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) March 31, 2017 Guarantor Non-Guarantor Eliminations Parent Subsidiaries Subsidiaries and Other Consolidated Assets Current assets: Cash and cash equivalents $ - $ 24,181 $ 1,946 $ (16,115) $ 10,012 Accounts receivable, net - 490,724 15,437 225 506,386 Inventories, net - 556,463 24,426 - 580,889 Prepaid expenses and other current assets 28,952 184,764 3,673 - 217,389 Total current assets 28,952 1,256,132 45,482 (15,890) 1,314,676 Intercompany receivable, net - 961,450 - (961,450) - Investments in consolidated subsidiaries 2,959,542 - - (2,959,542) - Deferred income taxes, net 57,419 - - (57,419) - Property and equipment, net 5,614 140,918 9,848 - 156,380 Goodwill - 1,198,805 29,254 - 1,228,059 Intangibles, net - 436,513 2,994 - 439,507 Other assets, net 1,242 269 - - 1,511 Total Assets $ 3,052,769 $ 3,994,087 $ 87,578 $ (3,994,301) $ 3,140,133 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ 27,209 $ 468,144 $ 6,865 $ (15,890) $ 486,328 Accrued expenses 26,226 103,045 1,993 - 131,264 Current portions of long-term debt 4,500 9,514 - - 14,014 Total current liabilities 57,935 580,703 8,858 (15,890) 631,606 Intercompany payable, net 923,565 - 37,885 (961,450) - Borrowings under revolving lines of credit, net - 269,124 - - 269,124 Long-term debt, net 722,101 - - - 722,101 Deferred income taxes, net - 194,556 358 (57,419) 137,495 Long-term obligations under equipment financing and other, net - 30,593 46 - 30,639 Total liabilities 1,703,601 1,074,976 47,147 (1,034,759) 1,790,965 Total stockholders' equity 1,349,168 2,919,111 40,431 (2,959,542) 1,349,168 Total Liabilities and Stockholders' Equity $ 3,052,769 $ 3,994,087 $ 87,578 $ (3,994,301) $ 3,140,133 Condensed Consolidating Balance Sheets (Unaudited; In thousands) September 30, 2016 Guarantor Non-Guarantor Eliminations Parent Subsidiaries Subsidiaries and Other 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) March 31, 2016 Guarantor Non-Guarantor Eliminations Parent Subsidiaries Subsidiaries and Other Consolidated Assets Current assets: Cash and cash equivalents $ - $ 28,831 $ 4,689 $ (18,679) $ 14,841 Accounts receivable, net - 476,860 15,130 (1,140) 490,850 Inventories, net - 483,582 30,168 - 513,750 Prepaid expenses and other current assets 16,474 145,102 3,049 - 164,625 Total current assets 16,474 1,134,375 53,036 (19,819) 1,184,066 Intercompany receivable, net 802,015 - (802,015) - Investments in consolidated subsidiaries 2,716,780 - - (2,716,780) - Deferred income taxes, net 17,403 - - (17,403) - Property and equipment, net 3,740 135,511 8,743 - 147,994 Goodwill - 1,130,818 29,957 - 1,160,775 Intangibles, net - 468,881 3,701 - 472,582 Other assets, net 1,233 197 - - 1,430 Total Assets $ 2,755,630 $ 3,671,797 $ 95,437 $ (3,556,017) $ 2,966,847 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ 34,045 $ 392,032 $ 11,736 $ (19,819) $ 417,994 Accrued expenses 10,390 137,378 4,924 - 152,692 Current portions of long-term obligations 4,500 7,659 - - 12,159 Total current liabilities 48,935 537,069 16,660 (19,819) 582,845 Intercompany payable, net 764,168 - 37,847 (802,015) - Borrowings under revolving lines of credit - 295,690 - - 295,690 Long-term debt, net 722,542 - - - 722,542 Deferred income taxes, net - 119,855 426 (17,403) 102,878 Long-term obligations under equipment financing and other, net - 42,860 47 - 42,907 Total liabilities 1,535,645 995,474 54,980 (839,237) 1,746,862 Total stockholders' equity 1,219,985 2,676,323 40,457 (2,716,780) 1,219,985 Total Liabilities and Stockholders' Equity $ 2,755,630 $ 3,671,797 $ 95,437 $ (3,556,017) $ 2,966,847 BEACON ROOFING SUPPLY, INC. Condensed Consolidating Statements of Operations (Unaudited; In thousands, except share and per share amounts) Three Months Ended March 31, 2017 Guarantor Non-Guarantor Eliminations Parent Subsidiaries Subsidiaries and Other Consolidated Net sales $ - $ 849,226 $ 21,498 $ - $ 870,724 Cost of products sold - 649,595 16,652 - 666,247 Gross profit - 199,631 4,846 - 204,477 Operating expense 7,010 193,448 7,075 - 207,533 Intercompany charges (income) (12,555) 11,993 562 - - Income (loss) from operations 5,545 (5,810) (2,791) - (3,056) Interest expense, financing costs, and other 3,983 8,003 282 - 12,268 Intercompany interest expense (income) (5,089) 5,089 - - - Income (loss) before provision for income taxes 6,651 (18,902) (3,073) - (15,324) Provision for (benefit from) income taxes 2,444 (7,568) (844) - (5,968) Income (loss) before equity in net income of subsidiaries 4,207 (11,334) (2,229) - (9,356) Equity in net loss of subsidiaries (13,563) - - 13,563 - Net loss $ (9,356) $ (11,334) $ (2,229) $ 13,563 $ (9,356) Weighted-average common stock outstanding: Basic 60,141,580 Diluted 60,141,580 Net income (loss) per share: Basic $ (0.16) Diluted $ (0.16) Three Months Ended March 31, 2016 Guarantor Non-Guarantor Eliminations Parent Subsidiaries Subsidiaries and Other Consolidated Net sales $ - $ 803,781 $ 19,862 $ (106) $ 823,537 Cost of products sold - 612,646 15,233 (106) 627,773 Gross profit - 191,135 4,629 - 195,764 Operating expenses 27,987 157,398 6,496 - 191,881 Intercompany charges (income) (17,593) 16,270 1,323 - - Income (loss) from operations (10,394) 17,467 (3,190) - 3,883 Interest expense, financing costs, and other 4,763 8,267 (4) - 13,026 Intercompany interest expense (income) (4,795) 4,412 383 - - Income (loss) before provision for income taxes (10,362) 4,788 (3,569) - (9,143) Provision for (benefit from) income taxes (11,141) 8,663 (946) - (3,424) Income (loss) before equity in net income of subsidiaries 779 (3,875) (2,623) - (5,719) Equity in net loss of subsidiaries (6,498) - - 6,498 - Net loss $ (5,719) $ (3,875) $ (2,623) $ 6,498 $ (5,719) Weighted-average common stock outstanding: Basic 59,295,990 Diluted 59,295,990 Net income (loss) per share: Basic $ (0.10) Diluted $ (0.10) Condensed Consolidating Statements of Operations (Unaudited; In thousands, except share and per share amounts) Six Months Ended March 31, 2017 Guarantor Non-Guarantor Eliminations Parent Subsidiaries Subsidiaries and Other Consolidated Net sales $ - $ 1,809,461 $ 63,447 $ - $ 1,872,908 Cost of products sold - 1,368,129 49,235 - 1,417,364 Gross profit - 441,332 14,212 - 455,544 Operating expense 15,656 380,521 15,466 - 411,643 Intercompany charges (income) (24,508) 23,392 1,116 - - Income from operations 8,852 37,419 (2,370) - 43,901 Interest expense, financing costs, and other 19,337 5,458 1,047 - 25,842 Intercompany interest expense (income) (10,682) 10,682 - - - Income (loss) before provision for income taxes 197 21,279 (3,417) - 18,059 Provision for (benefit from) income taxes (410) 8,334 (939) - 6,985 Income (loss) before equity in net income of subsidiaries 607 12,945 (2,478) - 11,074 Equity in net income of subsidiaries 10,467 - - (10,467) - Net income (loss) $ 11,074 $ 12,945 $ (2,478) $ (10,467) $ 11,074 Weighted-average common stock outstanding: Basic 60,041,332 Diluted 61,069,938 Net income per share: Basic $ 0.18 Diluted $ 0.18 Six Months Ended March 31, 2016 Guarantor Non-Guarantor Eliminations Parent Subsidiaries Subsidiaries and Other Consolidated Net sales $ - $ 1,735,265 $ 64,999 $ (247) $ 1,800,017 Cost of products sold - 1,321,029 50,283 (247) 1,371,065 Gross profit - 414,236 14,716 - 428,952 Operating expenses 59,159 324,412 14,654 - 398,225 Intercompany charges (income) (25,440) 23,456 1,984 - - Income (loss) from operations (33,719) 66,368 (1,922) - 30,727 Interest expense, financing costs, and other 14,637 14,505 140 - 29,282 Intercompany interest expense (income) (8,721) 7,949 772 - - Income (loss) before provision for income taxes (39,635) 43,914 (2,834) - 1,445 Provision for (benefit from) income taxes (20,873) 21,670 (751) - 46 Income (loss) before equity in net income of subsidiaries (18,762) 22,244 (2,083) - 1,399 Equity in net income of subsidiaries 20,161 - - (20,161) - Net income (loss) $ 1,399 $ 22,244 $ (2,083) $ (20,161) $ 1,399 Weighted-average common stock outstanding: Basic 59,133,569 Diluted 60,077,852 Net income per share: Basic $ 0.02 Diluted $ 0.02 Condensed Consolidating Statements of Comprehensive Income (Unaudited; In thousands) Three Months Ended March 31, 2017 Guarantor Non-Guarantor Eliminations Parent Subsidiaries Subsidiaries and Other Consolidated Net loss $ (9,356) $ (11,334) $ (2,229) $ 13,563 $ (9,356) Other comprehensive income: Foreign currency translation adjustment 813 - 813 (813) 813 Total other comprehensive income 813 - 813 (813) 813 Comprehensive loss $ (8,543) $ (11,334) $ (1,416) $ 12,750 $ (8,543) Three Months Ended March 31, 2016 Guarantor Non-Guarantor Eliminations Parent Subsidiaries Subsidiaries and Other Consolidated Net loss $ (5,719) $ (3,875) $ (2,623) $ 6,498 $ (5,719) Other comprehensive income: Foreign currency translation adjustment 4,226 - 4,226 (4,226) 4,226 Total other comprehensive income 4,226 - 4,226 (4,226) 4,226 Comprehensive income (loss) $ (1,493) $ (3,875) $ 1,603 $ 2,272 $ (1,493) Six Months Ended March 31, 2017 Guarantor Non-Guarantor Eliminations Parent Subsidiaries Subsidiaries and Other Consolidated Net income (loss) $ 11,074 $ 12,945 $ (2,478) $ (10,467) $ 11,074 Other comprehensive income: Foreign currency translation adjustment (839) - (839) 839 (839) Total other comprehensive loss (839) - (839) 839 (839) Comprehensive income (loss) $ 10,235 $ 12,945 $ (3,317) $ (9,628) $ 10,235 Six Months Ended March 31, 2016 Guarantor Non-Guarantor Eliminations Parent Subsidiaries Subsidiaries and Other Consolidated Net income (loss) $ 1,399 $ 22,244 $ (2,083) $ (20,161) $ 1,399 Other comprehensive income: Foreign currency translation adjustment 1,757 - 1,757 (1,757) 1,757 Total other comprehensive income 1,757 - 1,757 (1,757) 1,757 Comprehensive income (loss) $ 3,156 $ 22,244 $ (326) $ (21,918) $ 3,156 Condensed Consolidating Statements of Cash Flows (Unaudited; In thousands) Six Months Ended March 31, 2017 Guarantor Non-Guarantor Eliminations Parent Subsidiaries Subsidiaries and Other Consolidated Net cash provided by (used in) operating activities $ (29,347) $ 181,847 $ 5,121 $ (7,178) $ 150,443 Investing Activities Purchases of property and equipment (1,709) (21,742) (780) - (24,231) Acquisition of businesses (58,359) - - - (58,359) Proceeds from the sale of assets - 1,274 11 - 1,285 Intercompany activity 83,397 - - (83,397) - Net cash provided by (used in) investing activities 23,329 (20,468) (769) (83,397) (81,305) Financing Activities Borrowings under revolving lines of credit - 852,583 4,516 - 857,099 Repayments under revolving lines of credit - (939,438) (9,032) - (948,470) Repayments under term loan (1,125) - - - (1,125) Borrowings under equipment financing facilities and other - 1,579 - - 1,579 Repayments under equipment financing facilities and other - (6,857) - - (6,857) Proceeds from issuance of common stock 7,840 - - - 7,840 Taxes paid related to net share settelement of equity awards (697) - - - (697) Intercompany activity - (82,512) (885) 83,397 - Net cash provided by (used in) financing activities 6,018 (174,645) (5,401) 83,397 (90,631) Effect of exchange rate changes on cash and cash equivalents - - 119 - 119 Net decrease in cash and cash equivalents - (13,266) (930) (7,178) (21,374) Cash and cash equivalents, beginning of period - 37,447 2,876 (8,937) 31,386 Cash and cash equivalents, end of period $ - $ 24,181 $ 1,946 $ (16,115) $ 10,012 Six Months Ended March 31, 2016 Guarantor Non-Guarantor Eliminations Parent Subsidiaries Subsidiaries and Other Consolidated Net cash provided by (used in) operating activities $ (41,213) $ 127,076 $ 9,262 $ (14,473) $ 80,652 Investing Activities Purchases of property and equipment (1,507) (9,093) (459) - (11,059) Acquisition of businesses (941,156) - - - (941,156) Proceeds from the sale of assets - 377 - - 377 Intercompany activity 423,620 - - (423,620) - Net cash used in investing activities (519,043) (8,716) (459) (423,620) (951,838) Financing Activities Borrowings under revolving lines of credit - 1,017,128 - - 1,017,128 Repayments under revolving lines of credit - (713,407) (11,448) - (724,855) Borrowings under term loan 450,000 - - - 450,000 Repayments under term loan (187,875) - - - (187,875) Borrowings under Senior Notes 300,000 - - - 300,000 Repayments under equipment financing facilities and other - (2,633) - - (2,633) Payment of deferred financing costs (18,890) (8,923) - - (27,813) Proceeds from issuance of common stock 15,391 - - - 15,391 Excess tax benefit from stock-based compensation 1,630 - - - 1,630 Intercompany activity - (424,510) 890 423,620 - Net cash provided by (used in) financing activities 560,256 (132,345) (10,558) 423,620 840,973 Effect of exchange rate changes on cash and cash equivalents - - (607) - (607) Net decrease in cash and cash equivalents - (13,985) (2,362) (14,473) (30,820) Cash and cash equivalents, beginning of period - 42,816 7,051 (4,206) 45,661 Cash and cash equivalents, end of period $ - $ 28,831 $ 4,689 $ (18,679) $ 14,841 |