BEACON ROOFING SUPPLY INCBECN
Market cap
$7.3B
P/E ratio
19.4x
| Sep 30, 2011 | Sep 30, 2013 | Sep 30, 2014 | Sep 30, 2015 | Sep 30, 2016 | Sep 30, 2017 | Sep 30, 2018 | Sep 30, 2019 | Sep 30, 2020 | Sep 30, 2021 | Dec 31, 2022 | Dec 31, 2023 | Dec 31, 2024 | |
| Cash and cash equivalents | 143 | 47 | 54 | 46 | 31 | 138 | 130 | 72 | 625 | 260 | 68 | 84 | 74 |
| Accounts Receivable, after Allowance for Credit Loss, Current | 280 | 330 | 361 | 400 | 627 | 705 | 1,091 | 1,108 | 1,029 | 978 | 1,009 | 1,140 | 1,196 |
| Inventory, Net | 202 | 251 | 302 | 321 | 481 | 552 | 936 | 1,018 | 945 | 1,085 | 1,323 | 1,228 | 1,408 |
| Prepaid expenses and other current assets | 38 | 62 | 67 | 98 | 163 | 209 | 244 | 316 | 378 | 346 | 418 | 445 | 502 |
| Total current assets | 679 | 705 | 798 | 867 | 1,302 | 1,604 | 2,401 | 2,514 | 2,977 | 2,669 | 2,818 | 2,897 | 3,180 |
| Property and equipment, net | - | - | - | - | - | - | - | - | - | - | 337 | 436 | 546 |
| Goodwill | 381 | 469 | 466 | 496 | 1,198 | 1,252 | 2,492 | 2,491 | 2,490 | 1,760 | 1,920 | 1,950 | 2,090 |
| Intangibles, net | - | - | - | 87 | 464 | 429 | 1,334 | 1,126 | 801 | 415 | 448 | 404 | 489 |
| Operating Lease, Right-of-Use Asset | - | - | - | - | - | - | - | - | 443 | 399 | 468 | 504 | 627 |
| Deferred income taxes, net | - | - | - | - | - | - | - | - | - | 65 | 10 | 2 | - |
| Other assets, net | 50 | 97 | 81 | 5 | 2 | 9 | 1 | 2 | 2 | 10 | 8 | 13 | 18 |
| Total assets | 1,157 | 1,339 | 1,434 | 1,546 | 3,114 | 3,450 | 6,509 | 6,393 | 6,958 | 5,555 | 6,004 | 6,208 | 6,954 |
| Accounts payable | 183 | 183 | 221 | 245 | 361 | 504 | 881 | 823 | 955 | 813 | 821 | 943 | 938 |
| Accrued expenses | 70 | 68 | 80 | 125 | 161 | 261 | 612 | 599 | 564 | 547 | 448 | 499 | 522 |
| Operating Lease, Liability, Current | - | - | - | - | - | - | - | - | 101 | 89 | 95 | 90 | 101 |
| Finance Lease, Liability, Current | - | - | - | - | - | - | - | - | - | 5 | 16 | 26 | 39 |
| Current portion of long-term debt | - | - | - | - | - | - | 20 | 19 | 12 | 10 | 10 | 10 | 13 |
| Total current liabilities | 268 | 314 | 336 | 397 | 537 | 779 | 1,512 | 1,441 | 1,631 | 1,463 | 1,390 | 1,567 | 1,613 |
| Long-Term Line of Credit, Noncurrent | - | - | - | - | 360 | 3 | 92 | 81 | 251 | - | 255 | 80 | 148 |
| Long-term debt, net | - | - | - | - | - | - | 2,495 | 2,495 | 2,494 | 1,615 | 1,606 | 2,192 | 2,481 |
| Deferred income taxes, net | - | - | - | - | - | - | - | - | 74 | 1 | 0 | 20 | 37 |
| Other long-term liabilities | - | - | - | - | - | - | 5 | 6 | 7 | - | - | 1 | 2 |
| Operating lease liabilities | - | - | - | - | - | - | - | - | 340 | 311 | 382 | 424 | 545 |
| Finance lease liabilities | - | - | - | - | - | - | - | - | - | 23 | 67 | 100 | 135 |
| Total liabilities | - | - | 617 | 663 | 1,790 | 1,668 | 4,225 | 4,131 | 4,797 | 3,413 | 3,700 | 4,384 | 4,961 |
| Temporary Equity, Carrying Amount, Attributable to Parent | - | - | - | - | - | - | 399 | 399 | 399 | 399 | 399 | - | - |
| Common Stock, Value, Issued | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Preferred Stock, Value, Issued | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional paid-in capital | - | - | - | - | - | - | 1,067 | 1,083 | 1,101 | 1,145 | 1,187 | 1,218 | 1,264 |
| Retained earnings | 293 | 441 | 495 | 557 | 647 | 748 | 834 | 799 | 694 | 621 | 729 | 619 | 754 |
| Accumulated other comprehensive income (loss) | -3 | -0 | -7 | -21 | -19 | -15 | -17 | -21 | -35 | -23 | -12 | -14 | -26 |
| Total stockholders' equity | 538 | 754 | 817 | 883 | 1,324 | 1,782 | 1,884 | 1,862 | 1,761 | 1,743 | 1,904 | 1,824 | 1,993 |
| Total liabilities and stockholders' equity | 1,157 | 1,339 | 1,434 | 1,546 | 3,114 | 3,450 | 6,509 | 6,393 | 6,958 | 5,555 | 6,004 | 6,208 | 6,954 |