Supplemental Guarantor Information | 13. Supplemental Guarantor Information The 2023 Senior Notes and 2025 Senior Notes 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) March 31, 2018 Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations and Other Consolidated Assets Current assets: Cash and cash equivalents $ - $ 18,746 $ 8,196 $ (10,942 ) $ 16,000 Accounts receivable, net - 816,058 17,905 (1,140 ) 832,823 Inventories, net - 978,852 26,725 - 1,005,577 Prepaid expenses and other current assets 35,646 199,947 4,722 - 240,315 Total current assets 35,646 2,013,603 57,548 (12,082 ) 2,094,715 Intercompany receivable, net - 1,284,455 - (1,284,455 ) - Investments in consolidated subsidiaries 5,949,437 - - (5,949,437 ) - Deferred income taxes, net 19,902 - - (19,902 ) - Property and equipment, net 10,761 272,866 10,595 - 294,222 Goodwill - 2,351,447 30,173 - 2,381,620 Intangibles, net - 1,407,772 2,530 - 1,410,302 Other assets, net 1,243 268 - - 1,511 Total Assets $ 6,016,989 $ 7,330,411 $ 100,846 $ (7,265,876 ) $ 6,182,370 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ 21,042 $ 572,222 $ 12,377 $ (12,082 ) $ 593,559 Accrued expenses 61,788 281,265 4,997 - 348,050 Current portions of long-term debt 9,700 9,897 - - 19,597 Total current liabilities 92,530 863,384 17,374 (12,082 ) 961,206 Intercompany payable, net 1,247,040 - 37,415 (1,284,455 ) - Borrowings under revolving lines of credit, net - 424,528 - - 424,528 Long-term debt, net 2,493,889 - - - 2,493,889 Deferred income taxes, net - 110,614 389 (19,902 ) 91,101 Long-term obligations under equipment financing and other, net - 18,313 - - 18,313 Other long-term liabilities 814 9,729 74 - 10,617 Total liabilities 3,834,273 1,426,568 55,252 (1,316,439 ) 3,999,654 Convertible preferred stock 399,195 - - - 399,195 Total stockholders' equity 1,783,521 5,903,843 45,594 (5,949,437 ) 1,783,521 Total Liabilities and Stockholders' Equity $ 6,016,989 $ 7,330,411 $ 100,846 $ (7,265,876 ) $ 6,182,370 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 - 23,147 66 - 23,213 Other long-term liabilities 2,547 - - 2,547 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) March 31, 2017 Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations 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 obligations 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 - 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 - 28,221 46 - 28,267 Other long-term liabilities - 2,372 - - 2,372 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 BEACON ROOFING SUPPLY, INC. Condensed Consolidating Statements of Operations (Unaudited; In thousands) Three Months Ended March 31, 2018 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations and Other Consolidated Net sales $ - $ 1,404,617 $ 21,008 $ - $ 1,425,625 Cost of products sold - 1,070,605 16,643 - 1,087,248 Gross profit - 334,012 4,365 - 338,377 Operating expense 3,115 384,245 8,415 - 395,775 Intercompany charges (income) (1,477 ) 1,477 - - - Income (loss) from operations (1,638 ) (51,710 ) (4,050 ) - (57,398 ) Interest expense, financing costs, and other 47,220 3,807 (11,457 ) - 39,570 Intercompany interest expense (income) (5,181 ) 4,804 377 - - Income (loss) before provision for income taxes (43,677 ) (60,321 ) 7,030 - (96,968 ) Provision for (benefit from) income taxes (10,469 ) (18,575 ) (1,269 ) - (30,313 ) Income (loss) before equity in net income of subsidiaries (33,208 ) (41,746 ) 8,299 - (66,655 ) Equity in net income of subsidiaries (33,447 ) - - 33,447 - Net income (loss) $ (66,655 ) $ (41,746 ) $ 8,299 $ 33,447 $ (66,655 ) Three Months Ended March 31, 2017 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations 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 income of subsidiaries (13,563 ) - - 13,563 - Net income (loss) $ (9,356 ) $ (11,334 ) $ (2,229 ) $ 13,563 $ (9,356 ) BEACON ROOFING SUPPLY, INC. Condensed Consolidating Statements of Operations (Unaudited; In thousands) Six Months Ended March 31, 2018 Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations and Other Consolidated Net sales $ - $ 2,480,879 $ 66,725 $ - $ 2,547,604 Cost of products sold - 1,887,041 52,433 - 1,939,474 Gross profit - 593,838 14,292 - 608,130 Operating expense 3,438 595,000 17,994 - 616,432 Intercompany charges (income) (584 ) 584 - - - Income (loss) from operations (2,854 ) (1,746 ) (3,702 ) - (8,302 ) Interest expense, financing costs, and other 57,296 4,632 210 - 62,138 Intercompany interest expense (income) (10,889 ) 10,125 764 - - Income (loss) before provision for income taxes (49,261 ) (16,503 ) (4,676 ) - (70,440 ) Provision for (benefit from) income taxes (4,948 ) (65,247 ) (1,186 ) - (71,381 ) Income (loss) before equity in net income of subsidiaries (44,313 ) 48,744 (3,490 ) - 941 Equity in net income of subsidiaries 45,254 - - (45,254 ) - Net income (loss) $ 941 $ 48,744 $ (3,490 ) $ (45,254 ) $ 941 Six Months Ended March 31, 2017 Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations 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 (loss) 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 BEACON ROOFING SUPPLY, INC. Condensed Consolidating Statements of Comprehensive Income (Unaudited; In thousands) Three Months Ended March 31, 2018 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations and Other Consolidated Net income (loss) $ (66,655 ) $ (41,746 ) $ 8,299 $ 33,447 $ (66,655 ) Other comprehensive income (loss): Foreign currency translation adjustment (2,028 ) - (2,028 ) 2,028 (2,028 ) Total other comprehensive income (loss) (2,028 ) - (2,028 ) 2,028 (2,028 ) Comprehensive income (loss) $ (68,683 ) $ (41,746 ) $ 6,271 $ 35,475 $ (68,683 ) Three Months Ended March 31, 2017 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations and Other Consolidated Net income (loss) $ (9,356 ) $ (11,334 ) $ (2,229 ) $ 13,563 $ (9,356 ) Other comprehensive income (loss): Foreign currency translation adjustment 813 - 813 (813 ) 813 Total other comprehensive income (loss) 813 - 813 (813 ) 813 Comprehensive income (loss) $ (8,543 ) $ (11,334 ) $ (1,416 ) $ 12,750 $ (8,543 ) Six Months Ended March 31, 2018 Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations and Other Consolidated Net income (loss) $ 941 $ 48,744 $ (3,490 ) $ (45,254 ) $ 941 Other comprehensive income (loss): Foreign currency translation adjustment (1,971 ) - (1,971 ) 1,971 (1,971 ) Total other comprehensive income (loss) (1,971 ) - (1,971 ) 1,971 (1,971 ) Comprehensive income (loss) $ (1,030 ) $ 48,744 $ (5,461 ) $ (43,283 ) $ (1,030 ) Six Months Ended March 31, 2017 Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations and Other Consolidated Net income (loss) $ 11,074 $ 12,945 $ (2,478 ) $ (10,467 ) $ 11,074 Other comprehensive income (loss): Foreign currency translation adjustment (839 ) - (839 ) 839 (839 ) Total other comprehensive income (loss) (839 ) - (839 ) 839 (839 ) Comprehensive income (loss) $ 10,235 $ 12,945 $ (3,317 ) $ (9,628 ) $ 10,235 BEACON ROOFING SUPPLY, INC. Condensed Consolidating Statements of Cash Flows (Unaudited; In thousands) Six Months Ended March 31, 2018 Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations and Other Consolidated Net cash provided by (used in) operating activities $ (47,488 ) $ 77,948 $ 9,289 $ 217 $ 39,966 Investing Activities Purchases of property and equipment (5,050 ) (18,524 ) (1,259 ) - (24,833 ) Acquisition of businesses, net (2,726,561 ) - - - (2,726,561 ) Proceeds from the sale of assets - 398 15 - 413 Intercompany activity 606,865 - - (606,865 ) - Net cash provided by (used in) investing activities (2,124,746 ) (18,126 ) (1,244 ) (606,865 ) (2,750,981 ) Financing Activities Borrowings under revolving lines of credit - 1,514,102 16,565 - 1,530,667 Repayments under revolving lines of credit - (1,077,744 ) (19,719 ) - (1,097,463 ) Borrowings under term loan 970,000 - - - 970,000 Repayments under term loan (441,000 ) - - - (441,000 ) Repayments under equipment financing facilities and other - (5,643 ) - - (5,643 ) Borrowings under senior notes 1,300,000 - - - 1,300,000 Payment of debt issuance costs (55,893 ) (11,830 ) - - (67,723 ) Proceeds from issuance of convertible preferred stock 400,000 - - - 400,000 Payment of stock issuance costs (1,279 ) - - - (1,279 ) Payment of dividends on preferred stock (978 ) - - - (978 ) Proceeds from issuance of common stock related to equity awards 5,317 - - - 5,317 Taxes paid related to net share settlement of equity awards (3,933 ) - - - (3,933 ) Intercompany activity - (609,760 ) 923 608,837 - Net cash provided by (used in) financing activities 2,172,234 (190,875 ) (2,231 ) 608,837 2,587,965 Effect of exchange rate changes on cash and cash equivalents - - 800 - 800 Net increase (decrease) in cash and cash equivalents - (131,053 ) 6,614 2,189 (122,250 ) Cash and cash equivalents, beginning of period - 149,799 1,582 (13,131 ) 138,250 Cash and cash equivalents, end of period $ - $ 18,746 $ 8,196 $ (10,942 ) $ 16,000 BEACON ROOFING SUPPLY, INC. Condensed Consolidating Statements of Cash Flows (Unaudited; In thousands) Six Months Ended March 31, 2017 Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations and Other Consolidated Net cash provided by (used in) operating activities $ (29,347 ) $ 181,934 $ 5,121 $ (7,178 ) $ 150,530 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 ) Repayments under equipment financing facilities and other - (5,365 ) - - (5,365 ) Proceeds from issuance of common stock 7,840 - - - 7,840 Taxes paid related to net share settlement of equity awards (697 ) - - - (697 ) Intercompany activity - (82,512 ) (885 ) 83,397 - Net cash provided by (used in) financing activities 6,018 (174,732 ) (5,401 ) 83,397 (90,718 ) Effect of exchange rate changes on cash and cash equivalents - - 119 - 119 Net increase (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 |