CORRECTING and REPLACING Beacon Roofing Supply Reports Third Quarter 2012 Results

• Record third quarter sales of $561 million vs. $541 million.
• Record third quarter EPS of $0.53 ($0.62 adjusted) vs. $0.51.
• Record nine-month EPS of $1.00 ($1.07 adjusted) vs. $0.60.
• Nine-month existing market sales up 12%.

PEABODY, Mass.--(BUSINESS WIRE)--Reissuing release to add ticker symbol for searching purposes.

The release reads:

BEACON ROOFING SUPPLY REPORTS THIRD QUARTER 2012 RESULTS

• Record third quarter sales of $561 million vs. $541 million.
• Record third quarter EPS of $0.53 ($0.62 adjusted) vs. $0.51.
• Record nine-month EPS of $1.00 ($1.07 adjusted) vs. $0.60.
• Nine-month existing market sales up 12%.

Beacon Roofing Supply, Inc. (the “Company”) (NASDAQ: BECN) announced results today for its third quarter and nine months ended June 30, 2012 of the fiscal year ending September 30, 2012 (“fiscal 2012”).

Paul Isabella, the Company’s President & Chief Executive Officer, stated: “We are very pleased with our record quarter and year-to-date results, which, after adjusting for special charges, significantly exceeded our expectations once again. Most of our regions are having an exceptional year. Our total sales have benefited from the positive impact from acquisitions, while our sales in existing markets for the third quarter fell only 1.5%. Sales in our existing markets were up against a very strong 11.6% increase in last year’s third quarter, when there was substantial roofing activities beginning in June from the Spring 2011 hail storms. In addition, the much warmer winter conditions this year brought some roofing and exterior remodeling activities into our second quarter that would have otherwise been performed in our third quarter. Year-over-year price increases in our industry flattened in the third quarter but average selling prices were still slightly higher than last year. Our gross margin and operating margin continued to improve. Our new credit facility and strong balance sheet are enabling us to accelerate our growth, as we did with our most recent acquisitions of Structural Materials Company in Southern California in early July and Contractors Roofing & Supply Co. in St. Louis last week. We are confident that we will add other quality companies in the near future that fit our target acquisition profile. Although we will be up against tough comparisons again in the fourth quarter, we expect a solid finish to fiscal 2012.”

Third Quarter

Total sales increased 3.7% to $560.5 million in 2012 from $540.7 million in 2011. Existing market (organic) sales, which exclude branches acquired after the beginning of last year’s third quarter, declined 1.5%. In existing markets, residential roofing product sales increased 1.7%, while non-residential roofing and complementary product sales decreased 4.9% and 3.0%, respectively. This year’s third quarter sales were primarily impacted by lower non-residential roofing activity and less residential roofing activity in the markets affected by last Spring’s hail storms, partially offset by the benefit of higher average selling prices.

Net income for the third quarter was $25.4 million compared to $24.1 million in 2011. Third quarter diluted net income per share was a record $0.53 compared to $0.51 in 2011. The higher net income was due to the higher sales and gross margin rate, partially offset by the impact from certain charges, higher operating expenses and a higher income tax provision compared to 2011. Earnings in the third quarter of fiscal 2012 were impacted by the following charges: $4.9 million ($3.0 million net of tax), or approximately $0.06 diluted earnings per share, for the recognition of the fair value of certain interest rate derivatives and other charge in interest expense and other financing costs resulting from the Company’s refinancing in April 2012; and $1.3 million, or approximately $0.03 diluted earnings per share, from the increase in the liability for consideration due for the Enercon acquisition.

Earnings before interest, taxes, depreciation and amortization, and stock-based compensation (“Adjusted EBITDA”), which are reconciled to the net income in this press release, were $60.2 million in 2012 compared to $50.8 million in 2011, an 18.4% increase.

Nine Months

Total sales increased 16.4% to $1.45 billion in 2012 from $1.24 billion in 2011. Existing market sales increased 11.7%. In existing markets, residential and non-residential roofing product sales increased 19.4% and 7.3%, respectively, while complementary product sales declined 0.2%. Year-to-date sales were favorably impacted by increased re-roofing and remodeling activities in the first half of the this year, including the impact from improved weather conditions and stronger business in several markets that experienced significant storms during the course of last fiscal year, and by higher average selling prices.

Year-to-date net income was $47.7 million compared to $28.0 million in 2011. Year-to-date diluted net income per share was $1.00 compared to $0.60 per share in 2011. The higher net income was due to the higher sales and gross margin rate, partially offset by the impact from the special third quarter charges, higher operating expenses and a higher income tax provision.

Adjusted EBITDA for the nine months was $119.1 million in 2012 compared to $79.4 million in 2011, an increase of 49.9%.

Cash flow from operations was $35.3 million compared to $37.7 million in 2011. This slight decline in operating cash flows was influenced mostly by the impact from less favorable changes in working capital, partially offset by the impact from the higher net income and from higher non-cash charges this year. Cash on hand decreased by $76.7 million to $31.2 million at June 30, 2012 compared to $108.0 million at June 30, 2011, due primarily to a significant paydown of debt this year (net of new borrowings) and the costs of the acquisitions made since last year.

The Company will host a webcast and conference call today at 10:00 a.m. ET to discuss these results. The live webcast of the call, along with a webcast replay after the call, can be accessed at http://ir.beaconroofingsupply.com/events.cfm (the “Events & Presentations” page of the “Investor Relations” section of the Company’s web site). There will be a slide presentation of the results available on that page of the website as well. For those unable to connect to the Internet or who may wish to ask questions, the conference call dial-in number is 719-325-2204. To assure timely access, call participants should call in before 10:00 a.m.

Beacon Roofing Supply, Inc. is a leading distributor of roofing materials and complementary building products, operating 208 branches in 38 states in the United States and across Canada.

Forward-Looking Statements: This release contains information about management's view of the Company's future expectations, plans and prospects that constitute forward-looking statements for purposes of the safe harbor provisions under the Private Securities Litigation Reform Act of 1995. Actual results may differ materially from those indicated by such forward-looking statements as a result of various important factors, including, but not limited to, those set forth in the "Risk Factors" section of the Company's latest Form 10-K. In addition, the forward-looking statements included in this press release represent the Company's views as of the date of this press release and these views could change. However, while the Company may elect to update these forward-looking statements at some point, the Company specifically disclaims any obligation to do so, other than as required by federal securities laws. These forward-looking statements should not be relied upon as representing the Company's views as of any date subsequent to the date of this press release.

BEACON ROOFING SUPPLY, INC
Condensed Consolidated Statements of Operations
Unaudited	Three Months Ended								Nine Months Ended
(Dollars in thousands, except per share data)	June 30, 2012		% of Net Sales		June 30, 2011		% of Net Sales		June 30, 2012		% of Net Sales		June 30, 2011		% of Net Sales
Net sales	$	560,526	100.0	%	$	540,747	100.0	%	$	1,445,537	100.0	%	$	1,241,861	100.0	%
Cost of products sold		419,790	74.9	%		414,030	76.6	%		1,093,760	75.7	%		955,107	76.9	%
Gross profit		140,736	25.1	%		126,717	23.4	%		351,777	24.3	%		286,754	23.1	%
Operating expenses		89,459	16.0	%		83,585	15.5	%		256,407	17.7	%		230,614	18.6	%
Income from operations		51,277	9.1	%		43,132	8.0	%		95,370	6.6	%		56,140	4.5	%
Interest expense		8,158	1.5	%		3,326	0.6	%		14,717	1.0	%		9,981	0.8	%
Income before income taxes		43,119	7.7	%		39,806	7.4	%		80,653	5.6	%		46,159	3.7	%
Income tax expense		17,704	3.2	%		15,718	2.9	%		32,979	2.3	%		18,196	1.5	%
Net income	$	25,415	4.5	%		24,088	4.5	%	$	47,674	3.3	%	$	27,963	2.3	%
Net income per share:
Basic	$	0.54			$	0.52			$	1.02			$	0.61
Diluted	$	0.53			$	0.51			$	1.00			$	0.60
Weighted average shares used in computing
net income per share:
Basic		46,910,336				45,990,255				46,542,158				45,848,209
Diluted		47,897,609				46,809,289				47,485,574				46,678,582

BEACON ROOFING SUPPLY, INC
Condensed Consolidated Balance Sheets
Unaudited
(Dollars in thousands)	June 30, 2012		June 30, 2011		September 30, 2011
Assets
Current assets:
Cash and cash equivalents	$	31,243	$	107,982	$	143,027
Accounts receivable, net		279,304		296,208		280,322
Inventories		284,412		269,469		202,474
Prepaid expenses and other assets		58,332		51,711		37,573
Deferred income taxes		14,258		15,418		15,469
Total current assets		667,549		740,788		678,865
Property and equipment, net		52,526		47,326		47,427
Goodwill		425,190		380,788		380,916
Other assets, net		76,822		53,167		49,756
Total assets	$	1,222,087	$	1,222,069	$	1,156,964
Liabilities and stockholders' equity
Current liabilities:
Accounts payable	$	214,865	$	240,012	$	182,523
Accrued expenses		79,450		100,760		69,906
Borrowings under revolving lines of credit		44,900		71		28
Current portion of long-term obligations		15,255		8,852		15,577
Total current liabilities		354,470		349,695		268,034
Senior notes payable and other obligations, net of current portion		219,205		320,618		311,511
Deferred income taxes		39,941		41,613		38,992
Stockholders' equity:
Common stock		470		461		462
Additional paid-in capital		266,007		245,661		248,260
Retained earnings		340,784		261,853		293,110
Accumulated other comprehensive income (loss)		1,210		2,168		(3,405	)
Total stockholders' equity		608,471		510,143		538,427
Total liabilities and stockholders' equity	$	1,222,087	$	1,222,069	$	1,156,964

BEACON ROOFING SUPPLY, INC
Condensed Consolidated Statements of Cash Flows
	Nine Months Ended
Unaudited
(In thousands)	June 30, 2012			June 30, 2011
Operating activities:
Net income	$	47,674		$	27,963
Adjustments to reconcile net income
to net cash provided by operating activities:
Depreciation and amortization		17,795			18,795
Stock-based compensation		5,651			4,511
Adjustment of liability for contingent consideration		250			-
Certain interest expense and other financing costs		5,171			-
Gain on sale of assets		(899	)		(641	)
Deferred income taxes		254			(1,638	)
Changes in assets and liabilities, net of the effects of
businesses acquired:
Accounts receivable		19,790			(49,541	)
Inventories		(62,081	)		(99,642	)
Prepaid expenses and other assets		(19,393	)		(6,258	)
Accounts payable and accrued expenses		21,116			144,170
Net cash provided by operating activities		35,328			37,719
Investing activities:
Purchases of property and equipment		(12,242	)		(9,859	)
Acquisition of business		(94,481	)		(34,848	)
Proceeds from sales of assets		996			1,408
Net cash used by investing activities		(105,727	)		(43,299	)
Financing activities:
Borrowings (repayments) under revolving lines of credit, net		44,872			(7	)
Repayments under senior notes payable and other, net		(93,693	)		(8,787	)
Deferred financing costs		(5,088	)		-
Proceeds from exercises of options		11,084			4,365
Income tax benefit from stock-based compensation deductions
in excess of the associated compensation costs		1,020			652
Net cash used by financing activities		(41,805	)		(3,777	)
Effect of exchange rate changes on cash		420			203
Net decrease in cash and cash equivalents		(111,784	)		(9,154	)
Cash and cash equivalents at beginning of period		143,027			117,136
Cash and cash equivalents at end of period	$	31,243		$	107,982

BEACON ROOFING SUPPLY, INC
Unaudited
Consolidated Sales by Product Line
Three Months Ended
	June 30, 2012				June 30, 2011
(dollars in millions)	Net Sales		Mix %		Net Sales		Mix %		Change
Residential roofing products	$	287.1	51.2	%	$	262.6	48.6	%	$	24.5		9.3	%
Non-residential roofing products		203.5	36.3	%		209.6	38.8	%		(6.1	)	-2.9	%
Complementary building products		69.9	12.5	%		68.5	12.7	%		1.4		2.0	%
	$	560.5	100.0	%	$	540.7	100.0	%	$	19.8		3.7	%
Consolidated Sales by Product Line for Existing Markets*
Three Months Ended
	June 30, 2012				June 30, 2011
(dollars in millions)	Net Sales		Mix %		Net Sales		Mix %		Change
Residential roofing products	$	259.8	49.5	%	$	255.4	47.9	%	$	4.4		1.7	%
Non-residential roofing products		199.1	37.9	%		209.3	39.3	%		(10.2	)	-4.9	%
Complementary building products		66.3	12.6	%		68.3	12.8	%		(2.0	)	-3.0	%
	$	525.2	100.0	%	$	533.0	100.0	%	$	(7.8	)	-1.5	%
Note: Some totals above may not foot due to rounding.
*Excludes branches acquired during the four quarters prior to the start of the third quarter of fiscal 2012.

BEACON ROOFING SUPPLY, INC
Unaudited
Consolidated Sales by Product Line
Nine Months Ended
	June 30, 2012				June 30, 2011
(dollars in millions)	Net Sales		Mix %		Net Sales		Mix %		Change
Residential roofing products	$	721.5	49.9	%	$	567.8	45.7	%	$	153.7		27.1	%
Non-residential roofing products		538.3	37.2	%		493.9	39.8	%		44.4		9.0	%
Complementary building products		185.7	12.8	%		180.1	14.5	%		5.6		3.1	%
	$	1,445.5	100.0	%	$	1,241.8	100.0	%	$	203.7		16.4	%
Consolidated Sales by Product Line for Existing Markets*
Nine Months Ended
	June 30, 2012				June 30, 2011
(dollars in millions)	Net Sales		Mix %		Net Sales		Mix %		Change
Residential roofing products	$	669.7	48.6	%	$	560.6	45.4	%	$	109.0		19.4	%
Non-residential roofing products		529.4	38.4	%		493.6	40.0	%		35.9		7.3	%
Complementary building products		179.5	13.0	%		179.9	14.6	%		(0.4	)	-0.2	%
	$	1,378.6	100.0	%	$	1,234.1	100.0	%	$	144.5		11.7	%
Existing Market Sales By Business Day during the Nine Months Ended:
	June 30, 2012				June 30, 2011
(dollars in millions)	Net Sales		Mix %		Net Sales		Mix %		Change
Residential roofing products	$	3.562	48.6	%	$	2.951	45.4	%	$	0.611		20.7	%
Non-residential roofing products		2.816	38.4	%		2.598	40.0	%		0.218		8.4	%
Complementary building products		0.955	13.0	%		0.947	14.6	%		0.008		0.8	%
	$	7.333	100.0	%	$	6.496	100.0	%	$	0.837		12.9	%
*Excludes branches acquired during the four quarters prior to the start of fiscal 2012.
Note: Some totals above may not foot due to rounding.

BEACON ROOFING SUPPLY, INC.
Earnings Before Interest, Taxes, Depreciation and Amortization and Stock-Based Compensation ("Adjusted EBITDA")
Unaudited
(Dollars in thousands, except per share amounts)
	Three Months Ended June 30,				Nine Months Ended June 30,
	2012		2011		2012		2011
Net income	$	25,415	$	24,088	$	47,674	$	27,963
Interest expense and other financing costs		8,158		3,326		14,717		9,981
Income taxes		17,704		15,718		32,979		18,196
Depreciation and amortization		5,761		6,159		17,795		18,795
Adjustment of liability for contingent consideration		1,250		-		250		-
Stock-based compensation		1,874		1,542		5,651		4,511
Adjusted EBITDA (1)	$	60,162	$	50,833	$	119,066	$	79,446

(1) Adjusted EBITDA is defined as net income (loss) plus interest expense and other financing costs (net of interest income), income taxes, depreciation and amortization, adjustment of liability for contingent consideration, and stock-based compensation. EBITDA is a measure commonly used in the distribution industry, and we present Adjusted EBITDA to enhance your understanding of our operating performance. Adjusted EBITDA is used in our bank covenants and we use Adjusted EBITDA as an internal performance measurement and as one criterion for evaluating our performance relative to that of our peers. We believe that Adjusted EBITDA is an operating performance measure that provides investors and analysts with a measure of operating results unaffected by differences in capital structures, capital investment cycles, and ages of related assets among otherwise comparable companies. Further, we believe that Adjusted EBITDA is a useful measure because it improves comparability of results of operations, since purchase accounting used for acquisitions can render depreciation and amortization non-comparable between periods. Management uses these supplemental measures to evaluate performance period over period and to analyze the underlying trends in the Company’s business and to establish operational goals and forecasts that are used in allocating resources. We expect to compute our non-GAAP financial measures using the same consistent method from quarter to quarter and year to year.

While we believe Adjusted EBITDA is a useful measure for investors, it is not a measurement presented in accordance with United States generally accepted accounting principles, or GAAP. You should not consider Adjusted EBITDA in isolation or as a substitute for net income, cash flows from operations, or any other items calculated in accordance with GAAP. In addition, Adjusted EBITDA has inherent material limitations as a performance measure. It does not include interest expense and, because we have borrowed money, interest expense is a necessary element of our costs. In addition, Adjusted EBITDA does not include depreciation and amortization expense. Because we have capital and intangible assets, depreciation and amortization expense is a necessary element of our costs. Adjusted EBITDA also does not include stock-based compensation, which is a necessary element of our costs since we make stock awards to key members of management as an important incentive to maximize overall company performance and as a benefit. Moreover, Adjusted EBITDA does not include taxes, and payment of taxes is a necessary element of our operations. Accordingly, since Adjusted EBITDA excludes these items, it has material limitations as a performance measure. The Company’s management separately monitors capital expenditures, which impact depreciation expense, as well as amortization expense, interest expense and other financing costs, and income tax expense. Because not all companies use identical calculations, our presentation of Adjusted EBITDA may not be comparable to other similarly titled measures of other companies.

BEACON ROOFING SUPPLY, INC.
Adjusted Diluted Net Income per Share ("Adjusted Earnings per Share")
Unaudited
(Dollars in thousands except per share amounts)
	Three Months Ended June 30,								Nine Months Ended June 30,
			Diluted				Diluted				Diluted				Diluted
	2012		EPS		2011		EPS		2012		EPS		2011		EPS
Net income	$	25,415	$	0.53	$	24,088	$	0.51	$	47,674	$	1.00	$	27,963	$	0.60
Company adjustments, net of income taxes:
Fair value of certain interest rate derivatives and
charge associated with refinancing		2,949		0.06		-		-		2,949		0.06		-		-
Increase in liability for purchase consideration		1,250		0.03		-		-		250		0.01		-		-
Adjusted diluted net income	$	29,614	$	0.62	$	24,088	$	0.51	$	50,873	$	1.07	$	27,963	$	0.60

Note: The Company’s management believes that "Adjusted Earnings per Share," which excludes certain events such as the recognition of the fair value of certain interest rate derivatives in interest expense and other financing costs, the Company’s refinancing charge in April 2012, and increases and decreases in the liability for consideration due for the Enercon acquisition, is useful to investors because it permits investors to better understand year-over-year changes in underlying operating performance. While management believes Adjusted Earnings per Share (EPS) is a useful measure for investors, it is not a measurement presented in accordance with United States generally accepted accounting principles (GAAP). You should not consider Adjusted Earnings per Share in isolation or as a substitute for diluted earning per share calculated in accordance with GAAP.

BECN-F