Supplemental Guarantor Information | 14. 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 “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. (Unaudited; In thousands) September 30, 2018 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations and Other Consolidated Assets Current assets: Cash and cash equivalents $ - $ 136,499 $ 1,959 $ (8,531 ) $ 129,927 Accounts receivable, net - 1,051,410 40,262 (1,139 ) 1,090,533 Inventories, net - 907,605 28,442 - 936,047 Prepaid expenses and other current assets 23,711 214,011 6,638 - 244,360 Total current assets 23,711 2,309,525 77,301 (9,670 ) 2,400,867 Intercompany receivable, net - 1,361,615 - (1,361,615 ) - Investments in consolidated subsidiaries 6,109,325 - - (6,109,325 ) - Deferred income taxes, net 22,475 - - (22,475 ) - Property and equipment, net 18,929 250,517 10,961 - 280,407 Goodwill - 2,461,725 30,054 - 2,491,779 Intangibles, net - 1,332,104 2,262 - 1,334,366 Other assets, net 1,243 - - - 1,243 Total Assets $ 6,175,683 $ 7,715,486 $ 120,578 $ (7,503,085 ) $ 6,508,662 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ 24,154 $ 843,907 $ 22,482 $ (9,671 ) $ 880,872 Accrued expenses 41,448 564,331 5,760 - 611,539 Current portions of long-term debt 9,700 9,961 - - 19,661 Total current liabilities 75,302 1,418,199 28,242 (9,671 ) 1,512,072 Intercompany payable, net 1,322,156 - 39,459 (1,361,615 ) - Borrowings under revolving lines of credit, net - 89,352 3,090 - 92,442 Long-term debt, net 2,494,725 - - - 2,494,725 Deferred income taxes, net - 128,846 622 (22,474 ) 106,994 Long-term obligations under equipment financing and other, net - 13,639 - - 13,639 Other long-term liabilities - 5,207 83 - 5,290 Total liabilities 3,892,183 1,655,243 71,496 (1,393,760 ) 4,225,162 Convertible preferred stock 399,195 - - - 399,195 Total stockholders' equity 1,884,305 6,060,243 49,082 (6,109,325 ) 1,884,305 Total Liabilities and Stockholders' Equity $ 6,175,683 $ 7,715,486 $ 120,578 $ (7,503,085 ) $ 6,508,662 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 Statements of Operations (Unaudited; In thousands, except share and per share amounts) Year Ended September 30, 2018 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations and Other Consolidated Net sales $ - $ 6,239,332 $ 178,979 $ - $ 6,418,311 Cost of products sold - 4,685,616 139,374 - 4,824,990 Gross profit - 1,553,716 39,605 - 1,593,321 Operating expense - - Selling, general and administrative 5,909 1,147,390 33,893 - 1,187,192 Depreciation 1,989 56,598 1,731 - 60,318 Amortization - 140,664 521 - 141,185 Total operating expense 7,898 1,344,652 36,145 - 1,388,695 Intercompany charges (income) (6,734 ) 6,565 169 - - Income (loss) from operations (1,164 ) 202,499 3,291 - 204,626 Interest expense, financing costs, and other 124,169 11,648 727 - 136,544 Intercompany interest expense (income) (24,270 ) 22,738 1,532 - - Income (loss) before provision for income taxes (101,063 ) 168,113 1,032 - 68,082 Provision for (benefit from) income taxes 11,398 (42,261 ) 319 - (30,544 ) Income (loss) before equity in net income of subsidiaries (112,461 ) 210,374 713 - 98,626 Equity in net income of subsidiaries 211,087 - - (211,087 ) - Net income (loss) $ 98,626 $ 210,374 $ 713 $ (211,087 ) $ 98,626 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 Selling, general and administrative 26,962 685,690 30,724 - 743,376 Depreciation 1,534 30,758 1,710 - 34,002 Amortization - 81,880 585 - 82,465 Total 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 (loss) $ 100,864 $ 132,010 $ 3,604 $ (135,614 ) $ 100,864 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 expense Selling, general and administrative 58,592 619,045 30,256 - 707,893 Depreciation 1,357 28,975 1,544 - 31,876 Amortization - 67,649 667 - 68,316 Total operating expense 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 (loss) $ 89,917 $ 116,679 $ 2,072 $ (118,751 ) $ 89,917 BEACON ROOFING SUPPLY, INC. Condensed Consolidating Statements of Comprehensive Income (Unaudited; In thousands) Year Ended September 30, 2018 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations and Other Consolidated Net income (loss) $ 98,626 $ 210,374 $ 713 $ (211,087 ) $ 98,626 Other comprehensive income (loss): Foreign currency translation adjustment (2,687 ) - (2,687 ) 2,687 (2,687 ) Total other comprehensive income (loss) (2,687 ) - (2,687 ) 2,687 (2,687 ) Comprehensive income (loss) $ 95,939 $ 210,374 $ (1,974 ) $ (208,400 ) $ 95,939 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 (loss): Foreign currency translation adjustment 3,706 - 3,706 (3,706 ) 3,706 Total other comprehensive income (loss) 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 (loss) $ 89,917 $ 116,679 $ 2,072 $ (118,751 ) $ 89,917 Other comprehensive income (loss): Foreign currency translation adjustment 1,024 - 1,024 (1,024 ) 1,024 Total other comprehensive income (loss) 1,024 - 1,024 (1,024 ) 1,024 Comprehensive income (loss) $ 90,941 $ 116,679 $ 3,096 $ (119,775 ) $ 90,941 BEACON ROOFING SUPPLY, INC. Condensed Consolidating Statements of Cash Flows (Unaudited; In thousands) Year Ended September 30, 2018 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations and Other Consolidated Net cash provided by (used in) operating activities $ (100,302 ) $ 638,451 $ (680 ) $ 1,912 $ 539,381 Investing Activities Purchases of property and equipment (14,354 ) (29,132 ) (2,524 ) - (46,010 ) Acquisition of businesses (2,740,480 ) - - - (2,740,480 ) Proceeds from the sale of assets - 2,121 28 - 2,149 Intercompany activity 699,970 - - (699,970 ) - Net cash provided by (used in) investing activities (2,054,864 ) (27,011 ) (2,496 ) (699,970 ) (2,784,341 ) Financing Activities Borrowings under revolving lines of credit - 2,766,447 41,294 - 2,807,741 Repayments under revolving lines of credit - (2,666,447 ) (41,294 ) - (2,707,741 ) Borrowings under term loan 970,000 - - - 970,000 Repayments under term loan (445,850 ) - - - (445,850 ) Repayments under equipment financing facilities and other - (11,593 ) - - (11,593 ) Borrowings under senior notes 1,300,000 - - - 1,300,000 Payment of debt issuance costs (58,266 ) (7,522 ) - - (65,788 ) 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 (12,978 ) - - - (12,978 ) Proceeds from issuance of common stock related to equity awards 7,514 - - - 7,514 Taxes paid related to net share settlement of equity awards (3,975 ) - - - (3,975 ) Intercompany activity - (705,625 ) 2,967 702,658 - Net cash provided by (used in) financing activities 2,155,166 (624,740 ) 2,967 702,658 2,236,051 Effect of exchange rate changes on cash and cash equivalents - - 586 - 586 Net increase (decrease) in cash and cash equivalents - (13,300 ) 377 4,600 (8,323 ) Cash and cash equivalents, beginning of period - 149,799 1,582 (13,131 ) 138,250 Cash and cash equivalents, end of period $ - $ 136,499 $ 1,959 $ (8,531 ) $ 129,927 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 issue 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 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 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 provided by (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 increase (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 |