing revenue recognition guidance in U.S. GAAP when it becomes effective. The new standard is effective for public business entities for fiscal years beginning on or after January 1, 2018, and early adoption is permitted for annual periods beginning after December 31, 2016. The standard permits the use of either the retrospective or cumulative effect transition method. The Company has not selected a transition method and is currently evaluating the impact that this guidance may have on its financial statements and related disclosures.

XML

Acquisitions (Tables)

9 Months Ended

Jun. 30, 2016

Business Combinations [Abstract]

Schedule of Recognized Identified Assets Acquired and Liabilities Assumed

The Company has recorded purchase accounting entries on a preliminary basis for the RSG Acquisition as follows (in thousands):

Cash	$	16,451
Accounts receivable		177,251
Inventory		179,651
Other current assets		49,001
Property, plant, and equipment		55,159
Other intangible assets		382,600
Goodwill		618,630
Current liabilities		(252,588)
Non-current liabilities		(56,705)
Total purchase price	$	1,169,450

Business Acquisition, Pro Forma Information

The following table represents the unaudited pro forma consolidated revenue and net income (loss) for the Company for the prior periods indicated (in thousands, except per share amount):

	Three Months Ended		Nine Months Ended
	June 30 2015		June 30, 2015
Net sales	$	1,046,416	$	2,576,174
Net income (loss)		29,832		(22,728)
Net income (loss) per share		0.50		(0.38)

XML

Net Income per Share (Tables)

9 Months Ended

Jun. 30, 2016

Earnings Per Share [Abstract]

Calculation of Weighted-Average Shares Outstanding

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

	Three Months Ended				Nine Months Ended
	June 30,				June 30,
	2016		2015		2016		2015
Weighted-average common shares outstanding, basic		59,615,121		49,638,251		59,293,500		49,526,436
Effect of dilutive securities:
Stock options		696,059		475,064		714,125		473,177
Restricted stock units		308,629		85,811		269,070		90,374
Weighted-average common shares outstanding, diluted		60,619,809		50,199,126		60,276,695		50,089,987

Schedule of Antidilutive Securities Excluded from Computation of Earnings Per Share

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

	Three Months Ended				Nine Months Ended
	June 30,				June 30,
	2016		2015		2016		2015
Stock options		338,769		1,328,452		561,348		1,335,952
Restricted stock units		4,066		-		60,293		2,206

XML

Comprehensive Income and Capital Structure (Tables)

9 Months Ended

Jun. 30, 2016

Comprehensive Income And Capital Structure [Abstract]

Schedule of Stockholders Equity

The following table presents the activity included in stockholders’ equity during the nine months ended June 30, 2016 (in thousands, except share amounts):

				Additional				Accumulated Other		Total
	Common Stock			Paid-in		Retained		Comprehensive		Stockholders'
	Shares	Amount		Capital		Earnings		Income (Loss)		Equity
Balance at September 30, 2015	49,790,743	$	497	$	345,934	$	557,405	$	(20,720)	$	883,116
Issuance of common stock upon exercise of stock options or RSU release, net of shares withheld for taxes	878,245		9		20,205		-		-		20,214
Issuance of common stock in connection with RSG acquisition	9,039,008		91		306,734		-		-		306,825
Stock-based compensation	-		-		14,070		-		-		14,070
Other comprehensive income	-		-		-		-		2,900		2,900
Net income	-		-		-		42,525		-		42,525
Balance at June 30, 2016	59,707,996	$	597	$	686,943	$	599,930	$	(17,820)	$	1,269,650

Reclassification out of Accumulated Other Comprehensive Income

The following table presents the changes in accumulated other comprehensive loss, by component, during the nine months ended June 30, 2016 (in thousands):

	Foreign Currency		Derivative Financial		Accumulated Other Comprehensive
	Translation		Instruments		Loss
Balance as of September 30, 2015	$	(19,293)	$	(1,427)	$	(20,720)
Other comprehensive income before reclassifications		2,122		-		2,122
Reclassifications out of other comprehensive loss		-		778		778
Balance as of June 30, 2016	$	(17,171)	$	(649)	$	(17,820)

XML

Stock-Based Compensation (Tables)

9 Months Ended

Jun. 30, 2016

Disclosure Of Compensation Related Costs, Share-Based Payments [Abstract]

Fair Values of Options, Black-Scholes Option-Pricing Model, Weighted-Average Assumptions

The following table illustrates the assumptions used in the Black-Scholes pricing model for options granted (inclusive of replacement options discussed in Note 2) during the nine months ended June 30, 2016:

Risk-free interest rate	1.56 - 1.87	%
Expected volatility	30.96 - 36.40	%
Expected life (in years)	5.57 - 5.60
Expected dividend yield	0.00	%

Stock Options Outstanding and Activity During the Period

Information regarding the Company’s stock options activity is summarized below (in thousands, except time period and per share amounts):

			Weighted-		Weighted- Average Remaining		Aggregate
	Options		Average		Contractual Term		Intrinsic
	Outstanding		Exercise Price		(Years)		Value1
Balance at September 30, 2015		2,410,907	$	24.55		6.3	$	20,698
Granted		991,776		21.32
Exercised		(866,457)		19.60
Canceled		(54,883)		22.57
Balance at June 30, 2016		2,481,343	$	25.03		6.5	$	50,729
Vested and expected to vest after June 30, 2016		2,371,820	$	24.86		6.4	$	48,885
Exercisable at June 30, 2016		1,559,687	$	22.22		5.2	$	36,256

__________________________________________________________

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

Restricted Shares and Units Outstanding and Activity During the Period

Information regarding the Company’s restricted stock unit activity is summarized below (in thousands, except per share amounts): 

	RSUs Outstanding		Weighted-Average Grant Date Fair Value
Balance at September 30, 2015		619,999	$	31.95
Granted		221,285		39.06
Released		(11,846)		31.11
Forfeited		(118,538)		31.76
Balance at June 30, 2016		710,900	$	34.21
Vested and expected to vest after June 30, 2016		644,335	$	34.01

XML

Goodwill and Intangible Assets (Tables)

9 Months Ended

Jun. 30, 2016

Goodwill and Intangible Assets Disclosure [Abstract]

Summary of Changes in goodwill

The following table sets forth the change in the carrying amount of goodwill for the Company during the nine months ended June 30, 2016 and 2015, respectively (in thousands):

Balance at September 30, 2015	$	496,415
Acquisition of RSG		618,630
Other acquisitions		85,881
Translation and other adjustments		(720)
Balance at June 30, 2016	$	1,200,206
Balance at September 30, 2014	$	466,206
Acquisitions		34,465
Translation and other adjustments		(2,172)
Balance at June 30, 2015	$	498,499

Intangibles and Other Assets, Included in Other Long-term Assets

Intangible assets consisted of the following (in thousands):

	June 30,		September 30,		June 30,			Weighted- Average Remaining
	2016		2015		2015		Life1
Amortizable intangible assets:
Non-compete agreements	$	2,824	$	2,824	$	2,824		4.01
Customer relationships		562,888		191,852		192,370		18.58
Trademarks		5,000		1,100		1,100		3.54
Beneficial lease arrangements		610		610		610
Total amortizable intangible assets		571,322		196,386		196,904
Less: Accumulated amortization		(167,122)		(119,081)		(115,235)
Total amortizable intangible assets, net	$	404,200	$	77,305	$	81,669
Indefinite lived trademarks		73,050		9,750		9,750
	$	477,250	$	87,055	$	91,419

_____________________________________________________________

¹ As of June 30, 2016

Estimated Future Annual Amortization

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

Year ending September 30,
2016 (Jul-Sept)	$	21,037
2017		78,638
2018		64,678
2019		52,154
2020		41,811
Thereafter		145,882
	$	404,200

XML

Financing Arrangements (Tables)

9 Months Ended

Jun. 30, 2016

Debt Disclosure [Abstract]

Schedule of Long-term Debt Instruments

Financing arrangements consisted of the following (in thousands):

	June 30,		September 30,		June 30,
	2016		2015		2015
Senior Secured Credit Facility
Revolving Lines of Credit:
U.S. Revolver, expires October 1, 2020 1	$	275,000	$	-	$	-
U.S. Revolver, expires October 1, 20202		131,917		-		-
Canadian Revolver, expires October 1, 20203		9,290		-		-
Canadian revolver, expires March 31, 20174		-		11,240		12,010
U.S. Revolver, expires March 31, 20175		-		-		62,100
Term Loan:
Term Loan, matures October 1, 20226		435,507		-		-
Term Loan, matures March 31, 20177		-		181,450		186,528
Total borrowings under Senior Secured Credit Facility		851,714		192,690		260,638
Less: current portion		(4,500)		(22,490)		(85,360)
Total long-term borrowings under Senior Secured Credit Facility	$	847,214	$	170,200	$	175,278
Senior Notes
Senior Notes, matures October 20238		290,623		-		-
Less: current portion		-		-		-
Total long-term borrowings under Senior Notes	$	290,623	$	-	$	-
Equipment Financing Facilities
Equipment Financing Facilities:
Equipment financing facilities, various maturities through September 20219	$	21,641	$	25,488	$	26,927
Capital lease obligations, various maturities through November 202110		26,184		-		-
Total obligations under equipment financing facilities		47,825		25,488		26,927
Less: current portion		(8,105)		(5,069)		(5,224)
Total long-term obligations under equipment financing facilities	$	39,720	$	20,419	$	21,703

___________________________________________________________

1 - Effective rates on borrowings are 2.77% as of June 30, 2016; 0.00% as of September 30, 2015 and as of June 30, 2015

2 - Effective rates on borrowings are of 4.00% as of June 30, 2016; 0.00% as of September 30, 2015 and as of June 30, 2015

3 - Effective rates on borrowings are 3.20% as of June 30, 2016; 0.00% as of September 30, 2015 and as of June 30, 2015

4 - Effective rates on borrowings are 0.00% as of June 30, 2016; 3.70% as of September 30, 2015; and 3.60% as of June 30, 2015

5 - Effective rates on borrowings are 0.00% as of June 30, 2016 and September 30, 2015; 4.00% as of June 30, 2015

6 - Interest rate of 4.00% as of June 30, 2016; 0.00% as of September 30, 2015 and as of June 30, 2015

7 - Interest rate of 0.00% as of June 30, 2016; 4.25% as of September 30, 2015; and 1.93% as of June 30, 2015 (extinguished in first quarter of 2016)

8 - Interest rate of 6.38% as of June 30, 2016; 0.00% as of September 30, 2015 and as of June 30, 2015

9 - Fixed interest rates ranging from 2.33% to 4.49% as of June 30, 2016, as of September 30, 2015 and as of June 30, 2015

10 - Fixed interest rates ranging from 2.72% to 10.39% as of June 30, 2016; 0.00% to 0.00% as of September 30, 2015 and as of June 30, 2015

Schedule of Maturities of Long-term Debt

Annual principal payments for all outstanding borrowings for each of the next five years and thereafter are as follows (in thousands):

	Term Loan B Facility		ABL Facility		Senior Notes		Equipment Financing Facilities		Total
2016 (Jul-Sept)	$	1,125	$	-	$	-	$	6,194	$	7,319
2017		4,500		-		-		9,751		14,251
2018		4,500		-		-		9,668		14,168
2019		4,500		-		-		9,717		14,217
2020		4,500		-		-		7,818		12,318
Thereafter		427,500		423,791		300,000		2,339		1,153,630
Total debt		446,625		423,791		300,000		45,487		1,215,903
Less current portion		(4,500)		-		-		(8,105)		(12,605)
Total long-term debt	$	442,125	$	423,791	$	300,000	$	37,382	$	1,203,298

XML

Leases (Tables)

9 Months Ended

Jun. 30, 2016

Leases [Abstract]

Leases

As of June 30, 2016, the minimum rental commitments for non-cancelable operating leases with initial or remaining terms of more than one year were as follows:

	Operating
Year ending September 30,	Leases
2016 (Jul-Sept)	$	15,661
2017		49,463
2018		37,044
2019		28,730
2020		19,988
Thereafter		35,824
Total minimum lease payments	$	186,710

XML

Supplemental Guarantor Information (Tables)

9 Months Ended

Jun. 30, 2016

Organization, Consolidation and Presentation of Financial Statements [Abstract]

Condensed Consolidated Balance Sheets

BEACON ROOFING SUPPLY, INC.

Condensed Consolidating Balance Sheets

(Unaudited; In thousands)

	June 30, 2016
	Parent		Guarantor Subsidiaries		Non-Guarantor Subsidiaries		Eliminations and Other		Consolidated
Assets
Current assets:
Cash and cash equivalents	$	-	$	39,168	$	3,461	$	(6,093)	$	36,536
Accounts receivable, net		-		608,880		32,361		(1,140)		640,101
Inventories, net		-		589,976		30,932		-		620,908
Prepaid expenses and other current assets		11,697		196,123		5,562		(8,309)		205,073
Total current assets		11,697		1,434,147		72,316		(15,542)		1,502,618
Intercompany receivable, net		-		950,364		-		(950,364)		-
Investments in consolidated subsidiaries		2,838,385		-		-		(2,838,385)		-
Deferred income taxes, net		67,484		-		-		(67,484)		-
Property and equipment, net		4,266		138,725		10,398		-		153,389
Goodwill		-		1,170,087		30,119		-		1,200,206
Intangibles, net		-		473,699		3,551		-		477,250
Other assets, net		1,233		197		-		-		1,430
Total Assets	$	2,923,065	$	4,167,219	$	116,384	$	(3,871,775)	$	3,334,893
Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable	$	15,964	$	544,311	$	10,290	$	(7,233)	$	563,332
Accrued expenses		-		200,014		13,707		(8,309)		205,412
Current portions of long-term debt		4,500		8,105		-		-		12,605
Total current liabilities		20,464		752,430		23,997		(15,542)		781,349
Intercompany payable, net		911,321		-		39,043		(950,364)		-
Long-term debt, net		721,630		-		-		-		721,630
Borrowings under revolving lines of credit, net		-		406,916		9,291		-		416,207
Deferred income taxes, net		-		173,344		477		(67,484)		106,337
Long-term obligations under equipment financing and other, net		-		39,672		48		-		39,720
Total liabilities		1,653,415		1,372,362		72,856		(1,033,390)		2,065,243
Total stockholders' equity		1,269,650		2,794,857		43,528		(2,838,385)		1,269,650
Total Liabilities and Stockholders' Equity	$	2,923,065	$	4,167,219	$	116,384	$	(3,871,775)	$	3,334,893

BEACON ROOFING SUPPLY, INC.

Condensed Consolidating Balance Sheets

(Unaudited; In thousands)

	September 30, 2015
	Parent		Guarantor Subsidiaries		Non-Guarantor Subsidiaries		Eliminations and Other		Consolidated
Assets
Current assets:
Cash and cash equivalents	$	-	$	42,816	$	7,051	$	(4,206)	$	45,661
Accounts receivable, net		-		365,679		34,693		(640)		399,732
Inventories, net		-		299,107		21,892		-		320,999
Prepaid expenses and other current assets		14,013		78,314		5,601		-		97,928
Total current assets		14,013		785,916		69,237		(4,846)		864,320
Intercompany receivable, net		-		386,892		-		(386,892)		-
Investments in consolidated subsidiaries		1,429,665		-		-		(1,429,665)		-
Deferred income taxes, net		20,532		-		-		(20,532)		-
Property and equipment, net		2,339		79,428		8,638		-		90,405
Goodwill		-		465,575		30,840		-		496,415
Intangibles, net		-		84,915		2,140		-		87,055
Other assets, net		1,233		-		-		-		1,233
Total Assets	$	1,467,782	$	1,802,726	$	110,855	$	(1,841,935)	$	1,539,428
Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable	$	14,519	$	218,920	$	16,298	$	(4,846)	$	244,891
Accrued expenses		38,744		80,738		5,312		-		124,794
Borrowings under revolving lines of credit		-		-		11,240		-		11,240
Current portions of long-term obligations		11,250		5,070		-		-		16,320
Total current liabilities		64,513		304,728		32,850		(4,846)		397,245
Intercompany payable, net		349,908		-		36,984		(386,892)		-
Long-term debt, net		170,200		-		-		-		170,200
Deferred income taxes, net		-		86,860		172		(20,532)		66,500
Long-term obligations under equipment financing and other, net		45		22,256		66		-		22,367
Total liabilities		584,666		413,844		70,072		(412,270)		656,312
Total stockholders' equity		883,116		1,388,882		40,783		(1,429,665)		883,116
Total Liabilities and Stockholders' Equity	$	1,467,782	$	1,802,726	$	110,855	$	(1,841,935)	$	1,539,428

	June 30, 2015
			Guarantor
	Parent		Subsidiaries		Non-Guarantor Subsidiaries		Eliminations and Other		Consolidated
Assets
Current assets:
Cash and cash equivalents	$	-	$	24,265	$	1,904	$	(8,575)	$	17,594
Accounts receivable, net		-		357,783		32,809		(1,093)		389,499
Inventories, net		-		356,074		30,738		-		386,812
Prepaid expenses and other current assets		14,094		94,967		4,538		(14,094)		99,505
Total current assets		14,094		833,089		69,989		(23,762)		893,410
Intercompany receivable		-		335,039		-		(335,039)		-
Investments in consolidated subsidiaries		1,404,240		-		-		(1,404,240)		-
Deferred income taxes		13,258		-		226		(13,484)		-
Property and equipment, net		2,434		77,700		8,734		-		88,868
Goodwill		-		465,575		32,924		-		498,499
Intangibles, net		-		88,812		2,607		-		91,419
Other assets, net		1,233		-		-		-		1,233
Total Assets	$	1,435,259	$	1,800,215	$	114,480	$	(1,776,525)	$	1,573,429
Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable	$	20,896	$	234,789	$	11,640	$	(9,669)	$	257,656
Accrued expenses		15,352		94,241		10,258		(14,095)		105,756
Borrowings under revolving lines of credit		62,100		-		12,010		-		74,110
Current portions of long-term obligations		11,250		5,224		-		-		16,474
Total current liabilities		109,598		334,254		33,908		(23,764)		453,996
Intercompany payable		297,884		-		37,153		(335,037)		-
Long-term debt, net of current		175,278		-		-		-		175,278
Deferred income taxes		-		81,583		-		(13,484)		68,099
Long-term obligations under equipment financing and other, net of current		45		23,483		74		-		23,602
Total liabilities		582,805		439,320		71,135		(372,285)		720,975
Total stockholders' equity		852,454		1,360,895		43,345		(1,404,240)		852,454
Total Liabilities and Stockholders' Equity	$	1,435,259	$	1,800,215	$	114,480	$	(1,776,525)	$	1,573,429

Condensed Consolidated Statements of Operations

BEACON ROOFING SUPPLY, INC.

Condensed Consolidating Statements of Operations

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

	Three Months Ended June 30, 2016
			Guarantor		Non-Guarantor		Eliminations
	Parent		Subsidiaries		Subsidiaries		and Other		Consolidated
Net sales	$	-	$	1,097,554	$	55,172	$	-	$	1,152,726
Cost of products sold		-		828,448		42,203		-		870,651
Gross profit		-		269,106		12,969		-		282,075
Operating expense		5,933		189,343		8,420		-		203,696
Intercompany charges (income)		(10,598)		9,938		660		-		-
Income from operations		4,665		69,825		3,889		-		78,379
Interest expense, financing costs, and other		9,926		2,511		(211)		-		12,226
Intercompany interest expense (income)		(6,325)		5,909		416		-		-
Income before provision for income taxes		1,064		61,405		3,684		-		66,153
Provision for income taxes		3,667		20,384		976		-		25,027
Income (loss) before equity in net income of subsidiaries		(2,603)		41,021		2,708		-		41,126
Equity in net income of subsidiaries		43,729		-		-		(43,729)		-
Net income	$	41,126	$	41,021	$	2,708	$	(43,729)	$	41,126
Weighted-average common stock outstanding:
Basic										59,615,121
Diluted										60,619,809
Net income per share:
Basic									$	0.69
Diluted									$	0.68

	Three Months Ended June 30, 2015
			Guarantor		Non-Guarantor		Eliminations
	Parent		Subsidiaries		Subsidiaries		and Other		Consolidated
Net sales	$	-	$	661,700	$	56,659	$	(145)	$	718,214
Cost of products sold		-		505,498		43,425		(145)		548,778
Gross profit		-		156,202		13,234		-		169,436
Operating expenses		8,939		103,602		8,904		-		121,445
Intercompany charges (income)		(6,784)		6,188		596		-		-
Income (loss) from operations		(2,155)		46,412		3,734		-		47,991
Interest expense, financing costs, and other		1,872		502		120		-		2,494
Intercompany interest expense (income)		(3,905)		3,502		403		-		-
Income (loss) before provision for income taxes		(122)		42,408		3,211		-		45,497
Provision for income taxes		73		15,121		1,954		-		17,148
Income (loss) before equity in net income of subsidiaries		(195)		27,287		1,257		-		28,349
Equity in net income of subsidiaries		28,544		-		-		(28,544)		-
Net income	$	28,349	$	27,287	$	1,257	$	(28,544)	$	28,349
Weighted-average common stock outstanding:
Basic										49,638,251
Diluted										50,199,126
Net income per share:
Basic									$	0.57
Diluted									$	0.56

BEACON ROOFING SUPPLY, INC.

Condensed Consolidating Statements of Operations

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

	Nine Months Ended June 30, 2016
			Guarantor		Non-Guarantor		Eliminations
	Parent		Subsidiaries		Subsidiaries		and Other		Consolidated
Net sales	$	-	$	2,832,819	$	120,171	$	(247)	$	2,952,743
Cost of products sold		-		2,149,477		92,486		(247)		2,241,716
Gross profit		-		683,342		27,685		-		711,027
Operating expense		65,092		513,755		23,074		-		601,921
Intercompany charges (income)		(36,038)		33,394		2,644		-		-
Income (loss) from operations		(29,054)		136,193		1,967		-		109,106
Interest expense, financing costs, and other		24,563		17,016		(71)		-		41,508
Intercompany interest expense (income)		(15,046)		13,858		1,188		-		-
Income (loss) before provision for income taxes		(38,571)		105,319		850		-		67,598
Provision for (benefit from) income taxes		(17,206)		42,054		225		-		25,073
Income before equity in net income of subsidiaries		(21,365)		63,265		625		-		42,525
Equity in net income of subsidiaries		63,890		-		-		(63,890)		-
Net income	$	42,525	$	63,265	$	625	$	(63,890)	$	42,525
Weighted-average common stock outstanding:
Basic										59,293,500
Diluted										60,276,695
Net income per share:
Basic									$	0.72
Diluted									$	0.71

	Nine Months Ended June 30, 2015
			Guarantor		Non-Guarantor		Eliminations
	Parent		Subsidiaries		Subsidiaries		and Other		Consolidated
Net sales	$	-	$	1,604,991	$	122,752	$	(303)	$	1,727,440
Cost of products sold		-		1,229,404		94,565		(303)		1,323,666
Gross profit		-		375,587		28,187		-		403,774
Operating expenses		26,856		294,135		24,861		-		345,852
Intercompany charges (income)		(20,211)		18,424		1,787		-		-
Income (loss) from operations		(6,645)		63,028		1,539		-		57,922
Interest expense, financing costs, and other		6,963		571		454		-		7,988
Intercompany interest expense (income)		(11,540)		10,354		1,186		-		-
Income (loss) before provision for income taxes		(2,068)		52,103		(101)		-		49,934
Provision for (benefit from) income taxes		(765)		19,301		(72)		-		18,464
Income before equity in net income of subsidiaries		(1,303)		32,802		(29)		-		31,470
Equity in net income of subsidiaries		32,773		-		-		(32,773)		-
Net income	$	31,470	$	32,802	$	(29)	$	(32,773)	$	31,470
Weighted-average common stock outstanding:
Basic										49,526,436
Diluted										50,089,987
Net income per share:
Basic									$	0.64
Diluted									$	0.63

Condensed Consolidated Statements of Comprehensive Income

BEACON ROOFING SUPPLY, INC.

Condensed Consolidating Statements of Comprehensive Income

(Unaudited; In thousands)

	Three Months Ended June 30, 2016
			Guarantor		Non-Guarantor		Eliminations
	Parent		Subsidiaries		Subsidiaries		and Other		Consolidated
Net income	$	41,126	$	41,021	$	2,708	$	(43,729)	$	41,126
Other comprehensive income:
Foreign currency translation adjustment		365		-		365		(365)		365
Total other comprehensive income		365		-		365		(365)		365
Comprehensive income	$	41,491	$	41,021	$	3,073	$	(44,094)	$	41,491

	Three Months Ended June 30, 2015
			Guarantor		Non-Guarantor		Eliminations
	Parent		Subsidiaries		Subsidiaries		and Other		Consolidated
Net income	$	28,349	$	27,287	$	1,257	$	(28,544)	$	28,349
Other comprehensive income:
Foreign currency translation adjustment		944		-		944		(944)		944
Unrealized gain due to change in fair value of derivatives, net of tax		182		-		-		-		182
Total other comprehensive income		1,126		-		944		(944)		1,126
Comprehensive income	$	29,475	$	27,287	$	2,201	$	(29,488)	$	29,475

	Nine Months Ended June 30, 2016
			Guarantor		Non-Guarantor		Eliminations
	Parent		Subsidiaries		Subsidiaries		and Other		Consolidated
Net income	$	42,525	$	63,265	$	625	$	(63,890)	$	42,525
Other comprehensive income:
Foreign currency translation adjustment		2,122		-		2,122		(2,122)		2,122
Total other comprehensive income		2,122		-		2,122		(2,122)		2,122
Comprehensive income	$	44,647	$	63,265	$	2,747	$	(66,012)	$	44,647

	Nine Months Ended June 30, 2015
			Guarantor		Non-Guarantor		Eliminations
	Parent		Subsidiaries		Subsidiaries		and Other		Consolidated
Net income	$	31,470	$	32,802	$	(29)	$	(32,773)	$	31,470
Other comprehensive loss:
Foreign currency translation adjustment		(8,413)		-		(8,413)		8,413		(8,413)
Unrealized loss due to change in fair value of derivatives, net of tax		(116)		-		-		-		(116)
Total other comprehensive loss		(8,529)		-		(8,413)		8,413		(8,529)
Comprehensive income (loss)	$	22,941	$	32,802	$	(8,442)	$	(24,360)	$	22,941

Condensed Consolidated Statements of Cash Flows

BEACON ROOFING SUPPLY, INC.

Condensed Consolidating Statements of Cash Flows

(Unaudited; In thousands)

	Nine Months Ended June 30, 2016
			Guarantor		Non-Guarantor		Eliminations
	Parent		Subsidiaries		Subsidiaries		and Other		Consolidated
Net cash provided by (used in) operating activities		(106,764)		173,900		9,109		(1,886)		74,359
Investing Activities
Purchases of property and equipment		(2,338)		(16,791)		(2,424)		-		(21,553)
Acquisition of businesses		(1,018,658)		-		-		-		(1,018,658)
Proceeds from the sale of assets		-		969		-		-		969
Intercompany activity		561,413		-		-		(561,413)		-
Net cash used in investing activities		(459,583)		(15,822)		(2,424)		(561,413)		(1,039,242)
Financing Activities
Borrowings under revolving lines of credit		-		1,409,128		-		-		1,409,128
Repayments under revolving lines of credit		-		(994,627)		(11,449)		-		(1,006,076)
Borrowings under term loan		450,000		-		-		-		450,000
Repayments under term loan		(189,000)		-		-		-		(189,000)
Repayments under equipment financing facilities and other		-		(3,847)		-		-		(3,847)
Borrowings under Senior Notes		300,000		-		-		-		300,000
Payment of deferred financing costs		(18,890)		(8,923)		-		-		(27,813)
Proceeds from issuance of common stock		20,213		-		-		-		20,213
Excess tax benefit from stock-based compensation		4,024		-		-		-		4,024
Intercompany activity		-		(563,457)		2,045		561,412		-
Net cash provided by (used in) financing activities		566,347		(161,726)		(9,404)		561,412		956,629
Effect of exchange rate changes on cash and cash equivalents		-		-		(871)		-		(871)
Net decrease in cash and cash equivalents		-		(3,648)		(3,590)		(1,887)		(9,125)
Cash and cash equivalents, beginning of period		-		42,816		7,051		(4,206)		45,661
Cash and cash equivalents, end of period	$	-	$	39,168	$	3,461	$	(6,093)	$	36,536

	Nine Months Ended June 30, 2015
			Guarantor		Non-Guarantor		Eliminations
	Parent		Subsidiaries		Subsidiaries		and Other		Consolidated
Net cash provided by (used in) operating activities		(7,920)		23,221		(2,326)		(1,753)		11,222
Investing Activities
Purchases of property and equipment		(285)		(12,603)		(899)		-		(13,787)
Acquisition of businesses		(85,301)		-		-		-		(85,301)
Proceeds from the sale of assets		-		804		-		-		804
Intercompany activity		41,292		-		-		(41,292)		-
Net cash used in investing activities		(44,294)		(11,799)		(899)		(41,292)		(98,284)
Financing Activities
Borrowings under revolving lines of credit		361,007		-		8,259		-		369,266
Repayments under revolving lines of credit		(306,707)		-		(5,781)		-		(312,488)
Repayments under term loan		(8,438)		-		-		-		(8,438)
Repayments under equipment financing facilities and other		-		(4,114)		-		-		(4,114)
Proceeds from issuance of common stock		5,107		-		-		-		5,107
Excess tax benefit from stock-based compensation		1,245		-		-		-		1,245
Intercompany activity		-		(41,096)		(196)		41,292		-
Net cash provided by (used in) financing activities		52,214		(45,210)		2,282		41,292		50,578
Effect of exchange rate changes on cash and cash equivalents		-		-		(394)		-		(394)
Net decrease in cash and cash equivalents		-		(33,788)		(1,337)		(1,753)		(36,878)
Cash and cash equivalents, beginning of period		-		58,053		3,241		(6,822)		54,472
Cash and cash equivalents, end of period	$	-	$	24,265	$	1,904	$	(8,575)	$	17,594

XML

Basis of Presentation - Additional Information (Details) - USD ($) $ in Thousands	9 Months Ended		12 Months Ended
	Jun. 30, 2016	Jun. 30, 2015	Sep. 30, 2015
Debt Instrument [Line Items]
Debt Related Commitment Fees and Debt Issuance Costs	$ 28,100	$ 1,900	$ 4,200
Deferred Tax Assets, Net, Noncurrent	$ 0		$ 2,300

XML

Acquisitions (Details) - USD ($) $ in Thousands	Jun. 30, 2016	Sep. 30, 2015	Jun. 30, 2015	Sep. 30, 2014
Goodwill	$ 1,200,206	$ 496,415	$ 498,499	$ 466,206
RSG Acquisition [Member]
Cash	16,451
Accounts receivable	177,251
Inventory	179,651
Other current assets	49,001
Property, plant, and equipment	55,159
Other intangible assets	382,600
Goodwill	618,630
Current liabilities	(252,588)
Non-current liabilities	(56,705)
Total purchase price	$ 1,169,450

XML

Acquisitions (Details 1) - USD ($) $ / shares in Units, $ in Thousands	3 Months Ended	9 Months Ended
	Jun. 30, 2015	Jun. 30, 2015
Net sales	$ 1,046,416	$ 2,576,174
Net income (loss)	$ 29,832	$ (22,728)
Net income (loss) per share	$ 0.5	$ (0.38)

XML

Acquisitions - Additional Information (Details) $ / shares in Units, $ in Thousands					1 Months Ended		3 Months Ended		9 Months Ended
	May 02, 2016 USD ($)	Dec. 29, 2015 USD ($)	Dec. 18, 2015 USD ($)	Dec. 01, 2015 USD ($)	Jun. 30, 2016 USD ($)	Apr. 30, 2016 USD ($)	Jun. 30, 2016 USD ($)	Jun. 30, 2015 USD ($)	Jun. 30, 2016 USD ($) $ / shares shares	Jun. 30, 2015 USD ($)	Oct. 31, 2015
Business Acquisition [Line Items]
Business Acquisitions Purchase Price Allocation Goodwill Amount					$ 85,900		$ 85,900		$ 85,900
Business Acquisitions Purchase Price Allocation Intangible Assets Other Than Goodwill					$ 55,400		$ 55,400		$ 55,400
Number Of Vendors					42		42		42
Business Combination Good will Tax Deductible Portion					$ 84,200		$ 84,200		$ 84,200
Share-Based Compensation Arrangement By Share-Based Payment Award, Equity Instruments Other Than Options, Grants In Period | shares									221,285
Share-Based Compensation Arrangement By Share-Based Payment Award, Equity Instruments Other Than Options, Grants In Period, Weighted Average Grant Date Fair Value | $ / shares									$ 39.06
Revenue, Net							1,152,726	$ 718,214	$ 2,952,743	$ 1,727,440
Net income							41,126	$ 28,349	42,525	$ 31,470
Business Combination, Acquired Receivables, Fair Value					177,300		177,300		177,300
Business Combination, Acquired Receivables, Gross Contractual Amount					185,900		185,900		185,900
Business Combination, Acquired Receivables, Estimated Uncollectible					$ 8,600		$ 8,600		$ 8,600
RCI Roofing Supply [Member]
Business Acquisition [Line Items]
Business Acquisition, sales reported by acquired entity for last annual period				$ 23,000
Roofing and Insulation Supply [Member]
Business Acquisition [Line Items]
Business Acquisition, sales reported by acquired entity for last annual period			$ 70,000
Number Of Vendors			20
Business Acquisition, Percentage of Voting Interests Acquired			100.00%
Statewide Wholesale [Member]
Business Acquisition [Line Items]
Business Acquisition, sales reported by acquired entity for last annual period		$ 15,000
Roofing Supply Groups [Member]
Business Acquisition [Line Items]
Business Acquisition, Percentage of Voting Interests Acquired					100.00%		100.00%		100.00%
Business Combination, Consideration Transferred, Total									$ 1,170,000
Payments to Acquire Businesses, Gross									288,200
Business Combination, Consideration Transferred, Other									306,800
Business Combination, Consideration Transferred, Liabilities Incurred									$ 574,400
Share-Based Compensation Arrangement By Share-Based Payment Award, Equity Instruments Other Than Options, Grants In Period | shares									661,349
Share-Based Compensation Arrangement By Share-Based Payment Award, Equity Instruments Other Than Options, Grants In Period, Weighted Average Grant Date Fair Value | $ / shares									$ 20.90
Business Acquisition, Transaction Costs					$ 49,600		$ 49,600		$ 49,600
Revenue, Net							386,700		1,030,000
Net income							$ 9,900		$ 19,300
RSG Acquisition [Member]
Business Acquisition [Line Items]
Number Of Business Locations											85
Number Of States Business Location											25
Atlantic Building Product [Member]
Business Acquisition [Line Items]
Business Acquisition, sales reported by acquired entity for last annual period						$ 5,000
Lyf-Tym Building Product [Member]
Business Acquisition [Line Items]
Business Acquisition, sales reported by acquired entity for last annual period						$ 20,000
Fox Brothers [Member]
Business Acquisition [Line Items]
Business Acquisition, sales reported by acquired entity for last annual period	$ 35,000
Woodfeathers, inc. [Member]
Business Acquisition [Line Items]
Business Acquisition, sales reported by acquired entity for last annual period					$ 30,000
Business Acquisition, Percentage of Voting Interests Acquired	100.00%

XML

Net Income per Share (Details) - shares	3 Months Ended		9 Months Ended
	Jun. 30, 2016	Jun. 30, 2015	Jun. 30, 2016	Jun. 30, 2015
Weighted-average common shares outstanding, basic	59,615,121	49,638,251	59,293,500	49,526,436
Effect of dilutive securities:
Weighted-average common shares outstanding, diluted	60,619,809	50,199,126	60,276,695	50,089,987
Employee Stock Option [Member]
Effect of dilutive securities:
Weighted Average Number Diluted Shares Outstanding Adjustment	696,059	475,064	714,125	473,177
Restricted Stock [Member]
Effect of dilutive securities:
Weighted Average Number Diluted Shares Outstanding Adjustment	308,629	85,811	269,070	90,374

XML

Net Income per Share (Details 1) - shares	3 Months Ended		9 Months Ended
	Jun. 30, 2016	Jun. 30, 2015	Jun. 30, 2016	Jun. 30, 2015
Employee Stock Option [Member]
Antidilutive Securities Excluded from Computation of Earnings Per Share, Amount	338,769	1,328,452	561,348	1,335,952
Restricted Stock [Member]
Antidilutive Securities Excluded from Computation of Earnings Per Share, Amount	4,066	0	60,293	2,206

XML

Comprehensive Income and Capital Structure (Details) - USD ($) $ in Thousands	3 Months Ended		9 Months Ended
	Jun. 30, 2016	Jun. 30, 2015	Jun. 30, 2016	Jun. 30, 2015
Stockholders Equity, Opening Balance			$ 883,116
Issuance of common stock upon exercise of stock options or RSU release, net of shares withheld for taxes			$ 20,214
Issuance of common stock upon exercise of stock options or RSU release, net of shares withheld for taxes (Shares)			866,457
Issuance of common stock in connection with RSG acquisition			$ 306,825
Stock-based compensation			14,070	$ 7,305
Other comprehensive income	$ 365	$ 1,126	2,122	(8,529)
Net income	41,126	28,349	42,525	31,470
Stockholders Equity, Ending Balance	1,269,650	$ 852,454	1,269,650	$ 852,454
Common Stock
Stockholders Equity, Opening Balance			$ 497
Stockholders Equity, Opening Balance (Shares)			49,790,743
Issuance of common stock upon exercise of stock options or RSU release, net of shares withheld for taxes			$ 9
Issuance of common stock upon exercise of stock options or RSU release, net of shares withheld for taxes (Shares)			878,245
Issuance of common stock in connection with RSG acquisition			$ 91
Issuance of common stock in connection with RSG acquisition (Shares)			9,039,008
Stock-based compensation			$ 0
Other comprehensive income			0
Net income			0
Stockholders Equity, Ending Balance	$ 597		$ 597
Stockholders Equity, Ending Balance (Shares)	59,707,996		59,707,996
Additional Paid-in Capital
Stockholders Equity, Opening Balance			$ 345,934
Issuance of common stock upon exercise of stock options or RSU release, net of shares withheld for taxes			20,205
Issuance of common stock in connection with RSG acquisition			306,734
Stock-based compensation			14,070
Other comprehensive income			0
Net income			0
Stockholders Equity, Ending Balance	$ 686,943		686,943
Retained Earnings
Stockholders Equity, Opening Balance			557,405
Issuance of common stock upon exercise of stock options or RSU release, net of shares withheld for taxes			0
Issuance of common stock in connection with RSG acquisition			0
Stock-based compensation			0
Other comprehensive income			0
Net income			42,525
Stockholders Equity, Ending Balance	599,930		599,930
Accumulated Other Comprehensive Income (Loss)
Stockholders Equity, Opening Balance			(20,720)
Issuance of common stock upon exercise of stock options or RSU release, net of shares withheld for taxes			0
Issuance of common stock in connection with RSG acquisition			0
Stock-based compensation			0
Other comprehensive income			2,900
Net income			0
Stockholders Equity, Ending Balance	$ (17,820)		$ (17,820)

XML

Comprehensive Income and Capital Structure (Details 1) $ in Thousands	9 Months Ended
	Jun. 30, 2016 USD ($)
Foreign Currency Translation
Balance at September 30, 2015	$ (19,293)
Other comprehensive income before reclassifications	2,122
Reclassifications out of other comprehensive loss	0
Balance as of June 30, 2016	(17,171)
Derivative Financial Instruments
Balance at September 30, 2015	(1,427)
Other comprehensive income before reclassifications	0
Reclassifications out of other comprehensive loss	778
Balance as of June 30, 2016	(649)
Accumulated Other Comprehensive Loss
Balance as of September 30, 2015	(20,720)
Other comprehensive income before reclassifications	2,122
Reclassifications out of other comprehensive loss	778
Balance as of June 30, 2016	$ (17,820)

XML

Comprehensive Income and Capital Structure - Additional Information (Details) $ in Millions	9 Months Ended
	Jun. 30, 2016 USD ($)
Other Comprehensive Income (Loss), Tax	$ 0.8

XML

Stock-Based Compensation (Details)	9 Months Ended
	Jun. 30, 2016
Expected dividend yield	0.00%
Maximum [Member]
Risk-free interest rate	1.87%
Expected volatility	36.40%
Expected life (in years)	5 years 7 months 6 days
Minimum [Member]
Risk-free interest rate	1.56%
Expected volatility	30.96%
Expected life (in years)	5 years 6 months 25 days

XML

Stock-Based Compensation (Details 1) - USD ($) $ / shares in Units, $ in Thousands		9 Months Ended	12 Months Ended
		Jun. 30, 2016	Sep. 30, 2015
Number of Shares
Outstanding at September 30, 2015		2,410,907
Granted		991,776
Exercised		(866,457)
Canceled		(54,883)
Outstanding at June 30, 2016		2,481,343	2,410,907
Vested and expected to vest after June 30, 2016		2,371,820
Exercisable at June 30, 2016		1,559,687
Weighted-Average Exercise Price
Outstanding at September 30, 2015		$ 24.55
Granted		21.32
Exercised		19.6
Canceled		22.57
Outstanding at June 30, 2016		25.03	$ 24.55
Vested and expected to vest after June 30, 2016		24.86
Exercisable at June 30, 2016		$ 22.22
Weighted-Average Remaining Contractual Life
Outstanding at Balance		6 years 6 months	6 years 3 months 18 days
Vested and expected to vest after June 30, 2016		6 years 4 months 24 days
Exercisable at June 30, 2016		5 years 2 months 12 days
Aggregate Intrinsic Value
Outstanding at Balance	[1]	$ 50,729	$ 20,698
Vested and expected to vest after June 30, 2016	[1]	48,885
Exercisable at June 30, 2016	[1]	$ 36,256

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

XML

Stock-Based Compensation (Details 2)	9 Months Ended
	Jun. 30, 2016 $ / shares shares
Number of Shares
Outstanding at September 30, 2015 | shares	619,999
Granted | shares	221,285
Released | shares	(11,846)
Forfeited | shares	(118,538)
Outstanding at June 30, 2016 | shares	710,900
Vested and expected to vest after June 30, 2016 | shares	644,335
Weighted - Average Grant Date Fair Value
Outstanding at September 30, 2015 | $ / shares	$ 31.95
Granted | $ / shares	39.06
Released | $ / shares	31.11
Forfeited | $ / shares	31.76
Outstanding at June 30, 2016 | $ / shares	34.21
Vested and expected to vest after June 30, 2016 | $ / shares	$ 34.01

XML

Stock-Based Compensation - Additional Information (Details) - USD ($) $ in Millions	3 Months Ended		9 Months Ended
	Jun. 30, 2016	Jun. 30, 2015	Jun. 30, 2016	Jun. 30, 2015	Feb. 09, 2016
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Stock-based compensation number of shares authorized					5,000,000
Stock-based compensation number of shares available for awards	4,803,143		4,803,143
Restricted Stock Awards
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Percentage of shares that will vest			100.00%
Allocated Share-based Compensation Expense	$ 1.5	$ 1.0	$ 4.5	$ 2.5
Total unrecognized compensation cost related to unvested stock	11.7		$ 11.7
Total unrecognized compensation cost related to unvested stock, expected weighted-average period of recognition			2 years
Restricted Stock | Maximum | Three Year Period, Vesting
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Percentage of shares that will vest			125.00%
Restricted Stock | Minimum | Three Year Period, Vesting
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Percentage of shares that will vest			0.00%
Stock Options
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Allocated Share-based Compensation Expense	1.9	$ 1.6	$ 9.6	$ 4.8
Non Qualified Options Expire			10 years
Total unrecognized compensation cost related to unvested stock	$ 7.6		$ 7.6
Total unrecognized compensation cost related to unvested stock, expected weighted-average period of recognition			2 years 1 month 6 days

XML

Goodwill and Intangible Assets (Details) - USD ($) $ in Thousands	9 Months Ended
	Jun. 30, 2016	Jun. 30, 2015
Beginning balance	$ 496,415	$ 466,206
Acquisition of RSG	618,630	34,465
Other acquisitions	85,881
Translation and other adjustments	(720)	(2,172)
Ending balance	$ 1,200,206	$ 498,499

XML

Goodwill and Intangible Assets (Details 1) - USD ($) $ in Thousands		9 Months Ended
		Jun. 30, 2016	Sep. 30, 2015	Jun. 30, 2015
Amortizable intangible assets [Line Items]
Total amortizable intangible assets		$ 571,322	$ 196,386	$ 196,904
Less: Accumulated amortization		(167,122)	(119,081)	(115,235)
Total amortizable intangible assets, net		404,200	77,305	81,669
Deferred Finance Costs, Net [Abstract]
Indefinite lived trademarks		73,050	9,750	9,750
Total other assets, net		477,250	87,055	91,419
Noncompete Agreements [Member]
Amortizable intangible assets [Line Items]
Total amortizable intangible assets		$ 2,824	2,824	2,824
Finite-Lived Intangible Asset, Useful Life	[1]	4 years 4 days
Customer Relationships [Member]
Amortizable intangible assets [Line Items]
Total amortizable intangible assets		$ 562,888	191,852	192,370
Finite-Lived Intangible Asset, Useful Life	[1]	18 years 6 months 29 days
Trademarks [Member]
Amortizable intangible assets [Line Items]
Total amortizable intangible assets		$ 5,000	1,100	1,100
Finite-Lived Intangible Asset, Useful Life	[1]	3 years 6 months 14 days
Beneficial Lease Arrangements [Member]
Amortizable intangible assets [Line Items]
Total amortizable intangible assets		$ 610	$ 610	$ 610

[1] As of June 30, 2016

XML

Goodwill and Intangible Assets (Details 2) - USD ($) $ in Thousands	Jun. 30, 2016	Sep. 30, 2015	Jun. 30, 2015
2016(Jul-Sept)	$ 21,037
2017	78,638
2018	64,678
2019	52,154
2020	41,811
Thereafter	145,882
Total future amortization	$ 404,200	$ 77,305	$ 81,669

XML

Goodwill and Intangible Assets - Additional Information (Details) - USD ($) $ in Millions	3 Months Ended		9 Months Ended
	Jun. 30, 2016	Jun. 30, 2015	Jun. 30, 2016	Jun. 30, 2015
Goodwill And Intangible Assets [Line Items]
Amortization of Intangible Assets	$ 17.4	$ 4.9	$ 49.7	$ 12.1
Finite-lived Intangible Assets Acquired			$ 438.0
Customer Relationships [Member]
Goodwill And Intangible Assets [Line Items]
Acquired Finite-lived Intangible Assets, Weighted Average Useful Life			18 years 7 months 6 days
Finite-lived Intangible Assets Acquired			$ 370.8
Trade Names [Member]
Goodwill And Intangible Assets [Line Items]
Indefinite-lived Intangible Assets Acquired			3.9
Trademarks [Member]
Goodwill And Intangible Assets [Line Items]
Indefinite-lived Intangible Assets Acquired			$ 63.3

XML

Financing Arrangements (Details) - USD ($) $ in Thousands		Jun. 30, 2016		Oct. 31, 2015	Sep. 30, 2015		Jun. 30, 2015
Total		$ 1,215,903
Less: current portion		(12,605)
Long-term debt, net of current		721,630			$ 170,200		$ 175,278
Senior Secured Credit Facility [Member]
Total borrowings under Senior Secured Credit Facility		851,714			192,690		260,638
Less: current portion		(4,500)			(22,490)		(85,360)
Total long-term borrowings under Senior Secured Credit Facility		847,214			170,200		175,278
Senior Notes [Member]
Total long-term borrowings under Senior Secured Credit Facility		300,000
Total		290,623	[1]	$ 300,000	0	[1]	0	[1]
Less: current portion		0			0		0
Long-term debt, net of current		290,623			0		0
US Revolver 1 [Member] | Senior Secured Credit Facility [Member]
Total borrowings under Senior Secured Credit Facility	[2]	275,000			0		0
Us Revolver 2 [Member] | Senior Secured Credit Facility [Member]
Total borrowings under Senior Secured Credit Facility	[3]	131,917			0		0
Us Revolver 3 [Member] | Senior Secured Credit Facility [Member]
Total borrowings under Senior Secured Credit Facility	[4]	0			0		62,100
Canadian Revolver 1 [Member] | Senior Secured Credit Facility [Member]
Total borrowings under Senior Secured Credit Facility	[5]	0			11,240		12,010
Canadian Revolver 2 [Member] | Senior Secured Credit Facility [Member]
Total borrowings under Senior Secured Credit Facility	[6]	9,290			0		0
Term Loan 1 [Member] | Senior Secured Credit Facility [Member]
Total borrowings under Senior Secured Credit Facility	[7]	435,507			0		0
Term Loan 2 [Member] | Senior Secured Credit Facility [Member]
Total borrowings under Senior Secured Credit Facility	[8]	0			181,450		186,528
Equipment Financing Facilities 1 [Member]
Total	[9]	21,641			25,488		26,927
Equipment Financing Facilities 2 [Member]
Total	[10]	26,184			0		0
Equipment Financing Facilities [Member]
Total		47,825			25,488		26,927
Less: current portion		(8,105)			(5,069)		(5,224)
Long-term debt, net of current		$ 39,720			$ 20,419		$ 21,703

[1] Interest rate of 6.38% as of June 30, 2016; 0.00% as of September 30, 2015 and as of June 30, 2015

[2] Effective rates on borrowings are 2.77% as of June 30, 2016; 0.00% as of September 30, 2015 and as of June 30, 2015

[3] Effective rates on borrowings are of 4.00% as of June 30, 2016; 0.00% as of September 30, 2015 and as of June 30, 2015

[4] Effective rates on borrowings are 0.00% as of June 30, 2016 and September 30, 2015; 4.00% as of June 30, 2015

[5] Effective rates on borrowings are 0.00% as of June 30, 2016; 3.70% as of September 30, 2015; and 3.60% as of June 30, 2015

[6] Effective rates on borrowings are 3.20% as of June 30, 2016; 0.00% as of September 30, 2015 and as of June 30, 2015

[7] Interest rate of 4.00% as of June 30, 2016; 0.00% as of September 30, 2015 and as of June 30, 2015

[8] Interest rate of 0.00% as of June 30, 2016; 4.25% as of September 30, 2015; and 1.93% as of June 30, 2015 (extinguished in first quarter of 2016)

[9] Fixed interest rates ranging from 2.33% to 4.49% as of June 30, 2016, as of September 30, 2015 and as of June 30, 2015

[10] Fixed interest rates ranging from 2.72% to 10.39% as of June 30, 2016; 0.00% to 0.00% as of September 30, 2015 and as of June 30, 2015

XML

Financing Arrangements (Details) (Parenthetical)	9 Months Ended
	Jun. 30, 2016
Senior Notes [Member]
Line of Credit Facility, Expiration Date	Oct. 31, 2023
US Revolver 1 [Member]
Line of Credit Facility, Expiration Date	Oct. 01, 2020
Us Revolver 2 [Member]
Line of Credit Facility, Expiration Date	Oct. 01, 2020
Us Revolver 3 [Member]
Line of Credit Facility, Expiration Date	Mar. 31, 2017
Canadian Revolver 1 [Member]
Line of Credit Facility, Expiration Date	Mar. 31, 2017
Canadian Revolver 2 [Member]
Line of Credit Facility, Expiration Date	Oct. 01, 2020
Term Loan 1 [Member]
Line of Credit Facility, Expiration Date	Oct. 01, 2022
Term Loan 2 [Member]
Line of Credit Facility, Expiration Date	Mar. 31, 2017
Equipment Financing Facilities 1 [Member]
Line of Credit Facility, Expiration Date	Sep. 30, 2021
Equipment Financing Facilities 2 [Member]
Line of Credit Facility, Expiration Date	Nov. 30, 2021

XML

Financing Arrangements (Details 1) - USD ($) $ in Thousands	Jun. 30, 2016		Oct. 31, 2015	Sep. 30, 2015		Jun. 30, 2015
2016(Jul-Sept)	$ 7,319
2017	14,251
2018	14,168
2019	14,217
2020	12,318
Thereafter	1,153,630
Total debt	1,215,903
Less current portion	(12,605)
Total long-term debt	721,630			$ 170,200		$ 175,278
Senior Notes [Member]
2016(Jul-Sept)	0
2017	0
2018	0
2019	0
2020	0
Thereafter	300,000
Total debt	290,623	[1]	$ 300,000	0	[1]	0	[1]
Less current portion	0			0		0
Total long-term debt	290,623			0		0
Term Loan B Facility [Member]
2016(Jul-Sept)	1,125
2017	4,500
2018	4,500
2019	4,500
2020	4,500
Thereafter	427,500
Total debt	446,625
Less current portion	(4,500)
Total long-term debt	442,125
ABL Facility [Member]
2016(Jul-Sept)	0
2017	0
2018	0
2019	0
2020	0
Thereafter	423,791
Total debt	423,791
Less current portion	0
Total long-term debt	423,791
Equipment Financing Facilities [Member]
2016(Jul-Sept)	6,194
2017	9,751
2018	9,668
2019	9,717
2020	7,818
Thereafter	2,339
Total debt	47,825			25,488		26,927
Less current portion	(8,105)			(5,069)		(5,224)
Total long-term debt	$ 39,720			$ 20,419		$ 21,703

[1] Interest rate of 6.38% as of June 30, 2016; 0.00% as of September 30, 2015 and as of June 30, 2015

XML

Financing Arrangements - Additional Information (Details) $ in Thousands, CAD in Millions	1 Months Ended	9 Months Ended				12 Months Ended
	Oct. 31, 2015 USD ($)	Jun. 30, 2016 USD ($)		Jun. 30, 2015 USD ($)		Sep. 30, 2015 USD ($)		Oct. 31, 2015 CAD
Long-term Line of Credit	$ 700,000							CAD 30
Long-term Debt, Total		$ 1,215,903
Debt Related Commitment Fees and Debt Issuance Costs		28,100		$ 1,900		$ 4,200
Roofing Supply Group [Member]
Debt Related Commitment Fees and Debt Issuance Costs		31,300
Revolving Credit Facility [Member]
Long-term Line of Credit	670,000	416,200
Line of Credit Facility, Maximum Borrowing Capacity		$ 60,000
Percentage Of Unused Commitment Fees		0.25%
Revolving Credit Facility [Member] | Letter of Credit [Member]
Long-term Line of Credit		$ 12,800
Consolidated Total Leverage Ratio [Member]
Line of Credit Facility, Interest Rate During Period		1.00%
ABL Facility [Member]
Long-term Line of Credit	700,000
Long-term Debt, Total		$ 423,791
Senior Notes [Member]
Long-term Line of Credit		$ 290,600
Line of Credit Facility, Interest Rate at Period End		6.38%		0.00%		0.00%
Long-term Debt, Total	$ 300,000	$ 290,623	[1]	$ 0	[1]	$ 0	[1]
Debt Instrument, Interest Rate, Stated Percentage	6.38%							6.38%
Debt Instrument, Term	8 years
Debt Instrument, Interest Rate During Period		6.38%
Senior Notes Payable, Net Of Current Portion		$ 300,000
Debt Instrument, Maturity Date		Oct. 01, 2023
Debt Instrument, Description		semi-annually
Senior Notes [Member] | New Senior Credit Facilities [Member]
Gains (Losses) on Extinguishment of Debt		$ 800
Debt Related Commitment Fees and Debt Issuance Costs		2,200
Term Loan B Facility [Member]
Long-term Line of Credit	$ 450,000
Long-term Debt, Total	450,000
Term Loan [Member]
Long-term Line of Credit	$ 1,100	$ 435,500
Debt Instrument, Interest Rate During Period	4.00%
Debt Instrument, Maturity Date	Oct. 01, 2022
Term Loan [Member] | London Interbank Offered Rate (LIBOR) [Member]
Debt Instrument, Interest Rate During Period	1.00%
Term Loan [Member] | Base Rate [Member]
Debt Instrument, Interest Rate During Period	3.00%
Maximum [Member] | Revolving Credit Facility [Member]
Line of Credit Facility, Interest Rate During Period	4.00%
Minimum [Member] | Revolving Credit Facility [Member]
Line of Credit Facility, Interest Rate During Period	2.12%
Equipment Financing Facility [Member] | Maximum [Member]
Line of Credit Facility, Interest Rate at Period End		4.49%
Equipment Financing Facility [Member] | Minimum [Member]
Line of Credit Facility, Interest Rate at Period End		2.33%
Term Loan B Facilities [Member]
Debt Instrument, Term		7 years
U.S. Senior Secured Credit Facility [Member] | Term Loan 1 [Member]
Line of Credit Facility, Interest Rate at Period End		4.00%		0.00%		0.00%
U.S. Senior Secured Credit Facility [Member] | Term Loan 2 [Member]
Line of Credit Facility, Interest Rate at Period End		0.00%		1.93%		4.25%
US Revolver 1 [Member]
Line of Credit Facility, Interest Rate at Period End		2.77%		0.00%		0.00%
Us Revolver 2 [Member]
Line of Credit Facility, Interest Rate at Period End		4.00%		0.00%		0.00%
Canadian Revolver 1 [Member]
Line of Credit Facility, Interest Rate at Period End		0.00%		3.60%		3.70%
Equipment Financing Facilities 1 [Member] | Maximum [Member]
Line of Credit Facility, Interest Rate at Period End						2.33%
Equipment Financing Facilities 1 [Member] | Minimum [Member]
Line of Credit Facility, Interest Rate at Period End						4.49%
Equipment Financing Facilities 2 [Member] | Maximum [Member]
Line of Credit Facility, Interest Rate at Period End		10.39%		0.00%		0.00%
Equipment Financing Facilities 2 [Member] | Minimum [Member]
Line of Credit Facility, Interest Rate at Period End		2.72%		0.00%
Canadian Revolver 2 [Member]
Line of Credit Facility, Interest Rate at Period End		3.20%		0.00%		0.00%
Us Revolver 3 [Member] | U.S. Senior Secured Credit Facility [Member]
Line of Credit Facility, Interest Rate at Period End		0.00%		4.00%		4.00%

[1] Interest rate of 6.38% as of June 30, 2016; 0.00% as of September 30, 2015 and as of June 30, 2015

XML

Financial Instruments - Additional Information (Details) - USD ($) $ in Millions	9 Months Ended
	Jun. 30, 2016	Mar. 28, 2013
Derivative [Line Items]
Derivative Amortizes Amount	$ 2.8
Derivative, Notional Amount		$ 213.8
Interest Rate Swap Settlement By Cash	2.3
Amortization Of Interest Rate Swap To Interest Expense	$ 2.3
Interest Rate Swap Fixed Rate Of 1.38 %
Derivative [Line Items]
Interest rate swap, interest rate	1.38%
Derivative, Maturity Date	Mar. 31, 2017
Derivative Amortization Frequency	quarter

XML

Leases (Details) $ in Thousands	Jun. 30, 2016 USD ($)
2016 (Jul-Sept)	$ 15,661
2017	49,463
2018	37,044
2019	28,730
2020	19,988
Thereafter	35,824
Total minimum lease payments	$ 186,710

XML

Leases - Additional Information (Details) - USD ($) $ in Millions	3 Months Ended	9 Months Ended
	Jun. 30, 2016	Jun. 30, 2016
Operating Leases, Rent Expense, Net, Total	$ 14.5	$ 45.1

XML

Foreign Net Revenue - Additional Information (Details) - USD ($) $ in Thousands	3 Months Ended		9 Months Ended
	Jun. 30, 2016	Jun. 30, 2015	Jun. 30, 2016	Jun. 30, 2015
Segment Reporting Information [Line Items]
Net sales	$ 1,152,726	$ 718,214	$ 2,952,743	$ 1,727,440
Canada
Segment Reporting Information [Line Items]
Net sales	$ 55,200	$ 56,700	$ 120,200	$ 122,700

XML

Fair Value - Additional Information (Details) - Senior Notes [Member] $ in Millions	Jun. 30, 2016 USD ($)
Fair Value, Concentration of Risk, Financial Statement Captions [Line Items]
Senior Notes Payable, Net Of Current Portion	$ 300.0
Fair Value, Inputs, Level 2 [Member]
Fair Value, Concentration of Risk, Financial Statement Captions [Line Items]
Senior Notes Payable, Net Of Current Portion	300.0
Long-term Debt, Fair Value	$ 315.8

XML

Supplemental Guarantor Information (Details) - USD ($) $ in Thousands	Jun. 30, 2016	Sep. 30, 2015	Jun. 30, 2015	Sep. 30, 2014
Current assets:
Cash and cash equivalents	$ 36,536	$ 45,661	$ 17,594	$ 54,472
Accounts receivable, net	640,101	399,732	389,499
Inventories, net	620,908	320,999	386,812
Prepaid expenses and other current assets	205,073	97,928	99,505
Total current assets	1,502,618	864,320	893,410
Intercompany receivable, net	0	0	0
Investments in consolidated subsidiaries	0	0	0
Deferred income taxes, net	0	2,300
Property and equipment, net	153,389	90,405	88,868
Goodwill	1,200,206	496,415	498,499	$ 466,206
Intangibles, net	477,250	87,055	91,419
Other assets, net	1,430	1,233	1,233
Total Assets	3,334,893	1,539,428	1,573,429
Current liabilities:
Accounts payable	563,332	244,891	257,656
Accrued expenses	205,412	124,794	105,756
Borrowings under revolving lines of credit	0	11,240	74,110
Current portions of long-term debt	12,605	16,320	16,474
Total current liabilities	781,349	397,245	453,996
Intercompany payable, net	0	0	0
Long-term debt, net	721,630	170,200	175,278
Borrowings under revolving lines of credit	416,207	0	0
Deferred income taxes, net	106,337	66,500	68,099
Long-term obligations under equipment financing and other, net	39,720	22,367	23,602
Total liabilities	2,065,243	656,312	720,975
Total stockholders' equity	1,269,650	883,116	852,454
Total Liabilities and Stockholders' Equity	3,334,893	1,539,428	1,573,429
Parent Company [Member]
Current assets:
Cash and cash equivalents	0	0	0
Accounts receivable, net	0	0	0
Inventories, net	0	0	0
Prepaid expenses and other current assets	11,697	14,013	14,094
Total current assets	11,697	14,013	14,094
Intercompany receivable, net	0	0	0
Investments in consolidated subsidiaries	2,838,385	1,429,665	1,404,240
Deferred income taxes, net	67,484	20,532	13,258
Property and equipment, net	4,266	2,339	2,434
Goodwill	0	0	0
Intangibles, net	0	0	0
Other assets, net	1,233	1,233	1,233
Total Assets	2,923,065	1,467,782	1,435,259
Current liabilities:
Accounts payable	15,964	14,519	20,896
Accrued expenses	0	38,744	15,352
Borrowings under revolving lines of credit		0	62,100
Current portions of long-term debt	4,500	11,250	11,250
Total current liabilities	20,464	64,513	109,598
Intercompany payable, net	911,321	349,908	297,884
Long-term debt, net	721,630	170,200	175,278
Borrowings under revolving lines of credit	0
Deferred income taxes, net	0	0	0
Long-term obligations under equipment financing and other, net	0	45	45
Total liabilities	1,653,415	584,666	582,805
Total stockholders' equity	1,269,650	883,116	852,454
Total Liabilities and Stockholders' Equity	2,923,065	1,467,782	1,435,259
Guarantor Subsidiaries [Member]
Current assets:
Cash and cash equivalents	39,168	42,816	24,265
Accounts receivable, net	608,880	365,679	357,783
Inventories, net	589,976	299,107	356,074
Prepaid expenses and other current assets	196,123	78,314	94,967
Total current assets	1,434,147	785,916	833,089
Intercompany receivable, net	950,364	386,892	335,039
Investments in consolidated subsidiaries	0	0	0
Deferred income taxes, net	0	0	0
Property and equipment, net	138,725	79,428	77,700
Goodwill	1,170,087	465,575	465,575
Intangibles, net	473,699	84,915	88,812
Other assets, net	197	0	0
Total Assets	4,167,219	1,802,726	1,800,215
Current liabilities:
Accounts payable	544,311	218,920	234,789
Accrued expenses	200,014	80,738	94,241
Borrowings under revolving lines of credit		0	0
Current portions of long-term debt	8,105	5,070	5,224
Total current liabilities	752,430	304,728	334,254
Intercompany payable, net	0	0	0
Long-term debt, net	0	0	0
Borrowings under revolving lines of credit	406,916
Deferred income taxes, net	173,344	86,860	81,583
Long-term obligations under equipment financing and other, net	39,672	22,256	23,483
Total liabilities	1,372,362	413,844	439,320
Total stockholders' equity	2,794,857	1,388,882	1,360,895
Total Liabilities and Stockholders' Equity	4,167,219	1,802,726	1,800,215
Non-Guarantor Subsidiaries [Member]
Current assets:
Cash and cash equivalents	3,461	7,051	1,904
Accounts receivable, net	32,361	34,693	32,809
Inventories, net	30,932	21,892	30,738
Prepaid expenses and other current assets	5,562	5,601	4,538
Total current assets	72,316	69,237	69,989
Intercompany receivable, net	0	0	0
Investments in consolidated subsidiaries	0	0	0
Deferred income taxes, net	0	0	226
Property and equipment, net	10,398	8,638	8,734
Goodwill	30,119	30,840	32,924
Intangibles, net	3,551	2,140	2,607
Other assets, net	0	0	0
Total Assets	116,384	110,855	114,480
Current liabilities:
Accounts payable	10,290	16,298	11,640
Accrued expenses	13,707	5,312	10,258
Borrowings under revolving lines of credit		11,240	12,010
Current portions of long-term debt	0	0	0
Total current liabilities	23,997	32,850	33,908
Intercompany payable, net	39,043	36,984	37,153
Long-term debt, net	0	0	0
Borrowings under revolving lines of credit	9,291
Deferred income taxes, net	477	172	0
Long-term obligations under equipment financing and other, net	48	66	74
Total liabilities	72,856	70,072	71,135
Total stockholders' equity	43,528	40,783	43,345
Total Liabilities and Stockholders' Equity	116,384	110,855	114,480
Eliminations and Other [Member]
Current assets:
Cash and cash equivalents	(6,093)	(4,206)	(8,575)
Accounts receivable, net	(1,140)	(640)	(1,093)
Inventories, net	0	0	0
Prepaid expenses and other current assets	(8,309)	0	(14,094)
Total current assets	(15,542)	(4,846)	(23,762)
Intercompany receivable, net	(950,364)	(386,892)	(335,039)
Investments in consolidated subsidiaries	(2,838,385)	(1,429,665)	(1,404,240)
Deferred income taxes, net	(67,484)	(20,532)	(13,484)
Property and equipment, net	0	0	0
Goodwill	0	0	0
Intangibles, net	0	0	0
Other assets, net	0	0	0
Total Assets	(3,871,775)	(1,841,935)	(1,776,525)
Current liabilities:
Accounts payable	(7,233)	(4,846)	(9,669)
Accrued expenses	(8,309)	0	(14,095)
Borrowings under revolving lines of credit		0	0
Current portions of long-term debt	0	0	0
Total current liabilities	(15,542)	(4,846)	(23,764)
Intercompany payable, net	(950,364)	(386,892)	(335,037)
Long-term debt, net	0	0	0
Borrowings under revolving lines of credit	0
Deferred income taxes, net	(67,484)	(20,532)	(13,484)
Long-term obligations under equipment financing and other, net	0	0	0
Total liabilities	(1,033,390)	(412,270)	(372,285)
Total stockholders' equity	(2,838,385)	(1,429,665)	(1,404,240)
Total Liabilities and Stockholders' Equity	$ (3,871,775)	$ (1,841,935)	$ (1,776,525)

XML

Supplemental Guarantor Information (Details 1) - USD ($) $ / shares in Units, $ in Thousands	3 Months Ended		9 Months Ended
	Jun. 30, 2016	Jun. 30, 2015	Jun. 30, 2016	Jun. 30, 2015
Net sales	$ 1,152,726	$ 718,214	$ 2,952,743	$ 1,727,440
Cost of products sold	870,651	548,778	2,241,716	1,323,666
Gross profit	282,075	169,436	711,027	403,774
Operating expense	203,696	121,445	601,921	345,852
Intercompany charges (income)	0	0	0	0
Income (loss) from operations	78,379	47,991	109,106	57,922
Interest expense, financing costs, and other	12,226	2,494	41,508	7,988
Intercompany interest expense (income)	0	0	0	0
Income (loss) before provision for income taxes	66,153	45,497	67,598	49,934
Provision for income taxes	25,027	17,148	25,073	18,464
Income (loss) before equity in net income of subsidiaries	41,126	28,349	42,525	31,470
Equity in net income of subsidiaries	0	0	0	0
Net income	$ 41,126	$ 28,349	$ 42,525	$ 31,470
Weighted-average common stock outstanding:
Basic	59,615,121	49,638,251	59,293,500	49,526,436
Diluted	60,619,809	50,199,126	60,276,695	50,089,987
Net income per share:
Basic	$ 0.69	$ 0.57	$ 0.72	$ 0.64
Diluted	$ 0.68	$ 0.56	$ 0.71	$ 0.63
Parent Company [Member]
Net sales	$ 0	$ 0	$ 0	$ 0
Cost of products sold	0	0	0	0
Gross profit	0	0	0	0
Operating expense	5,933	8,939	65,092	26,856
Intercompany charges (income)	(10,598)	(6,784)	(36,038)	(20,211)
Income (loss) from operations	4,665	(2,155)	(29,054)	(6,645)
Interest expense, financing costs, and other	9,926	1,872	24,563	6,963
Intercompany interest expense (income)	(6,325)	(3,905)	(15,046)	(11,540)
Income (loss) before provision for income taxes	1,064	(122)	(38,571)	(2,068)
Provision for income taxes	3,667	73	(17,206)	(765)
Income (loss) before equity in net income of subsidiaries	(2,603)	(195)	(21,365)	(1,303)
Equity in net income of subsidiaries	43,729	28,544	63,890	32,773
Net income	41,126	28,349	42,525	31,470
Guarantor Subsidiaries [Member]
Net sales	1,097,554	661,700	2,832,819	1,604,991
Cost of products sold	828,448	505,498	2,149,477	1,229,404
Gross profit	269,106	156,202	683,342	375,587
Operating expense	189,343	103,602	513,755	294,135
Intercompany charges (income)	9,938	6,188	33,394	18,424
Income (loss) from operations	69,825	46,412	136,193	63,028
Interest expense, financing costs, and other	2,511	502	17,016	571
Intercompany interest expense (income)	5,909	3,502	13,858	10,354
Income (loss) before provision for income taxes	61,405	42,408	105,319	52,103
Provision for income taxes	20,384	15,121	42,054	19,301
Income (loss) before equity in net income of subsidiaries	41,021	27,287	63,265	32,802
Equity in net income of subsidiaries	0	0	0	0
Net income	41,021	27,287	63,265	32,802
Non-Guarantor Subsidiaries [Member]
Net sales	55,172	56,659	120,171	122,752
Cost of products sold	42,203	43,425	92,486	94,565
Gross profit	12,969	13,234	27,685	28,187
Operating expense	8,420	8,904	23,074	24,861
Intercompany charges (income)	660	596	2,644	1,787
Income (loss) from operations	3,889	3,734	1,967	1,539
Interest expense, financing costs, and other	(211)	120	(71)	454
Intercompany interest expense (income)	416	403	1,188	1,186
Income (loss) before provision for income taxes	3,684	3,211	850	(101)
Provision for income taxes	976	1,954	225	(72)
Income (loss) before equity in net income of subsidiaries	2,708	1,257	625	(29)
Equity in net income of subsidiaries	0	0	0	0
Net income	2,708	1,257	625	(29)
Eliminations and Other [Member]
Net sales	0	(145)	(247)	(303)
Cost of products sold	0	(145)	(247)	(303)
Gross profit	0	0	0	0
Operating expense	0	0	0	0
Intercompany charges (income)	0	0	0	0
Income (loss) from operations	0	0	0	0
Interest expense, financing costs, and other	0	0	0	0
Intercompany interest expense (income)	0	0	0	0
Income (loss) before provision for income taxes	0	0	0	0
Provision for income taxes	0	0	0	0
Income (loss) before equity in net income of subsidiaries	0	0	0	0
Equity in net income of subsidiaries	(43,729)	(28,544)	(63,890)	(32,773)
Net income	$ (43,729)	$ (28,544)	$ (63,890)	$ (32,773)

XML

Supplemental Guarantor Information (Details 2) - USD ($) $ in Thousands	3 Months Ended		9 Months Ended
	Jun. 30, 2016	Jun. 30, 2015	Jun. 30, 2016	Jun. 30, 2015
Net income	$ 41,126	$ 28,349	$ 42,525	$ 31,470
Other comprehensive income:
Foreign currency translation adjustment	365	944	2,122	(8,413)
Unrealized gain (loss) due to change in fair value of derivatives, net of tax	0	182	0	(116)
Total other comprehensive income	365	1,126	2,122	(8,529)
Comprehensive income	41,491	29,475	44,647	22,941
Parent Company [Member]
Net income	41,126	28,349	42,525	31,470
Other comprehensive income:
Foreign currency translation adjustment	365	944	2,122	(8,413)
Unrealized gain (loss) due to change in fair value of derivatives, net of tax		182		(116)
Total other comprehensive income	365	1,126	2,122	(8,529)
Comprehensive income	41,491	29,475	44,647	22,941
Guarantor Subsidiaries [Member]
Net income	41,021	27,287	63,265	32,802
Other comprehensive income:
Foreign currency translation adjustment	0	0	0	0
Unrealized gain (loss) due to change in fair value of derivatives, net of tax		0		0
Total other comprehensive income	0	0	0	0
Comprehensive income	41,021	27,287	63,265	32,802
Non-Guarantor Subsidiaries [Member]
Net income	2,708	1,257	625	(29)
Other comprehensive income:
Foreign currency translation adjustment	365	944	2,122	(8,413)
Unrealized gain (loss) due to change in fair value of derivatives, net of tax		0		0
Total other comprehensive income	365	944	2,122	(8,413)
Comprehensive income	3,073	2,201	2,747	(8,442)
Eliminations and Other [Member]
Net income	(43,729)	(28,544)	(63,890)	(32,773)
Other comprehensive income:
Foreign currency translation adjustment	(365)	(944)	(2,122)	8,413
Unrealized gain (loss) due to change in fair value of derivatives, net of tax		0		0
Total other comprehensive income	(365)	(944)	(2,122)	8,413
Comprehensive income	$ (44,094)	$ (29,488)	$ (66,012)	$ (24,360)

XML

Supplemental Guarantor Information (Details 3) - USD ($) $ in Thousands	9 Months Ended
	Jun. 30, 2016	Jun. 30, 2015
Net cash provided by (used in) operating activities	$ 74,359	$ 11,222
Investing Activities
Purchases of property and equipment	(21,553)	(13,787)
Acquisition of businesses	(1,018,658)	(85,301)
Proceeds from the sale of assets	969	804
Intercompany activity	0	0
Net cash used in investing activities	(1,039,242)	(98,284)
Financing Activities
Borrowings under revolving lines of credit	1,409,128	369,266
Repayments under revolving lines of credit	(1,006,076)	(312,488)
Borrowings under term loan	450,000	0
Repayments under term loan	(189,000)	(8,438)
Repayments under equipment financing facilities and other	(3,847)	(4,114)
Borrowings under Senior Notes	300,000	0
Payment of deferred financing costs	(27,813)	0
Proceeds from issuance of common stock	20,213	5,107
Excess tax benefit from stock-based compensation	4,024	1,245
Intercompany activity	0	0
Net cash provided by (used in) financing activities	956,629	50,578
Effect of exchange rate changes on cash and cash equivalents	(871)	(394)
Net decrease in cash and cash equivalents	(9,125)	(36,878)
Cash and cash equivalents, beginning of period	45,661	54,472
Cash and cash equivalents, end of period	36,536	17,594
Parent Company [Member]
Net cash provided by (used in) operating activities	(106,764)	(7,920)
Investing Activities
Purchases of property and equipment	(2,338)	(285)
Acquisition of businesses	(1,018,658)	(85,301)
Proceeds from the sale of assets	0	0
Intercompany activity	561,413	41,292
Net cash used in investing activities	(459,583)	(44,294)
Financing Activities
Borrowings under revolving lines of credit	0	361,007
Repayments under revolving lines of credit	0	(306,707)
Borrowings under term loan	450,000
Repayments under term loan	(189,000)	(8,438)
Repayments under equipment financing facilities and other	0	0
Borrowings under Senior Notes	300,000
Payment of deferred financing costs	(18,890)
Proceeds from issuance of common stock	20,213	5,107
Excess tax benefit from stock-based compensation	4,024	1,245
Intercompany activity	0	0
Net cash provided by (used in) financing activities	566,347	52,214
Effect of exchange rate changes on cash and cash equivalents	0	0
Net decrease in cash and cash equivalents	0	0
Cash and cash equivalents, beginning of period	0	0
Cash and cash equivalents, end of period	0	0
Guarantor Subsidiaries [Member]
Net cash provided by (used in) operating activities	173,900	23,221
Investing Activities
Purchases of property and equipment	(16,791)	(12,603)
Acquisition of businesses	0	0
Proceeds from the sale of assets	969	804
Intercompany activity	0	0
Net cash used in investing activities	(15,822)	(11,799)
Financing Activities
Borrowings under revolving lines of credit	1,409,128	0
Repayments under revolving lines of credit	(994,627)	0
Borrowings under term loan	0
Repayments under term loan	0	0
Repayments under equipment financing facilities and other	(3,847)	(4,114)
Borrowings under Senior Notes	0
Payment of deferred financing costs	(8,923)
Proceeds from issuance of common stock	0	0
Excess tax benefit from stock-based compensation	0	0
Intercompany activity	(563,457)	(41,096)
Net cash provided by (used in) financing activities	(161,726)	(45,210)
Effect of exchange rate changes on cash and cash equivalents	0	0
Net decrease in cash and cash equivalents	(3,648)	(33,788)
Cash and cash equivalents, beginning of period	42,816	58,053
Cash and cash equivalents, end of period	39,168	24,265
Non-Guarantor Subsidiaries [Member]
Net cash provided by (used in) operating activities	9,109	(2,326)
Investing Activities
Purchases of property and equipment	(2,424)	(899)
Acquisition of businesses	0	0
Proceeds from the sale of assets	0	0
Intercompany activity	0	0
Net cash used in investing activities	(2,424)	(899)
Financing Activities
Borrowings under revolving lines of credit	0	8,259
Repayments under revolving lines of credit	(11,449)	(5,781)
Borrowings under term loan	0
Repayments under term loan	0	0
Repayments under equipment financing facilities and other	0	0
Borrowings under Senior Notes	0
Payment of deferred financing costs	0
Proceeds from issuance of common stock	0	0
Excess tax benefit from stock-based compensation	0	0
Intercompany activity	2,045	(196)
Net cash provided by (used in) financing activities	(9,404)	2,282
Effect of exchange rate changes on cash and cash equivalents	(871)	(394)
Net decrease in cash and cash equivalents	(3,590)	(1,337)
Cash and cash equivalents, beginning of period	7,051	3,241
Cash and cash equivalents, end of period	3,461	1,904
Eliminations and Other [Member]
Net cash provided by (used in) operating activities	(1,886)	(1,753)
Investing Activities
Purchases of property and equipment	0	0
Acquisition of businesses	0	0
Proceeds from the sale of assets	0	0
Intercompany activity	(561,413)	(41,292)
Net cash used in investing activities	(561,413)	(41,292)
Financing Activities
Borrowings under revolving lines of credit	0	0
Repayments under revolving lines of credit	0	0
Borrowings under term loan	0
Repayments under term loan	0	0
Repayments under equipment financing facilities and other	0	0
Borrowings under Senior Notes	0
Payment of deferred financing costs	0
Proceeds from issuance of common stock	0	0
Excess tax benefit from stock-based compensation	0	0
Intercompany activity	561,412	41,292
Net cash provided by (used in) financing activities	561,412	41,292
Effect of exchange rate changes on cash and cash equivalents	0	0
Net decrease in cash and cash equivalents	(1,887)	(1,753)
Cash and cash equivalents, beginning of period	(4,206)	(6,822)
Cash and cash equivalents, end of period	$ (6,093)	$ (8,575)