Supplemental Guarantor Information | 11. Supplemental Guarantor Information All of the Senior Notes issued by the Company (or Parent) are guaranteed jointly and severally by all of the United States subsidiaries of the Company (except Beacon Canada, Inc., a domestic subsidiary with no material assets other than stock in a foreign subsidiary) (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 Regulation S-X of the SEC. 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 December 31, 2015 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations and Other Consolidated Company Assets: Current assets: Cash and cash equivalents $ $ 35,829 $ 8,754 $ (12,373 ) $ 32,210 Accounts receivable, less allowance of $8,510 as at September 30, 2014 466,415 23,378 (621 ) 489,172 Inventories, net 447,120 18,943 466,063 Prepaid expenses and other current assets 4,232 139,726 6,426 150,384 Deferred income taxes 3,052 28,890 (4 ) 31,938 Total current assets 7,284 1,117,980 57,501 (12,998 ) 1,169,767 Intercompany 824,837 (824,837 ) Investments in consolidated subsidiaries 2,719,051 (2,719,051 ) Deferred income taxes 15,980 160 (16,140 ) Property and equipment, net 2,687 134,935 7,985 145,607 Goodwill 1,134,000 28,111 1,162,111 Intangibles, net 483,844 3,633 487,477 Other assets, net 1,232 38 1,270 Total assets $ 2,746,234 $ 3,695,634 $ 97,390 $ (3,573,026 ) $ 2,966,232 Liabilities and equity: Current liabilities: Accounts payable $ 19,364 $ 333,072 $ 7,763 $ (12,994 ) $ 347,205 Accrued expenses 1,511 144,611 5,425 151,547 Borrowings under revolver lines of credit Deferred income taxes 4 (4 ) Current portion of long-term 4,500 9,787 14,287 Total current liabilities 25,375 487,470 13,192 (12,998 ) 513,039 Long-term debt, net of current portion 722,888 722,888 Borrowings under revolver lines of 336,000 7,225 343,225 Deferred income taxes 148,745 (16,140 ) 132,605 Long-term obligations under equipment financing and other, net of current portion 45 43,222 55 43,322 Intercompany 786,773 38,064 (824,837 ) Total liabilities 1,535,081 1,015,437 58,536 (853,975 ) 1,755,079 Total stockholders’ equity 1,211,153 2,680,197 38,854 (2,719,051 ) 1,211,153 Total liabilities and stockholders' $ 2,746,234 $ 3,695,634 $ 97,390 $ (3,573,026 ) $ 2,966,232 BEACON ROOFING SUPPLY, INC. Condensed Consolidating Balance Sheets December 31, 2014 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations and Other Consolidated Company Assets: Current assets: Cash and cash equivalents $ $ 24,872 $ 4,697 $ (6,232 ) $ 23,337 Accounts receivable, less allowance of $8,150 as at September 30, 2014 247,373 23,426 (1,416 ) 269,383 Inventories, net 291,890 22,780 314,670 Prepaid expenses and other current assets 70,525 6,450 76,975 Deferred income taxes 743 13,756 130 14,629 Total current assets 743 648,416 57,483 (7,648 ) 698,994 Intercompany 378,029 (378,029 ) Investments in consolidated subsidiaries 1,374,778 (1,374,778 ) Deferred income taxes 13,784 (13,784 ) Property and equipment, net 2,693 76,088 9,522 88,303 Goodwill 455,620 33,705 489,325 Intangibles, net 13 93,888 3,372 97,273 Other assets, net 9,422 1,494 10,916 Total assets $ 1,401,433 $ 1,652,041 $ 105,576 $ (1,774,239 ) $ 1,384,811 Liabilities and equity: Current liabilities: Accounts payable $ 12,811 $ 152,121 $ 6,083 $ (7,648 ) $ 163,367 Accrued expenses 2,075 65,700 4,963 72,738 Borrowings under revolver lines of credit 15,100 8,189 23,289 Deferred income taxes Current portion of long-term 11,250 5,439 16,689 Total current liabilities 41,236 223,260 19,235 (7,648 ) 276,083 Long-term debt, net of current portion 180,657 180,657 Borrowings under revolver lines of credit Deferred income taxes 77,021 928 (13,784 ) 64,165 Long-term obligations under equipment financing and other, net of current portion 7,949 26,091 72 34,112 Intercompany 341,797 36,232 (378,029 ) Total liabilities 571,639 326,372 56,467 (399,461 ) 555,017 Total stockholders’ equity 829,794 1,325,669 49,109 (1,374,778 ) 829,794 Total liabilities and stockholders' $ 1,401,433 $ 1,652,041 $ 105,576 $ (1,774,239 ) $ 1,384,811 BEACON ROOFING SUPPLY, INC. Condensed Consolidating Statements of Operations Three Months Ended December 31, 2015 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations and Other Consolidated Company Net sales $ $ 931,484 $ 45,137 $ (141 ) $ 976,480 Cost of products sold 708,383 35,050 (141 ) 743,292 Gross profit 223,101 10,087 233,188 Operating expenses 31,172 167,014 8,158 206,344 Intercompany charges (income) (7,847 ) 7,186 661 Income from operations (23,325 ) 48,901 1,268 26,844 Intercompany interest expense, financing costs and other 9,874 6,238 144 16,256 Intercompany interest expenses (income) (3,926 ) 3,537 389 Income before income taxes and equity in net income of subsidiaries (29,273 ) 39,126 735 10,588 Provision for income taxes (9,732 ) 13,007 195 3,470 Income before equity in net income of subsidiaries (19,541 ) 26,119 540 7,118 Equity in net income of subsidiaries 26,659 (26,659 ) Net income $ 7,118 $ 26,119 $ 540 $ (26,659 ) $ 7,118 Net income per share: Basic $ 0.12 Diluted $ 0.12 Weighted-average shares used in computing net income per share: Basic 58,972,913 Diluted 59,962,033 Three Months Ended December 31, 2014 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations and Other Consolidated Company Net sales $ $ 550,502 $ 45,614 $ (74 ) $ 596,042 Cost of products sold 422,981 35,570 (74 ) 458,477 Gross profit 127,521 10,044 137,565 Operating expenses 9,420 95,638 8,687 113,745 Intercompany charges (income) (6,698 ) 6,102 596 Income from operations (2,722 ) 25,781 761 23,820 Interest expense, financing costs and other (2,439 ) 65 151 2,655 Intercompany interest expense (income) (3,914 ) 3,515 399 Income before income taxes and equity in net income of subsidiaries (1,247 ) 22,201 211 21,165 Provision for income taxes (510 ) 9,067 (299 ) 8,258 Income before equity in net income of subsidiaries (737 ) 13,134 510 12,907 Equity in net income of subsidiaries 13,644 (13,644 ) Net income $ 12,907 $ 13,134 $ 510 $ (13,644 ) $ 12,907 Net income per share: Basic $ 0.26 Diluted $ 0.26 Weighted-average shares used in computing net income per share: Basic 49,428,842 Diluted 50,012,881 BEACON ROOFING SUPPLY, INC. Three Months Ended December 31, 2015 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations and Other Consolidated Company Net income $ 7,118 $ 26,119 $ 540 $ (26,659 ) $ 7,118 Other comprehensive income (loss): Foreign currency translation adjustment (2,469 ) (2,469 ) 2,469 (2,469 ) Total other comprehensive income (loss), net of tax (2,469 ) (2,469 ) 2,469 (2,469 ) Comprehensive income $ 4,649 $ 26,119 $ (1,929 ) $ (24,190 ) $ 4,649 Three Months Ended December 31, 2014 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Company Net income $ 12,907 $ 13,134 $ 510 $ (13,644 ) $ 12,907 Other comprehensive income (loss): Foreign currency translation adjustment (3,189 ) (3,189 ) 3,189 (3,189 ) Unrealized gain (loss) due to change in fair value of derivatives, net of tax (35 ) (35 ) Total other comprehensive income (loss), net of tax (3,224 ) (3,189 ) 3,189 (3,224 ) Comprehensive income $ 9,683 $ 13,134 $ (2,679 ) $ (10,456 ) $ 9,683 BEACON ROOFING SUPPLY, INC. Three Months Ended December 31, 2015 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations and Other Consolidated Company Net cash provided by operating activities $ (49,989 ) $ 98,053 $ 4,778 $ (8,167 ) $ 44,675 Investing activities Purchases of property and equipment (566 ) (1,578 ) (9 ) (2,153 ) Acquisition of businesses (941,156 ) (941,156 ) Proceeds from sales of assets 229 229 Intercompany activity 436,866 (436,866 ) Net cash used in investing activities (504,856 ) (1,349 ) (9 ) (436,866 ) (943,080 ) Financing activities Borrowings under revolving lines of 878,947 11,181 890,128 Repayments under revolving lines of (534,470 ) (14,908 ) (549,378 ) Borrowings under term loan 450,000 450,000 Repayments under term loan (186,750 ) (186,750 ) Repayments under equipment financing facilities (1,367 ) (1,367 ) Borrowings under Senior Notes 300,000 300,000 Payment of deferred financing costs (18,890 ) (8,923 ) (27,813 ) Proceeds from exercise of options 8,984 8,984 Excess tax benefit from equity-based compensation 1,501 1,501 Intercompany activity (437,878 ) 1,012 436,866 Net cash (used in) provided by financing activities 554,845 (103,691 ) (2,715 ) 436,866 885,305 Effect of exchange rate changes on cash (351 ) (351 ) Net increase (decrease) in cash and cash equivalents (6,987 ) 1,703 (8,167 ) (13,451 ) Cash and cash equivalents, beginning of 42,816 7,051 (4,206 ) 45,661 Cash and cash equivalents, end of period $ $ 35,829 $ 8,754 $ (12,373 ) $ 32,210 BEACON ROOFING SUPPLY, INC. Condensed Consolidating Statements of Cash Flows Three Months Ended December 31, 2014 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations and Other Consolidated Company Net cash provided by operating activities (20,701 ) $ 54,900 $ 5,401 $ 589 $ 40,189 Investing activities Purchases of property and equipment (148 ) (2,697 ) (293 ) (3,138 ) Acquisition of businesses (69,746 ) (69,746 ) Proceeds from sales of assets 115 115 Intercompany activity 85,392 (85,392 ) Net cash used in investing activities 15,498 (2,582 ) (293 ) (85,392 ) (72,769 ) Financing activities Borrowings under revolving lines of 147,507 147,507 Repayments under revolving lines of (140,207 ) (2,233 ) (142,440 ) Repayments under term loan (2,812 ) (2,812 ) Repayments under equipment financing facilities (1,412 ) (1,412 ) Proceeds from exercise of options 662 662 Excess tax benefit from equity-based compensation 53 53 Intercompany activity (84,087 ) (1,306 ) 85,393 Net cash (used in) provided by financing activities 5,203 (85,499 ) (3,539 ) 85,393 1,558 Effect of exchange rate changes on cash (113 ) (113 ) Net increase (decrease) in cash and cash equivalents (33,181 ) 1,456 590 (31,135 ) Cash and cash equivalents, beginning of 58,053 3,241 (6,822 ) 54,472 Cash and cash equivalents, end of period $ 24,872 $ 4,697 $ (6,232 ) $ 23,337 | 18. Supplemental Guarantor Information All of the Senior Notes issued by the Company (or Parent) on October 1, 2015 are guaranteed jointly and severally by all of the United States subsidiaries of the Company (except Beacon Canada, Inc., a domestic subsidiary with no material assets other than stock in a foreign subsidiary) (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 Regulation S-X of the SEC. 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 September 30, 2015 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations and Other Consolidated Company Assets: Current assets: Cash and cash equivalents $ $ 42,816 $ 7,051 $ (4,206 ) $ 45,661 Accounts receivable, less allowance of $8,510 at September 30, 2014 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 Deferred income taxes 3,051 (742 ) 2,309 Total current assets 17,064 785,916 69,237 (5,588 ) 866,629 Intercompany 386,892 (386,892 ) Investments in consolidated subsidiaries 1,429,665 (1,429,665 ) Deferred income taxes 17,481 (17,481 ) 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 $ (1,839,626 ) $ 1,541,737 Liabilities and 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 revolver lines of credit 11,240 11,240 Deferred income taxes 742 (742 ) Current portion of long-term obligations 11,250 5,070 16,320 Total current liabilities 64,513 305,470 32,850 (5,588 ) 397,245 Long-term debt, net of current portion 170,200 170,200 Borrowings under revolver lines of credit Deferred income taxes 86,118 172 (17,481 ) 68,809 Long-term obligations under equipment financing and other, net of current portion 45 22,256 66 22,367 Intercompany 349,908 36,984 (386,892 ) Total liabilities 584,666 413,844 70,072 (409,961 ) 658,621 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 $ (1,839,626 ) $ 1,541,737 BEACON ROOFING SUPPLY, INC. Condensed Consolidating Balance Sheets September 30, 2014 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations and Other Consolidated Company Assets: Current assets: Cash and cash equivalents $ $ 58,053 $ 3,241 $ (6,822 ) $ 54,472 Accounts receivable, less allowance of $8,510 at September 30, 2014 323,587 37,506 (291 ) 360,802 Inventories, net 273,897 27,729 301,626 Prepaid expenses and other current assets 60,796 6,032 66,828 Deferred income taxes 720 13,755 135 14,610 Total current assets 720 730,088 74,643 (7,113 ) 798,338 Intercompany 293,942 (293,942 ) Investments in consolidated subsidiaries 1,294,571 (1,294,571 ) Deferred income taxes 13,883 (13,883 ) Property and equipment, net 2,727 75,882 9,956 88,565 Goodwill 431,391 34,815 466,206 Intangibles, net 14 68,473 3,779 72,266 Other assets, net 4,456 24 1,547 6,027 Total assets $ 1,316,371 $ 1,599,800 $ 124,740 $ (1,609,509 ) $ 1,431,402 Liabilities and equity: Current liabilities: Accounts payable $ 20,735 $ 188,603 $ 18,609 $ (7,113 ) $ 220,834 Accrued expenses 16,900 58,328 5,057 80,285 Borrowings under revolver lines of credit 7,800 10,714 18,514 Deferred income taxes Current portion of long-term obligations 11,250 5,352 16,602 Total current liabilities 56,685 252,283 34,380 (7,113 ) 336,235 Long-term debt, net of current portion 183,131 183,131 Borrowings under revolver lines of credit Deferred income taxes 77,019 964 (13,883 ) 64,100 Long-term obligations under equipment financing and other, net of current portion 3,049 27,714 72 30,835 Intercompany 256,405 37,537 (293,942 ) Total liabilities 499,270 357,016 72,953 (314,938 ) 614,301 Total stockholders’ equity 817,101 1,242,784 51,787 (1,294,571 ) 817,101 Total liabilities and stockholders’ equity $ 1,316,371 $ 1,599,800 $ 124,740 $ (1,609,509 ) $ 1,431,402 BEACON ROOFING SUPPLY, INC. Condensed Consolidating Statements of Operations Year Ended September 30, 2015 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations and Other Consolidated Company Net sales $ $ 2,331,829 $ 183,809 $ (469 ) $ 2,515,169 Cost of products sold 1,778,196 142,077 (469 ) 1,919,804 Gross profit 553,633 41,732 595,365 Operating expenses 44,937 399,901 33,446 478,284 Intercompany charges (income) (36,085 ) 34,264 1,821 Income from operations (8,852 ) 119,468 6,465 117,081 Interest expense, financing costs and other 9,508 740 789 11,037 Intercompany interest expense (income) (15,762 ) 14,174 1,588 Income before income taxes and equity in net income of subsidiaries (2,598 ) 104,554 4,088 106,044 Provision for income taxes (1,087 ) 43,765 1,089 43,767 Income before equity in net income of subsidiaries (1,511 ) 60,789 2,999 62,277 Equity in net income of subsidiaries 63,788 (63,788 ) Net income $ 62,277 $ 60,789 $ 2,999 $ (63,788 ) $ 62,277 Net income per share: Basic $ 1.26 Diluted $ 1.24 Weighted-average shares used in computing net income per share: Basic 49,578,130 Diluted 50,173,478 Year Ended September 30, 2014 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations and Other Consolidated Company Net sales $ $ 2,146,805 $ 180,549 $ (449 ) $ 2,326,905 Cost of products sold 1,658,562 140,952 (449 ) 1,799,065 Gross profit 488,243 39,597 527,840 Operating expenses 28,058 367,812 33,107 428,977 Intercompany charges (income) (27,782 ) 25,929 1,853 Income from operations (276 ) 94,502 4,637 98,863 Interest expense, financing costs and other 9,788 (800 ) 1,107 10,095 Intercompany interest expense (income) (14,503 ) 12,867 1,636 Income before income taxes and equity in net income of subsidiaries 4,439 82,435 1,894 88,768 Provision for income taxes 1,748 32,442 732 34,922 Income before equity in net income of subsidiaries 2,691 49,993 1,162 53,846 Equity in net income of subsidiaries 51,155 (51,155 ) Net income $ 53,846 $ 49,993 $ 1,162 $ (51,155 ) $ 53,846 Net income per share: Basic $ 1.09 Diluted $ 1.08 Weighted-average shares used in computing net income per share: Basic 49,227,466 Diluted 49,947,699 BEACON ROOFING SUPPLY, INC. Condensed Consolidating Statements of Operations Year Ended September 30, 2013 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations and Other Consolidated Company Net sales $ $ 2,064,358 $ 176,922 $ (557 ) $ 2,240,723 Cost of products sold 1,573,865 136,018 (557 ) 1,709,326 Gross profit 490,493 40,904 531,397 Operating expenses 23,399 345,431 32,846 401,676 Intercompany charges (income) (24,457 ) 23,004 1,453 Income from operations 1,058 122,058 6,605 129,721 Interest expense, financing costs and other 8,896 (1,057 ) 408 8,247 Intercompany interest expense (income) (12,627 ) 11,052 1,575 Income before income taxes and equity in net income of subsidiaries 4,789 112,063 4,622 121,474 Provision for income taxes 1,945 45,520 1,402 48,867 Income before equity in net income of subsidiaries 2,844 66,543 3,220 72,607 Equity in net income of subsidiaries 69,763 (69,763 ) Net income $ 72,607 $ 66,543 $ 3,220 $ (69,763 ) $ 72,607 Net income per share: Basic $ 1.50 Diluted $ 1.47 Weighted-average shares used in computing net income per share: Basic 48,472,240 Diluted 49,385,335 BEACON ROOFING SUPPLY, INC. Year Ended September 30, 2015 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations and Other Consolidated Company Net income $ 62,277 $ 60,789 $ 2,999 $ (63,788 ) $ 62,277 Other comprehensive income (loss): Foreign currency translation adjustment (14,003 ) (14,003 ) 14,003 (14,003 ) Unrealized gain (loss) due to change in fair value of derivatives, net of tax (138 ) (138 ) Total other comprehensive income (loss), net of tax (14,141 ) (14,003 ) 14,003 (14,141 ) Comprehensive income $ 48,136 $ 60,789 $ (11,004 ) $ (49,785 ) $ 48,136 Year Ended September 30, 2014 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations and Other Consolidated Company Net income $ 53,846 $ 49,993 $ 1,162 $ (51,155 ) $ 53,846 Other comprehensive income (loss): Foreign currency translation adjustment (7,175 ) (7,175 ) 7,175 (7,175 ) Unrealized gain (loss) due to change in fair value of derivatives, net of tax 972 972 Total other comprehensive income (loss), net of tax (6,203 ) (7,175 ) 7,175 (6,203 ) Comprehensive income $ 47,643 $ 49,993 $ (6,013 ) $ (43,980 ) $ 47,643 Year Ended September 30, 2013 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations and Other Consolidated Company Net income $ 72,607 $ 66,543 $ 3,220 $ (69,763 ) $ 72,607 Other comprehensive income (loss): Foreign currency translation adjustment (4,401 ) (4,401 ) 4,401 (4,401 ) Unrealized gain (loss) due to change in fair value of derivatives, net of tax 1,399 1,399 Total other comprehensive income (loss), net of tax (3,002 ) (4,401 ) 4,401 (3,002 ) Comprehensive income $ 69,605 $ 66,543 $ (1,181 ) $ (65,362 ) $ 69,605 BEACON ROOFING SUPPLY, INC. Year Ended September 30, 2015 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations and Other Consolidated Company Net cash provided by operating activities $ 1,776 $ 100,760 $ 4,188 $ 2,616 $ 109,340 Investing activities Purchases of property and equipment (397 ) (18,649 ) (1,756 ) (20,802 ) Acquisition of businesses (85,301 ) (85,301 ) Proceeds from sales of assets 1,389 1,389 Intercompany activity 93,503 (93,503 ) Net cash used in investing activities 7,805 (17,260 ) (1,756 ) (93,503 ) (104,714 ) Financing activities Borrowings under revolving lines of credit 552,545 8,089 560,634 Payments under revolving lines of credit (560,345 ) (5,662 ) (566,007 ) Repayments under financing facilities and other (5,553 ) (5,553 ) Repayments under senior term loan (11,250 ) (11,250 ) Proceeds from exercise of options 7,943 7,943 Excess tax benefit from equity-based compensation 1,526 1,526 Intercompany activity (93,184 ) (319 ) 93,503 Net cash (used in) provided by financing activities (9,581 ) (98,737 ) 2,108 93,503 (12,707 ) Effect of exchange rate changes on cash (730 ) (730 ) Net increase (decrease) in cash and cash equivalents (15,237 ) 3,810 2,616 (8,811 ) Cash and cash equivalents, beginning of year 58,053 3,241 (6,822 ) 54,472 Cash and cash equivalents, end of year $ $ 42,816 $ 7,051 $ (4,206 ) $ 45,661 BEACON ROOFING SUPPLY, INC. Condensed Consolidating Statements of Cash Flows Year Ended September 30, 2014 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations and Other Consolidated Company Net cash provided by operating activities $ 20,335 $ 53,730 $ (11,746 ) $ (6,822 ) $ 55,497 Investing activities Purchases of property and equipment (884 ) (33,813 ) (2,542 ) (37,239 ) Acquisition of businesses (1,514 ) (1,514 ) Proceeds from sales of assets 1,437 1,437 Intercompany activity 13,751 (13,751 ) Net cash used in investing activities 11,354 (32,376 ) (2,542 ) (13,751 ) (37,316 ) Financing activities Borrowings under revolving lines of credit 482,500 15,000 497,500 Payments under revolving lines of credit (519,700 ) (5,426 ) (525,126 ) Borrowings under financing facilities and other 25,377 25,377 Repayments under financing facilities and other (5,009 ) (5,009 ) Repayments under senior term loan (11,250 ) (11,250 ) Proceeds from exercise of options 7,680 7,680 Excess tax benefit from equity-based compensation 1,030 1,030 Intercompany activity (17,789 ) 4,038 13,751 Net cash (used in) provided by financing activities (39,740 ) 2,579 13,612 13,751 (9,798 ) Effect of exchange rate changes on cash (938 ) (938 ) Net increase (decrease) in cash and cash equivalents (8,052 ) 23,933 (1,613 ) (6,822 ) 7,445 Cash and cash equivalents, beginning of year 8,052 34,120 4,855 47,027 Cash and cash equivalents, end of year $ $ 58,053 $ 3,241 $ (6,822 ) $ 54,472 BEACON ROOFING SUPPLY, INC. Condensed Consolidating Statements of Cash Flows Year Ended September 30, 2013 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations and Other Consolidated Company Net cash provided by operating activities $ 31,091 $ 23,248 $ 24,154 $ $ 78,493 Investing activities Purchases of property and equipment (1,410 ) (21,690 ) (3,020 ) (26,120 ) Acquisition of businesses (64,606 ) (64,606 ) Proceeds from sales of assets 24 1,211 1,235 Intercompany activity 24,848 (24,848 ) Net cash used in investing activities (41,144 ) (20,479 ) (3,020 ) (24,848 ) (89,491 ) Financing activities Borrowings under revolving lines of credit 444,300 11,276 455,576 Payments under revolving lines of credit (440,600 ) (8,680 ) (449,280 ) Borrowings under financing facilities and other 3,993 3,993 Repayments under financing facilities and other (4,549 ) (4,549 ) Repayments under senior term loan (11,250 ) (11,250 ) Proceeds from exercise of options 18,579 18,579 Excess tax benefit from equity-based compensation 4,944 4,944 Intercompany activity 7,420 (32,268 ) 24,848 Net cash (used in) provided by financing activities 15,973 6,864 (29,672 ) 28,848 18,013 Effect of exchange rate changes on cash (193 ) (193 ) Net increase (decrease) in cash and cash equivalents 5,920 9,633 (8,731 ) 6,822 Cash and cash equivalents, beginning of year 2,132 24,487 13,586 40,205 Cash and cash equivalents, end of year $ 8,052 $ 34,120 $ 4,855 $ $ 47,027 |