Supplemental Guarantor Information | 13. Supplemental Guarantor Information The 2023 Senior Notes and 2025 Senior Notes are guaranteed jointly and severally by all 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, 2018 Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations and Other Consolidated Assets Current assets: Cash and cash equivalents $ - $ 30,877 $ 2,775 $ (15,229 ) $ 18,423 Accounts receivable, net - 856,373 26,516 (1,140 ) 881,749 Inventories, net - 998,450 26,860 - 1,025,310 Prepaid expenses and other current assets 6,065 361,431 8,102 - 375,598 Total current assets 6,065 2,247,131 64,253 (16,369 ) 2,301,080 Intercompany receivable, net - 1,526,435 - (1,526,435 ) - Investments in consolidated subsidiaries 6,289,626 - - (6,289,626 ) - Deferred income taxes, net 20,767 - - (20,767 ) - Property and equipment, net 19,775 243,911 10,056 - 273,742 Goodwill - 2,461,212 28,518 - 2,489,730 Intangibles, net - 1,280,202 2,040 - 1,282,242 Other assets, net 1,243 - - - 1,243 Total assets $ 6,337,476 $ 7,758,891 $ 104,867 $ (7,853,197 ) $ 6,348,037 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ 28,808 $ 532,526 $ 6,975 $ (16,369 ) $ 551,940 Accrued expenses 40,834 327,027 7,811 - 375,672 Current portions of long-term debt/obligations 9,700 10,615 - - 20,315 Total current liabilities 79,342 870,168 14,786 (16,369 ) 947,927 Intercompany payable, net 1,487,640 - 38,795 (1,526,435 ) - Borrowings under revolving lines of credit, net - 496,619 6,597 - 503,216 Long-term debt, net 2,497,123 - - - 2,497,123 Deferred income taxes, net - 130,847 99 (20,767 ) 110,179 Long-term obligations under equipment financing and other, net - 10,689 - - 10,689 Other long-term liabilities - 5,453 79 - 5,532 Total liabilities $ 4,064,105 $ 1,513,776 $ 60,356 $ (1,563,571 ) $ 4,074,666 Convertible preferred stock $ 399,195 $ - $ - $ - $ 399,195 Total stockholders' equity $ 1,874,176 $ 6,245,115 $ 44,511 $ (6,289,626 ) $ 1,874,176 Total liabilities and stockholders' equity $ 6,337,476 $ 7,758,891 $ 104,867 $ (7,853,197 ) $ 6,348,037 BEACON ROOFING SUPPLY, INC. Condensed Consolidating Balance Sheets (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/obligations 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) December 31, 2017 Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries 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/obligations 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 ) - Long-term debt, net 700,059 - 1,300,000 - 2,000,059 Deferred income taxes, net - 111,066 671 (18,286 ) 93,451 Long-term obligations under equipment financing and other, net - 20,881 70 - 20,951 Other long-term liabilities - 2,743 - - 2,743 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 BEACON ROOFING SUPPLY, INC. Condensed Consolidating Statements of Operations (Unaudited; In thousands) Three Months Ended December 31, 2018 Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations and Other Consolidated Net sales $ - $ 1,678,895 $ 42,781 $ - $ 1,721,676 Cost of products sold - 1,252,295 33,812 - 1,286,107 Gross profit - 426,600 8,969 - 435,569 Operating expense: Selling, general and administrative 9,775 309,548 8,370 - 327,693 Depreciation 764 16,372 465 - 17,601 Amortization - 51,911 110 - 52,021 Total operating expense 10,539 377,831 8,945 - 397,315 Intercompany charges (income) (6,687 ) 6,687 - - - Income (loss) from operations (3,852 ) 42,082 24 - 38,254 Interest expense, financing costs, and other 34,313 3,485 563 - 38,361 Intercompany interest expense (income) (9,680 ) 9,298 382 - - Income (loss) before provision for income taxes (28,485 ) 29,299 (921 ) - (107 ) Provision for (benefit from) income taxes (7,354 ) 8,400 (260 ) - 786 Income (loss) before equity in net income of subsidiaries (21,131 ) 20,899 (661 ) - (893 ) Equity in net income of subsidiaries 20,238 - - (20,238 ) - Net income (loss) $ (893 ) $ 20,899 $ (661 ) $ (20,238 ) $ (893 ) Three Months Ended December 31, 2017 Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries 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: Selling, general and administrative (133 ) 184,881 9,005 - 193,753 Depreciation 456 7,810 443 - 8,709 Amortization - 18,064 131 - 18,195 Total 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 BEACON ROOFING SUPPLY, INC. Condensed Consolidating Statements of Comprehensive Income (Unaudited; In thousands) Three Months Ended December 31, 2018 Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations and Other Consolidated Net income (loss) $ (893 ) $ 20,899 $ (661 ) $ (20,238 ) $ (893 ) Other comprehensive income (loss): Foreign currency translation adjustment (3,910 ) - (3,910 ) 3,910 (3,910 ) Total other comprehensive income (loss) (3,910 ) - (3,910 ) 3,910 (3,910 ) Comprehensive income (loss) $ (4,803 ) $ 20,899 $ (4,571 ) $ (16,328 ) $ (4,803 ) 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 (loss): Foreign currency translation adjustment 57 - 57 (57 ) 57 Total other comprehensive income (loss) 57 - 57 (57 ) 57 Comprehensive income (loss) $ 67,653 $ 90,490 $ (11,732 ) $ (78,758 ) $ 67,653 BEACON ROOFING SUPPLY, INC. Condensed Consolidating Statements of Cash Flows (Unaudited; In thousands) Three Months Ended December 31, 2018 Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations and Other Consolidated Net cash provided by (used in) operating activities $ 12,792 $ (336,407 ) $ (2,659 ) $ (10,609 ) $ (336,883 ) Investing Activities Purchases of property and equipment (1,610 ) (9,971 ) (107 ) - (11,688 ) Acquisition of businesses, net - (163,973 ) - - (163,973 ) Proceeds from the sale of assets - 400 1 - 401 Intercompany activity (2,399 ) - - 2,399 - Net cash provided by (used in) investing activities (4,009 ) (173,544 ) (106 ) 2,399 (175,260 ) Financing Activities Borrowings under revolving lines of credit - 1,285,017 13,637 - 1,298,654 Repayments under revolving lines of credit - (878,376 ) (9,849 ) - (888,225 ) Payment of debt issuance costs - - - - - Repayments under equipment financing facilities and other - (1,465 ) - - (1,465 ) Payment of dividends on preferred stock (6,000 ) - - - (6,000 ) Proceeds from issuance of common stock related to equity awards 834 - - - 834 Taxes paid related to net share settlement of equity awards (3,617 ) - - - (3,617 ) Intercompany activity - (847 ) (561 ) 1,408 - Net cash provided by (used in) financing activities (8,783 ) 404,329 3,227 1,408 400,181 Effect of exchange rate changes on cash and cash equivalents - - 354 104 458 Net increase (decrease) in cash and cash equivalents - (105,622 ) 816 (6,698 ) (111,504 ) Cash and cash equivalents, beginning of period - 136,499 1,959 (8,531 ) 129,927 Cash and cash equivalents, end of period $ - $ 30,877 $ 2,775 $ (15,229 ) $ 18,423 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 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 - - - - - Borrowings under Senior Notes - - 1,300,000 - 1,300,000 Payment of debt issuance costs (21,917 ) - - - (21,917 ) Repayments under equipment financing facilities and other - (1,973 ) 5 - (1,968 ) 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 |