Attached files

file filename
EX-95.1 - EX-95.1 - Summit Materials, Inc.sum-20170701ex9518081f0.htm
EX-32.4 - EX-32.4 - Summit Materials, Inc.sum-20170701ex3248ec99c.htm
EX-32.3 - EX-32.3 - Summit Materials, Inc.sum-20170701ex323099975.htm
EX-32.2 - EX-32.2 - Summit Materials, Inc.sum-20170701ex322e4cc51.htm
EX-32.1 - EX-32.1 - Summit Materials, Inc.sum-20170701ex3217dd56f.htm
EX-31.4 - EX-31.4 - Summit Materials, Inc.sum-20170701ex314ce449f.htm
EX-31.3 - EX-31.3 - Summit Materials, Inc.sum-20170701ex3136b9078.htm
EX-31.2 - EX-31.2 - Summit Materials, Inc.sum-20170701ex3125c516c.htm
EX-31.1 - EX-31.1 - Summit Materials, Inc.sum-20170701ex311c5cf4f.htm
EX-4.5 - EX-4.5 - Summit Materials, Inc.sum-20170701ex45b9daeda.htm
EX-4.4 - EX-4.4 - Summit Materials, Inc.sum-20170701ex44330ed35.htm
EX-4.2 - EX-4.2 - Summit Materials, Inc.sum-20170701ex429042659.htm
10-Q - 10-Q - Summit Materials, Inc.sum-20170701x10q.htm

Exhibit 99.1

 

SUMMIT MATERIALS, LLC AND SUBSIDIARIES

Consolidated Balance Sheets

(In thousands)

 

 

 

 

 

 

 

 

 

 

July 1,

 

December 31,

 

 

2017

    

2016

 

    

(unaudited)

    

(audited)

Assets

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

353,063

 

$

142,672

Accounts receivable, net

 

 

247,546

 

 

162,377

Costs and estimated earnings in excess of billings

 

 

29,212

 

 

7,450

Inventories

 

 

182,886

 

 

157,679

Other current assets

 

 

12,352

 

 

12,800

Total current assets

 

 

825,059

 

 

482,978

Property, plant and equipment, less accumulated depreciation, depletion and amortization (July 1, 2017 - $554,433 and December 31, 2016 - $484,554)

 

 

1,555,816

 

 

1,446,452

Goodwill

 

 

918,511

 

 

782,212

Intangible assets, less accumulated amortization (July 1, 2017 - $6,041 and December 31, 2016 - $7,854)

 

 

17,344

 

 

17,989

Other assets

 

 

47,232

 

 

46,789

Total assets

 

$

3,363,962

 

$

2,776,420

Liabilities and Member’s Interest

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Current portion of debt

 

$

6,500

 

$

6,500

Current portion of acquisition-related liabilities

 

 

15,221

 

 

21,663

Accounts payable

 

 

116,210

 

 

81,610

Accrued expenses

 

 

119,260

 

 

110,473

Billings in excess of costs and estimated earnings

 

 

16,873

 

 

15,456

Total current liabilities

 

 

274,064

 

 

235,702

Long-term debt

 

 

1,807,713

 

 

1,514,456

Acquisition-related liabilities

 

 

32,569

 

 

25,161

Other noncurrent liabilities

 

 

120,562

 

 

124,708

Total liabilities

 

 

2,234,908

 

 

1,900,027

Commitments and contingencies (see note 10)

 

 

 

 

 

 

Member’s equity

 

 

1,336,537

 

 

1,087,558

Accumulated deficit

 

 

(186,040)

 

 

(185,099)

Accumulated other comprehensive loss

 

 

(22,735)

 

 

(27,444)

Member’s interest

 

 

1,127,762

 

 

875,015

Noncontrolling interest

 

 

1,292

 

 

1,378

Total member’s interest

 

 

1,129,054

 

 

876,393

Total liabilities and member’s interest

 

$

3,363,962

 

$

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

 

Six months ended

 

 

July 1,

 

July 2,

 

July 1,

 

July 2,

 

 

2017

    

2016

    

2017

    

2016

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

Product

 

$

397,726

 

$

341,341

 

$

622,743

 

$

521,443

Service

 

 

80,642

 

 

71,295

 

 

114,669

 

 

99,232

Net revenue

 

 

478,368

 

 

412,636

 

 

737,412

 

 

620,675

Delivery and subcontract revenue

 

 

45,725

 

 

32,638

 

 

70,958

 

 

52,978

Total revenue

 

 

524,093

 

 

445,274

 

 

808,370

 

 

673,653

Cost of revenue (excluding items shown separately below):

 

 

 

 

 

 

 

 

 

 

 

 

Product

 

 

233,592

 

 

202,029

 

 

400,560

 

 

334,425

Service

 

 

56,587

 

 

50,471

 

 

81,958

 

 

74,525

Net cost of revenue

 

 

290,179

 

 

252,500

 

 

482,518

 

 

408,950

Delivery and subcontract cost

 

 

45,725

 

 

32,638

 

 

70,958

 

 

52,978

Total cost of revenue

 

 

335,904

 

 

285,138

 

 

553,476

 

 

461,928

General and administrative expenses

 

 

58,086

 

 

75,490

 

 

116,554

 

 

120,860

Depreciation, depletion, amortization and accretion

 

 

45,039

 

 

37,408

 

 

84,787

 

 

69,768

Transaction costs

 

 

2,620

 

 

290

 

 

3,893

 

 

3,606

Operating income

 

 

82,444

 

 

46,948

 

 

49,660

 

 

17,491

Interest expense

 

 

25,772

 

 

25,363

 

 

50,487

 

 

46,649

Loss on debt financings

 

 

 —

 

 

 —

 

 

190

 

 

 —

Other (income) expense, net

 

 

(590)

 

 

882

 

 

(1,247)

 

 

531

Income (loss) from operations before taxes

 

 

57,262

 

 

20,703

 

 

230

 

 

(29,689)

Income tax expense (benefit)

 

 

3,435

 

 

(1,056)

 

 

1,257

 

 

(9,205)

Net income (loss)

 

 

53,827

 

 

21,759

 

 

(1,027)

 

 

(20,484)

Net income (loss) attributable to noncontrolling interest

 

 

12

 

 

44

 

 

(86)

 

 

(35)

Net income (loss) attributable to member of Summit LLC

 

$

53,815

 

$

21,715

 

$

(941)

 

$

(20,449)

 

See notes to unaudited consolidated financial statements.

2


 

 

 

SUMMIT MATERIALS, LLC AND SUBSIDIARIES

Unaudited Consolidated Statements of Comprehensive Operations

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Three months ended

 

Six months ended

 

 

July 1,

 

July 2,

 

July 1,

 

July 2,

 

 

2017

    

2016

 

2017

    

2016

Net income (loss)

 

$

53,827

 

$

21,759

 

$

(1,027)

 

$

(20,484)

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

Postretirement liability adjustment

 

 

413

 

 

 —

 

 

413

 

 

 —

Foreign currency translation adjustment

 

 

3,418

 

 

635

 

 

4,124

 

 

5,277

(Loss) income on cash flow hedges

 

 

(240)

 

 

(1,058)

 

 

172

 

 

(3,292)

Other comprehensive income (loss):

 

 

3,591

 

 

(423)

 

 

4,709

 

 

1,985

Comprehensive income (loss)

 

 

57,418

 

 

21,336

 

 

3,682

 

 

(18,499)

Less comprehensive income (loss) attributable to the noncontrolling interest in consolidated subsidiaries

 

 

12

 

 

44

 

 

(86)

 

 

(35)

Comprehensive income (loss) attributable to member of Summit LLC

 

$

57,406

 

$

21,292

 

$

3,768

 

$

(18,464)

 

See notes to unaudited consolidated financial statements.

3


 

SUMMIT MATERIALS, LLC AND SUBSIDIARIES

Unaudited Consolidated Statements of Cash Flows

(In thousands)

 

 

 

 

 

 

 

 

 

 

Six months ended

 

 

July 1,

 

July 2,

 

    

2017

    

2016

Cash flow from operating activities:

 

 

 

 

 

 

Net loss

 

$

(1,027)

 

$

(20,484)

Adjustments to reconcile net loss to net cash provided by (used in) operating activities:

 

 

 

 

 

 

Depreciation, depletion, amortization and accretion

 

 

90,314

 

 

75,707

Share-based compensation expense

 

 

9,424

 

 

29,817

Deferred income tax benefit

 

 

374

 

 

(10,023)

Net gain on asset disposals

 

 

(4,052)

 

 

(3,717)

Non-cash loss on debt financings

 

 

85

 

 

 —

Other

 

 

710

 

 

129

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

 

 

 

 

 

 

Accounts receivable, net

 

 

(68,539)

 

 

(55,489)

Inventories

 

 

(19,272)

 

 

(27,948)

Costs and estimated earnings in excess of billings

 

 

(21,571)

 

 

(24,542)

Other current assets

 

 

3,552

 

 

(2,646)

Other assets

 

 

(1,582)

 

 

(367)

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

 

 

 

 

 

 

Accounts payable

 

 

27,897

 

 

9,682

Accrued expenses

 

 

(5,657)

 

 

10,326

Billings in excess of costs and estimated earnings

 

 

1,252

 

 

(3,523)

Other liabilities

 

 

(296)

 

 

(3,422)

Net cash provided by (used in) operating activities

 

 

11,612

 

 

(26,500)

Cash flow from investing activities:

 

 

 

 

 

 

Acquisitions, net of cash acquired

 

 

(213,124)

 

 

(296,664)

Purchases of property, plant and equipment

 

 

(109,088)

 

 

(91,669)

Proceeds from the sale of property, plant and equipment

 

 

8,411

 

 

9,442

Other

 

 

137

 

 

1,500

Net cash used for investing activities

 

 

(313,664)

 

 

(377,391)

Cash flow from financing activities:

 

 

 

 

 

 

Capital contributions by member

 

 

243,593

 

 

113

Capital issuance costs

 

 

(627)

 

 

(136)

Proceeds from debt issuances

 

 

302,000

 

 

321,000

Debt issuance costs

 

 

(5,308)

 

 

(5,110)

Payments on debt

 

 

(9,288)

 

 

(63,676)

Payments on acquisition-related liabilities

 

 

(14,704)

 

 

(23,162)

Distributions

 

 

(2,579)

 

 

(2,873)

Other

 

 

(832)

 

 

 —

Net cash provided by financing activities

 

 

512,255

 

 

226,156

Impact of foreign currency on cash

 

 

188

 

 

498

Net increase (decrease) in cash

 

 

210,391

 

 

(177,237)

Cash and cash equivalents – beginning of period

 

 

142,672

 

 

185,388

Cash and cash equivalents – end of period

 

$

353,063

 

$

8,151

 

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

 

 

242,966

 

 

 

 

 —

 

 

 —

 

 

242,966

Net loss

 

 

 —

 

 

(941)

 

 

 —

 

 

(86)

 

 

(1,027)

Other comprehensive income

 

 

 —

 

 

 —

 

 

4,709

 

 

 

 

4,709

Distributions

 

 

(2,579)

 

 

 —

 

 

 —

 

 

 —

 

 

(2,579)

Share-based compensation

 

 

9,424

 

 

 —

 

 

 —

 

 

 —

 

 

9,424

Other

 

 

(832)

 

 

 —

 

 

 —

 

 

 —

 

 

(832)

Balance — July 1, 2017

 

$

1,336,537

 

$

(186,040)

 

$

(22,735)

 

$

1,292

 

$

1,129,054

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 July 1, 2017, the results of operations for the three and six months ended July 1, 2017 and July 2, 2016 and cash flows for the six months ended July 1, 2017 and July 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

6


 

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.

 

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 and six months ended July 1, 2017 and July 2, 2016.

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 $62,000 and $160,000 from product cost of revenue to other income in the three and six months ended July 2, 2016, respectively, and $154,000 from general and administrative expenses to other income in the three and six months ended July 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

7


 

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.

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 six months ended July 1, 2017 and in fiscal 2016 were not material individually, or when combined:

 

West segment:

 

·

On May 1, 2017, we acquired Winvan Paving, Ltd. (“Winvan Paving”), a paving and construction services company based in Vancouver, British Columbia.

 

·

On April 3, 2017, we acquired Hanna’s Bend Aggregate, Ltd. (“Hanna’s Bend”), an aggregates-based business with one sand and gravel pit servicing the Houston, Texas market. 

 

·

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 May 12, 2017, we acquired Glasscock Company, Inc. and Glasscock Logistics Company, LLC (“Glasscock”), a vertically integrated sand, ready-mix, recycle and trucking business based in Sumter, South Carolina.

 

·

On April 3, 2017, we acquired Carolina Sand, LLC (“Carolina Sand”), a sand and trucking business with four sand pits in northeastern South Carolina.

 

·

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. 

 

8


 

·

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.

 

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:

 

 

 

 

 

 

 

 

 

 

Six months ended

 

Year Ended

 

 

July 1,

 

December 31,

 

    

2017

    

2016

 

 

 

 

 

 

 

Financial assets (1)

 

$

18,042

 

$

22,204

Inventories

 

 

6,099

 

 

17,215

Property, plant and equipment

 

 

84,402

 

 

180,321

Intangible assets

 

 

13

 

 

5,531

Other assets

 

 

3,477

 

 

6,757

Financial liabilities (1)

 

 

(10,751)

 

 

(20,248)

Other long-term liabilities

 

 

(4,157)

 

 

(36,074)

Net assets acquired

 

 

97,125

 

 

175,706

Goodwill

 

 

130,582

 

 

176,319

Purchase price

 

 

227,707

 

 

352,025

Acquisition related liabilities

 

 

(13,390)

 

 

(17,034)

Other

 

 

(1,193)

 

 

1,967

Net cash paid for acquisitions

 

$

213,124

 

$

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.

 

9


 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

West

    

East

    

Cement

    

Total  

Balance, December 31, 2016

 

$

334,257

 

$

243,417

 

$

204,538

 

$

782,212

Acquisitions (1)

 

 

95,000

 

 

39,009

 

 

118

 

 

134,127

Foreign currency translation adjustments

 

 

2,172

 

 

 —

 

 

 —

 

 

2,172

Balance, July 1, 2017

 

$

431,429

 

$

282,426

 

$

204,656

 

$

918,511

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated impairment losses as of July 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 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:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

July 1, 2017

 

December 31, 2016

 

 

Gross

 

 

 

 

Net

 

Gross

 

 

 

 

Net

 

 

Carrying

 

Accumulated

 

Carrying

 

Carrying

 

Accumulated

 

Carrying

 

 

Amount

 

Amortization

 

Amount

 

Amount

 

Amortization

 

Amount

Leases

    

$

15,902

    

$

(3,752)

    

$

12,150

    

$

15,888

    

$

(3,382)

    

$

12,506

Reserve rights

 

 

6,234

 

 

(1,459)

 

 

4,775

 

 

8,706

 

 

(3,710)

 

 

4,996

Trade names

 

 

1,000

 

 

(708)

 

 

292

 

 

1,000

 

 

(658)

 

 

342

Other

 

 

249

 

 

(122)

 

 

127

 

 

249

 

 

(104)

 

 

145

Total intangible assets

 

$

23,385

 

$

(6,041)

 

$

17,344

 

$

25,843

 

$

(7,854)

 

$

17,989

 

Amortization expense totaled $0.4 million and $0.7 million for the three and six months ended July 1, 2017, respectively, and $0.6 million and $1.0 million for the three and six months ended July 2, 2016, respectively.

10


 

The estimated amortization expense for the intangible assets for each of the five years subsequent to July 1, 2017 is as follows:

 

 

 

 

 

2017 (six months)

    

$

627

2018

 

 

1,279

2019

 

 

1,260

2020

 

 

1,177

2021

 

 

1,135

2022

 

 

1,122

Thereafter

 

 

10,744

Total

 

$

17,344

 

3.ACCOUNTS RECEIVABLE, NET

 

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

 

 

 

 

 

 

 

 

 

 

July 1,

 

December 31,

 

    

2017

    

2016

Trade accounts receivable

 

$

239,136

 

$

152,845

Retention receivables

 

 

11,617

 

 

12,117

Receivables from related parties

 

 

373

 

 

721

Accounts receivable

 

 

251,126

 

 

165,683

Less: Allowance for doubtful accounts

 

 

(3,580)

 

 

(3,306)

Accounts receivable, net

 

$

247,546

 

$

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.

 

4.INVENTORIES

 

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

 

 

 

 

 

 

 

 

 

    

July 1,

    

December 31,

 

    

2017

    

2016

Aggregate stockpiles

 

$

115,365

 

$

103,073

Finished goods

 

 

42,621

 

 

35,071

Work in process

 

 

5,815

 

 

6,440

Raw materials

 

 

19,085

 

 

13,095

Total

 

$

182,886

 

$

157,679

 

11


 

5.ACCRUED EXPENSES

 

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

 

 

 

 

 

 

 

 

 

    

July 1,

    

December 31,

 

    

2017

    

2016

Interest

 

$

24,311

 

$

22,991

Payroll and benefits

 

 

25,197

 

 

30,546

Capital lease obligations

 

 

19,838

 

 

11,766

Insurance

 

 

13,249

 

 

11,966

Non-income taxes

 

 

10,226

 

 

5,491

Professional fees

 

 

2,420

 

 

2,459

Other (1)

 

 

24,019

 

 

25,254

Total

 

$

119,260

 

$

110,473


(1)

Consists primarily of subcontractor and working capital settlement accruals.

 

6.DEBT

 

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

 

 

 

 

 

 

 

 

 

    

July 1,

    

December 31,

 

    

2017

    

2016

Term Loan, due 2022:

 

 

 

 

 

 

$637.0 million and $640.3 million, net of $2.3 million and $2.6 million discount at July 1, 2017 and December 31, 2016, respectively

 

$

634,676

 

$

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 July 1, 2017 and December 31, 2016, respectively

 

 

648,528

 

 

648,407

518% Senior Notes, due 2025

 

 

300,000

 

 

 —

Total

 

 

1,833,204

 

 

1,536,065

Current portion of long-term debt

 

 

6,500

 

 

6,500

Long-term debt

 

$

1,826,704

 

$

1,529,565

 

12


 

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

 

 

 

 

 

2017 (six months)

    

$

3,250

2018

 

 

4,875

2019

 

 

6,500

2020

 

 

8,125

2021

 

 

6,500

2022

 

 

857,750

Thereafter

 

 

950,000

Total

 

 

1,837,000

Less: Original issue net discount

 

 

(3,796)

Less: Capitalized loan costs

 

 

(18,991)

Total debt

 

$

1,814,213

 

Senior Notes—On June 1, 2017, Summit LLC and Summit Materials Finance Corp., an indirect wholly-owned subsidiary of Summit LLC ("Finance Corp." and with Summit LLC, the “Issuers”) issued $300.0 million of 5.125% senior notes due June 1, 2025 (the “2025 Notes”). The 2025 Notes were issued at 100.0% of their par value with proceeds of $295.4 million, net of related fees and expenses. Proceeds from the sale of the 2025 Notes are intended to be used for acquisitions and to pay fees and expenses incurred in connection with any such acquisitions and the offering, with any remaining net proceeds to be used for general corporate purposes, which may include repaying indebtedness, capital expenditures and funding working capital. The 2025 Notes were issued under an indenture dated June 1, 2017 (as amended and supplemented, the “2017 Indenture”). The 2017 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 inter certain transactions with affiliates, and designate subsidiaries as unrestricted subsidiaries. The 2017 Indenture also contains customary events of default. Interest on the 2025 Notes is payable semi-annually on June 1 and December 1 of each year commencing on December 1, 2017.

 

On March 8, 2016, 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, the terms of which are generally consistent with the 2017 Indenture. 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 and the 2025 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 2017 Indenture. Interest on the 2023 Notes is payable semi-annually in arrears on January 15 and July 15 of each year.

 

As of July 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

13


 

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.

 

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 July 1, 2017 and December 31, 2016, leaving remaining borrowing capacity of $218.9 million as of July 1, 2017, which is net of $16.1 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 July 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.

 

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

 

 

 

 

 

    

Deferred financing fees

Balance—December 31, 2016

 

$

18,290

Loan origination fees

 

 

5,308

Amortization

 

 

(1,883)

Write off of deferred financing fees

 

 

(45)

Balance—July 1, 2017

 

$

21,670

 

 

 

 

 

 

 

 

Balance—January 2, 2016

 

$

15,892

Loan origination fees

 

 

5,109

Amortization

 

 

(1,590)

Balance—July 2, 2016

 

$

19,411

 

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

14


 

guarantees on behalf of that subsidiary. There were no amounts outstanding under this agreement as of July 1, 2017 or December 31, 2016.

 

7.FAIR VALUE

 

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 income (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 July 1, 2017 and December 31, 2016 was:

 

 

 

 

 

 

 

 

 

    

July 1,

    

December 31,

 

    

2017

    

2016

Current portion of acquisition-related liabilities and Accrued expenses:

 

 

 

 

 

 

Contingent consideration

 

$

3,250

 

$

9,288

Cash flow hedges

 

 

844

 

 

942

Acquisition-related liabilities and Other noncurrent liabilities

 

 

 

 

 

 

Contingent consideration

 

$

13,979

 

$

2,377

Cash flow hedges

 

 

1,368

 

 

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 as of July 1, 2017 and July 2, 2016.

 

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 July 1, 2017 and December 31, 2016 was:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

July 1, 2017

 

December 31, 2016

 

    

Fair Value

    

Carrying Value

    

Fair Value

    

Carrying Value

 

 

 

 

 

 

 

 

 

 

 

 

 

Level 2

 

 

 

 

 

 

 

 

 

 

 

 

Long-term debt(1)

 

$

1,906,905

 

$

1,833,204

 

$

1,586,102

 

$

1,536,065

 

 

 

 

 

 

 

 

 

 

 

 

 

Level 3

 

 

 

 

 

 

 

 

 

 

 

 

Current portion of deferred consideration and noncompete obligations(2)

 

 

11,971

 

 

11,971

 

 

12,375

 

 

12,375

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

 

 

18,590

 

 

18,590

 

 

22,784

 

 

22,784

15


 


(1)

$6.5 million included in current portion of debt as of July 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.

 

8.ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

 

 

    

 

 

    

Accumulated

 

 

 

 

 

Foreign currency

 

 

 

 

other

 

 

Change in

 

translation

 

Cash flow hedge

 

comprehensive

 

 

retirement plans

 

adjustments

 

adjustments

 

income (loss)

Balance — December 31, 2016

 

$

(7,181)

 

$

(17,790)

 

$

(2,473)

 

$

(27,444)

Postretirement liability adjustment

 

 

413

 

 

 

 

 

 

413

Foreign currency translation adjustment

 

 

 

 

4,124

 

 

 

 

4,124

Income on cash flow hedges

 

 

 —

 

 

 —

 

 

172

 

 

172

Balance — July 1, 2017

 

$

(6,768)

 

$

(13,666)

 

$

(2,301)

 

$

(22,735)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance — January 2, 2016

 

$

(7,607)

 

$

(19,915)

 

$

(944)

 

$

(28,466)

Foreign currency translation adjustment

 

 

 —

 

 

5,277

 

 

 —

 

 

5,277

Loss on cash flow hedges

 

 

 

 

 

 

(3,292)

 

 

(3,292)

Balance — July 2, 2016

 

$

(7,607)

 

$

(14,638)

 

$

(4,236)

 

$

(26,481)

 

9.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 July 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 and six months ended July 1, 2017 and July 2, 2016.

 

16


 

10.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 July 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 July 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 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 July 1, 2017 and December 31, 2016, $20.5 million and $18.8 million, respectively, were included in other noncurrent liabilities on the consolidated balance sheets and $5.8 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 July 1, 2017 and December 31, 2016 were $69.4 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.

 

11.SUPPLEMENTAL CASH FLOW INFORMATION

 

Supplemental cash flow information is as follows:

 

 

 

 

 

 

 

 

 

 

Six months ended

 

 

July 1,

 

July 2,

 

 

2017

    

2016

Cash payments:

 

 

 

 

 

 

Interest

 

$

44,201

 

$

35,321

Income taxes

 

 

954

 

 

1,017

 

17


 

12.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.

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Three months ended

 

Six months ended

 

 

July 1,

 

July 2,

 

July 1,

 

July 2,

 

 

2017

    

2016

    

2017

    

2016

Revenue*:

 

 

 

 

 

 

 

 

 

 

 

 

West

 

$

275,855

 

$

226,277

 

$

419,074

 

$

349,994

East

 

 

164,009

 

 

139,380

 

 

261,232

 

 

210,054

Cement

 

 

84,229

 

 

79,617

 

 

128,064

 

 

113,605

Total revenue

 

$

524,093

 

$

445,274

 

$

808,370

 

$

673,653


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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Three months ended

 

Six months ended

 

 

July 1,

 

July 2,

 

July 1,

 

July 2,

 

 

2017

    

2016

    

2017

    

2016

Revenue by product*:

 

 

 

 

 

 

 

 

 

 

 

 

Aggregates

 

$

84,221

 

$

73,035

 

$

145,843

 

$

122,943

Cement

 

 

78,893

 

 

69,968

 

 

118,328

 

 

98,504

Ready-mix concrete

 

 

128,713

 

 

97,300

 

 

221,890

 

 

177,466

Asphalt

 

 

83,480

 

 

75,978

 

 

103,017

 

 

88,634

Paving and related services

 

 

97,708

 

 

78,486

 

 

134,004

 

 

105,634

Other

 

 

51,078

 

 

50,507

 

 

85,288

 

 

80,472

Total revenue

 

$

524,093

 

$

445,274

 

$

808,370

 

$

673,653


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

18


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Three months ended

 

Six months ended

 

 

July 1,

 

July 2,

 

July 1,

 

July 2,

 

 

2017

    

2016

  

2017

    

2016

Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

West

 

$

60,520

 

$

50,585

 

$

76,219

 

$

63,864

East

 

 

38,766

 

 

35,674

 

 

43,114

 

 

38,847

Cement

 

 

43,783

 

 

37,593

 

 

46,468

 

 

38,564

Corporate and other

 

 

(7,834)

 

 

(9,120)

 

 

(16,936)

 

 

(18,117)

Total Adjusted EBITDA

 

 

135,235

 

 

114,732

 

 

148,865

 

 

123,158

Interest expense

 

 

25,772

 

 

25,363

 

 

50,487

 

 

46,649

Depreciation, depletion and amortization

 

 

44,587

 

 

37,038

 

 

83,891

 

 

68,938

Accretion

 

 

452

 

 

370

 

 

896

 

 

830

IPO/ Legacy equity modification costs

 

 

 —

 

 

24,751

 

 

 —

 

 

24,751

Loss on debt financings

 

 

 —

 

 

 —

 

 

190

 

 

 —

Transaction costs

 

 

2,620

 

 

290

 

 

3,893

 

 

3,606

Non-cash compensation

 

 

4,676

 

 

3,029

 

 

9,424

 

 

5,065

Other

 

 

(134)

 

 

3,188

 

 

(146)

 

 

3,008

Income (loss) from continuing operations before taxes

 

$

57,262

 

$

20,703

 

$

230

 

$

(29,689)

 

 

 

 

 

 

 

 

 

    

Six months ended

 

 

July 1,

 

July 2,

 

 

2017

    

2016

Purchases of property, plant and equipment

 

 

 

 

 

 

West

 

$

51,378

 

$

49,645

East

 

 

37,566

 

 

26,874

Cement

 

 

17,606

 

 

12,828

Total reportable segments

 

 

106,550

 

 

89,347

Corporate and other

 

 

2,538

 

 

2,322

Total purchases of property, plant and equipment

 

$

109,088

 

$

91,669

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Three months ended

 

Six months ended

 

 

July 1,

 

July 2,

 

July 1,

 

July 2,

 

 

2017

    

2016

    

2017

    

2016

Depreciation, depletion, amortization and accretion:

 

 

 

 

 

 

 

 

 

 

 

 

West

 

$

17,419

 

$

16,186

 

$

33,082

 

$

32,222

East

 

 

16,933

 

 

12,310

 

 

32,311

 

 

22,741

Cement

 

 

10,025

 

 

8,269

 

 

18,073

 

 

13,528

Total reportable segments

 

 

44,377

 

 

36,765

 

 

83,466

 

 

68,491

Corporate and other

 

 

662

 

 

643

 

 

1,321

 

 

1,277

Total depreciation, depletion, amortization and accretion

 

$

45,039

 

$

37,408

 

$

84,787

 

$

69,768

 

19


 

 

 

 

 

 

 

 

 

    

July 1,

    

December 31,

 

 

2017

    

2016

Total assets:

 

 

 

 

 

 

West

 

$

1,132,152

 

$

902,763

East

 

 

998,002

 

 

870,613

Cement

 

 

889,365

 

 

868,440

Total reportable segments

 

 

3,019,519

 

 

2,641,816

Corporate and other

 

 

344,443

 

 

134,604

Total

 

$

3,363,962

 

$

2,776,420

 

13.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.

 

14.     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.

 

20


 

Condensed Consolidating Balance Sheets

July 1, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100%

 

 

 

 

 

 

 

 

 

 

 

 

Owned

 

Non-

 

 

 

 

 

 

 

    

Issuers

    

Guarantors 

    

Guarantors 

    

Eliminations 

    

Consolidated

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

344,726

 

$

2,722

 

$

18,625

 

$

(13,010)

 

$

353,063

Accounts receivable, net

 

 

 —

 

 

229,435

 

 

18,218

 

 

(107)

 

 

247,546

Intercompany receivables

 

 

599,021

 

 

286,499

 

 

 —

 

 

(885,520)

 

 

 —

Cost and estimated earnings in excess of billings

 

 

 —

 

 

26,314

 

 

2,898

 

 

 —

 

 

29,212

Inventories

 

 

 —

 

 

178,674

 

 

4,212

 

 

 —

 

 

182,886

Other current assets

 

 

1,779

 

 

8,578

 

 

1,995

 

 

 —

 

 

12,352

Total current assets

 

 

945,526

 

 

732,222

 

 

45,948

 

 

(898,637)

 

 

825,059

Property, plant and equipment, net

 

 

7,178

 

 

1,513,558

 

 

35,080

 

 

 —

 

 

1,555,816

Goodwill

 

 

 —

 

 

859,568

 

 

58,943

 

 

 —

 

 

918,511

Intangible assets, net

 

 

 —

 

 

17,344

 

 

 —

 

 

 —

 

 

17,344

Other assets

 

 

3,436,125

 

 

156,967

 

 

2,073

 

 

(3,547,933)

 

 

47,232

Total assets

 

$

4,388,829

 

$

3,279,659

 

$

142,044

 

$

(4,446,570)

 

$

3,363,962

Liabilities and Member’s Interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current portion of debt

 

$

6,500

 

$

 —

 

$

 —

 

$

 —

 

$

6,500

Current portion of acquisition-related liabilities

 

 

 —

 

 

15,221

 

 

 —

 

 

 —

 

 

15,221

Accounts payable

 

 

2,109

 

 

104,732

 

 

9,476

 

 

(107)

 

 

116,210

Accrued expenses

 

 

44,674

 

 

85,046

 

 

2,550

 

 

(13,010)

 

 

119,260

Intercompany payables

 

 

456,926

 

 

420,011

 

 

8,583

 

 

(885,520)

 

 

 —

Billings in excess of costs and estimated earnings

 

 

 —

 

 

15,622

 

 

1,251

 

 

 —

 

 

16,873

Total current liabilities

 

 

510,209

 

 

640,632

 

 

21,860

 

 

(898,637)

 

 

274,064

Long-term debt

 

 

1,807,713

 

 

 —

 

 

 —

 

 

 —

 

 

1,807,713

Acquisition-related liabilities

 

 

 —

 

 

32,569

 

 

 —

 

 

 —

 

 

32,569

Other noncurrent liabilities

 

 

3,329

 

 

213,371

 

 

75,179

 

 

(171,317)

 

 

120,562

Total liabilities

 

 

2,321,251

 

 

886,572

 

 

97,039

 

 

(1,069,954)

 

 

2,234,908

Total member's interest

 

 

2,067,578

 

 

2,393,087

 

 

45,005

 

 

(3,376,616)

 

 

1,129,054

Total liabilities and member’s interest

 

$

4,388,829

 

$

3,279,659

 

$

142,044

 

$

(4,446,570)

 

$

3,363,962

 

 

21


 

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

 

 

 

 

 

 

22


 

Condensed Consolidating Statements of Operations

For the three months ended July 1, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100%

 

 

 

 

 

 

 

 

 

 

 

 

 

Owned

 

Non-

 

 

 

 

 

 

 

    

Issuers

    

Guarantors 

    

Guarantors 

    

Eliminations

    

Consolidated 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

 —

 

 

502,535

 

 

23,212

 

 

(1,654)

 

$

524,093

Cost of revenue (excluding items shown separately below)

 

 

 —

 

 

320,315

 

 

17,243

 

 

(1,654)

 

 

335,904

General and administrative expenses

 

 

14,658

 

 

44,023

 

 

2,025

 

 

 —

 

 

60,706

Depreciation, depletion, amortization and accretion

 

 

663

 

 

43,381

 

 

995

 

 

 —

 

 

45,039

Operating (loss) income

 

 

(15,321)

 

 

94,816

 

 

2,949

 

 

 —

 

 

82,444

Other (income) expense, net

 

 

(93,901)

 

 

(226)

 

 

(219)

 

 

93,756

 

 

(590)

Interest expense (income)

 

 

24,765

 

 

(75)

 

 

1,082

 

 

 —

 

 

25,772

Income (loss) from operations before taxes

 

 

53,815

 

 

95,117

 

 

2,086

 

 

(93,756)

 

 

57,262

Income tax expense

 

 

 —

 

 

2,902

 

 

533

 

 

 —

 

 

3,435

Net income

 

 

53,815

 

 

92,215

 

 

1,553

 

 

(93,756)

 

 

53,827

Net income attributable to noncontrolling interest

 

 

 —

 

 

 —

 

 

 —

 

 

12

 

 

12

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

 

$

53,815

 

$

92,215

 

$

1,553

 

$

(93,768)

 

$

53,815

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

 

$

57,406

 

$

92,042

 

$

(1,865)

 

$

(90,177)

 

$

57,406

 

 

 

23


 

Condensed Consolidating Statements of Operations

For the three months ended July 2, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owned

 

Non-

 

 

 

 

 

 

 

    

Issuers

    

Guarantors 

    

Guarantors

    

Eliminations

    

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

 —

 

$

434,822

 

$

12,494

 

$

(2,042)

 

$

445,274

Cost of revenue (excluding items shown separately below)

 

 

 —

 

 

278,607

 

 

8,573

 

 

(2,042)

 

 

285,138

General and administrative expenses

 

 

37,543

 

 

36,681

 

 

1,556

 

 

 —

 

 

75,780

Depreciation, depletion, amortization and accretion

 

 

644

 

 

35,629

 

 

1,135

 

 

 —

 

 

37,408

Operating (loss) income

 

 

(38,187)

 

 

83,905

 

 

1,230

 

 

 —

 

 

46,948

Other (income) expense, net

 

 

(81,249)

 

 

863

 

 

(126)

 

 

81,394

 

 

882

Interest expense

 

 

21,347

 

 

3,154

 

 

862

 

 

 —

 

 

25,363

Income (loss) from operations before taxes

 

 

21,715

 

 

79,888

 

 

494

 

 

(81,394)

 

 

20,703

Income tax (benefit) expense

 

 

 —

 

 

(1,195)

 

 

139

 

 

 —

 

 

(1,056)

Net income (loss)

 

 

21,715

 

 

81,083

 

 

355

 

 

(81,394)

 

 

21,759

Net income attributable to noncontrolling interest

 

 

 —

 

 

 —

 

 

 —

 

 

44

 

 

44

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

 

$

21,715

 

$

81,083

 

$

355

 

$

(81,438)

 

$

21,715

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

 

$

21,292

 

$

82,141

 

$

(280)

 

$

(81,861)

 

$

21,292

 

 

24


 

Condensed Consolidating Statements of Operations

For the six months ended July 1, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100%

 

 

 

 

 

 

 

 

 

 

 

 

 

Owned

 

Non-

 

 

 

 

 

 

 

    

Issuers

    

Guarantors 

    

Guarantors 

    

Eliminations

    

Consolidated 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

 —

 

 

778,911

 

 

32,621

 

 

(3,162)

 

$

808,370

Cost of revenue (excluding items shown separately below)

 

 

 —

 

 

532,308

 

 

24,330

 

 

(3,162)

 

 

553,476

General and administrative expenses

 

 

29,707

 

 

87,397

 

 

3,343

 

 

 —

 

 

120,447

Depreciation, depletion, amortization and accretion

 

 

1,321

 

 

81,819

 

 

1,647

 

 

 —

 

 

84,787

Operating (loss) income

 

 

(31,028)

 

 

77,387

 

 

3,301

 

 

 —

 

 

49,660

Other (income) loss, net

 

 

(78,490)

 

 

 9

 

 

(255)

 

 

77,679

 

 

(1,057)

Interest expense

 

 

48,403

 

 

138

 

 

1,946

 

 

 —

 

 

50,487

(Loss) income from operations before taxes

 

 

(941)

 

 

77,240

 

 

1,610

 

 

(77,679)

 

 

230

Income tax expense

 

 

 —

 

 

722

 

 

535

 

 

 —

 

 

1,257

Net (loss) income

 

 

(941)

 

 

76,518

 

 

1,075

 

 

(77,679)

 

 

(1,027)

Net loss attributable to noncontrolling interest

 

 

 —

 

 

 —

 

 

 —

 

 

(86)

 

 

(86)

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

 

$

(941)

 

$

76,518

 

$

1,075

 

$

(77,593)

 

$

(941)

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

 

$

3,768

 

$

75,933

 

$

(3,049)

 

$

(72,884)

 

$

3,768

 

25


 

Condensed Consolidating Statements of Operations

For the six months ended July 2, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owned

 

Non-

 

 

 

 

 

 

 

    

Issuers

    

Guarantors 

    

Guarantors

    

Eliminations

    

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

 —

 

$

656,478

 

$

21,182

 

$

(4,007)

 

$

673,653

Cost of revenue (excluding items shown separately below)

 

 

 —

 

 

451,496

 

 

14,439

 

 

(4,007)

 

 

461,928

General and administrative expenses

 

 

51,726

 

 

69,748

 

 

2,992

 

 

 —

 

 

124,466

Depreciation, depletion, amortization and accretion

 

 

1,277

 

 

66,299

 

 

2,192

 

 

 —

 

 

69,768

Operating (loss) income

 

 

(53,003)

 

 

68,935

 

 

1,559

 

 

 —

 

 

17,491

Other (income) expense, net

 

 

(68,999)

 

 

1,194

 

 

(309)

 

 

68,645

 

 

531

Interest expense

 

 

36,445

 

 

8,482

 

 

1,722

 

 

 —

 

 

46,649

(Loss) income from operations before taxes

 

 

(20,449)

 

 

59,259

 

 

146

 

 

(68,645)

 

 

(29,689)

Income (benefit) tax benefit

 

 

 —

 

 

(9,283)

 

 

78

 

 

 —

 

 

(9,205)

Net loss (income)

 

 

(20,449)

 

 

68,542

 

 

68

 

 

(68,645)

 

 

(20,484)

Net loss attributable to noncontrolling interest

 

 

 —

 

 

 —

 

 

 —

 

 

(35)

 

 

(35)

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

 

$

(20,449)

 

$

68,542

 

$

68

 

$

(68,610)

 

$

(20,449)

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

 

$

(18,464)

 

$

71,834

 

$

(5,209)

 

$

(66,625)

 

$

(18,464)

 

26


 

Condensed Consolidating Statements of Cash Flows

For the six months ended July 1, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100%

 

 

 

 

 

 

 

 

 

 

 

 

 

Owned

 

Non-

 

 

 

 

 

 

 

    

Issuers

    

Guarantors 

    

Guarantors

    

Eliminations

    

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash (used in) provided by operating activities

 

$

(57,616)

 

$

49,299

 

$

19,929

 

$

 —

 

$

11,612

Cash flow from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions, net of cash acquired

 

 

(15,000)

 

 

(172,523)

 

 

(25,601)

 

 

 —

 

 

(213,124)

Purchase of property, plant and equipment

 

 

(2,537)

 

 

(105,116)

 

 

(1,435)

 

 

 —

 

 

(109,088)

Proceeds from the sale of property, plant, and equipment

 

 

 —

 

 

8,352

 

 

59

 

 

 —

 

 

8,411

Other

 

 

 —

 

 

137

 

 

 —

 

 

 —

 

 

137

Net cash used for investing activities

 

 

(17,537)

 

 

(269,150)

 

 

(26,977)

 

 

 —

 

 

(313,664)

Cash flow from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from investment by member

 

 

128,538

 

 

104,338

 

 

10,717

 

 

 —

 

 

243,593

Capital issuance costs

 

 

(627)

 

 

 —

 

 

 —

 

 

 —

 

 

(627)

Net proceeds from debt issuance

 

 

302,000

 

 

 —

 

 

 —

 

 

 —

 

 

302,000

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

 

 

(130,366)

 

 

132,577

 

 

133

 

 

(2,344)

 

 

 —

Payments on long-term debt

 

 

(5,250)

 

 

(4,038)

 

 

 —

 

 

 —

 

 

(9,288)

Payments on acquisition-related liabilities

 

 

 —

 

 

(14,704)

 

 

 —

 

 

 —

 

 

(14,704)

Financing costs

 

 

(5,308)

 

 

 —

 

 

 —

 

 

 —

 

 

(5,308)

Distributions from partnership

 

 

(2,579)

 

 

 

 

 

 

 

 

(2,579)

Other

 

 

(391)

 

 

(420)

 

 

(21)

 

 

 —

 

 

(832)

Net cash provided by (used for) financing activities

 

 

286,017

 

 

217,753

 

 

10,829

 

 

(2,344)

 

 

512,255

Impact of cash on foreign currency

 

 

 —

 

 

 —

 

 

188

 

 

 —

 

 

188

Net increase (decrease) in cash

 

 

210,864

 

 

(2,098)

 

 

3,969

 

 

(2,344)

 

 

210,391

Cash — Beginning of period

 

 

133,862

 

 

4,820

 

 

14,656

 

 

(10,666)

 

 

142,672

Cash — End of period

 

$

344,726

 

$

2,722

 

$

18,625

 

$

(13,010)

 

$

353,063

 

27


 

Condensed Consolidating Statements of Cash Flows

For the six months ended July 2, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owned

 

Non-

 

 

 

 

 

 

 

    

Issuers

    

Guarantors 

    

Guarantors

    

Eliminations

    

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash (used in) provided by operating activities

 

$

(101,568)

 

$

77,254

 

$

(2,186)

 

$

 —

 

$

(26,500)

Cash flow from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions, net of cash acquired

 

 

(60,670)

 

 

(235,994)

 

 

 

 

 

 

(296,664)

Purchase of property, plant and equipment

 

 

(2,322)

 

 

(89,071)

 

 

(276)

 

 

 —

 

 

(91,669)

Proceeds from the sale of property, plant, and equipment

 

 

 —

 

 

9,422

 

 

20

 

 

 —

 

 

9,442

Other

 

 

 

 

1,500

 

 

 

 

 —

 

 

1,500

Net cash used for investing activities

 

 

(62,992)

 

 

(314,143)

 

 

(256)

 

 

 —

 

 

(377,391)

Cash flow from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from investment by member

 

 

(448,597)

 

 

448,710

 

 

 —

 

 

 —

 

 

113

Capital issuance costs

 

 

(136)

 

 

 —

 

 

 —

 

 

 —

 

 

(136)

Net proceeds from debt issuance

 

 

321,000

 

 

 —

 

 

 

 

 

 

321,000

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

 

 

189,466

 

 

(187,411)

 

 

92

 

 

(2,147)

 

 

 —

Payments on long-term debt

 

 

(60,250)

 

 

(3,426)

 

 

 

 

 —

 

 

(63,676)

Payments on acquisition-related liabilities

 

 

(400)

 

 

(22,762)

 

 

 

 

 —

 

 

(23,162)

Financing costs

 

 

(5,110)

 

 

 —

 

 

 

 

 —

 

 

(5,110)

Distributions from partnership

 

 

(2,873)

 

 

 —

 

 

 

 

 —

 

 

(2,873)

Net cash (used for) provided by financing activities

 

 

(6,900)

 

 

235,111

 

 

92

 

 

(2,147)

 

 

226,156

Impact of cash on foreign currency

 

 

 —

 

 

 —

 

 

498

 

 

 —

 

 

498

Net decrease in cash

 

 

(171,460)

 

 

(1,778)

 

 

(1,852)

 

 

(2,147)

 

 

(177,237)

Cash — Beginning of period

 

 

180,712

 

 

4,068

 

 

12,208

 

 

(11,600)

 

 

185,388

Cash — End of period

 

$

9,252

 

$

2,290

 

$

10,356

 

$

(13,747)

 

$

8,151

 

 

 

 

 

28