Supplemental Guarantor Information | 14. 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 “Guarantor”), 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 Guarantor, 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 Guarantor 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 (Unaudited; In thousands) September 30, 2017 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations and Other Consolidated Assets Current assets: Cash and cash equivalents $ - $ 149,799 $ 1,582 $ (13,131 ) $ 138,250 Accounts receivable, net - 663,034 42,633 (1,140 ) 704,527 Inventories, net - 527,226 24,698 - 551,924 Prepaid expenses and other current assets 4,195 198,817 6,126 - 209,138 Total current assets 4,195 1,538,876 75,039 (14,271 ) 1,603,839 Intercompany receivable, net - 655,372 - (655,372 ) - Investments in consolidated subsidiaries 3,160,273 - - (3,160,273 ) - Deferred income taxes, net 30,822 - - (30,822 ) - Property and equipment, net 6,610 138,955 10,564 - 156,129 Goodwill - 1,220,812 31,174 - 1,251,986 Intangibles, net - 426,187 2,882 - 429,069 Other assets, net 2,912 5,622 - - 8,534 Total Assets $ 3,204,812 $ 3,985,824 $ 119,659 $ (3,860,738 ) $ 3,449,557 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ 27,174 $ 468,891 $ 21,903 $ (14,271 ) $ 503,697 Accrued expenses 51,183 204,173 5,941 - 261,297 Current portions of long-term debt 4,500 9,641 - - 14,141 Total current liabilities 82,857 682,705 27,844 (14,271 ) 779,135 Intercompany payable, net 618,881 - 36,491 (655,372 ) - Borrowings under revolving lines of credit, net - - 3,205 - 3,205 Long-term debt, net 721,268 - - - 721,268 Deferred income taxes, net - 168,209 996 (30,822 ) 138,383 Long-term obligations under equipment financing and other, net - 25,694 66 - 25,760 Total liabilities 1,423,006 876,608 68,602 (700,465 ) 1,667,751 Total stockholders' equity 1,781,806 3,109,216 51,057 (3,160,273 ) 1,781,806 Total Liabilities and Stockholders' Equity $ 3,204,812 $ 3,985,824 $ 119,659 $ (3,860,738 ) $ 3,449,557 BEACON ROOFING SUPPLY, INC. Condensed Consolidating Balance Sheets (Unaudited; In thousands) September 30, 2016 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations 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 BEACON ROOFING SUPPLY, INC. Condensed Consolidating Statements of Operations (Unaudited; In thousands, except share and per share amounts) Year Ended September 30, 2017 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations and Other Consolidated Net sales $ - $ 4,198,935 $ 177,735 $ - $ 4,376,670 Cost of products sold - 3,162,896 137,835 - 3,300,731 Gross profit - 1,036,039 39,900 - 1,075,939 Operating expense 28,496 798,328 33,019 - 859,843 Intercompany charges (income) (4,664 ) 4,342 322 - - Income (loss) from operations (23,832 ) 233,369 6,559 - 216,096 Interest expense, financing costs, and other 38,660 14,033 58 - 52,751 Intercompany interest expense (income) (24,458 ) 22,927 1,531 - - Income (loss) before provision for income taxes (38,034 ) 196,409 4,970 - 163,345 Provision for (benefit from) income taxes (3,284 ) 64,399 1,366 - 62,481 Income (loss) before equity in net income of subsidiaries (34,750 ) 132,010 3,604 - 100,864 Equity in net income of subsidiaries 135,614 - - (135,614 ) - Net income $ 100,864 $ 132,010 $ 3,604 $ (135,614 ) $ 100,864 Weighted-average common stock outstanding: Basic 60,315,648 Diluted 61,344,263 Net income per share: Basic $ 1.67 Diluted $ 1.64 BEACON ROOFING SUPPLY, INC. Condensed Consolidating Statements of Operations (Unaudited; In thousands, except share and per share amounts) Year Ended September 30, 2016 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations and Other Consolidated Net sales $ - $ 3,949,313 $ 178,042 $ (246 ) $ 4,127,109 Cost of products sold - 2,977,174 137,112 (246 ) 3,114,040 Gross profit - 972,139 40,930 - 1,013,069 Operating expenses 59,949 715,669 32,467 - 808,085 Intercompany charges (income) (51,942 ) 49,285 2,657 - - Income (loss) from operations (8,007 ) 207,185 5,806 - 204,984 Interest expense, financing costs, and other 42,835 14,965 652 - 58,452 Intercompany interest expense (income) (21,536 ) 19,928 1,608 - - Income (loss) before provision for income taxes (29,306 ) 172,292 3,546 - 146,532 Provision for (benefit from) income taxes (472 ) 55,613 1,474 - 56,615 Income (loss) before equity in net income of subsidiaries (28,834 ) 116,679 2,072 - 89,917 Equity in net income of subsidiaries 118,751 - - (118,751 ) - Net income $ 89,917 $ 116,679 $ 2,072 $ (118,751 ) $ 89,917 Weighted-average common stock outstanding: Basic 59,424,372 Diluted 60,418,067 Net income per share: Basic $ 1.51 Diluted $ 1.49 BEACON ROOFING SUPPLY, INC. Condensed Consolidating Statements of Operations (Unaudited; In thousands, except share and per share amounts) Year Ended September 30, 2015 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations and Other Consolidated 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 (loss) 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 provision for income taxes (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 Weighted-average common stock outstanding: Basic 49,578,130 Diluted 50,173,478 Net income per share: Basic $ 1.26 Diluted $ 1.24 BEACON ROOFING SUPPLY, INC. Condensed Consolidating Statements of Comprehensive Income (Unaudited; In thousands) Year Ended September 30, 2017 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations and Other Consolidated Net income (loss) $ 100,864 $ 132,010 $ 3,604 $ (135,614 ) $ 100,864 Other comprehensive income: Foreign currency translation adjustment 3,706 - 3,706 (3,706 ) 3,706 Total other comprehensive income 3,706 - 3,706 (3,706 ) 3,706 Comprehensive income (loss) $ 104,570 $ 132,010 $ 7,310 $ (139,320 ) $ 104,570 Year Ended September 30, 2016 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations and Other Consolidated Net income $ 89,917 $ 116,679 $ 2,072 $ (118,751 ) $ 89,917 Other comprehensive income: Foreign currency translation adjustment 1,024 - 1,024 (1,024 ) 1,024 Total other comprehensive income 1,024 - 1,024 (1,024 ) 1,024 Comprehensive income $ 90,941 $ 116,679 $ 3,096 $ (119,775 ) $ 90,941 Year Ended September 30, 2015 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations and Other Consolidated 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 loss due to change in fair value of derivatives, net of tax (138 ) - - - (138 ) Total other comprehensive income (loss) (14,141 ) - (14,003 ) 14,003 (14,141 ) Comprehensive income (loss) $ 48,136 $ 60,789 $ (11,004 ) $ (49,785 ) $ 48,136 BEACON ROOFING SUPPLY, INC. Condensed Consolidating Statements of Cash Flows (Unaudited; In thousands) Year Ended September 30, 2017 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations and Other Consolidated Net cash provided by (used in) operating activities $ (2,466 ) $ 313,396 $ 4,888 $ (618 ) $ 315,200 Investing Activities Purchases of property and equipment (3,517 ) (34,584 ) (1,727 ) - (39,828 ) Acquisition of businesses (129,390 ) - - - (129,390 ) Proceeds from the sale of assets - 2,150 83 - 2,233 Intercompany activity (203,163 ) - - 203,163 - Net cash used in investing activities (336,070 ) (32,434 ) (1,644 ) 203,163 (166,985 ) Financing Activities Borrowings under revolving lines of credit - 2,445,084 19,044 - 2,464,128 Repayments under revolving lines of credit - (2,812,663 ) (20,567 ) - (2,833,230 ) Repayments under term loan (4,500 ) - - - (4,500 ) Repayments under equipment financing facilities and other - (10,049 ) 15 - (10,034 ) Payment of debt issuance costs (1,669 ) - - - (1,669 ) Proceeds from secondary offering of common stock 345,503 - - - 345,503 Payment of issuance costs from secondary offering of common stock (14,684 ) - - - (14,684 ) Proceeds from issuance of common stock related to equity awards 11,341 - - - 11,341 Taxes paid related to net share settlement of equity awards (392 ) - - - (392 ) Excess tax benefit from stock-based compensation 2,937 - - - 2,937 Intercompany activity - 209,018 (2,279 ) (206,739 ) - Net cash provided by (used in) financing activities 338,536 (168,610 ) (3,787 ) (206,739 ) (40,600 ) Effect of exchange rate changes on cash and cash equivalents - - (751 ) - (751 ) Net increase (decrease) in cash and cash equivalents - 112,352 (1,294 ) (4,194 ) 106,864 Cash and cash equivalents, beginning of period - 37,447 2,876 (8,937 ) 31,386 Cash and cash equivalents, end of period $ - $ 149,799 $ 1,582 $ (13,131 ) $ 138,250 BEACON ROOFING SUPPLY, INC. Condensed Consolidating Statements of Cash Flows (Unaudited; In thousands) Year Ended September 30, 2016 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations and Other Consolidated Net cash provided by (used in) operating activities $ (22,799 ) $ 143,427 $ 4,751 $ (4,731 ) $ 120,648 Investing Activities Purchases of property and equipment (3,654 ) (20,008 ) (2,653 ) - (26,315 ) Acquisition of businesses (1,018,188 ) - - - (1,018,188 ) Proceeds from the sale of assets - 1,882 - - 1,882 Intercompany activity 475,099 - - (475,099 ) - Net cash used in investing activities (546,743 ) (18,126 ) (2,653 ) (475,099 ) (1,042,621 ) Financing Activities Borrowings under revolving lines of credit - 1,877,729 14,730 - 1,892,459 Repayments under revolving lines of credit - (1,520,003 ) (21,529 ) - (1,541,532 ) Borrowings under term loan 490,793 - - - 490,793 Repayments under term loan (230,918 ) - - - (230,918 ) Repayments under equipment financing facilities and other (45 ) (4,659 ) (20 ) - (4,724 ) Borrowings under Senior Notes 300,000 - - - 300,000 Payment of debt issuance costs (19,402 ) (8,923 ) - - (28,325 ) Proceeds from issuance of common stock 24,160 - - - 24,160 Taxes paid related to net share settlement of equity awards (2 ) - - - (2 ) Excess tax benefit from stock-based compensation 4,956 - - - 4,956 Intercompany activity - (474,814 ) (285 ) 475,099 - Net cash provided by (used in) financing activities 569,542 (130,670 ) (7,104 ) 475,099 906,867 Effect of exchange rate changes on cash and cash equivalents - - 831 - 831 Net decrease in cash and cash equivalents - (5,369 ) (4,175 ) (4,731 ) (14,275 ) Cash and cash equivalents, beginning of period - 42,816 7,051 (4,206 ) 45,661 Cash and cash equivalents, end of period $ - $ 37,447 $ 2,876 $ (8,937 ) $ 31,386 BEACON ROOFING SUPPLY, INC. Condensed Consolidating Statements of Cash Flows (Unaudited; In thousands) Year Ended September 30, 2015 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations and Other Consolidated 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 the sale of assets - 1,389 - - 1,389 Intercompany activity 93,503 - - (93,503 ) - Net cash provided by (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 Repayments under revolving lines of credit (560,345 ) - (5,662 ) - (566,007 ) Repayments under term loan (11,250 ) - - - (11,250 ) Repayments under equipment financing facilities and other - (5,553 ) - - (5,553 ) Proceeds from issuance of common stock 7,943 - - - 7,943 Excess tax benefit from stock-based compensation 1,526 - - - 1,526 Intercompany activity - (93,184 ) (319 ) 93,503 - Net cash provided by (used in) financing activities (9,581 ) (98,737 ) 2,108 93,503 (12,707 ) Effect of exchange rate changes on cash and cash equivalents - - (730 ) - (730 ) Net increase (decrease) in cash and cash equivalents - (15,237 ) 3,810 2,616 (8,811 ) Cash and cash equivalents, beginning of period - 58,053 3,241 (6,822 ) 54,472 Cash and cash equivalents, end of period $ - $ 42,816 $ 7,051 $ (4,206 ) $ 45,661 |