Attached files

file filename
EX-95.1 - EX-95.1 - Summit Materials, Inc.sum-20170401ex951a98770.htm
EX-32.4 - EX-32.4 - Summit Materials, Inc.sum-20170401ex324913ba4.htm
EX-32.2 - EX-32.2 - Summit Materials, Inc.sum-20170401ex3227c04c9.htm
EX-4.2 - EX-4.2 - Summit Materials, Inc.sum-20170401ex42845ce12.htm
EX-32.3 - EX-32.3 - Summit Materials, Inc.sum-20170401ex32302bb12.htm
EX-31.1 - EX-31.1 - Summit Materials, Inc.sum-20170401ex3111a32c8.htm
EX-31.3 - EX-31.3 - Summit Materials, Inc.sum-20170401ex313a7b70d.htm
EX-32.1 - EX-32.1 - Summit Materials, Inc.sum-20170401ex321a38768.htm
EX-31.4 - EX-31.4 - Summit Materials, Inc.sum-20170401ex314a75f27.htm
EX-31.2 - EX-31.2 - Summit Materials, Inc.sum-20170401ex3120287bb.htm
EX-4.1 - EX-4.1 - Summit Materials, Inc.sum-20170401ex417e5a748.htm
10-Q - 10-Q - Summit Materials, Inc.sum-20170401x10q.htm

Exhibit 99.1

 

SUMMIT MATERIALS, LLC AND SUBSIDIARIES

Consolidated Balance Sheets

(In thousands)

 

 

 

 

 

 

 

 

 

 

April 1,

 

December 31,

 

 

2017

    

2016

 

    

(unaudited)

    

(audited)

Assets

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

156,107

 

$

142,672

Accounts receivable, net

 

 

154,844

 

 

162,377

Costs and estimated earnings in excess of billings

 

 

14,926

 

 

7,450

Inventories

 

 

186,998

 

 

157,679

Other current assets

 

 

12,038

 

 

12,800

Total current assets

 

 

524,913

 

 

482,978

Property, plant and equipment, less accumulated depreciation, depletion and amortization (April 1, 2017 - $518,554 and December 31, 2016 - $484,554)

 

 

1,528,259

 

 

1,446,452

Goodwill

 

 

848,034

 

 

782,212

Intangible assets, less accumulated amortization (April 1, 2017 - $5,700 and December 31, 2016 - $7,854)

 

 

17,685

 

 

17,989

Other assets

 

 

46,303

 

 

46,789

Total assets

 

$

2,965,194

 

$

2,776,420

Liabilities and Member’s Interest

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Current portion of debt

 

$

6,500

 

$

6,500

Current portion of acquisition-related liabilities

 

 

15,352

 

 

21,663

Accounts payable

 

 

104,782

 

 

81,610

Accrued expenses

 

 

100,720

 

 

110,473

Billings in excess of costs and estimated earnings

 

 

12,860

 

 

15,456

Total current liabilities

 

 

240,214

 

 

235,702

Long-term debt

 

 

1,513,057

 

 

1,514,456

Acquisition-related liabilities

 

 

28,459

 

 

25,161

Other noncurrent liabilities

 

 

121,379

 

 

124,708

Total liabilities

 

 

1,903,109

 

 

1,900,027

Commitments and contingencies (see note 9)

 

 

 

 

 

 

Member’s equity

 

 

1,326,986

 

 

1,087,558

Accumulated deficit

 

 

(239,855)

 

 

(185,099)

Accumulated other comprehensive loss

 

 

(26,326)

 

 

(27,444)

Member’s interest

 

 

1,060,805

 

 

875,015

Noncontrolling interest

 

 

1,280

 

 

1,378

Total member’s interest

 

 

1,062,085

 

 

876,393

Total liabilities and member’s interest

 

$

2,965,194

 

$

2,776,420

 

See notes to unaudited consolidated financial statements.

1


 

SUMMIT MATERIALS, LLC AND SUBSIDIARIES

Unaudited Consolidated Statements of Operations

(In thousands)

 

 

 

 

 

 

 

 

 

 

Three months ended

 

 

April 1,

 

April 2,

 

    

2017

    

2016

Revenue:

 

 

 

 

 

 

Product

 

$

225,017

 

$

180,102

Service

 

 

34,027

 

 

27,937

Net revenue

 

 

259,044

 

 

208,039

Delivery and subcontract revenue

 

 

25,233

 

 

20,340

Total revenue

 

 

284,277

 

 

228,379

Cost of revenue (excluding items shown separately below):

 

 

 

 

 

 

Product

 

 

166,968

 

 

132,396

Service

 

 

25,371

 

 

24,054

Net cost of revenue

 

 

192,339

 

 

156,450

Delivery and subcontract cost

 

 

25,233

 

 

20,340

Total cost of revenue

 

 

217,572

 

 

176,790

General and administrative expenses

 

 

58,468

 

 

45,370

Depreciation, depletion, amortization and accretion

 

 

39,748

 

 

32,360

Transaction costs

 

 

1,273

 

 

3,316

Operating loss

 

 

(32,784)

 

 

(29,457)

Interest expense

 

 

24,715

 

 

21,286

Loss on debt financings

 

 

190

 

 

 —

Other income, net

 

 

(657)

 

 

(351)

Loss from operations before taxes

 

 

(57,032)

 

 

(50,392)

Income tax benefit

 

 

(2,178)

 

 

(8,149)

Net loss

 

 

(54,854)

 

 

(42,243)

Net loss attributable to noncontrolling interest

 

 

(98)

 

 

(79)

Net loss attributable to member of Summit LLC

 

$

(54,756)

 

$

(42,164)

 

See notes to unaudited consolidated financial statements.

2


 

 

 

SUMMIT MATERIALS, LLC AND SUBSIDIARIES

Unaudited Consolidated Statements of Comprehensive Operations

(In thousands)

 

 

 

 

 

 

 

 

 

 

Three months ended

 

 

April 1,

 

April 2,

 

 

2017

    

2016

Net loss

 

$

(54,854)

 

$

(42,243)

Other comprehensive income:

 

 

 

 

 

 

Foreign currency translation adjustment

 

 

706

 

 

4,642

Income (loss) on cash flow hedges

 

 

412

 

 

(2,234)

Other comprehensive income

 

 

1,118

 

 

2,408

Comprehensive loss

 

 

(53,736)

 

 

(39,835)

Less comprehensive loss attributable to the noncontrolling interest in consolidated subsidiaries

 

 

(98)

 

 

(79)

Comprehensive loss attributable to member of Summit LLC

 

$

(53,638)

 

$

(39,756)

 

See notes to unaudited consolidated financial statements.

3


 

SUMMIT MATERIALS, LLC AND SUBSIDIARIES

Unaudited Consolidated Statements of Cash Flows

(In thousands)

 

 

 

 

 

 

 

 

 

 

Three months ended

 

 

April 1,

 

April 2,

 

    

2017

    

2016

Cash flow from operating activities:

 

 

 

 

 

 

Net loss

 

$

(54,854)

 

$

(42,243)

Adjustments to reconcile net loss to net cash used in operating activities:

 

 

 

 

 

 

Depreciation, depletion, amortization and accretion

 

 

43,088

 

 

36,526

Share-based compensation expense

 

 

4,748

 

 

2,036

Deferred income tax benefit

 

 

(2,354)

 

 

 —

Net gain on asset disposals

 

 

(1,665)

 

 

(1,683)

Non-cash loss on debt financings

 

 

85

 

 

 —

Other

 

 

783

 

 

130

Decrease (increase) in operating assets, net of acquisitions:

 

 

 

 

 

 

Accounts receivable, net

 

 

13,847

 

 

22,281

Inventories

 

 

(24,677)

 

 

(25,612)

Costs and estimated earnings in excess of billings

 

 

(7,480)

 

 

(1,981)

Other current assets

 

 

1,494

 

 

(9,583)

Other assets

 

 

(743)

 

 

351

Increase (decrease) in operating liabilities, net of acquisitions:

 

 

 

 

 

 

Accounts payable

 

 

3,517

 

 

(618)

Accrued expenses

 

 

(19,531)

 

 

(17,907)

Billings in excess of costs and estimated earnings

 

 

(2,703)

 

 

(2,552)

Other liabilities

 

 

1,369

 

 

(1,103)

Net cash used in operating activities

 

 

(45,076)

 

 

(41,958)

Cash flow from investing activities:

 

 

 

 

 

 

Acquisitions, net of cash acquired

 

 

(112,333)

 

 

(249,111)

Purchases of property, plant and equipment

 

 

(51,056)

 

 

(39,125)

Proceeds from the sale of property, plant and equipment

 

 

4,325

 

 

6,019

Other

 

 

974

 

 

 —

Net cash used for investing activities

 

 

(158,090)

 

 

(282,217)

Cash flow from financing activities:

 

 

 

 

 

 

Capital contributions by member

 

 

238,629

 

 

 —

Capital issuance costs

 

 

(638)

 

 

 —

Proceeds from debt issuances

 

 

 —

 

 

250,000

Debt issuance costs

 

 

(699)

 

 

(5,001)

Payments on debt

 

 

(3,566)

 

 

(3,458)

Payments on acquisition-related liabilities

 

 

(13,914)

 

 

(9,473)

Distributions

 

 

(2,579)

 

 

(2,500)

Other

 

 

(732)

 

 

 —

Net cash provided by financing activities

 

 

216,501

 

 

229,568

Impact of foreign currency on cash

 

 

100

 

 

446

Net increase (decrease) in cash

 

 

13,435

 

 

(94,161)

Cash and cash equivalents – beginning of period

 

 

142,672

 

 

185,388

Cash and cash equivalents – end of period

 

$

156,107

 

$

91,227

 

See notes to unaudited consolidated financial statements.

4


 

SUMMIT MATERIALS, LLC AND SUBSIDIARIES

Unaudited Consolidated Statements of Changes in Member’s Interest and Redeemable Noncontrolling Interest

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Member’s Interest

 

 

 

 

 

 

 

    

 

 

    

 

 

    

Accumulated

    

 

 

    

 

 

 

 

 

 

 

 

 

 

other

 

 

 

 

Total

 

 

Member’s

 

Accumulated

 

comprehensive

 

Noncontrolling

 

member’s

 

 

equity

 

deficit

 

loss

 

interest

 

interest

Balance — December 31, 2016

 

$

1,087,558

 

$

(185,099)

 

$

(27,444)

 

$

1,378

 

$

876,393

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net contributed capital

 

 

237,991

 

 

 

 

 —

 

 

 —

 

 

237,991

Net income

 

 

 —

 

 

(54,756)

 

 

 —

 

 

(98)

 

 

(54,854)

Other comprehensive income

 

 

 —

 

 

 —

 

 

1,118

 

 

 

 

1,118

Distributions

 

 

(2,579)

 

 

 —

 

 

 —

 

 

 —

 

 

(2,579)

Share-based compensation

 

 

4,748

 

 

 —

 

 

 —

 

 

 —

 

 

4,748

Other

 

 

(732)

 

 

 —

 

 

 —

 

 

 —

 

 

(732)

Balance — April 1, 2017

 

$

1,326,986

 

$

(239,855)

 

$

(26,326)

 

$

1,280

 

$

1,062,085

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance — January 2, 2016

 

$

1,050,882

 

$

(245,486)

 

$

(28,466)

 

$

1,362

 

$

778,292

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net contributed capital

 

 

(115)

 

 

 —

 

 

 —

 

 

 —

 

 

(115)

Net loss

 

 

 —

 

 

(42,164)

 

 

 —

 

 

(79)

 

 

(42,243)

Other comprehensive income

 

 

 —

 

 

 —

 

 

2,408

 

 

 —

 

 

2,408

Distributions

 

 

(2,500)

 

 

 —

 

 

 —

 

 

 —

 

 

(2,500)

Share-based compensation

 

 

3,720

 

 

(1,684)

 

 

 —

 

 

 —

 

 

2,036

Balance — April 2, 2016

 

$

1,051,987

 

$

(289,334)

 

$

(26,058)

 

$

1,283

 

$

737,878

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See notes to unaudited consolidated financial statements.

5


 

SUMMIT MATERIALS, LLC

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

(Tables in thousands)

1.SUMMARY OF ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES

Summit Materials, LLC (“Summit LLC” and, together with its subsidiaries, the “Company”) is a vertically integrated, construction materials company. The Company is engaged in the production and sale of aggregates, cement, ready-mix concrete, asphalt paving mix and concrete products and owns and operates quarries, sand and gravel pits, two cement plants, cement distribution terminals, ready-mix concrete plants, asphalt plants and landfill sites. It is also engaged in paving and related services. The Company’s three operating and reporting segments are the West, East and Cement segments.

Substantially all of the Company’s products and services are produced, consumed and performed outdoors, primarily in the spring, summer and fall. Seasonal changes and other weather-related conditions can affect the production and sales volumes of its products and delivery of services. Therefore, the financial results for any interim period are typically not indicative of the results expected for the full year. Furthermore, the Company’s sales and earnings are sensitive to national, regional and local economic conditions and to cyclical changes in construction spending, among other factors.

Summit LLC is a wholly owned indirect subsidiary of Summit Materials Holdings L.P. (“Summit Holdings”), whose primary owner is Summit Materials, Inc. (“Summit Inc.”). Summit Inc. was formed as a Delaware corporation on September 23, 2014. Its sole material asset is a controlling equity interest in Summit Holdings. Pursuant to a reorganization into a holding company structure (the “Reorganization”) in connection with Summit Inc.’s March 2015 initial public offering, Summit Inc. became a holding corporation operating and controlling all of the business and affairs of Summit Holdings and its subsidiaries, including Summit LLC.

Summit Inc. Equity OfferingOn January 10, 2017, Summit Inc. raised $237.6 million, net of underwriting discounts, through the issuance of 10,000,000 shares of Class A common stock at a public offering price of $24.05 per share. Summit Inc. used these proceeds to purchase an equal number of limited partnership interests in Summit Holdings (“LP Units”) and caused Summit Holdings to use a portion of the proceeds from the offering to acquire two materials-based companies for a combined purchase price of approximately $110 million in cash, with remaining net proceeds to be used for general corporate purposes, which may include, but is not limited to, funding acquisitions, repaying indebtedness, capital expenditures and funding working capital.

Basis of Presentation—These unaudited consolidated financial statements were prepared in accordance with U.S. generally accepted accounting principles (“U.S. GAAP”) for interim financial information, without audit, pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures typically included in financial statements prepared in accordance with U.S. GAAP have been condensed or omitted pursuant to such rules and regulations. These unaudited consolidated financial statements should be read in conjunction with the Company’s audited consolidated financial statements and the notes thereto as of and for the year ended December 31, 2016. The Company continues to follow the accounting policies set forth in those consolidated financial statements.

Management believes that these consolidated interim financial statements include all adjustments, normal and recurring in nature, that are necessary to present fairly the financial position of the Company as of April 1, 2017, and the results of operations and cash flows for the three months ended April 1, 2017 and April 2, 2016

Principles of Consolidation–The consolidated financial statements include the accounts of Summit LLC and its majority owned subsidiaries. All intercompany balances and transactions have been eliminated. The Company attributes consolidated member’s interest and net income separately to the controlling and noncontrolling interests. Noncontrolling interests in consolidated subsidiaries represent a 20% ownership in Ohio Valley Asphalt, LLC. The Company accounts for investments in entities for which it has an ownership of 20% to 50% using the equity method of accounting.

6


 

Use of Estimates—Preparation of these consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions. These estimates and the underlying assumptions affect the amounts of assets and liabilities reported, disclosures about contingent assets and liabilities and reported amounts of revenue and expenses. Such estimates include the valuation of accounts receivable, inventories, valuation of deferred tax assets, goodwill, intangibles and other long-lived assets, pension and other postretirement obligations and asset retirement obligations. Estimates also include revenue earned on contracts and costs to complete contracts. Most of the Company’s paving and related services are performed under fixed unit-price contracts with state and local governmental entities. Management regularly evaluates its estimates and assumptions based on historical experience and other factors, including the current economic environment. As future events and their effects cannot be determined with precision, actual results can differ significantly from estimates made. Changes in estimates, including those resulting from continuing changes in the economic environment, are reflected in the Company’s consolidated financial statements when the change in estimate occurs.

Business and Credit Concentrations—The Company’s operations are conducted primarily across 21 U.S. states and in British Columbia, Canada, with the most significant revenue generated in Texas, Kansas, Utah and Missouri. The Company’s accounts receivable consist primarily of amounts due from customers within these areas. Therefore, collection of these accounts is dependent on the economic conditions in the aforementioned states, as well as specific situations affecting individual customers. Credit granted within the Company’s trade areas has been granted to many customers, and management does not believe that a significant concentration of credit exists with respect to any individual customer or group of customers. No single customer accounted for more than 10% of the Company’s total revenue in the three months ended April 1, 2017 and April 2, 2016.

Fair Value Measurements—Certain acquisitions made by the Company require the payment of contingent amounts of purchase consideration. These payments are contingent on specified operating results being achieved in periods subsequent to the acquisition and will only be made if earn-out thresholds are achieved. Contingent consideration obligations are measured at fair value each reporting period. Any adjustments to fair value are recognized in earnings in the period identified.

The Company has entered into interest rate derivatives on $200.0 million of its term loan borrowings to add stability to interest expense and to manage its exposure to interest rate movements. The effective portion of changes in the fair value of derivatives designated and that qualify as cash flow hedges is recorded in accumulated other comprehensive loss and will be subsequently reclassified into earnings in the period that the hedged forecasted transaction affects earnings. The fair value of contingent consideration and derivatives as of April 1, 2017 and December 31, 2016 was:

 

 

 

 

 

 

 

 

 

    

April 1,

    

December 31,

 

    

2017

    

2016

Current portion of acquisition-related liabilities and Accrued expenses:

 

 

 

 

 

 

Contingent consideration

 

$

3,188

 

$

9,288

Cash flow hedges

 

 

816

 

 

942

Acquisition-related liabilities and Other noncurrent liabilities

 

 

 

 

 

 

Contingent consideration

 

$

10,598

 

$

2,377

Cash flow hedges

 

 

1,123

 

 

1,438

 

The fair value of contingent consideration was based on unobservable, or Level 3, inputs, including projected probability-weighted cash payments and an 11.0% discount rate, which reflects a market discount rate. Changes in fair value may occur as a result of a change in actual or projected cash payments, the probability weightings applied by the Company to projected payments or a change in the discount rate. Significant increases or decreases in any of these inputs in isolation could result in a lower, or higher, fair value measurement. The fair value of the cash flow hedges are based on observable, or Level 2, inputs such as interest rates, bond yields and prices in inactive markets. There were no material valuation adjustments to contingent consideration or derivatives in the three months ended April 1, 2017 and April 2, 2016.

7


 

Financial Instruments—The Company’s financial instruments include debt and certain acquisition-related liabilities (deferred consideration and noncompete obligations). The carrying value and fair value of these financial instruments as of April 1, 2017 and December 31, 2016 was:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

April 1, 2017

 

December 31, 2016

 

    

Fair Value

    

Carrying Value

    

Fair Value

    

Carrying Value

 

 

 

 

 

 

 

 

 

 

 

 

 

Level 2

 

 

 

 

 

 

 

 

 

 

 

 

Long-term debt(1)

 

$

1,582,213

 

$

1,534,654

 

$

1,586,102

 

$

1,536,065

 

 

 

 

 

 

 

 

 

 

 

 

 

Level 3

 

 

 

 

 

 

 

 

 

 

 

 

Current portion of deferred consideration and noncompete obligations(2)

 

 

12,164

 

 

12,164

 

 

12,375

 

 

12,375

Long term portion of deferred consideration and noncompete obligations(3)

 

 

17,861

 

 

17,861

 

 

22,784

 

 

22,784


(1)

$6.5 million included in current portion of debt as of April 1, 2017 and December 31, 2016.

(2)

Included in current portion of acquisition-related liabilities on the consolidated balance sheets.

(3)

Included in acquisition-related liabilities on the consolidated balance sheets.

 

The fair value of debt was determined based on observable, or Level 2 inputs, such as interest rates, bond yields and quoted prices in inactive markets. The fair values of the deferred consideration and noncompete obligations were determined based on unobservable, or Level 3, inputs, including the cash payment terms in the purchase agreements and a discount rate reflecting the Company’s credit risk. The discount rate used is generally consistent with that used when the obligations were initially recorded.

Securities with a maturity of three months or less are considered cash equivalents and the fair value of these assets approximates their carrying value.

New Accounting Standards — In March 2017, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2017-07, Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost, which requires that the service cost component be reported in the same line item as employer compensation costs and that the other components of periodic pension costs be reported outside of operating income. The ASU also restricts capitalization of costs to the service cost component. The ASU is effective for public companies for annual periods beginning after December 15, 2017. The Company early adopted this ASU as of the beginning of fiscal year 2017, on a retrospective basis; accordingly, the Company reclassified $98,000 from product cost of revenue to other (income) expense in the three months ended April 2, 2016 to conform to the current year presentation.

In January 2017, the FASB issued ASU 2017-04, Simplifying the Test for Goodwill Impairment, which eliminates the two step goodwill impairment test and replaces it with a single step test.  The single step test compares the carrying amount of a reporting unit to its fair value; if the carrying amount is greater than the fair value the difference is the amount of the goodwill impairment.  Step zero is left unchanged. Therefore, entities that wish to do a qualitative assessment are still permitted to do so. The ASU is effective for SEC filers for fiscal years beginning after December 15, 2020. However, the Company early adopted this ASU as of the beginning of fiscal year 2017. The adoption of this ASU did not have a material impact on the consolidated financial statements.

In March 2016, the FASB issued ASU 2016-09, Improvements to Employee Share-Based Payment Accounting, which requires that the income tax effect of share-based awards be recognized in the income statement and allows entities to elect an accounting method to recognize forfeitures as they occur or to estimate forfeitures. The Company early adopted this ASU as of the beginning of fiscal year 2016 and made an election to recognize forfeitures as they occur. The ASU adoption was applied using a modified retrospective method by means of a $1.7 million cumulative-effect adjustment to accumulated earnings (deficit) as of the beginning of the fiscal year.

8


 

2.ACQUISITIONS

The Company has completed numerous acquisitions since its formation, which have been financed through a combination of debt and equity funding. The operations of each acquisition have been included in the Company’s consolidated results of operations since the respective closing dates of the acquisitions. The Company measures all assets acquired and liabilities assumed at their acquisition-date fair value. The following acquisitions completed in the three months ended April 1, 2017 and in fiscal 2016 were not material individually, or when combined:

West segment

·

On January 30, 2017, the Company acquired Everist Materials, LLC (“Everist Materials”), a vertically integrated aggregates, ready-mix concrete, and paving business based in Silverthorne, Colorado, with two aggregates plants, five ready-mix plants and two asphalt plants

·

On October 3, 2016, the Company acquired Midland Concrete Ltd. (“Midland Concrete”), a ready-mix company with one plant servicing the Midland, Texas market.

·

On August 19, 2016, the Company acquired H.C. Rustin Corporation (“Rustin”), a ready-mix company with 12 ready-mix plants servicing the Southern Oklahoma market.

·

On April 29, 2016, the Company acquired Sierra Ready Mix, LLC (“Sierra”), a vertically integrated aggregates and ready-mix concrete business with one sand and gravel pit and two ready-mix concrete plants located in Las Vegas, Nevada.

East segment

·

On March 17, 2017, the Company acquired Sandidge Concrete (“Sandidge”), a ready-mix concrete company with three plants servicing the Columbia, Missouri market.

·

On February 24, 2017, the Company acquired Razorback Concrete Company (“Razorback”), an aggregates-based business with ready-mix concrete operations in central and northeastern Arkansas. 

·

On August 26, 2016, the Company acquired R.D. Johnson Excavating Company, LLC and Asphalt Sales of Lawrence, LLC (“RD Johnson”), an asphalt producer and construction services company based in Lawrence, Kansas.

·

On August 8, 2016, the Company acquired the assets of Weldon Real Estate, LLC (“Weldon”) and the membership interests of Honey Creek Disposal Service, LLC. (‘‘Honey Creek’’). Honey Creek is a trash collection business, which was sold immediately after acquisition. The Company retained the building assets of Weldon, where its recycling business in Kansas is operated.

·

On May 20, 2016, the Company acquired seven aggregates quarries in central and northwest Missouri from APAC-Kansas, Inc. and APAC-Missouri, Inc., subsidiaries of Oldcastle Materials, Inc. (“Oldcastle Assets”).

·

On March 18, 2016, the Company acquired Boxley Materials Company (“Boxley”), a vertically integrated company based in Roanoke, Virginia with six quarries, four ready-mix concrete plants and four asphalt plants.

·

On February 5, 2016, the Company acquired American Materials Company (“AMC”), an aggregates company with five sand and gravel pits servicing coastal North and South Carolina.

Cement segment

·

On August 30, 2016, the Company acquired two river-supplied cement and fly-ash distribution terminals in Southern Louisiana.

9


 

The purchase price allocation, primarily the valuation of property, plant and equipment for the 2017 acquisitions, as well as certain of the 2016 acquisitions has not yet been finalized due to the timing of the acquisitions. The following table summarizes aggregated information regarding the fair values of the assets acquired and liabilities assumed as of the respective acquisition dates:

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Year Ended

 

 

April 1,

 

December 31,

 

    

2017

    

2016

 

 

 

 

 

 

 

Financial assets (1)

 

$

6,856

 

$

22,204

Inventories

 

 

4,603

 

 

17,215

Property, plant and equipment

 

 

51,253

 

 

180,321

Intangible assets

 

 

13

 

 

5,531

Other assets

 

 

1,174

 

 

6,757

Financial liabilities (1)

 

 

(5,147)

 

 

(20,248)

Other long-term liabilities

 

 

(1,592)

 

 

(36,074)

Net assets acquired

 

 

57,160

 

 

175,706

Goodwill

 

 

64,993

 

 

176,319

Purchase price

 

 

122,153

 

 

352,025

Acquisition related liabilities

 

 

(9,820)

 

 

(17,034)

Other

 

 

 —

 

 

1,967

Net cash paid for acquisitions

 

$

112,333

 

$

336,958


(1)

In the first quarter of 2017, we reclassified $1.2 million of accounts payable overdrafts from financial assets to financial liabilities for the year ended December 31, 2016.

 

Changes in the carrying amount of goodwill, by reportable segment, from December 31, 2016 to April 1, 2017 are summarized as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

West

    

East

    

Cement

    

Total  

Balance, December 31, 2016

 

$

334,257

 

$

243,417

 

$

204,538

 

$

782,212

Acquisitions(1)

 

 

57,042

 

 

8,235

 

 

118

 

 

65,395

Foreign currency translation adjustments

 

 

427

 

 

 —

 

 

 —

 

 

427

Balance, April 1, 2017

 

$

391,726

 

$

251,652

 

$

204,656

 

$

848,034

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated impairment losses as of April 1, 2017 and December 31, 2016

 

$

(53,264)

 

$

(14,938)

 

$

 —

 

$

(68,202)


(1)

Reflects goodwill from 2017 acquisitions and working capital adjustments from prior year acquisitions.

 

The Company’s intangible assets are primarily composed of goodwill, lease agreements and reserve rights. The assets related to lease agreements reflect the submarket royalty rates paid under agreements, primarily, for extracting aggregates. The values were determined as of the respective acquisition dates by a comparison of market-royalty rates. The reserve rights relate to aggregate reserves to which the Company has the rights of

10


 

ownership, but does not own the reserves. The intangible assets are amortized on a straight-line basis over the lives of the leases. The following table shows intangible assets by type and in total:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

April 1, 2017

 

December 31, 2016

 

 

Gross

 

 

 

 

Net

 

Gross

 

 

 

 

Net

 

 

Carrying

 

Accumulated

 

Carrying

 

Carrying

 

Accumulated

 

Carrying

 

 

Amount

 

Amortization

 

Amount

 

Amount

 

Amortization

 

Amount

Leases

    

$

15,902

    

$

(3,547)

    

$

12,355

    

$

15,888

    

$

(3,382)

    

$

12,506

Reserve rights

 

 

6,234

 

 

(1,358)

 

 

4,876

 

 

8,706

 

 

(3,710)

 

 

4,996

Trade names

 

 

1,000

 

 

(683)

 

 

317

 

 

1,000

 

 

(658)

 

 

342

Other

 

 

249

 

 

(112)

 

 

137

 

 

249

 

 

(104)

 

 

145

Total intangible assets

 

$

23,385

 

$

(5,700)

 

$

17,685

 

$

25,843

 

$

(7,854)

 

$

17,989

 

Amortization expense totaled $0.3 million and $0.4 million for the three months ended April 1, 2017 and April 2, 2016, respectively. The estimated amortization expense for the intangible assets for each of the five years subsequent to April 1, 2017 is as follows:

 

 

 

 

 

2017 (nine months)

    

$

949

2018

 

 

1,279

2019

 

 

1,260

2020

 

 

1,177

2021

 

 

1,135

2022

 

 

1,135

Thereafter

 

 

10,750

Total

 

$

17,685

 

3.ACCOUNTS RECEIVABLE, NET

Accounts receivable, net consisted of the following as of April 1, 2017 and December 31, 2016:

 

 

 

 

 

 

 

 

 

 

April 1,

 

December 31,

 

    

2017

    

2016

Trade accounts receivable

 

$

147,501

 

$

152,845

Retention receivables

 

 

10,136

 

 

12,117

Receivables from related parties

 

 

355

 

 

721

Accounts receivable

 

 

157,992

 

 

165,683

Less: Allowance for doubtful accounts

 

 

(3,148)

 

 

(3,306)

Accounts receivable, net

 

$

154,844

 

$

162,377

 

Retention receivables are amounts earned by the Company but held by customers until paving and related service contracts and projects are near completion or fully completed. Amounts are generally billed and collected within one year.

11


 

4.INVENTORIES

Inventories consisted of the following as of April 1, 2017 and December 31, 2016:

 

 

 

 

 

 

 

 

 

    

April 1,

    

December 31,

 

    

2017

    

2016

Aggregate stockpiles

 

$

114,226

 

$

103,073

Finished goods

 

 

47,968

 

 

35,071

Work in process

 

 

5,409

 

 

6,440

Raw materials

 

 

19,395

 

 

13,095

Total

 

$

186,998

 

$

157,679

 

5.ACCRUED EXPENSES

Accrued expenses consisted of the following as of April 1, 2017 and December 31, 2016:

 

 

 

 

 

 

 

 

 

    

April 1,

    

December 31,

 

    

2017

    

2016

Interest

 

$

18,341

 

$

22,991

Payroll and benefits

 

 

18,217

 

 

30,546

Capital lease obligations

 

 

17,396

 

 

11,766

Insurance

 

 

11,047

 

 

11,966

Non-income taxes

 

 

7,714

 

 

5,491

Professional fees

 

 

2,244

 

 

2,459

Other(1)

 

 

25,761

 

 

25,254

Total

 

$

100,720

 

$

110,473


(1)

Consists primarily of subcontractor and working capital settlement accruals.

 

6.DEBT

Debt consisted of the following as of April 1, 2017 and December 31, 2016:

 

 

 

 

 

 

 

 

 

    

April 1,

    

December 31,

 

    

2017

    

2016

Term Loan, due 2022:

 

 

 

 

 

 

$638.6 million and $640.3 million, net of $2.4 million and $2.6 million discount at April 1, 2017 and December 31, 2016, respectively

 

$

636,186

 

$

637,658

812% Senior Notes, due 2022

 

 

250,000

 

 

250,000

618% Senior Notes, due 2023:

 

 

 

 

 

 

$650.0 million, net of $1.5 million and $1.6 million discount at April 1, 2017 and December 31, 2016, respectively

 

 

648,468

 

 

648,407

Total

 

 

1,534,654

 

 

1,536,065

Current portion of long-term debt

 

 

6,500

 

 

6,500

Long-term debt

 

$

1,528,154

 

$

1,529,565

 

12


 

The contractual payments of long-term debt, including current maturities, for the five years subsequent to April 1, 2017, are as follows:

 

 

 

 

 

2017 (nine months)

    

$

4,875

2018

 

 

4,875

2019

 

 

6,500

2020

 

 

8,125

2021

 

 

6,500

2022

 

 

857,750

Thereafter

 

 

650,000

Total

 

 

1,538,625

Less: Original issue net discount

 

 

(3,971)

Less: Capitalized loan costs

 

 

(15,097)

Total debt

 

$

1,519,557

 

Senior Notes— On March 8, 2016, Summit LLC and Summit Materials Finance Corp., an indirect wholly-owned subsidiary of Summit LLC ("Finance Corp." and with Summit LLC, the “Issuers”) issued $250.0 million of 8.500% senior notes due April 15, 2022 (the “2022 Notes”). The 2022 Notes were issued at 100.0% of their par value with proceeds of $246.3 million, net of related fees and expenses. The proceeds from the sale of the 2022 Notes were used to fund the acquisition of Boxley, replenish cash used for the acquisition of AMC and pay expenses incurred in connection with these acquisitions. The 2022 Notes were issued under an indenture dated March 8, 2016 (as amended and supplemented, the “2016 Indenture”). The 2016 Indenture contains covenants limiting, among other things, Summit LLC and its restricted subsidiaries’ ability to incur additional indebtedness or issue certain preferred shares, pay dividends, redeem stock or make other distributions, make certain investments, sell or transfer certain assets, create liens, consolidate, merge, sell or otherwise dispose of all or substantially all of its assets, enter into certain transactions with affiliates, and designate subsidiaries as unrestricted subsidiaries. The 2016 Indenture also contains customary events of default. Interest on the 2022 Notes is payable semi-annually in arrears on April 15 and October 15 of each year.

In 2015, the Issuers issued $650.0 million of 6.125% senior notes due July 2023 (the “2023 Notes” and collectively with the 2022 Notes, the “Senior Notes”). Of the aggregate $650.0 million of 2023 Notes, $350.0 million were issued at par and $300.0 million were issued at 99.375% of par. The 2023 Notes were issued under an indenture dated July 8, 2015, the terms of which are generally consistent with the 2016 Indenture. Interest on the 2023 Notes is payable semi-annually in arrears on January 15 and July 15 of each year.

As of April 1, 2017 and December 31, 2016, the Company was in compliance with all financial covenants under the applicable indentures.

Senior Secured Credit Facilities— Summit LLC has credit facilities that provide for term loans in an aggregate amount of $650.0 million and revolving credit commitments in an aggregate amount of $235.0 million (the “Senior Secured Credit Facilities”). Under the Senior Secured Credit Facilities, required principal repayments of 0.25% of the original aggregate amount of term debt are due on the last business day of each March, June, September and December. The unpaid principal balance is due in full on the maturity date, which is July 17, 2022.

On January 19, 2017, Summit LLC entered into Amendment No. 1 (“Amendment No. 1”) to the credit agreement governing the Senior Secured Credit Facilities (the “Credit Agreement”), which, among other things, reduced the applicable margin in respect of the $640.3 million outstanding principal amount of term loans thereunder and included a 1.00% prepayment premium in connection with certain further repricing events that occur on or prior to the six-month anniversary of the effective date of Amendment No. 1. All other material terms and provisions remain substantially identical to the terms and provisions in place immediately prior to the effectiveness of Amendment No. 1.

13


 

The revolving credit facility bears interest per annum equal to, at Summit LLC’s option, either (i) a base rate determined by reference to the highest of (a) the federal funds rate plus 0.50%, (b) the prime rate of Bank of America, N.A. and (c) LIBOR plus 1.00%, plus an applicable margin of 2.25% for base rate loans or (ii) a LIBOR rate determined by reference to Reuters prior to the interest period relevant to such borrowing adjusted for certain additional costs plus an applicable margin of 3.25% for LIBOR rate loans.

There were no outstanding borrowings under the revolving credit facility as of April 1, 2017 and December 31, 2016, leaving remaining borrowing capacity of $215.4 million as of April 1, 2017, which is net of $19.6 million of outstanding letters of credit. The outstanding letters of credit are renewed annually and support required bonding on construction projects and the Company’s insurance liabilities.

Summit LLC’s Consolidated First Lien Net Leverage Ratio, as such term is defined in the Credit Agreement, should be no greater than 4.75:1.0 as of each quarter-end. As of April 1, 2017 and December 31, 2016, Summit LLC was in compliance with all financial covenants.

Summit LLC’s wholly-owned domestic subsidiary companies, subject to certain exclusions and exceptions, are named as subsidiary guarantors of the Senior Notes and the Senior Secured Credit Facilities. In addition, Summit LLC has pledged substantially all of its assets as collateral, subject to certain exclusions and exceptions, for the Senior Secured Credit Facilities.

Interest expense related to debt totaled $21.6 million and $18.3 million in the three months ended April 1, 2017 and April 2, 2016, respectively.

The following table presents the activity for the deferred financing fees for the three months ended April 1, 2017 and April 2, 2016:

 

 

 

 

 

    

Deferred financing fees

Balance—December 31, 2016

 

$

18,290

Loan origination fees

 

 

699

Amortization

 

 

(917)

Write off of deferred financing fees

 

 

(45)

Balance—April 1, 2017

 

$

18,027

 

 

 

 

 

 

 

 

Balance—January 2, 2016

 

$

15,892

Loan origination fees

 

 

5,001

Amortization

 

 

(729)

Balance—April 2, 2016

 

$

20,164

 

Other—On January 15, 2015, the Company’s wholly-owned subsidiary in British Columbia, Canada entered into an agreement with HSBC for a (i) $6.0 million Canadian dollar (“CAD”) revolving credit commitment to be used for operating activities that bears interest per annum equal to the bank’s prime rate plus 0.20%, (ii) $0.5 million CAD revolving credit commitment to be used for capital equipment that bears interest per annum at the bank’s prime rate plus 0.90% and (iii) $0.4 million CAD revolving credit commitment to provide guarantees on behalf of that subsidiary. There were no amounts outstanding under this agreement as of April 1, 2017 or December 31, 2016.

14


 

7.ACCUMULATED OTHER COMPREHENSIVE LOSS

The changes in each component of accumulated other comprehensive loss consisted of the following:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

 

 

    

 

 

    

Accumulated

 

 

 

 

 

Foreign currency

 

 

 

 

other

 

 

Change in

 

translation

 

Cash flow hedge

 

comprehensive

 

 

retirement plans

 

adjustments

 

adjustments

 

loss

Balance — December 31, 2016

 

$

(7,181)

 

$

(17,790)

 

$

(2,473)

 

$

(27,444)

Foreign currency translation adjustment

 

 

 

 

706

 

 

 

 

706

Income on cash flow hedges

 

 

 —

 

 

 —

 

 

412

 

 

412

Balance — April 1, 2017

 

$

(7,181)

 

$

(17,084)

 

$

(2,061)

 

$

(26,326)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance — January 2, 2016

 

$

(7,607)

 

$

(19,915)

 

$

(944)

 

$

(28,466)

Foreign currency translation adjustment

 

 

 —

 

 

4,642

 

 

 —

 

 

4,642

Loss on cash flow hedges

 

 

 

 

 

 

(2,234)

 

 

(2,234)

Balance — April 2, 2016

 

$

(7,607)

 

$

(15,273)

 

$

(3,178)

 

$

(26,058)

 

8.INCOME TAXES

Summit LLC is a limited liability company and passes its tax attributes for federal and state tax purposes to its parent company and is generally not subject to federal or state income tax. However, certain subsidiary entities file federal, state, and Canadian income tax returns due to their status as taxable entities in the respective jurisdiction. The effective income tax rate for the C Corporations differs from the statutory federal rate primarily due to (1) tax depletion expense in excess of the expense recorded under U.S. GAAP, (2) state income taxes and the effect of graduated tax rates and (3) various other items, such as limitations on meals and entertainment and other costs.  The effective income tax rate for the Canadian subsidiary is not significantly different from its historical effective tax rate.

As of April 1, 2017 and December 31, 2016, the Company has not recognized any liabilities for uncertain tax positions. The Company records interest and penalties as a component of the income tax provision. No material interest or penalties were recognized in income tax expense during the three months ended April 1, 2017 and April 2, 2016.

9.COMMITMENTS AND CONTINGENCIES

The Company is party to certain legal actions arising from the ordinary course of business activities. Accruals are recorded when the outcome is probable and can be reasonably estimated. While the ultimate results of claims and litigation cannot be predicted with certainty, management expects that the ultimate resolution of all pending or threatened claims and litigation will not have a material effect on the Company’s consolidated results of operations, financial position or liquidity. The Company records legal fees as incurred.

Litigation and Claims—The Company is obligated under an indemnification agreement entered into with the sellers of Harper Contracting, Inc., Harper Sand and Gravel, Inc., Harper Excavating, Inc., Harper Ready Mix Company, Inc. and Harper Investments, Inc. for the sellers’ ownership interests in a joint venture agreement. The Company has the rights to any benefits under the joint venture as well as the assumption of any obligations, but does not own equity interests in the joint venture. The joint venture has incurred significant losses on a highway project in Utah, which have resulted in requests for funding from the joint venture partners and ultimately from the Company. Through April 1, 2017, the Company has funded $8.8 million, $4.0 million in 2012 and $4.8 million in 2011. In 2012 and 2011, the Company recognized losses on the indemnification agreement of $8.0 million and $1.9 million, respectively. As of April 1, 2017 and December 31, 2016, an accrual of $4.3 million was recorded in other noncurrent liabilities as management’s best estimate of future funding obligations.

Environmental Remediation and Site Restoration—The Company’s operations are subject to and affected by federal, state, provincial and local laws and regulations relating to the environment, health and safety and

15


 

other regulatory matters. These operations require environmental operating permits, which are subject to modification, renewal and revocation. The Company regularly monitors and reviews its operations, procedures and policies for compliance with these laws and regulations. Despite these compliance efforts, risk of environmental liability is inherent in the operation of the Company’s business, as it is with other companies engaged in similar businesses and there can be no assurance that environmental liabilities or noncompliance will not have a material adverse effect on the Company’s consolidated financial condition, results of operations or liquidity.

The Company has asset retirement obligations arising from regulatory and contractual requirements to perform reclamation activities at the time certain quarries and landfills are closed. As of April 1, 2017 and December 31, 2016, $20.4 million and $18.8 million, respectively, were included in other noncurrent liabilities on the consolidated balance sheets and $5.9 million and $5.1 million, respectively, were included in accrued expenses for future reclamation costs. The total undiscounted anticipated costs for site reclamation as of April 1, 2017 and December 31, 2016 were $67.6 million and $63.6 million, respectively.

Other—The Company is obligated under various firm purchase commitments for certain raw materials and services that are in the ordinary course of business. Management does not expect any significant changes in the market value of these goods and services during the commitment period that would have a material adverse effect on the financial condition, results of operations, and cash flows of the Company. The terms of the purchase commitments generally approximate one year.

10.SUPPLEMENTAL CASH FLOW INFORMATION

Supplemental cash flow information is as follows:

 

 

 

 

 

 

 

 

 

 

Three months ended

 

 

April 1,

 

April 2,

 

 

2017

    

2016

Cash payments:

 

 

 

 

 

 

Interest

 

$

26,727

 

$

28,129

Income taxes

 

 

230

 

 

269

 

11.SEGMENT INFORMATION

The Company has three operating segments: West; East; and Cement, which are its reporting segments. These segments are consistent with the Company’s management reporting structure.

The operating results of each segment are regularly reviewed and evaluated by the Chief Executive Officer, the Company’s Chief Operating Decision Maker (“CODM”). The CODM primarily evaluates the performance of its segments and allocates resources to them based on a segment profit metric that we call Adjusted EBITDA, which is computed as earnings from continuing operations before interest, taxes, depreciation, depletion, amortization, accretion, share-based compensation, and transaction costs, as well as various other non-recurring, non-cash amounts.

The West and East segments are engaged in various activities including quarry mining, aggregate production and contracting. The Cement segment is engaged in the production of Portland cement. Assets employed by each segment include assets directly identified with those operations. Corporate assets consist primarily of cash, property, plant and equipment for corporate operations and other assets not directly identifiable with a reportable business segment. The accounting policies applicable to each segment are consistent with those used in the consolidated financial statements.

16


 

The following tables display selected financial data for the Company’s reportable business segments as of April 1, 2017 and December 31, 2016 and for the three months ended April 1, 2017 and April 2, 2016:

 

 

 

 

 

 

 

 

 

 

Three months ended

 

 

April 1,

 

April 2,

 

    

2017

    

2016

Revenue*:

 

 

 

 

 

 

West

 

$

143,219

 

$

123,717

East

 

 

97,223

 

 

70,674

Cement

 

 

43,835

 

 

33,988

Total revenue

 

$

284,277

 

$

228,379


*       Intercompany sales are immaterial and the presentation above only reflects sales to external customers.

 

 

 

 

 

 

 

 

 

 

Three months ended

 

 

April 1,

 

April 2,

 

    

2017

    

2016

Revenue by product*:

 

 

 

 

 

 

Aggregates

 

$

61,622

 

$

49,908

Cement

 

 

39,435

 

 

28,536

Ready-mix concrete

 

 

93,177

 

 

80,166

Asphalt

 

 

19,537

 

 

12,656

Paving and related services

 

 

36,296

 

 

27,148

Other

 

 

34,210

 

 

29,965

Total revenue

 

$

284,277

 

$

228,379


*       Revenue from the liquid asphalt terminals is included in asphalt revenue.

 

 

 

 

 

 

 

 

 

Three months ended

 

 

April 1,

 

April 2,

 

 

2017

    

2016

Adjusted EBITDA:

 

 

 

 

 

 

West

 

$

15,699

 

$

13,279

East

 

 

4,348

 

 

3,173

Cement

 

 

2,685

 

 

971

Corporate and other

 

 

(9,102)

 

 

(8,997)

Total Adjusted EBITDA

 

 

13,630

 

 

8,426

Interest expense

 

 

24,715

 

 

21,286

Depreciation, depletion and amortization

 

 

39,304

 

 

31,900

Accretion

 

 

444

 

 

460

Loss on debt financings

 

 

190

 

 

 —

Transaction costs

 

 

1,273

 

 

3,316

Non-cash compensation

 

 

4,748

 

 

2,036

Other

 

 

(12)

 

 

(180)

Loss from continuing operations before taxes

 

$

(57,032)

 

$

(50,392)

 

17


 

 

 

 

 

 

 

 

 

    

Three months ended

 

 

April 1,

 

April 2,

 

 

2017

    

2016

Purchases of property, plant and equipment

 

 

 

 

 

 

West

 

$

26,562

 

$

23,252

East

 

 

15,706

 

 

11,050

Cement

 

 

7,673

 

 

4,229

Total reportable segments

 

 

49,941

 

 

38,531

Corporate and other

 

 

1,115

 

 

594

Total purchases of property, plant and equipment

 

$

51,056

 

$

39,125

 

 

 

 

 

 

 

 

 

 

Three months ended

 

 

April 1,

 

April 2,

 

    

2017

    

2016

Depreciation, depletion, amortization and accretion:

 

 

 

 

 

 

West

 

$

15,663

 

$

16,036

East

 

 

15,378

 

 

10,431

Cement

 

 

8,048

 

 

5,259

Total reportable segments

 

 

39,089

 

 

31,726

Corporate and other

 

 

659

 

 

634

Total depreciation, depletion, amortization and accretion

 

$

39,748

 

$

32,360

 

 

 

 

 

 

 

 

 

    

April 1,

    

December 31,

 

 

2017

    

2016

Total assets:

 

 

 

 

 

 

West

 

$

1,015,778

 

$

902,763

East

 

 

921,578

 

 

870,613

Cement

 

 

878,571

 

 

868,440

Total reportable segments

 

 

2,815,927

 

 

2,641,816

Corporate and other

 

 

149,267

 

 

134,604

Total

 

$

2,965,194

 

$

2,776,420

 

12.RELATED PARTY TRANSACTIONS

Blackstone Advisory Partners L.P., an affiliate of Blackstone Management Partners L.L.C., served as an initial purchaser of $18.8 million of the 2022 Notes issued in March 2016 and received compensation in connection therewith.

13.GUARANTOR AND NON-GUARANTOR FINANCIAL INFORMATION

Summit LLC’s domestic wholly-owned subsidiary companies other than Finance Corp. are named as guarantors (collectively, the “Guarantors”) of the Senior Notes. Finance Corp. does not and will not have any assets or operations other than as may be incidental to its activities as a co-issuer of the Senior Notes and other indebtedness. Certain other partially-owned subsidiaries and a non-U.S. entity do not guarantee the Senior Notes (collectively, the “Non-Guarantors”). The Guarantors provide a joint and several, full and unconditional guarantee of the Senior Notes.

There are no significant restrictions on Summit LLC’s ability to obtain funds from any of the Guarantor Subsidiaries in the form of dividends or loans. Additionally, there are no significant restrictions on a Guarantor Subsidiary’s ability to obtain funds from Summit LLC or its direct or indirect subsidiaries.

The following condensed consolidating balance sheets, statements of operations and cash flows are provided for the Issuers, the Wholly-owned Guarantors and the Non-Guarantors.

Earnings from subsidiaries are included in other income in the condensed consolidated statements of operations below. The financial information may not necessarily be indicative of the financial position, results of operations or cash flows had the guarantor or non-guarantor subsidiaries operated as independent entities.

18


 

Condensed Consolidating Balance Sheets

April 1, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100%

 

 

 

 

 

 

 

 

 

 

 

 

Owned

 

Non-

 

 

 

 

 

 

 

    

Issuers

    

Guarantors 

    

Guarantors 

    

Eliminations 

    

Consolidated

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

155,887

 

$

3,023

 

$

16,421

 

$

(19,224)

 

$

156,107

Accounts receivable, net

 

 

 —

 

 

148,591

 

 

6,354

 

 

(101)

 

 

154,844

Intercompany receivables

 

 

609,926

 

 

268,153

 

 

 —

 

 

(878,079)

 

 

 —

Cost and estimated earnings in excess of billings

 

 

 —

 

 

14,243

 

 

683

 

 

 —

 

 

14,926

Inventories

 

 

 —

 

 

181,604

 

 

5,394

 

 

 —

 

 

186,998

Other current assets

 

 

2,027

 

 

9,052

 

 

959

 

 

 —

 

 

12,038

Total current assets

 

 

767,840

 

 

624,666

 

 

29,811

 

 

(897,404)

 

 

524,913

Property, plant and equipment, net

 

 

7,390

 

 

1,500,769

 

 

20,100

 

 

 —

 

 

1,528,259

Goodwill

 

 

 —

 

 

800,885

 

 

47,149

 

 

 —

 

 

848,034

Intangible assets, net

 

 

 —

 

 

17,685

 

 

 —

 

 

 —

 

 

17,685

Other assets

 

 

3,256,860

 

 

124,988

 

 

1,945

 

 

(3,337,490)

 

 

46,303

Total assets

 

$

4,032,090

 

$

3,068,993

 

$

99,005

 

$

(4,234,894)

 

$

2,965,194

Liabilities and Member’s Interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current portion of debt

 

$

6,500

 

$

 —

 

$

 —

 

$

 —

 

$

6,500

Current portion of acquisition-related liabilities

 

 

 —

 

 

15,352

 

 

 —

 

 

 —

 

 

15,352

Accounts payable

 

 

326

 

 

99,573

 

 

4,984

 

 

(101)

 

 

104,782

Accrued expenses

 

 

37,814

 

 

81,209

 

 

921

 

 

(19,224)

 

 

100,720

Intercompany payables

 

 

505,756

 

 

365,109

 

 

7,214

 

 

(878,079)

 

 

 —

Billings in excess of costs and estimated earnings

 

 

 —

 

 

12,659

 

 

201

 

 

 —

 

 

12,860

Total current liabilities

 

 

550,396

 

 

573,902

 

 

13,320

 

 

(897,404)

 

 

240,214

Long-term debt

 

 

1,513,057

 

 

 —

 

 

 —

 

 

 —

 

 

1,513,057

Acquisition-related liabilities

 

 

 —

 

 

28,459

 

 

 —

 

 

 —

 

 

28,459

Other noncurrent liabilities

 

 

2,904

 

 

227,348

 

 

56,368

 

 

(165,241)

 

 

121,379

Total liabilities

 

 

2,066,357

 

 

829,709

 

 

69,688

 

 

(1,062,645)

 

 

1,903,109

Total member's interest

 

 

1,965,733

 

 

2,239,284

 

 

29,317

 

 

(3,172,249)

 

 

1,062,085

Total liabilities and member’s interest

 

$

4,032,090

 

$

3,068,993

 

$

99,005

 

$

(4,234,894)

 

$

2,965,194

 

 

19


 

Condensed Consolidating Balance Sheets

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owned

 

Non-

 

 

 

 

 

 

 

    

Issuers 

    

Guarantors 

    

Guarantors

    

Eliminations

    

Consolidated

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

133,862

 

$

4,820

 

$

14,656

 

$

(10,666)

 

$

142,672

Accounts receivable, net

 

 

 —

 

 

155,389

 

 

7,090

 

 

(102)

 

 

162,377

Intercompany receivables

 

 

521,658

 

 

321,776

 

 

 —

 

 

(843,434)

 

 

 —

Cost and estimated earnings in excess of billings

 

 

 —

 

 

6,830

 

 

620

 

 

 —

 

 

7,450

Inventories

 

 

 —

 

 

153,374

 

 

4,305

 

 

 —

 

 

157,679

Other current assets

 

 

1,259

 

 

11,012

 

 

529

 

 

 —

 

 

12,800

Total current assets

 

 

656,779

 

 

653,201

 

 

27,200

 

 

(854,202)

 

 

482,978

Property, plant and equipment, net

 

 

7,033

 

 

1,418,902

 

 

20,517

 

 

 —

 

 

1,446,452

Goodwill

 

 

 —

 

 

735,490

 

 

46,722

 

 

 —

 

 

782,212

Intangible assets, net

 

 

 —

 

 

17,989

 

 

 —

 

 

 —

 

 

17,989

Other assets

 

 

3,202,706

 

 

125,270

 

 

1,946

 

 

(3,283,133)

 

 

46,789

Total assets

 

$

3,866,518

 

$

2,950,852

 

$

96,385

 

$

(4,137,335)

 

$

2,776,420

Liabilities and Member’s Interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current portion of debt

 

$

6,500

 

$

 —

 

$

 —

 

$

 —

 

$

6,500

Current portion of acquisition-related liabilities

 

 

1,000

 

 

20,663

 

 

 —

 

 

 —

 

 

21,663

Accounts payable

 

 

1,497

 

 

76,886

 

 

3,329

 

 

(102)

 

 

81,610

Accrued expenses

 

 

46,460

 

 

73,807

 

 

872

 

 

(10,666)

 

 

110,473

Intercompany payables

 

 

509,503

 

 

327,405

 

 

6,526

 

 

(843,434)

 

 

 —

Billings in excess of costs and estimated earnings

 

 

 —

 

 

15,242

 

 

214

 

 

 —

 

 

15,456

Total current liabilities

 

 

564,960

 

 

514,003

 

 

10,941

 

 

(854,202)

 

 

235,702

Long-term debt

 

 

1,514,456

 

 

 —

 

 

 —

 

 

 —

 

 

1,514,456

Acquisition-related liabilities

 

 

 —

 

 

25,161

 

 

 —

 

 

 —

 

 

25,161

Other noncurrent liabilities

 

 

2,395

 

 

231,199

 

 

56,356

 

 

(165,242)

 

 

124,708

Total liabilities

 

 

2,081,811

 

 

770,363

 

 

67,297

 

 

(1,019,444)

 

 

1,900,027

Total member's interest

 

 

1,784,707

 

 

2,180,489

 

 

29,088

 

 

(3,117,891)

 

 

876,393

Total liabilities and member’s interest

 

$

3,866,518

 

$

2,950,852

 

$

96,385

 

$

(4,137,335)

 

$

2,776,420

 

20


 

Condensed Consolidating Statements of Operations

For the three months ended April 1, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100%

 

 

 

 

 

 

 

 

 

 

 

 

 

Owned

 

Non-

 

 

 

 

 

 

 

    

Issuers

    

Guarantors 

    

Guarantors 

    

Eliminations

    

Consolidated 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

 —

 

 

276,375

 

 

9,410

 

 

(1,508)

 

$

284,277

Cost of revenue (excluding items shown separately below)

 

 

 —

 

 

211,992

 

 

7,088

 

 

(1,508)

 

 

217,572

General and administrative expenses

 

 

15,050

 

 

43,373

 

 

1,318

 

 

 —

 

 

59,741

Depreciation, depletion, amortization and accretion

 

 

658

 

 

38,439

 

 

651

 

 

 —

 

 

39,748

Operating (loss) income

 

 

(15,708)

 

 

(17,429)

 

 

353

 

 

 —

 

 

(32,784)

Other loss (income), net

 

 

15,410

 

 

235

 

 

(35)

 

 

(16,077)

 

 

(467)

Interest expense

 

 

23,638

 

 

213

 

 

864

 

 

 —

 

 

24,715

Loss from continuing operations before taxes

 

 

(54,756)

 

 

(17,877)

 

 

(476)

 

 

16,077

 

 

(57,032)

Income tax (benefit) expense

 

 

 —

 

 

(2,180)

 

 

 2

 

 

 —

 

 

(2,178)

Net loss

 

 

(54,756)

 

 

(15,697)

 

 

(478)

 

 

16,077

 

 

(54,854)

Net loss attributable to noncontrolling interest

 

 

 —

 

 

 —

 

 

 —

 

 

(98)

 

 

(98)

Net loss attributable to member of Summit Materials, LLC

 

$

(54,756)

 

$

(15,697)

 

$

(478)

 

$

16,175

 

$

(54,756)

Comprehensive loss attributable to member of Summit Materials, LLC

 

$

(53,638)

 

$

(16,109)

 

$

(1,184)

 

$

17,293

 

$

(53,638)

 

21


 

Condensed Consolidating Statements of Operations

For the three months ended April 2, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owned

 

Non-

 

 

 

 

 

 

 

    

Issuers

    

Guarantors 

    

Guarantors

    

Eliminations

    

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

 —

 

$

221,655

 

$

8,688

 

$

(1,964)

 

$

228,379

Cost of revenue (excluding items shown separately below)

 

 

 —

 

 

172,888

 

 

5,866

 

 

(1,964)

 

 

176,790

General and administrative expenses

 

 

14,183

 

 

33,066

 

 

1,437

 

 

 —

 

 

48,686

Depreciation, depletion, amortization and accretion

 

 

634

 

 

30,669

 

 

1,057

 

 

 —

 

 

32,360

Operating (loss) income

 

 

(14,817)

 

 

(14,968)

 

 

328

 

 

 —

 

 

(29,457)

Other expense (income), net

 

 

12,249

 

 

331

 

 

(183)

 

 

(12,748)

 

 

(351)

Interest expense

 

 

15,098

 

 

5,328

 

 

860

 

 

 —

 

 

21,286

Loss from continuing operations before taxes

 

 

(42,164)

 

 

(20,627)

 

 

(349)

 

 

12,748

 

 

(50,392)

Income tax benefit

 

 

 —

 

 

(8,088)

 

 

(61)

 

 

 —

 

 

(8,149)

Net loss

 

 

(42,164)

 

 

(12,539)

 

 

(288)

 

 

12,748

 

 

(42,243)

Net loss attributable to noncontrolling interest

 

 

 —

 

 

 —

 

 

 —

 

 

(79)

 

 

(79)

Net loss attributable to member of Summit Materials, LLC

 

$

(42,164)

 

$

(12,539)

 

$

(288)

 

$

12,827

 

$

(42,164)

Comprehensive (loss) income attributable to member of Summit Materials, LLC

 

$

(39,756)

 

$

(14,773)

 

$

4,354

 

$

10,419

 

$

(39,756)

 

22


 

Condensed Consolidating Statements of Cash Flows

For the three months ended April 1, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100%

 

 

 

 

 

 

 

 

 

 

 

 

 

Owned

 

Non-

 

 

 

 

 

 

 

    

Issuers

    

Guarantors 

    

Guarantors

    

Eliminations

    

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash (used in) provided by operating activities

 

$

(42,891)

 

$

(4,035)

 

$

1,850

 

$

 —

 

$

(45,076)

Cash flow from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions, net of cash acquired

 

 

 —

 

 

(112,333)

 

 

 —

 

 

 —

 

 

(112,333)

Purchase of property, plant and equipment

 

 

(1,115)

 

 

(49,931)

 

 

(10)

 

 

 —

 

 

(51,056)

Proceeds from the sale of property, plant, and equipment

 

 

 —

 

 

4,325

 

 

 —

 

 

 —

 

 

4,325

Other

 

 

 —

 

 

974

 

 

 —

 

 

 —

 

 

974

Net cash used for investing activities

 

 

(1,115)

 

 

(156,965)

 

 

(10)

 

 

 —

 

 

(158,090)

Cash flow from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from investment by member

 

 

164,795

 

 

73,834

 

 

 —

 

 

 —

 

 

238,629

Capital issuance costs

 

 

(638)

 

 

 —

 

 

 —

 

 

 —

 

 

(638)

Loans received from and payments made on loans from other Summit Companies

 

 

(92,904)

 

 

101,616

 

 

(154)

 

 

(8,558)

 

 

 —

Payments on long-term debt

 

 

(1,625)

 

 

(1,941)

 

 

 —

 

 

 —

 

 

(3,566)

Payments on acquisition-related liabilities

 

 

 —

 

 

(13,914)

 

 

 —

 

 

 —

 

 

(13,914)

Financing costs

 

 

(699)

 

 

 —

 

 

 —

 

 

 —

 

 

(699)

Distributions from partnership

 

 

(2,579)

 

 

 

 

 

 

 

 

(2,579)

Other

 

 

(319)

 

 

(392)

 

 

(21)

 

 

 —

 

 

(732)

Net cash provided by (used for) financing activities

 

 

66,031

 

 

159,203

 

 

(175)

 

 

(8,558)

 

 

216,501

Impact of cash on foreign currency

 

 

 —

 

 

 —

 

 

100

 

 

 —

 

 

100

Net increase (decrease) in cash

 

 

22,025

 

 

(1,797)

 

 

1,765

 

 

(8,558)

 

 

13,435

Cash — Beginning of period

 

 

133,862

 

 

4,820

 

 

14,656

 

 

(10,666)

 

 

142,672

Cash — End of period

 

$

155,887

 

$

3,023

 

$

16,421

 

$

(19,224)

 

$

156,107

 

23


 

Condensed Consolidating Statements of Cash Flows

For the three months ended April 2, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owned

 

Non-

 

 

 

 

 

 

 

    

Issuers

    

Guarantors 

    

Guarantors

    

Eliminations

    

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash (used in) provided by operating activities

 

$

(44,336)

 

$

5,841

 

$

(3,463)

 

$

 —

 

$

(41,958)

Cash flow from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions, net of cash acquired

 

 

(42,073)

 

 

(207,038)

 

 

 

 

 

 

(249,111)

Purchase of property, plant and equipment

 

 

(593)

 

 

(38,295)

 

 

(237)

 

 

 —

 

 

(39,125)

Proceeds from the sale of property, plant, and equipment

 

 

 —

 

 

6,019

 

 

 —

 

 

 —

 

 

6,019

Net cash used for investing activities

 

 

(42,666)

 

 

(239,314)

 

 

(237)

 

 

 —

 

 

(282,217)

Cash flow from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from investment by member

 

 

(448,711)

 

 

448,711

 

 

 —

 

 

 —

 

 

 —

Capital issuance costs

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Net proceeds from debt issuance

 

 

250,000

 

 

 —

 

 

 

 

 

 

250,000

Loans received from and payments made on loans from other Summit Companies

 

 

206,028

 

 

(206,820)

 

 

(445)

 

 

1,237

 

 

 —

Payments on long-term debt

 

 

(1,625)

 

 

(1,833)

 

 

 

 

 —

 

 

(3,458)

Payments on acquisition-related liabilities

 

 

(400)

 

 

(9,073)

 

 

 

 

 —

 

 

(9,473)

Financing costs

 

 

(5,001)

 

 

 —

 

 

 

 

 —

 

 

(5,001)

Distributions from partnership

 

 

(2,500)

 

 

 —

 

 

 

 

 —

 

 

(2,500)

Net cash (used for) provided by financing activities

 

 

(2,209)

 

 

230,985

 

 

(445)

 

 

1,237

 

 

229,568

Impact of cash on foreign currency

 

 

 —

 

 

 —

 

 

446

 

 

 —

 

 

446

Net decrease in cash

 

 

(89,211)

 

 

(2,488)

 

 

(3,699)

 

 

1,237

 

 

(94,161)

Cash — Beginning of period

 

 

180,712

 

 

4,068

 

 

12,208

 

 

(11,600)

 

 

185,388

Cash — End of period

 

$

91,501

 

$

1,580

 

$

8,509

 

$

(10,363)

 

$

91,227

 

24