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. Condensed Consolidating Balance Sheets (Unaudited; In thousands) December 31, 2016 Parent Guarantor Non-Guarantor Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ - $ 83,617 $ 3,606 $ (13,952) $ 73,271 Accounts receivable, net - 467,093 24,162 (1,357) 489,898 Inventories, net - 503,834 24,875 - 528,709 Prepaid expenses and other current assets 2,651 199,305 7,695 - 209,651 Total current assets 2,651 1,253,849 60,338 (15,309) 1,301,529 Intercompany receivable, net - 900,545 - (900,545) - Investments in consolidated subsidiaries 2,915,905 - - (2,915,905) - Deferred income taxes, net 58,561 - - (58,561) - Property and equipment, net 5,250 132,482 9,608 - 147,340 Goodwill - 1,168,575 28,975 - 1,197,550 Intangibles, net - 441,101 3,109 - 444,210 Other assets, net 1,243 268 - - 1,511 Total Assets $ 2,983,610 $ 3,896,820 $ 102,030 $ (3,890,320) $ 3,092,140 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ 26,354 $ 313,647 $ 12,145 $ (15,309) $ 336,837 Accrued expenses 20,510 141,266 4,703 - 166,479 Current portions of long-term debt 4,500 10,110 - - 14,610 Total current liabilities 51,364 465,023 16,848 (15,309) 517,926 Intercompany payable, net 859,886 - 40,659 (900,545) - Borrowings under revolving lines of credit, net - 330,444 2,235 - 332,679 Long-term debt, net 722,516 - - - 722,516 Deferred income taxes, net - 194,555 266 (58,561) 136,260 Long-term obligations under equipment financing and other, net - 32,869 46 - 32,915 Total liabilities 1,633,766 1,022,891 60,054 (974,415) 1,742,296 Total stockholders' equity 1,349,844 2,873,929 41,976 (2,915,905) 1,349,844 Total Liabilities and Stockholders' Equity $ 2,983,610 $ 3,896,820 $ 102,030 $ (3,890,320) $ 3,092,140 Condensed Consolidating Balance Sheets (Unaudited; In thousands) September 30, 2016 Parent Guarantor Non-Guarantor Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ - $ 37,447 $ 2,876 $ (8,937) $ 31,386 Accounts receivable, net - 593,395 34,710 (1,140) 626,965 Inventories, net - 460,516 20,220 - 480,736 Prepaid expenses and other current assets 3,527 153,681 5,895 - 163,103 Total current assets 3,527 1,245,039 63,701 (10,077) 1,302,190 Intercompany receivable, net - 878,931 - (878,931) - Investments in consolidated subsidiaries 2,891,677 - - (2,891,677) - Deferred income taxes, net 59,567 - - (59,567) - Property and equipment, net 4,626 133,897 10,046 - 148,569 Goodwill - 1,167,905 29,660 - 1,197,565 Intangibles, net - 460,696 3,328 - 464,024 Other assets, net 1,242 269 - - 1,511 Total Assets $ 2,960,639 $ 3,886,737 $ 106,735 $ (3,840,252) $ 3,113,859 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ 26,630 $ 329,895 $ 14,467 $ (10,077) $ 360,915 Accrued expenses 42,594 114,016 4,503 - 161,113 Current portions of long-term obligations 4,500 10,311 - - 14,811 Total current liabilities 73,724 454,222 18,970 (10,077) 536,839 Intercompany payable, net 840,159 - 38,772 (878,931) - Borrowings under revolving lines of credit, net - 355,087 4,574 - 359,661 Long-term debt, net 722,929 - - - 722,929 Deferred income taxes, net - 194,556 493 (59,567) 135,482 Long-term obligations under equipment financing and other, net - 35,074 47 - 35,121 Total liabilities 1,636,812 1,038,939 62,856 (948,575) 1,790,032 Total stockholders' equity 1,323,827 2,847,798 43,879 (2,891,677) 1,323,827 Total Liabilities and Stockholders' Equity $ 2,960,639 $ 3,886,737 $ 106,735 $ (3,840,252) $ 3,113,859 Condensed Consolidating Balance Sheets (Unaudited; In thousands) December 31, 2015 Parent Guarantor Non-Guarantor Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ - $ 35,829 $ 8,754 $ (12,373) $ 32,210 Accounts receivable, net - 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 Total current assets 4,232 1,089,090 57,501 (12,994) 1,137,829 Intercompany receivable, net - 824,837 - (824,837) - Investments in consolidated subsidiaries 2,719,051 - - (2,719,051) - Deferred income taxes, net 19,032 - 160 (19,192) - 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 $ 3,666,744 $ 97,390 $ (3,576,074) $ 2,934,294 Liabilities and Stockholders' 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 Current portions of long-term obligations 4,500 9,787 - - 14,287 Total current liabilities 25,375 487,470 13,188 (12,994) 513,039 Intercompany payable, net 786,773 - 38,064 (824,837) - Borrowings under revolving lines of credit - 336,000 7,225 - 343,225 Long-term debt, net 722,888 - - - 722,888 Deferred income taxes, net - 119,855 4 (19,192) 100,667 Long-term obligations under equipment financing and other, net 45 43,222 55 - 43,322 Total liabilities 1,535,081 986,547 58,536 (857,023) 1,723,141 Total stockholders' equity 1,211,153 2,680,197 38,854 (2,719,051) 1,211,153 Total Liabilities and Stockholders' Equity $ 2,746,234 $ 3,666,744 $ 97,390 $ (3,576,074) $ 2,934,294 Condensed Consolidating Statements of Operations (Unaudited; In thousands, except share and per share amounts) Three Months Ended December 31, 2016 Parent Guarantor Non-Guarantor Eliminations Consolidated Net sales $ - $ 960,235 $ 41,949 $ - $ 1,002,184 Cost of products sold - 718,534 32,583 - 751,117 Gross profit - 241,701 9,366 - 251,067 Operating expense 8,646 187,073 8,391 - 204,110 Intercompany charges (income) (11,953) 11,399 554 - - Income from operations 3,307 43,229 421 - 46,957 Interest expense, financing costs, and other 15,354 (2,545) 765 - 13,574 Intercompany interest expense (income) (5,593) 5,593 - - - Income (loss) before provision for income taxes (6,454) 40,181 (344) - 33,383 Provision for (benefit from) income taxes (2,854) 15,902 (95) - 12,953 Income before equity in net income of subsidiaries (3,600) 24,279 (249) - 20,430 Equity in net income of subsidiaries 24,030 - - (24,030) - Net income $ 20,430 $ 24,279 $ (249) $ (24,030) $ 20,430 Weighted-average common stock outstanding: Basic 59,943,264 Diluted 60,993,080 Net income per share: Basic $ 0.34 Diluted $ 0.33 Three Months Ended December 31, 2015 Parent Guarantor Non-Guarantor Eliminations Consolidated 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 (loss) from operations (23,325) 48,901 1,268 - 26,844 Interest expense, financing costs, and other 9,874 6,238 144 - 16,256 Intercompany interest expense (income) (3,926) 3,537 389 - - Income (loss) before provision for income taxes (29,273) 39,126 735 - 10,588 Provision for (benefit from) 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 Weighted-average common stock outstanding: Basic 58,972,913 Diluted 59,962,033 Net income per share: Basic $ 0.12 Diluted $ 0.12 BEACON ROOFING SUPPLY, INC. Condensed Consolidating Statements of Comprehensive Income (Unaudited; In thousands) Three Months Ended December 31, 2016 Parent Guarantor Non-Guarantor Eliminations Consolidated Net income $ 20,430 $ 24,279 $ (249) $ (24,030) $ 20,430 Other comprehensive income (loss): Foreign currency translation adjustment (1,652) - (1,652) 1,652 (1,652) Total other comprehensive income (loss) (1,652) - (1,652) 1,652 (1,652) Comprehensive income (loss) $ 18,778 $ 24,279 $ (1,901) $ (22,378) $ 18,778 Three Months Ended December 31, 2015 Parent Guarantor Non-Guarantor Eliminations Consolidated 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) (2,469) - (2,469) 2,469 (2,469) Comprehensive income (loss) $ 4,649 $ 26,119 $ (1,929) $ (24,190) $ 4,649 BEACON ROOFING SUPPLY, INC. Condensed Consolidating Statements of Cash Flows (Unaudited; In thousands) Three Months Ended December 31, 2016 Parent Guarantor Non-Guarantor Eliminations Consolidated Net cash provided by (used in) operating activities $ (18,908) $ 100,962 $ 1,084 $ (5,015) $ 78,123 Investing Activities Purchases of property and equipment (1,006) (6,073) (201) - (7,280) Acquisition of businesses (1,850) - - - (1,850) Proceeds from the sale of assets - 388 12 - 400 Intercompany activity 19,726 - - (19,726) - Net cash provided by (used in) investing activities 16,870 (5,685) (189) (19,726) (8,730) Financing Activities Borrowings under revolving lines of credit - 352,807 2,250 - 355,057 Repayments under revolving lines of credit - (377,896) (4,499) - (382,395) Repayments under term loan (1,125) - - - (1,125) Borrowings under equipment financing facilities and other - 1,010 - - 1,010 Repayments under equipment financing facilities and other - (3,415) - - (3,415) Proceeds from issuance of common stock 3,460 - - - 3,460 Taxes paid related to net share settlement of equity awards (297) - - - (297) Intercompany activity - (21,613) 1,887 19,726 - Net cash provided by (used in) financing activities 2,038 (49,107) (362) 19,726 (27,705) Effect of exchange rate changes on cash and cash equivalents - - 197 - 197 Net increase (decrease) in cash and cash equivalents - 46,170 730 (5,015) 41,885 Cash and cash equivalents, beginning of period - 37,447 2,876 (8,937) 31,386 Cash and cash equivalents, end of period $ - $ 83,617 $ 3,606 $ (13,952) $ 73,271 Three Months Ended December 31, 2015 Parent Guarantor Non-Guarantor Eliminations Consolidated Net cash provided by (used in) 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 the sale 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 credit - 878,947 11,181 - 890,128 Repayments under revolving lines of credit - (534,470) (14,908) - (549,378) Borrowings under term loan 450,000 - - - 450,000 Repayments under term loan (186,750) - - - (186,750) Borrowings under Senior Notes 300,000 - - - 300,000 Repayments under equipment financing facilities and other - (1,367) - - (1,367) Payment of deferred financing costs (18,890) (8,923) - - (27,813) Proceeds from issuance of common stock 8,984 - - - 8,984 Excess tax benefit from stock-based compensation 1,501 - - - 1,501 Intercompany activity - (437,878) 1,012 436,866 - Net cash provided by (used in) financing activities 554,845 (103,691) (2,715) 436,866 885,305 Effect of exchange rate changes on cash and cash equivalents - - (351) - (351) Net increase (decrease) in cash and cash equivalents - (6,987) 1,703 (8,167) (13,451) Cash and cash equivalents, beginning of period - 42,816 7,051 (4,206) 45,661 Cash and cash equivalents, end of period $ - $ 35,829 $ 8,754 $ (12,373) $ 32,210 |