Supplemental Guarantor Information | 13. 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. BEACON ROOFING SUPPLY, INC. Condensed Consolidating Balance Sheets (Unaudited; In thousands) December 31, 2017 Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries 1 Eliminations and Other Consolidated Assets Current assets: Cash and cash equivalents $ - $ 70,698 $ 2,122 $ (8,993 ) $ 63,827 Restricted cash - - 1,300,000 - 1,300,000 Accounts receivable, net - 526,068 27,775 (1,140 ) 552,703 Inventories, net - 581,288 22,505 - 603,793 Prepaid expenses and other current assets 17,713 194,007 6,998 - 218,718 Total current assets 17,713 1,372,061 1,359,400 (10,133 ) 2,739,041 Intercompany receivable, net - 730,364 - (730,364 ) - Investments in consolidated subsidiaries 3,239,031 - - (3,239,031 ) - Deferred income taxes, net 18,286 - - (18,286 ) - Property and equipment, net 8,271 135,925 10,491 - 154,687 Goodwill - 1,220,813 31,012 - 1,251,825 Intangibles, net - 408,123 2,734 - 410,857 Other assets, net 3,341 5,527 - - 8,868 Total Assets $ 3,286,642 $ 3,872,813 $ 1,403,637 $ (3,997,814 ) $ 4,565,278 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ 21,511 $ 296,547 $ 7,517 $ (10,133 ) $ 315,442 Accrued expenses 27,467 232,131 6,451 - 266,049 Current portions of long-term debt 4,500 9,739 - - 14,239 Total current liabilities 53,478 538,417 13,968 (10,133 ) 595,730 Intercompany payable, net 680,761 - 49,603 (730,364 ) - Borrowings under revolving lines of credit, net - - - - - Long-term debt, net 700,059 - 1,300,000 - 2,000,059 Deferred income taxes, net and other - 111,066 671 (18,286 ) 93,451 Long-term obligations under equipment financing and other, net - 23,624 70 - 23,694 Total liabilities 1,434,298 673,107 1,364,312 (758,783 ) 2,712,934 Total stockholders' equity 1,852,344 3,199,706 39,325 (3,239,031 ) 1,852,344 Total Liabilities and Stockholders' Equity $ 3,286,642 $ 3,872,813 $ 1,403,637 $ (3,997,814 ) $ 4,565,278 1 Includes $1.30 billion in restricted cash and long term debt related to the Allied Acquisition temporarily held in Beacon Escrow Corporation – see Note 8 for further details. 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 obligations 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) December 31, 2016 Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations and Other 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 obligations 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 - 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 BEACON ROOFING SUPPLY, INC. Condensed Consolidating Statements of Operations (Unaudited; In thousands, except share and per share amounts) Three Months Ended December 31, 2017 Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries 1 Eliminations and Other Consolidated Net sales $ - $ 1,076,262 $ 45,717 $ - $ 1,121,979 Cost of products sold - 816,436 35,790 - 852,226 Gross profit - 259,826 9,927 - 269,753 Operating expense 323 210,755 9,579 - 220,657 Intercompany charges (income) 893 (893 ) - - - Income (loss) from operations (1,216 ) 49,964 348 - 49,096 Interest expense, financing costs, and other 10,076 825 11,667 - 22,568 Intercompany interest expense (income) (5,708 ) 5,321 387 - - Income (loss) before provision for income taxes (5,584 ) 43,818 (11,706 ) - 26,528 Provision for (benefit from) income taxes 5,521 (46,672 ) 83 - (41,068 ) Income (loss) before equity in net income of subsidiaries (11,105 ) 90,490 (11,789 ) - 67,596 Equity in net income of subsidiaries 78,701 - - (78,701 ) - Net income (loss) $ 67,596 $ 90,490 $ (11,789 ) $ (78,701 ) $ 67,596 Weighted-average common stock outstanding: Basic 67,825,430 Diluted 69,244,678 Net income per share: Basic $ 1.00 Diluted $ 0.98 1 Includes interest expense from $1.30 billion in long term debt related to the Allied Acquisition temporarily held in Beacon Escrow Corporation – see Note 8 for further details. BEACON ROOFING SUPPLY, INC. Condensed Consolidating Statements of Operations (Unaudited; In thousands, except share and per share amounts) Three Months Ended December 31, 2016 Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations and Other 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 expenses 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 (loss) 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 (loss) $ 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 BEACON ROOFING SUPPLY, INC. Condensed Consolidating Statements of Comprehensive Income (Unaudited; In thousands) Three Months Ended December 31, 2017 Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations and Other Consolidated Net income (loss) $ 67,596 $ 90,490 $ (11,789 ) $ (78,701 ) $ 67,596 Other comprehensive income: Foreign currency translation adjustment 57 - 57 (57 ) 57 Total other comprehensive income 57 - 57 (57 ) 57 Comprehensive income (loss) $ 67,653 $ 90,490 $ (11,732 ) $ (78,758 ) $ 67,653 Three Months Ended December 31, 2016 Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations and Other Consolidated Net income (loss) $ 20,430 $ 24,279 $ (249 ) $ (24,030 ) $ 20,430 Other comprehensive loss: Foreign currency translation adjustment (1,652 ) - (1,652 ) 1,652 (1,652 ) Total other comprehensive loss (1,652 ) - (1,652 ) 1,652 (1,652 ) Comprehensive income (loss) $ 18,778 $ 24,279 $ (1,901 ) $ (22,378 ) $ 18,778 BEACON ROOFING SUPPLY, INC. Condensed Consolidating Statements of Cash Flows (Unaudited; In thousands) Three Months Ended December 31, 2017 Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries 1 Eliminations and Other Consolidated Net cash provided by (used in) operating activities $ (37,331 ) $ 2,338 $ (9,658 ) $ 4,195 $ (40,456 ) Investing Activities Purchases of property and equipment (2,117 ) (4,874 ) (425 ) - (7,416 ) Acquisition of businesses - - - - - Proceeds from the sale of assets - 398 15 - 413 Intercompany activity 61,938 - - (61,938 ) - Net cash provided by (used in) investing activities 59,821 (4,476 ) (410 ) (61,938 ) (7,003 ) Financing Activities Borrowings under revolving lines of credit - 878 16,524 - 17,402 Repayments under revolving lines of credit - (877 ) (19,671 ) - (20,548 ) Repayments under term loan - - - - - Repayments under equipment financing facilities and other - (1,973 ) 5 - (1,968 ) Borrowings under Senior Notes - - 1,300,000 - 1,300,000 Payment of debt issuance costs (21,917 ) - - - (21,917 ) Payment of issuance costs from secondary offering of common stock (429 ) - - - (429 ) Proceeds from issuance of common stock related to equity awards 3,781 - - - 3,781 Taxes paid related to net share settlement of equity awards (3,925 ) - - - (3,925 ) Intercompany activity - (74,991 ) 13,110 61,881 - Net cash provided by (used in) financing activities (22,490 ) (76,963 ) 1,309,968 61,881 1,272,396 Effect of exchange rate changes on cash, cash equivalents, and restricted cash - - 640 - 640 Net increase (decrease) in cash, cash equivalents, and restricted cash - (79,101 ) 1,300,540 4,138 1,225,577 Cash, cash equivalents, and restricted cash, beginning of period - 149,799 1,582 (13,131 ) 138,250 Cash, cash equivalents, and restricted cash, end of period $ - $ 70,698 $ 1,302,122 $ (8,993 ) $ 1,363,827 1 Includes activity from $1.30 billion in long term debt related to the Allied Acquisition temporarily held in Beacon Escrow Corporation – see Note 8 for further details. BEACON ROOFING SUPPLY, INC. Condensed Consolidating Statements of Cash Flows (Unaudited; In thousands) Three Months Ended December 31, 2016 Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations and Other 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 ) Repayments under equipment financing facilities and other - (2,405 ) - - (2,405 ) 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, cash equivalents, and restricted cash - - 197 - 197 Net increase (decrease) in cash, cash equivalents, and restricted cash - 46,170 730 (5,015 ) 41,885 Cash, cash equivalents, and restricted cash, beginning of period - 37,447 2,876 (8,937 ) 31,386 Cash, cash equivalents, and restricted cash, end of period $ - $ 83,617 $ 3,606 $ (13,952 ) $ 73,271 |