| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Historical | | | Pro Forma | |
| | Construction Partners, Inc. As Reported | | | Asphalt, Inc./ACE Reclassified (Note 6) | | | Adjustments for LSA Investment Holdings, LLC and Burnet Ranch Investments, LLC | | | Note 3 | | Transaction Accounting Adjustments | | | Note 3 | | | Financing and Other Adjustments | | | Note 5 | | Pro Forma Combined | |
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 74,686 | | | $ | 10,188 | | | $ | (5,097 | ) | | (a) | | $ | (659,750 | ) | | | (f),(h) | | | $ | 651,710 | | | (a),(b) | | $ | 71,737 | |
Restricted cash | | | 1,998 | | | | — | | | | — | | | | | | — | | | | | | | | — | | | | | | 1,998 | |
Contracts receivable including retainage, net | | | 350,811 | | | | 95,569 | | | | — | | | | | | — | | | | | | | | — | | | | | | 446,380 | |
Costs and estimated earnings in excess of billings on uncompleted contracts | | | 25,966 | | | | 3,581 | | | | — | | | | | | — | | | | | | | | — | | | | | | 29,547 | |
Inventories | | | 106,704 | | | | 26,138 | | | | — | | | | | | 1,851 | | | | (b) | | | | — | | | | | | 134,693 | |
Prepaid expenses and other current assets | | | 24,841 | | | | 1,957 | | | | (1,957 | ) | | (a) | | | — | | | | | | | | — | | | | | | 24,841 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total current assets | | | 585,006 | | | | 137,433 | | | | (7,054 | ) | | | | | (657,899 | ) | | | | | | | 651,710 | | | | | | 709,196 | |
Property, plant and equipment, net | | | 629,924 | | | | 248,062 | | | | (11,442 | ) | | (a) | | | 172,026 | | | | (c) | | | | — | | | | | | 1,038,570 | |
Operating lease right-of-use assets | | | 38,932 | | | | 2,006 | | | | — | | | | | | — | | | | | | | | — | | | | | | 40,938 | |
Goodwill | | | 231,656 | | | | 43,810 | | | | — | | | | | | 351,686 | | | | (d) | | | | — | | | | | | 627,152 | |
Intangible assets, net | | | 20,549 | | | | — | | | | — | | | | | | 84,400 | | | | (e) | | | | — | | | | | | 104,949 | |
Investment in joint venture | | | 84 | | | | — | | | | — | | | | | | — | | | | | | | | — | | | | | | 84 | |
Restricted investments | | | 18,020 | | | | — | | | | — | | | | | | — | | | | | | | | — | | | | | | 18,020 | |
Other assets | | | 17,964 | | | | 6,100 | | | | (6,100 | ) | | (a) | | | — | | | | | | | | — | | | | | | 17,964 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total assets | | $ | 1,542,135 | | | $ | 437,411 | | | $ | (24,596 | ) | | | | $ | (49,787 | ) | | | | | | $ | 651,710 | | | | | $ | 2,556,873 | |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable | | $ | 182,572 | | | $ | 43,559 | | | $ | (1,215 | ) | | (a) | | $ | — | | | | | | | $ | — | | | | | $ | 224,916 | |
Billings in excess of costs and estimated earnings on uncompleted contracts | | | 120,065 | | | | 9,474 | | | | — | | | | | | — | | | | | | | | — | | | | | | 129,539 | |
Current portion of operating lease liabilities | | | 9,065 | | | | 635 | | | | — | | | | | | — | | | | | | | | — | | | | | | 9,700 | |
Current maturities of long-term debt | | | 26,563 | | | | 41,781 | | | | — | | | | | | (41,781 | ) | | | (i) | | | | 8,484 | | | (a) | | | 35,047 | |
Accrued expenses and other current liabilities | | | 42,189 | | | | 58,733 | | | | (56,903 | ) | | (a) | | | 76,731 | | | | (g) | | | | — | | | | | | 120,750 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total current liabilities | | | 380,454 | | | | 154,182 | | | | (58,118 | ) | | | | | 34,950 | | | | | | | | 8,484 | | | | | | 519,952 | |
Long-term liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Long-term debt, net of current maturities and deferred debt issuance costs | | | 486,961 | | | | 130,934 | | | | — | | | | | | (130,934 | ) | | | (i) | | | | 645,716 | | | (a) | | | 1,132,677 | |
Operating lease liabilities, net of current portion | | | 30,661 | | | | 1,314 | | | | — | | | | | | — | | | | | | | | — | | | | | | 31,975 | |
Deferred income taxes, net | | | 53,852 | | | | — | | | | — | | | | | | — | | | | | | | | — | | | | | | 53,852 | |
Other long-term liabilities | | | 16,467 | | | | — | | | | — | | | | | | — | | | | | | | | — | | | | | | 16,467 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total long-term liabilities | | | 587,941 | | | | 132,248 | | | | — | | | | | | (130,934 | ) | | | | | | | 645,716 | | | | | | 1,234,971 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total liabilities | | | 968,395 | | | | 286,430 | | | | (58,118 | ) | | | | | (95,984 | ) | | | | | | | 654,200 | | | | | | 1,754,923 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commitments and contingencies | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stockholders’ Equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred stock, par value $0.001; 10,000,000 shares authorized at September 30, 2024 and no shares issued and outstanding | | | — | | | | — | | | | — | | | | | | — | | | | | | | | — | | | | | | — | |
Class A common stock, par value $0.001; 400,000,000 shares authorized, 47,062,830 shares issued and 46,819,102 shares outstanding at September 30, 2024 | | | 44 | | | | — | | | | — | | | | | | 3 | | | | (h) | | | | — | | | | | | 47 | |
Class B common stock, par value $0.001; 100,000,000 shares authorized, 11,784,650 shares issued and 8,861,698 shares outstanding at September 30, 2024 | | | 12 | | | | — | | | | — | | | | | | — | | | | | | | | — | | | | | | 12 | |
Additional paid-in capital | | | 278,065 | | | | — | | | | — | | | | | | 236,247 | | | | (h) | | | | — | | | | | | 514,312 | |
Treasury stock, Class A common stock, par value $0.001, at cost, 243,728 shares at September 30, 2024 | | | (11,490 | ) | | | — | | | | — | | | | | | — | | | | | | | | — | | | | | | (11,490 | ) |
Treasury stock, Class B common stock, par value $0.001, at cost, 2,922,952 shares at September 30, 2024 | | | (15,603 | ) | | | — | | | | — | | | | | | — | | | | | | | | — | | | | | | (15,603 | ) |
Accumulated other comprehensive income, net | | | 7,502 | | | | — | | | | — | | | | | | — | | | | | | | | — | | | | | | 7,502 | |
Retained earnings | | | 315,210 | | | | 150,981 | | | | 33,522 | | | (a) | | | (190,053 | ) | | | (c),(d),(f),(g),(i) | | | | (2,490 | ) | | (b) | | | 307,170 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total stockholders’ equity | | | 573,740 | | | | 150,981 | | | | 33,522 | | | | | | 46,197 | | | | | | | | (2,490 | ) | | | | | 801,950 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total liabilities and stockholders’ equity | | $ | 1,542,135 | | | $ | 437,411 | | | $ | (24,596 | ) | | | | $ | (49,787 | ) | | | | | | $ | 651,710 | | | | | $ | 2,556,873 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |