EX-99.1 13 sum-20161001ex9919eff31.htm EX-99.1 sum_Ex99_1

Exhibit 99.1

 

SUMMIT MATERIALS, LLC AND SUBSIDIARIES

Consolidated Balance Sheets

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

October 1,

 

January 2,

    

 

 

2016

    

2016

 

 

    

(unaudited)

    

(audited)

 

Assets

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

14,182

 

$

185,388

 

Accounts receivable, net

 

 

247,175

 

 

145,544

 

Costs and estimated earnings in excess of billings

 

 

39,052

 

 

5,690

 

Inventories

 

 

164,875

 

 

130,082

 

Other current assets

 

 

8,353

 

 

4,807

 

Total current assets

 

 

473,637

 

 

471,511

 

Property, plant and equipment, less accumulated depreciation, depletion and amortization (October 1, 2016 - $452,186 and January 2, 2016 - $366,505)

 

 

1,456,491

 

 

1,269,006

 

Goodwill

 

 

760,448

 

 

596,397

 

Intangible assets, less accumulated amortization (October 1, 2016 - $7,315 and January 2, 2016 - $5,237)

 

 

25,205

 

 

15,005

 

Other assets

 

 

47,796

 

 

43,243

 

Total assets

 

$

2,763,577

 

$

2,395,162

 

Liabilities and Member’s Interest

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Current portion of debt

 

$

6,500

 

$

6,500

 

Current portion of acquisition-related liabilities

 

 

19,407

 

 

18,084

 

Accounts payable

 

 

113,329

 

 

81,397

 

Accrued expenses

 

 

108,694

 

 

92,942

 

Billings in excess of costs and estimated earnings

 

 

16,869

 

 

13,081

 

Total current liabilities

 

 

264,799

 

 

212,004

 

Long-term debt

 

 

1,515,381

 

 

1,273,652

 

Acquisition-related liabilities

 

 

24,225

 

 

31,028

 

Other noncurrent liabilities

 

 

121,150

 

 

100,186

 

Total liabilities

 

 

1,925,555

 

 

1,616,870

 

Commitments and contingencies (see note 10)

 

 

 

 

 

 

 

Member’s equity

 

 

1,070,686

 

 

1,050,882

 

Accumulated deficit

 

 

(206,351)

 

 

(245,486)

 

Accumulated other comprehensive loss

 

 

(27,732)

 

 

(28,466)

 

Member’s interest

 

 

836,603

 

 

776,930

 

Noncontrolling interest

 

 

1,419

 

 

1,362

 

Total member’s interest

 

 

838,022

 

 

778,292

 

Total liabilities and member’s interest

 

$

2,763,577

 

$

2,395,162

 

 

See notes to unaudited consolidated financial statements.

1


 

SUMMIT MATERIALS, LLC AND SUBSIDIARIES

Unaudited Consolidated Statements of Operations

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Three months ended

 

Nine months ended

 

    

 

 

October 1,

 

September 26,

 

October 1,

 

September 26,

 

 

 

 

2016

    

2015

 

2016

    

2015

 

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product

 

$

386,236

 

$

338,020

 

$

907,679

 

$

748,210

 

 

Service

 

 

93,974

 

 

88,266

 

 

193,206

 

 

182,224

 

 

Net revenue

 

 

480,210

 

 

426,286

 

 

1,100,885

 

 

930,434

 

 

Delivery and subcontract revenue

 

 

49,227

 

 

45,619

 

 

102,205

 

 

100,401

 

 

Total revenue

 

 

529,437

 

 

471,905

 

 

1,203,090

 

 

1,030,835

 

 

Cost of revenue (excluding items shown separately below):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product

 

 

224,927

 

 

207,500

 

 

559,512

 

 

490,923

 

 

Service

 

 

61,725

 

 

59,280

 

 

136,250

 

 

128,514

 

 

Net cost of revenue

 

 

286,652

 

 

266,780

 

 

695,762

 

 

619,437

 

 

Delivery and subcontract cost

 

 

49,227

 

 

45,619

 

 

102,205

 

 

100,401

 

 

Total cost of revenue

 

 

335,879

 

 

312,399

 

 

797,967

 

 

719,838

 

 

General and administrative expenses

 

 

64,194

 

 

42,539

 

 

185,208

 

 

149,484

 

 

Depreciation, depletion, amortization and accretion

 

 

39,427

 

 

33,306

 

 

109,195

 

 

86,818

 

 

Transaction costs

 

 

1,684

 

 

304

 

 

5,290

 

 

8,044

 

 

Operating income

 

 

88,253

 

 

83,357

 

 

105,430

 

 

66,651

 

 

Other expense (income), net

 

 

565

 

 

(1,171)

 

 

782

 

 

(678)

 

 

Loss on debt financings

 

 

 —

 

 

32,641

 

 

 —

 

 

64,313

 

 

Interest expense

 

 

25,019

 

 

20,436

 

 

71,668

 

 

61,649

 

 

Income (loss) from operations before taxes

 

 

62,669

 

 

31,451

 

 

32,980

 

 

(58,633)

 

 

Income tax expense (benefit)

 

 

1,309

 

 

(2,655)

 

 

(7,896)

 

 

(12,468)

 

 

Income (loss) from continuing operations

 

 

61,360

 

 

34,106

 

 

40,876

 

 

(46,165)

 

 

Income from discontinued operations

 

 

 —

 

 

(57)

 

 

 —

 

 

(815)

 

 

Net income (loss)

 

 

61,360

 

 

34,163

 

 

40,876

 

 

(45,350)

 

 

Net income (loss) attributable to noncontrolling interest

 

 

92

 

 

52

 

 

57

 

 

(1,917)

 

 

Net income (loss) attributable to member of Summit LLC

 

$

61,268

 

$

34,111

 

$

40,819

 

$

(43,433)

 

 

 

See notes to unaudited consolidated financial statements.

2


 

 

 

SUMMIT MATERIALS, LLC AND SUBSIDIARIES

Unaudited Consolidated Statements of Comprehensive Operations

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Three months ended

 

Nine months ended

 

    

 

 

October 1,

 

September 26,

 

October 1,

 

September 26,

 

 

 

 

2016

    

2015

 

2016

    

2015

 

 

Net income (loss)

 

$

61,360

 

$

34,163

 

$

40,876

 

$

(45,350)

 

 

Other comprehensive (loss) income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustment

 

 

(1,311)

 

 

(6,296)

 

 

3,966

 

 

(11,531)

 

 

Income (loss) on cash flow hedges

 

 

60

 

 

(1,010)

 

 

(3,232)

 

 

(1,010)

 

 

Other comprehensive (loss) income

 

 

(1,251)

 

 

(7,306)

 

 

734

 

 

(12,541)

 

 

Comprehensive income (loss)

 

 

60,109

 

 

26,857

 

 

41,610

 

 

(57,891)

 

 

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

 

 

92

 

 

52

 

 

57

 

 

(1,917)

 

 

Comprehensive income (loss) attributable to member of Summit LLC

 

$

60,017

 

$

26,805

 

$

41,553

 

$

(55,974)

 

 

 

See notes to unaudited consolidated financial statements.

3


 

SUMMIT MATERIALS, LLC AND SUBSIDIARIES

Unaudited Consolidated Statements of Cash Flows

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended

 

    

 

 

October 1,

 

September 26,

 

 

 

    

2016

    

2015

 

 

Cash flow from operating activities:

 

 

 

 

 

 

 

 

Net income (loss)

 

$

40,876

 

$

(45,350)

 

 

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

 

 

 

 

 

 

 

 

Depreciation, depletion, amortization and accretion

 

 

117,227

 

 

90,207

 

 

Share-based compensation expense

 

 

46,123

 

 

18,589

 

 

Deferred income tax benefit

 

 

(8,977)

 

 

 —

 

 

Net gain on asset disposals

 

 

(5,844)

 

 

(4,990)

 

 

Net gain on debt financings

 

 

 —

 

 

(4,570)

 

 

Other

 

 

(971)

 

 

136

 

 

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

 

 

 

 

 

 

 

 

Accounts receivable, net

 

 

(81,234)

 

 

(56,287)

 

 

Inventories

 

 

(17,072)

 

 

(3,830)

 

 

Costs and estimated earnings in excess of billings

 

 

(34,349)

 

 

(23,402)

 

 

Other current assets

 

 

(2,876)

 

 

(4,401)

 

 

Other assets

 

 

(217)

 

 

(524)

 

 

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

 

 

 

 

 

 

 

 

Accounts payable

 

 

23,812

 

 

29,383

 

 

Accrued expenses

 

 

8,931

 

 

(11,575)

 

 

Billings in excess of costs and estimated earnings

 

 

2,138

 

 

(763)

 

 

Other liabilities

 

 

(3,044)

 

 

(853)

 

 

Net cash provided by (used in) operating activities

 

 

84,523

 

 

(18,230)

 

 

Cash flow from investing activities:

 

 

 

 

 

 

 

 

Acquisitions, net of cash acquired

 

 

(331,463)

 

 

(505,466)

 

 

Purchases of property, plant and equipment

 

 

(121,945)

 

 

(69,672)

 

 

Proceeds from the sale of property, plant and equipment

 

 

16,222

 

 

8,883

 

 

Other

 

 

1,500

 

 

610

 

 

Net cash used for investing activities

 

 

(435,686)

 

 

(565,645)

 

 

Cash flow from financing activities:

 

 

 

 

 

 

 

 

Capital contributions by member

 

 

113

 

 

490,916

 

 

Capital issuance costs

 

 

(136)

 

 

(12,539)

 

 

Shares redeemed to settle employee taxes

 

 

(8)

 

 

 —

 

 

Proceeds from debt issuances

 

 

354,000

 

 

1,415,750

 

 

Debt issuance costs

 

 

(5,675)

 

 

(10,911)

 

 

Payments on debt

 

 

(114,254)

 

 

(1,251,407)

 

 

Payments on acquisition-related liabilities

 

 

(26,420)

 

 

(15,018)

 

 

Distributions

 

 

(27,993)

 

 

(39,952)

 

 

Net cash provided by financing activities

 

 

179,627

 

 

576,839

 

 

Impact of foreign currency on cash

 

 

330

 

 

(697)

 

 

Net decrease in cash

 

 

(171,206)

 

 

(7,733)

 

 

Cash and cash equivalents – beginning of period

 

 

185,388

 

 

13,215

 

 

Cash and cash equivalents – end of period

 

$

14,182

 

$

5,482

 

 

 

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

 

Redeemable

 

 

 

Member’s

 

Accumulated

 

comprehensive

 

Noncontrolling

 

member’s

 

noncontrolling

 

 

 

equity

 

deficit

 

loss

 

interest

 

interest

 

interest

 

Balance — January 2, 2016

 

$

1,050,882

 

$

(245,486)

 

$

(28,466)

 

$

1,362

 

$

778,292

 

$

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net contributed capital

 

 

(2)

 

 

 

 

 —

 

 

 —

 

 

(2)

 

 

 —

 

Net income

 

 

 —

 

 

40,819

 

 

 —

 

 

57

 

 

40,876

 

 

 —

 

Other comprehensive income

 

 

 —

 

 

 —

 

 

734

 

 

 

 

734

 

 

 —

 

Distributions

 

 

(27,993)

 

 

 —

 

 

 —

 

 

 —

 

 

(27,993)

 

 

 —

 

Restricted stock unit vesting

 

 

(8)

 

 

 —

 

 

 —

 

 

 —

 

 

(8)

 

 

 —

 

Share-based compensation

 

 

47,807

 

 

(1,684)

 

 

 —

 

 

 —

 

 

46,123

 

 

 —

 

Balance — October 1, 2016

 

$

1,070,686

 

$

(206,351)

 

$

(27,732)

 

$

1,419

 

$

838,022

 

$

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance — December 27, 2014

 

$

518,647

 

$

(217,416)

 

$

(15,546)

 

$

1,298

 

$

286,983

 

$

33,740

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net contributed capital

 

 

542,479

 

 

 —

 

 

 —

 

 

 —

 

 

542,479

 

 

 

Accretion/ redemption value adjustment

 

 

 —

 

 

(32,252)

 

 

 —

 

 

 —

 

 

(32,252)

 

 

(31,850)

 

Net loss

 

 

 —

 

 

(43,433)

 

 

 —

 

 

(27)

 

 

(43,460)

 

 

(1,890)

 

Other comprehensive loss

 

 

 —

 

 

 —

 

 

(12,541)

 

 

 —

 

 

(12,541)

 

 

 —

 

Distributions

 

 

(39,952)

 

 

 —

 

 

 —

 

 

 —

 

 

(39,952)

 

 

 —

 

Share-based compensation

 

 

18,589

 

 

 —

 

 

 —

 

 

 —

 

 

18,589

 

 

 —

 

Balance — September 26, 2015

 

$

1,039,763

 

$

(293,101)

 

$

(28,087)

 

$

1,271

 

$

719,846

 

$

 —

 

 

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 owners are Summit Materials, Inc. (“Summit Inc.”) and certain investment funds affiliated with Blackstone Capital Partners V L.P. and Silverhawk Summit, L.P. (collectively, the “Sponsors”). 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.’s Equity Offerings— Summit Inc. commenced operations on March 11, 2015 upon the pricing of the initial public offering of its Class A common stock (“IPO”). Summit Inc. raised $433.0 million, net of underwriting discounts, through the issuance of 25,555,555 shares of Class A common stock at a public offering price of $18.00 per share. Summit Inc. used the offering proceeds to purchase a number of newly-issued Class A Units (“LP Units”) from Summit Holdings equal to the number of shares of Class A common stock issued to the public. Summit Inc. caused Summit Holdings to use these proceeds: (i) to redeem $288.2 million in aggregate principal amount of outstanding 10 1/2% senior notes due January 31, 2020 (“2020 Notes”); (ii) to purchase 71,428,571 Class B Units of Continental Cement Company, L.L.C. (“Continental Cement”); (iii) to pay a one-time termination fee of $13.8 million primarily to affiliates of the Sponsors in connection with the termination of a transaction and management fee agreement; and (iv) for general corporate purposes. The $288.2 million redemption of 2020 Notes was completed in the second quarter of 2015 at a redemption price equal to par plus an applicable premium of $38.2 million plus $5.2 million of accrued and unpaid interest.

 

In connection with the IPO, Summit Inc. issued 69,007,297 shares of its Class B common stock to Summit Owner Holdco LLC (“Summit Owner Holdco”), a Delaware limited liability company owned by certain pre-IPO owners and the former holders of Class B Units of Continental Cement. The Class B common stock entitled Summit Owner Holdco, without regard to the number of shares of Class B common stock held by it, to a number of votes that is equal to the aggregate number of LP Units held by all limited partners of Summit Holdings (excluding Summit Inc.). On July 19, 2016, Summit Owner Holdco transferred 28,661,526 shares of its Class B common stock to certain holders of LP Units and the remaining 40,345,771 shares of Class B common stock were cancelled. The Class B common stock entitles holders thereof, who are also holders of LP

6


 

Units, with a number of votes that is equal to the number of LP Units they hold. The Class B common stock does not participate in dividends and does not have any liquidation rights.

 

On August 11, 2015, Summit Inc. raised $555.8 million, net of underwriting discounts, through the issuance of 22,425,000 shares of Class A common stock at a public offering price of $25.75 per share ("the August 2015 follow-on offering"). Summit Inc. used these proceeds to purchase 3,750,000 newly-issued LP Units from Summit Holdings and 18,675,000 LP Units from certain pre-IPO owners, at a purchase price per LP Unit equal to the public offering price per share of Class A common stock, less underwriting discounts and commissions. Summit Holdings used the proceeds from the 3,750,000 newly-issued LP Units to pay the deferred purchase price of $80.0 million related to the July 17, 2015 acquisition of a cement plant and quarry in Davenport, Iowa, and seven cement terminals along the Mississippi River (the “Davenport Assets”) and for general corporate purposes.

 

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 January 2, 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 October 1, 2016, the results of operations for the three and nine months ended October 1, 2016 and September 26, 2015 and cash flows for the nine months ended October 1, 2016 and September 26, 2015.

 

The Company’s fiscal year is based on a 52-53 week year with each quarter composed of 13 weeks ending on a Saturday. The 53-week year occurs approximately once every seven years and occurred in 2015. The additional week in the 53-week year was included in the fourth quarter of 2015.

 

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 and, prior to the IPO and concurrent purchase of the noncontrolling interests of Continental Cement, a 30% redeemable ownership in Continental Cement. 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, 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.

 

7


 

Business and Credit Concentrations—The Company’s operations are conducted primarily across 24 U.S. states and in British Columbia, Canada, with the most significant revenue generated in Texas, Kansas, Utah, Missouri and Kentucky. 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 nine months ended October 1, 2016 and September 26, 2015.

 

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 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 October 1, 2016 and January 2, 2016 was:

 

 

 

 

 

 

 

 

 

 

    

October 1,

    

January 2,

 

 

 

2016

 

2016

 

Current portion of acquisition-related liabilities and Accrued expenses:

 

 

 

 

 

 

 

Contingent consideration

 

$

7,206

 

$

4,918

 

Cash flow hedges

 

 

831

 

 

224

 

Acquisition-related liabilities and Other noncurrent liabilities

 

 

 

 

 

 

 

Contingent consideration

 

$

1,824

 

$

2,475

 

Cash flow hedges

 

 

3,341

 

 

681

 

 

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 the derivatives in the three and nine months ended October 1, 2016 and September 26, 2015 and approximately $4.1 million of adjustments to contingent consideration in the nine months ended October 1, 2016.

 

8


 

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 October 1, 2016 and January 2, 2016 was:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

October 1, 2016

 

January 2, 2016

 

 

    

Fair Value

    

Carrying Value

    

Fair Value

    

Carrying Value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Level 2

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term debt(1)

 

$

1,578,157

 

$

1,537,513

 

$

1,283,799

 

$

1,291,858

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Level 3

 

 

 

 

 

 

 

 

 

 

 

 

 

Current portion of deferred consideration and noncompete obligations(2)

 

 

12,201

 

 

12,201

 

 

13,166

 

 

13,166

 

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

 

 

22,401

 

 

22,401

 

 

28,553

 

 

28,553

 


(1)

Balances include $6.5 million of current portion of debt and exclude capitalized loan costs of $15.6 million and $11.7 million as of October 1, 2016 and January 2, 2016, respectively.

(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.

 

Redeemable Noncontrolling Interest — On March 17, 2015, upon the consummation of the IPO and the transactions contemplated by a contribution and purchase agreement entered into with the holders of all of the outstanding Class B Units of Continental Cement, Continental Cement became a wholly-owned indirect subsidiary of Summit LLC. The noncontrolling interests of Continental Cement were acquired for aggregate consideration of $64.1 million, consisting of $35.0 million of cash, 1,029,183 shares of Summit Inc.’s Class A common stock and $15.0 million aggregate principal amount of non-interest bearing notes payable in six annual installments of $2.5 million, beginning on March 17, 2016. The notes payable is a liability of Summit Holdings and, is therefore not included in the liabilities of Summit LLC. However, Summit LLC made a $2.5 million distribution to Summit Holdings in the nine months ended October 1, 2016 so that Summit Holdings could make the deferred consideration payment due on March 17, 2016.

 

New Accounting Standards — In March 2016, the Financial Accounting Standards Board (“FASB”) issued a new accounting standard with targeted amendments to the accounting for employee share-based payments. Accounting Standards Update (“ASU”) 2016-09, Improvements to Employee Share-Based Payment Accounting, 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, as is currently required. The ASU is effective for public entities for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2016. However, 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 deficit as of the beginning of the fiscal year.

 

In February 2016, the FASB issued a new accounting standard related to lease accounting, ASU No. 2016-02, Leases, which will result in lessees recognizing most leases on the balance sheet.  Lessees are required to disclose more quantitative and qualitative information about their leases than current U.S. GAAP requires. The ASU is effective for public entities for fiscal years, and interim periods within those fiscal years,

9


 

beginning after December 15, 2018. As of October 1, 2016 and January 2, 2016, the Company’s undiscounted minimum contractual commitments under long-term operating leases, which were not recorded on the balance sheet, were $28.6 million and $21.9 million, respectively, which is an estimate of the effect to lease obligations and property, plant and equipment that the new accounting standard would have as of the dates noted. 

 

In May 2014, the FASB issued a new accounting standard to improve and converge the financial reporting requirements for revenue from contracts with customers. ASU No 2014-09, Revenue from Contracts with Customers, prescribes a five-step model for revenue recognition that will replace most existing revenue recognition guidance in U.S. GAAP. The ASU will supersede nearly all existing revenue recognition guidance under U.S. GAAP and provides that an entity recognize revenue when it transfers promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. This update also requires additional disclosure about the nature, amount, timing and uncertainty of revenue and cash flows arising from customer contracts, including significant judgments and changes in judgments, and assets recognized from costs incurred to obtain or fulfill a contract. ASU No. 2014-09 allows for either full retrospective or modified retrospective adoption. In July 2015, the FASB postponed the effective date of the new revenue standard by one year to the first quarter of 2018. Early adoption is permitted, but no earlier than 2017. Management is currently assessing the effect that the adoption of this standard will have on the consolidated financial statements.

 

Reclassifications — Certain amounts in the prior year have been reclassified to conform to the current period’s presentation.

 

 

2.SHARE-BASED COMPENSATION

 

Prior to the IPO and Reorganization, the capital structure of Summit Holdings consisted of six different classes of limited partnership interests (Class A-1, Class A-2, Class B-1, Class C, Class D-1 and Class D-2), each of which was subject to unique distribution rights. There were no outstanding Class A-2 interests. In connection with the IPO and the Reorganization, the limited partnership agreement of Summit Holdings was amended and restated to, among other things, modify its capital structure by creating the LP Units (“Reclassification”). Immediately following the Reclassification, 69,007,297 LP Units were outstanding. In addition, in substitution for part of the economic benefit of the Class C and Class D interests that was not reflected in the conversion of such interests to LP Units, warrants were issued to holders of Class C interests to purchase an aggregate of 160,333 shares of Class A common stock, and options were issued to holders of Class D interests to purchase an aggregate of 4,358,842 shares of Class A common stock (“leverage restoration options”). The exercise price of the warrants and leverage restoration options is the IPO price of $18.00 per share. In conjunction with the Reclassification of the equity-based awards, the Company recognized a $14.5 million modification charge in general and administrative expenses in the nine months ended September 26, 2015.

 

The leverage restoration options were granted under the Summit Materials, Inc. 2015 Omnibus Incentive Plan (the “Omnibus Incentive Plan”). The leverage restoration options that correlated to time-vesting interests vest over four years beginning on the Reclassification date and the leverage restoration options that correlated to performance-vesting interests vest when both the applicable return multiple is achieved and a four year time-vesting condition is satisfied. The four-year time- vesting condition will be satisfied with respect to 25% of the performance-vesting options on each of the first four anniversaries of the Reclassification date, subject to the employee’s continued employment through the applicable vesting date.

 

The Company also granted 240,000 options to purchase shares of Class A common stock under the Omnibus Incentive Plan to certain employees some of whom had not previously been granted equity-based interests. These stock options have an exercise price of $18.00 per share, the IPO price, and are subject to a time-based vesting condition that will be satisfied with respect to 25% of the award on each of the first four anniversaries of the grant date, subject to the employee’s continued employment through the applicable vesting date.

10


 

In the nine months ended October 1, 2016, Summit Inc. acquired 25,812,254 LP Units in exchange for an equal number of shares of Class A common stock, of which 21,482,082 LP Units were exchanged by certain investment funds associated with or designated by The Blackstone Group L.P. (“Blackstone”). Blackstone subsequently sold the shares of Class A common stock it received through underwritten public offerings. As a result of these transactions and Blackstone’s prior exchange and sale of LP Units, the performance target associated with certain LP Units and leverage restoration options which was based on Blackstone receiving a 1.75 times return on its initial investment, was achieved. In addition, on August 9, 2016, the Board of Directors of Summit Inc. determined that it was in the best interest of the Company to waive the 3.0 times threshold on the remaining unvested performance-based LP Units and leverage restoration options. The Company recognized $12.5 million and $37.3 million in general and administrative expenses in the three and nine months ended October 1, 2016, respectively, related to the vesting of these performance-based awards.

3.ACQUISITIONS

 

The Company has completed numerous acquisitions since its formation in 2009, 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.

 

West segment

 

·

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. The acquisition was funded with cash on hand.

 

·

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. The acquisition was funded with cash on hand.

 

·

On December 11, 2015, the Company acquired all of the assets of Pelican Asphalt Company, LLC, an asphalt terminal business in Houston, Texas. The acquisition was funded with cash on hand.

 

·

On August 21, 2015, the Company acquired all of the stock of LeGrand Johnson Construction Co., a vertically integrated company based in Utah with five sand and gravel pits, four ready-mix concrete plants and three asphalt plants and servicing the northern and central Utah, western Wyoming and southern Idaho markets. The acquisition was funded with borrowings under the Company’s revolving credit facility.

 

·

On June 1, 2015, the Company acquired all of the stock of Lewis & Lewis, Inc., a vertically integrated business in Wyoming. The acquisition was funded with borrowings under the Company’s revolving credit facility.

 

East segment

 

·

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. The acquisition was funded with both cash on hand and borrowings under the Company’s revolving credit facility.

 

·

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

11


 

assets of Weldon, where its recycling business in Kansas is operated. The acquisition was funded with borrowings under the Company’s revolving credit facility.

 

·

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. The acquisition was funded with cash on hand.

 

Cement segment

 

·

On August 30, 2016, the Company acquired two river-supplied cement and fly-ash distribution terminals in Southern Louisiana (“Angelle Assets”). The acquisition was funded with borrowings under the Company’s revolving credit facility.

 

·

On July 17, 2015, the Company completed the acquisition of the Davenport Assets, a cement plant and a quarry in Davenport, Iowa, and seven cement terminals along the Mississippi River for $450.0 million in cash and a cement distribution terminal in Bettendorf, Iowa, for which a $16.6 million gain on disposition was recognized in general and administrative expenses. The cash purchase price was funded through a combination of debt (see Note 7) and $80.0 million with proceeds from the August 2015 follow-on offering. Combined with the Company’s cement plant in Hannibal, Missouri, the Company has over two million short tons of cement capacity across our two plants and eight cement distribution terminals along the Mississippi River from Minneapolis, Minnesota to New Orleans, Louisiana. The goodwill that was acquired with the Davenport Assets reflects the value from estimated synergies and cost savings, primarily from expanded geographic area, overhead cost reductions and best practice sharing of operating efficiencies between the acquired assets and the Company’s existing cement plant in Hannibal, Missouri. The Davenport Assets were immediately integrated into the Company’s existing cement operations such that it is not practicable to report revenue and net income separately for the Davenport Assets.

 

12


 

The purchase price allocation, primarily the valuation of property, plant and equipment for the 2016 acquisitions has not yet been finalized due to the recent 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:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended

 

Davenport

 

Year Ended

 

 

 

October 1,

 

July 17,

 

January 2, 2016

 

 

    

2016

    

2015

    

(excluding Davenport)

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets

 

$

22,066

 

$

 —

 

$

12,555

 

Inventories

 

 

17,540

 

 

21,776

 

 

2,036

 

Property, plant and equipment

 

 

178,082

 

 

275,436

 

 

57,817

 

Intangible assets

 

 

12,149

 

 

 —

 

 

 —

 

Other assets

 

 

5,378

 

 

6,450

 

 

(745)

 

Financial liabilities

 

 

(14,587)

 

 

(2,190)

 

 

(13,733)

 

Other long-term liabilities

 

 

(29,231)

 

 

(4,086)

 

 

(11,289)

 

Net assets acquired

 

 

191,397

 

 

297,386

 

 

46,641

 

Goodwill

 

 

153,438

 

 

170,067

 

 

15,710

 

Purchase price

 

 

344,835

 

 

467,453

 

 

62,351

 

Acquisition related liabilities

 

 

(14,142)

 

 

 —

 

 

(1,044)

 

Bettendorf assets

 

 

 —

 

 

(18,743)

 

 

 —

 

Other

 

 

770

 

 

 —

 

 

 —

 

Net cash paid for acquisitions

 

$

331,463

 

$

448,710

 

$

61,307

 

 

Changes in the carrying amount of goodwill, by reportable segment, from January 2, 2016 to October 1, 2016 are summarized as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

West

    

East

    

Cement

    

Total  

 

Balance, January 2, 2016

 

$

303,926

 

$

98,308

 

$

194,163

 

$

596,397

 

Acquisitions(1)

 

 

26,186

 

 

126,419

 

 

9,003

 

 

161,608

 

Foreign currency translation adjustments

 

 

2,443

 

 

 —

 

 

 —

 

 

2,443

 

Balance, October 1, 2016

 

$

332,555

 

$

224,727

 

$

203,166

 

$

760,448

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated impairment losses as of October 1, 2016 and January 2, 2016

 

$

(53,264)

 

$

(14,938)

 

$

 —

 

$

(68,202)

 


(1)Reflects goodwill from 2016 acquisitions and working capital adjustments from prior year acquisitions in the West and Cement segments, including $5.4 million related to below-market contracts assumed with the Davenport Assets acquisition.

 

 

13


 

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:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

October 1, 2016

 

January 2, 2016

 

 

Gross

 

 

 

 

Net

 

Gross

 

 

 

 

Net

 

 

Carrying

 

Accumulated

 

Carrying

 

Carrying

 

Accumulated

 

Carrying

 

 

Amount

 

Amortization

 

Amount

 

Amount

 

Amortization

 

Amount

Leases

    

$

22,506

    

$

(3,147)

    

$

19,359

    

$

10,357

    

$

(2,531)

    

$

7,826

Reserve rights

 

 

8,765

 

 

(3,440)

 

 

5,325

 

 

8,636

 

 

(2,078)

 

 

6,558

Trade names

 

 

1,000

 

 

(633)

 

 

367

 

 

1,000

 

 

(558)

 

 

442

Other

 

 

249

 

 

(95)

 

 

154

 

 

249

 

 

(70)

 

 

179

Total intangible assets

 

$

32,520

 

$

(7,315)

 

$

25,205

 

$

20,242

 

$

(5,237)

 

$

15,005

 

Amortization expense totaled $0.6 million and $2.1 million for the three and nine months ended October 1, 2016, respectively, and $0.5 million and $1.5 million for the three and nine months ended September 26, 2015, respectively. The estimated amortization expense for the intangible assets for each of the five years subsequent to October 1, 2016 is as follows:

 

 

 

 

 

2016 (three months)

    

$

585

2017

 

 

1,308

2018

 

 

1,302

2019

 

 

1,283

2020

 

 

1,199

2021

 

 

1,158

Thereafter

 

 

18,370

Total

 

$

25,205

 

4.ACCOUNTS RECEIVABLE, NET

 

Accounts receivable, net consisted of the following as of October 1, 2016 and January 2, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

October 1,

 

January 2,

 

 

 

    

2016

    

2016

 

 

Trade accounts receivable

 

$

235,386

 

$

133,418

 

 

Retention receivables

 

 

13,857

 

 

13,217

 

 

Receivables from related parties

 

 

574

 

 

635

 

 

Accounts receivable

 

 

249,817

 

 

147,270

 

 

Less: Allowance for doubtful accounts

 

 

(2,642)

 

 

(1,726)

 

 

Accounts receivable, net

 

$

247,175

 

$

145,544

 

 

 

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.

 

14


 

5.INVENTORIES

 

Inventories consisted of the following as of October 1, 2016 and January 2, 2016:

 

 

 

 

 

 

 

 

 

 

    

October 1,

    

January 2,

 

 

 

2016

 

2016

 

Aggregate stockpiles

 

$

102,798

 

$

86,236

 

Finished goods

 

 

39,137

 

 

14,840

 

Work in process

 

 

8,464

 

 

5,141

 

Raw materials

 

 

14,476

 

 

23,865

 

Total

 

$

164,875

 

$

130,082

 

 

 

6.ACCRUED EXPENSES

 

Accrued expenses consisted of the following as of October 1, 2016 and January 2, 2016:

 

 

 

 

 

 

 

 

 

 

 

    

October 1,

    

January 2,

 

 

 

 

2016

 

2016

 

 

Interest

 

$

20,712

 

$

19,591

 

 

Payroll and benefits

 

 

29,111

 

 

24,714

 

 

Capital lease obligations

 

 

12,763

 

 

15,263

 

 

Insurance

 

 

10,851

 

 

9,824

 

 

Non-income taxes

 

 

11,089

 

 

4,618

 

 

Professional fees

 

 

3,209

 

 

2,528

 

 

Other(1)

 

 

20,959

 

 

16,404

 

 

Total

 

$

108,694

 

$

92,942

 

 


(1)Consists primarily of subcontractor and working capital settlement accruals.

 

7.DEBT

 

Debt consisted of the following as of October 1, 2016 and January 2, 2016:

 

 

 

 

 

 

 

 

 

 

 

    

October 1,

    

January 2,

 

    

 

 

2016

 

2016

 

 

Term Loan, due 2022:

 

 

 

 

 

 

 

 

$641.9 million and $646.8 million, net of $2.7 million and $3.1 million discount at October 1, 2016 and January 2, 2016, respectively

 

$

639,166

 

$

643,693

 

 

812% Senior Notes, due 2022

 

 

250,000

 

 

 —

 

 

618% Senior Notes, due 2023:

 

 

 

 

 

 

 

 

$650 million, net of $1.7 million and $1.8 million discount at October 1, 2016 and January 2, 2016, respectively

 

 

648,347

 

 

648,165

 

 

Total

 

 

1,537,513

 

 

1,291,858

 

 

Current portion of long-term debt

 

 

6,500

 

 

6,500

 

 

Long-term debt

 

$

1,531,013

 

$

1,285,358

 

 

 

15


 

The contractual payments of long-term debt, including current maturities, for the five years subsequent to October 1, 2016, are as follows:

 

 

 

 

 

 

2016 (three months)

    

$

1,625

 

2017

 

 

6,500

 

2018

 

 

4,875

 

2019

 

 

6,500

 

2020

 

 

8,125

 

2021

 

 

6,500

 

Thereafter

 

 

1,507,750

 

Total

 

 

1,541,875

 

Less: Original issue net discount

 

 

(4,362)

 

Less: Capitalized loan costs

 

 

(15,632)

 

Total debt

 

$

1,521,881

 

 

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 commencing on October 15, 2016.

 

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”). The net proceeds from the 2023 Notes, with proceeds from the refinancing of the term loan described below, were used to pay the $370.0 million initial purchase price for the Davenport Assets, to redeem $336.8 million in aggregate principal amount of the then outstanding 2020 Notes and pay related fees and expenses. 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 commencing on January 15, 2016.

 

In April, August and November 2015, using proceeds from the IPO, the refinancing of the term loan described below and the proceeds from the 2023 Notes, $288.2 million, $183.0 million and $153.8 million, respectively, in aggregate principal amount of the then outstanding 2020 Notes were redeemed at a price equal to par plus an applicable premium and the indenture under which the 2020 Notes were issued was satisfied and discharged. As a result of the redemptions, net charges of $56.5 million were recognized for the year ended January 2, 2016. The fees included $66.6 million for the applicable prepayment premium and $11.9 million for the write-off of deferred financing fees, partially offset by $22.0 million of net benefit from the write-off of the original issuance net premium for the year ended January 2, 2016.

 

As of October 1, 2016 and January 2, 2016, the Company was in compliance with all financial covenants under the applicable indentures.

 

16


 

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 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 July 17, 2015, Summit LLC refinanced its term loan under the Senior Secured Credit Facilities (the “Refinancing”). The Refinancing, among other things: (i) reduced the applicable margins used to calculate interest rates for term loans under the Senior Secured Credit Facilities to 3.25% for LIBOR rate loans and 2.25% for base rate loans, subject to a LIBOR floor of 1.00% (and one 25 basis point step down upon Summit LLC achieving a certain first lien net leverage ratio); (ii) increased term loans borrowed under the term loan facility from $422.0 million to an aggregate $650.0 million; and (iii) created additional flexibility under the financial maintenance covenants, which are tested quarterly, by increasing the applicable maximum Consolidated First Lien Net Leverage Ratio (as defined in the credit agreement governing the Senior Secured Credit Facilities, the “Credit Agreement”).

 

On March 11, 2015, Summit LLC entered into Amendment No. 3 to the Credit Agreement, which became effective on March 17, 2015 upon the consummation of the IPO. The amendment: (i) increased the size of the revolving credit facility from $150.0 million to $235.0 million; (ii) extended the maturity date of the revolving credit facility to March 11, 2020; (iii) amended certain covenants; and (iv) permits periodic tax distributions as contemplated in a tax receivable agreement, dated March 11, 2015. As a result of this amendment, $0.8 million of financing fees were recognized in the nine months ended September 26, 2015.

 

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 October 1, 2016 and January 2, 2016, leaving remaining borrowing capacity of $209.4 million, which is net of $25.6 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 October 1, 2016 and January 2, 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 $21.8 million and $62.0 million in the three and nine months ended October 1, 2016, respectively, and $17.8 million and $54.6 million in the three and nine months ended September 26, 2015, respectively.

 

17


 

The following table presents the activity for the deferred financing fees for the nine months ended October 1, 2016 and September 26, 2015:

 

 

 

 

 

 

 

    

Deferred financing fees

 

Balance—January 2, 2016

 

$

15,892

 

Loan origination fees

 

 

5,676

 

Amortization

 

 

(2,504)

 

Balance—October 1, 2016

 

$

19,064

 

 

 

 

 

 

Balance—December 27, 2014

 

$

17,215

 

Loan origination fees

 

 

10,911

 

Amortization

 

 

(2,731)

 

Write off of deferred financing fees

 

 

(12,135)

 

Balance—September 26, 2015

 

$

13,260

 

 

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 October 1, 2016 or January 2, 2016.

 

8.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 — January 2, 2016

 

$

(7,607)

 

$

(19,915)

 

$

(944)

 

$

(28,466)

 

Foreign currency translation adjustment

 

 

 

 

3,966

 

 

 

 

3,966

 

Loss on cash flow hedges

 

 

 —

 

 

 —

 

 

(3,232)

 

 

(3,232)

 

Balance — October 1, 2016

 

$

(7,607)

 

$

(15,949)

 

$

(4,176)

 

$

(27,732)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance — December 27, 2014

 

$

(9,730)

 

$

(5,816)

 

$

 —

 

$

(15,546)

 

Foreign currency translation adjustment

 

 

 —

 

 

(11,531)

 

 

 —

 

 

(11,531)

 

Loss on cash flow hedges

 

 

 

 

 

 

(1,010)

 

 

(1,010)

 

Balance — September 26, 2015

 

$

(9,730)

 

$

(17,347)

 

$

(1,010)

 

$

(28,087)

 

 

 

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.

 

18


 

As of October 1, 2016 and January 2, 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 nine months ended October 1, 2016 and September 26, 2015.

 

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 October 1, 2016, 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 October 1, 2016 and January 2, 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 site restoration obligations arising from regulatory and contractual requirements to perform reclamation activities at the time certain quarries and landfills are closed. As of October 1, 2016 and January 2, 2016, $18.4 million and $18.7 million, respectively, were included in other noncurrent liabilities on the consolidated balance sheets and $5.2 million and $2.0 million, respectively, were included in accrued expenses for future reclamation costs. The total undiscounted anticipated costs for site reclamation as of October 1, 2016 and January 2, 2016 were $68.4 million and $56.7 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.

 

19


 

11.SUPPLEMENTAL CASH FLOW INFORMATION

 

Supplemental cash flow information is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended

 

    

 

 

October 1,

 

September 26,

 

 

 

 

2016

    

2015

 

 

Cash payments:

 

 

 

 

 

 

 

 

Interest

 

$

62,438

 

$

75,990

 

 

Income taxes

 

 

1,536

 

 

1,516

 

 

Non cash financing activities:

 

 

 

 

 

 

 

 

Purchase of noncontrolling interest in Continental Cement

 

$

 —

 

$

(64,102)

 

 

 

 

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. In the fourth quarter of 2015, the Company reorganized the operations and management reporting structure of the East and Cement segment operations, resulting in a change to its reportable business segments. The Company now conducts the cement business separate from the regional segments. As a result, the cement business is a reportable business segment. In addition, the Company has combined the materials-based businesses centered in Kansas and Missouri with the Kentucky-based operations, creating an expanded East segment and eliminating what was the Central region. These changes did not affect the West segment. Amounts in prior periods have been revised to reflect the current 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 have several acquired subsidiaries that 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 October 1, 2016 and January 2, 2016 and for the three and nine months ended October 1, 2016 and September 26, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Three months ended

 

Nine months ended

 

    

 

 

October 1,

 

September 26,

 

October 1,

 

September 26,

 

 

 

 

2016

 

2015

 

2016

 

2015

 

 

Revenue*:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

West

 

$

264,874

 

$

261,742

 

$

614,868

 

$

597,484

 

 

East

 

 

175,000

 

 

137,731

 

 

385,054

 

 

312,734

 

 

Cement

 

 

89,563

 

 

72,432

 

 

203,168

 

 

120,617

 

 

Total revenue

 

$

529,437

 

$

471,905

 

$

1,203,090

 

$

1,030,835

 

 

 


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

 

20


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Three months ended

 

Nine months ended

 

    

 

 

October 1,

 

September 26,

 

October 1,

 

September 26,

 

 

 

 

2016

    

2015

 

2016

    

2015

 

 

Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

West

 

$

63,683

 

$

59,760

 

$

127,547

 

$

111,450

 

 

East

 

 

51,558

 

 

36,677

 

 

90,405

 

 

62,758

 

 

Cement

 

 

40,264

 

 

31,554

 

 

78,828

 

 

43,897

 

 

Corporate and other

 

 

(9,314)

 

 

(7,585)

 

 

(27,431)

 

 

(20,906)

 

 

Total Adjusted EBITDA

 

 

146,191

 

 

120,406

 

 

269,349

 

 

197,199

 

 

Interest expense

 

 

25,019

 

 

20,436

 

 

71,668

 

 

61,649

 

 

Depreciation, depletion and amortization

 

 

39,055

 

 

32,940

 

 

107,993

 

 

85,689

 

 

Accretion

 

 

372

 

 

366

 

 

1,202

 

 

1,129

 

 

IPO/ Legacy equity modification costs

 

 

12,506

 

 

 —

 

 

37,257

 

 

28,296

 

 

Loss on debt financings

 

 

 —

 

 

32,641

 

 

 —

 

 

64,313

 

 

Transaction costs

 

 

1,684

 

 

304

 

 

5,290

 

 

8,044

 

 

Management fees and expenses

 

 

 —

 

 

 —

 

 

 —

 

 

1,046

 

 

Non-cash compensation

 

 

3,801

 

 

1,569

 

 

8,866

 

 

4,138

 

 

Other

 

 

1,085

 

 

699

 

 

4,093

 

 

1,528

 

 

Income (loss) from continuing operations before taxes

 

$

62,669

 

$

31,451

 

$

32,980

 

$

(58,633)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Nine months ended

 

    

 

 

October 1,

 

September 26,

 

 

 

 

2016

 

2015

 

 

Purchases of property, plant and equipment

 

 

 

 

 

 

 

 

West

 

$

64,350

 

$

32,192

 

 

East

 

 

37,143

 

 

24,335

 

 

Cement

 

 

16,683

 

 

9,401

 

 

Total reportable segments

 

 

118,176

 

 

65,928

 

 

Corporate and other

 

 

3,769

 

 

3,744

 

 

Total purchases of property, plant and equipment

 

$

121,945

 

$

69,672

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Three months ended

 

Nine months ended

 

    

 

 

October 1,

 

September 26,

 

October 1,

 

September 26,

 

 

 

 

2016

 

2015

 

2016

 

2015

 

 

Depreciation, depletion, amortization and accretion:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

West

 

$

16,492

 

$

13,786

 

$

48,714

 

$

38,508

 

 

East

 

 

14,744

 

 

9,587

 

 

37,485

 

 

29,082

 

 

Cement

 

 

7,619

 

 

9,305

 

 

21,147

 

 

17,542

 

 

Total reportable segments

 

 

38,855

 

 

32,678

 

 

107,346

 

 

85,132

 

 

Corporate and other

 

 

572

 

 

628

 

 

1,849

 

 

1,686

 

 

Total depreciation, depletion, amortization and accretion

 

$

39,427

 

$

33,306

 

$

109,195

 

$

86,818

 

 

 

 

21


 

 

 

 

 

 

 

 

 

 

 

    

October 1,

    

January 2,

 

    

 

 

2016

    

2016

 

 

Total assets:

 

 

 

 

 

 

 

 

West

 

$

956,919

 

$

821,479

 

 

East

 

 

907,749

 

 

545,187

 

 

Cement

 

 

888,765

 

 

843,941

 

 

Total reportable segments

 

 

2,753,433

 

 

2,210,607

 

 

Corporate and other

 

 

10,144

 

 

184,555

 

 

Total

 

$

2,763,577

 

$

2,395,162

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Three months ended

 

Nine months ended

 

 

 

 

October 1,

 

September 26,

 

October 1,

 

September 26,

 

 

 

 

2016

    

2015

    

2016

    

2015

 

 

Revenue by product*:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Aggregates

 

$

78,274

 

$

62,422

 

$

201,217

 

$

161,896

 

 

Cement

 

 

81,154

 

 

66,313

 

 

179,658

 

 

104,986

 

 

Ready-mix concrete

 

 

111,141

 

 

95,044

 

 

288,607

 

 

254,318

 

 

Asphalt

 

 

93,551

 

 

98,731

 

 

182,185

 

 

189,122

 

 

Paving and related services

 

 

113,648

 

 

107,054

 

 

219,282

 

 

211,864

 

 

Other

 

 

51,669

 

 

42,341

 

 

132,141

 

 

108,649

 

 

Total revenue

 

$

529,437

 

$

471,905

 

$

1,203,090

 

$

1,030,835

 

 

 


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

 

13.RELATED PARTY TRANSACTIONS

 

Under the terms of a transaction and management fee agreement between Summit Holdings and Blackstone Management Partners L.L.C. (“BMP”), whose affiliates include controlling stockholders of the Company, BMP provided monitoring, advisory and consulting services to the Company through March 17, 2015. Under the terms of the agreement, BMP was permitted to assign, and had assigned, a portion of the fees to which it was entitled to Silverhawk Summit, L.P. and to certain other equity investors.

 

The management fee was calculated based on the greater of $300,000 or 2.0% of the Company’s annual consolidated profit, as defined in the agreement, and is included in general and administrative expenses. The Company incurred management fees totaling $1.0 million during the period between December 28, 2014 and March 17, 2015.

 

In connection with the IPO, the transaction and management fee agreement with BMP was terminated on March 17, 2015 for a final payment of $13.8 million; $13.4 million was paid to affiliates of BMP and the remaining $0.4 million was paid to affiliates of Silverhawk Summit, L.P. and to certain other equity investors.

 

In addition to the transaction and management fees paid to BMP, the Company reimbursed BMP for direct expenses incurred, which were not material in the three and nine months ended October 1, 2016 and September 26, 2015.

 

Blackstone Advisory Partners L.P., an affiliate of BMP, served as an initial purchaser of $18.8 million of the 2022 Notes issued in March 2016 and $22.5 million and $26.3 million of the 2023 Notes issued in November 2015 and July 2015, respectively, and received compensation in connection therewith. In addition, Blackstone Advisory Partners L.P. served as an underwriter of 1,681,875 shares of Class A common stock issued in connection with the August 2015 follow-on offering and received compensation in connection therewith.

 

On July 17, 2015, the Company purchased the Davenport Assets from Lafarge North America Inc. for a purchase price of $450.0 million in cash and a cement distribution terminal in Bettendorf, Iowa. At closing,

22


 

$370.0 million of the purchase price was paid, and the remaining $80.0 million was paid on August 13, 2015. Summit Holdings entered into a commitment letter dated April 16, 2015, with Blackstone Capital Partners V L.P. (“BCP”) for equity financing up to $90.0 million in the form of a preferred equity interest (the “Equity Commitment Financing”), which would have been used to pay the $80.0 million deferred purchase price if other financing was not secured by December 31, 2015. For the Equity Commitment Financing, the Company paid a $1.8 million commitment fee to BCP for the year ended January 2, 2016.

 

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. On March 17, 2015, the noncontrolling interests of Continental Cement were purchased resulting in Continental Cement being a wholly-owned indirect subsidiary of Summit LLC. Continental Cement’s results of operations and cash flows are reflected with the Guarantors for all periods presented.

 

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.

 

23


 

Condensed Consolidating Balance Sheets

October 1, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100%

 

 

 

 

 

 

 

 

 

 

 

 

 

Owned

 

Non-

 

 

 

 

 

 

 

 

    

Issuers

    

Guarantors 

    

Guarantors 

    

Eliminations 

    

Consolidated

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

14,329

 

$

4,783

 

$

12,718

 

$

(17,648)

 

$

14,182

 

Accounts receivable, net

 

 

50

 

 

238,476

 

 

8,932

 

 

(283)

 

 

247,175

 

Intercompany receivables

 

 

764,752

 

 

215,128

 

 

 —

 

 

(979,880)

 

 

 —

 

Cost and estimated earnings in excess of billings

 

 

 —

 

 

38,217

 

 

835

 

 

 —

 

 

39,052

 

Inventories

 

 

 —

 

 

159,473

 

 

5,402

 

 

 —

 

 

164,875

 

Other current assets

 

 

1,754

 

 

5,562

 

 

1,037

 

 

 —

 

 

8,353

 

Total current assets

 

 

780,885

 

 

661,639

 

 

28,924

 

 

(997,811)

 

 

473,637

 

Property, plant and equipment, net

 

 

7,801

 

 

1,428,623

 

 

20,067

 

 

 —

 

 

1,456,491

 

Goodwill

 

 

 —

 

 

712,609

 

 

47,839

 

 

 —

 

 

760,448

 

Intangible assets, net

 

 

 —

 

 

24,946

 

 

259

 

 

 —

 

 

25,205

 

Other assets

 

 

3,096,114

 

 

127,972

 

 

1,876

 

 

(3,178,166)

 

 

47,796

 

Total assets

 

$

3,884,800

 

$

2,955,789

 

$

98,965

 

$

(4,175,977)

 

$

2,763,577

 

Liabilities and Member’s Interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current portion of debt

 

$

6500

 

$

 —

 

$

 —

 

$

 —

 

$

6,500

 

Current portion of acquisition-related liabilities

 

 

1,000

 

 

18,407

 

 

 —

 

 

 —

 

 

19,407

 

Accounts payable

 

 

2,520

 

 

106,637

 

 

4,455

 

 

(283)

 

 

113,329

 

Accrued expenses

 

 

41,814

 

 

83,756

 

 

772

 

 

(17,648)

 

 

108,694

 

Intercompany payables

 

 

592,941

 

 

381,368

 

 

5,571

 

 

(979,880)

 

 

 —

 

Billings in excess of costs and estimated earnings

 

 

 —

 

 

16,586

 

 

283

 

 

 —

 

 

16,869

 

Total current liabilities

 

 

644,775

 

 

606,754

 

 

11,081

 

 

(997,811)

 

 

264,799

 

Long-term debt

 

 

1,515,381

 

 

 —

 

 

 —

 

 

 —

 

 

1,515,381

 

Acquisition-related liabilities

 

 

 —

 

 

24,225

 

 

 —

 

 

 —

 

 

24,225

 

Other noncurrent liabilities

 

 

4,204

 

 

256,720

 

 

56,788

 

 

(196,562)

 

 

121,150

 

Total liabilities

 

 

2,164,360

 

 

887,699

 

 

67,869

 

 

(1,194,373)

 

 

1,925,555

 

Total member's interest

 

 

1,720,440

 

 

2,068,090

 

 

31,096

 

 

(2,981,604)

 

 

838,022

 

Total liabilities and member’s interest

 

$

3,884,800

 

$

2,955,789

 

$

98,965

 

$

(4,175,977)

 

$

2,763,577

 

 

 

24


 

Condensed Consolidating Balance Sheets

January 2, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owned

 

Non-

 

 

 

 

 

 

 

 

    

Issuers 

    

Guarantors 

    

Guarantors

    

Eliminations

    

Consolidated

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

180,712

 

$

4,068

 

$

12,208

 

$

(11,600)

 

$

185,388

 

Accounts receivable, net

 

 

1

 

 

136,916

 

 

8,681

 

 

(54)

 

 

145,544

 

Intercompany receivables

 

 

562,311

 

 

114,402

 

 

10,670

 

 

(687,383)

 

 

 —

 

Cost and estimated earnings in excess of billings

 

 

 

 

5,389

 

 

301

 

 

 —

 

 

5,690

 

Inventories

 

 

 

 

126,553

 

 

3,529

 

 

 —

 

 

130,082

 

Other current assets

 

 

764

 

 

3,306

 

 

737

 

 

 —

 

 

4,807

 

Total current assets

 

 

743,788

 

 

390,634

 

 

36,126

 

 

(699,037)

 

 

471,511

 

Property, plant and equipment, net

 

 

10,355

 

 

1,232,340

 

 

26,311

 

 

 —

 

 

1,269,006

 

Goodwill

 

 

 —

 

 

550,028

 

 

46,369

 

 

 —

 

 

596,397

 

Intangible assets, net

 

 

 —

 

 

13,797

 

 

1,208

 

 

 —

 

 

15,005

 

Other assets

 

 

1,840,889

 

 

130,992

 

 

2,288

 

 

(1,930,926)

 

 

43,243

 

Total assets

 

$

2,595,032

 

$

2,317,791

 

$

112,302

 

$

(2,629,963)

 

$

2,395,162

 

Liabilities and Member’s Interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current portion of debt

 

$

6,500

 

$

 —

 

$

 —

 

$

 —

 

$

6,500

 

Current portion of acquisition-related liabilities

 

 

1,400

 

 

16,684

 

 

 —

 

 

 —

 

 

18,084

 

Accounts payable

 

 

2,138

 

 

74,111

 

 

5,202

 

 

(54)

 

 

81,397

 

Accrued expenses

 

 

40,437

 

 

62,217

 

 

1,888

 

 

(11,600)

 

 

92,942

 

Intercompany payables

 

 

122,174

 

 

562,537

 

 

2,672

 

 

(687,383)

 

 

 —

 

Billings in excess of costs and estimated earnings

 

 

 —

 

 

12,980

 

 

101

 

 

 —

 

 

13,081

 

Total current liabilities

 

 

172,649

 

 

728,529

 

 

9,863

 

 

(699,037)

 

 

212,004

 

Long-term debt

 

 

1,273,652

 

 

 —

 

 

 —

 

 

 —

 

 

1,273,652

 

Acquisition-related liabilities

 

 

 —

 

 

31,028

 

 

 —

 

 

 —

 

 

31,028

 

Other noncurrent liabilities

 

 

1,292

 

 

197,484

 

 

56,703

 

 

(155,293)

 

 

100,186

 

Total liabilities

 

 

1,447,593

 

 

957,041

 

 

66,566

 

 

(854,330)

 

 

1,616,870

 

Total member's interest

 

 

1,147,439

 

 

1,360,750

 

 

45,736

 

 

(1,775,633)

 

 

778,292

 

Total liabilities and member’s interest

 

$

2,595,032

 

$

2,317,791

 

$

112,302

 

$

(2,629,963)

 

$

2,395,162

 

 

25


 

Condensed Consolidating Statements of Operations

For the three months ended October 1, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owned

 

Non-

 

 

 

 

 

 

 

 

    

Issuers

    

Guarantors 

    

Guarantors 

    

Eliminations

    

Consolidated 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

 —

 

 

518,218

 

 

13,182

 

 

(1,963)

 

$

529,437

 

Cost of revenue (excluding items shown separately below)

 

 

 —

 

 

328,595

 

 

9,247

 

 

(1,963)

 

 

335,879

 

General and administrative expenses

 

 

25,877

 

 

38,753

 

 

1,248

 

 

 —

 

 

65,878

 

Depreciation, depletion, amortization and accretion

 

 

571

 

 

37,819

 

 

1,037

 

 

 —

 

 

39,427

 

Operating (loss) income

 

 

(26,448)

 

 

113,051

 

 

1,650

 

 

 —

 

 

88,253

 

Other (income) expense, net

 

 

(109,291)

 

 

254

 

 

(54)

 

 

109,656

 

 

565

 

Interest expense

 

 

21,575

 

 

2,576

 

 

868

 

 

 —

 

 

25,019

 

Income from continuing operations before taxes

 

 

61,268

 

 

110,221

 

 

836

 

 

(109,656)

 

 

62,669

 

Income tax expense

 

 

 —

 

 

1,212

 

 

97

 

 

 —

 

 

1,309

 

Income from continuing operations

 

 

61,268

 

 

109,009

 

 

739

 

 

(109,656)

 

 

61,360

 

Income from discontinued operations

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Net income

 

 

61,268

 

 

109,009

 

 

739

 

 

(109,656)

 

 

61,360

 

Net income attributable to minority interest

 

 

 —

 

 

 —

 

 

 —

 

 

92

 

 

92

 

Net income attributable to member of Summit Materials, LLC

 

$

61,268

 

$

109,009

 

$

739

 

$

(109,748)

 

$

61,268

 

Comprehensive income attributable to member of Summit Materials, LLC

 

$

60,017

 

$

108,949

 

$

2,050

 

$

(110,999)

 

$

60,017

 

 

26


 

Condensed Consolidating Statements of Operations

For the three months ended September 26, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owned

 

Non-

 

 

 

 

 

 

 

 

    

Issuers

    

Guarantors 

    

Guarantors

    

Eliminations

    

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

 —

 

$

454,501

 

$

21,472

 

$

(4,068)

 

$

471,905

 

Cost of revenue (excluding items shown separately below)

 

 

 —

 

 

304,204

 

 

12,263

 

 

(4,068)

 

 

312,399

 

General and administrative expenses

 

 

8,881

 

 

32,362

 

 

1,600

 

 

 —

 

 

42,843

 

Depreciation, depletion, amortization and accretion

 

 

628

 

 

31,374

 

 

1,304

 

 

 —

 

 

33,306

 

Operating (loss) income

 

 

(9,509)

 

 

86,561

 

 

6,305

 

 

 —

 

 

83,357

 

Other (income) expense, net

 

 

(58,666)

 

 

3,639

 

 

(17)

 

 

86,514

 

 

31,470

 

Interest expense

 

 

15,046

 

 

15,286

 

 

900

 

 

(10,796)

 

 

20,436

 

Income (loss) from continuing operations before taxes

 

 

34,111

 

 

67,636

 

 

5,422

 

 

(75,718)

 

 

31,451

 

Income tax (benefit) expense

 

 

 —

 

 

(2,690)

 

 

35

 

 

 —

 

 

(2,655)

 

Income from continuing operations

 

 

34,111

 

 

70,326

 

 

5,387

 

 

(75,718)

 

 

34,106

 

Income from discontinued operations

 

 

 —

 

 

(57)

 

 

 —

 

 

 —

 

 

(57)

 

Net income

 

 

34,111

 

 

70,383

 

 

5,387

 

 

(75,718)

 

 

34,163

 

Net income attributable to noncontrolling interest

 

 

 —

 

 

 —

 

 

 —

 

 

52

 

 

52

 

Net income attributable to member of Summit Materials, LLC

 

$

34,111

 

$

70,383

 

$

5,387

 

$

(75,770)

 

$

34,111

 

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

 

$

26,805

 

$

69,373

 

$

(909)

 

$

(68,464)

 

$

26,805

 

 

27


 

Condensed Consolidating Statements of Operations

For the nine months ended October 1, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owned

 

Non-

 

 

 

 

 

 

 

 

    

Issuers

    

Guarantors 

    

Guarantors 

    

Eliminations

    

Consolidated 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

 —

 

 

1,174,695

 

 

34,364

 

 

(5,969)

 

$

1,203,090

 

Cost of revenue (excluding items shown separately below)

 

 

 —

 

 

780,250

 

 

23,686

 

 

(5,969)

 

 

797,967

 

General and administrative expenses

 

 

77,603

 

 

108,655

 

 

4,240

 

 

 —

 

 

190,498

 

Depreciation, depletion, amortization and accretion

 

 

1,848

 

 

104,117

 

 

3,230

 

 

 —

 

 

109,195

 

Operating (loss) income

 

 

(79,451)

 

 

181,673

 

 

3,208

 

 

 —

 

 

105,430

 

Other (income) loss, net

 

 

(178,290)

 

 

1,134

 

 

(363)

 

 

178,301

 

 

782

 

Interest expense

 

 

58,020

 

 

11,058

 

 

2,590

 

 

 —

 

 

71,668

 

Income from continuing operations before taxes

 

 

40,819

 

 

169,481

 

 

981

 

 

(178,301)

 

 

32,980

 

Income tax (benefit) expense

 

 

 —

 

 

(8,071)

 

 

175

 

 

 —

 

 

(7,896)

 

Income from continuing operations

 

 

40,819

 

 

177,552

 

 

806

 

 

(178,301)

 

 

40,876

 

Income from discontinued operations

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Net income

 

 

40,819

 

 

177,552

 

 

806

 

 

(178,301)

 

 

40,876

 

Net income attributable to noncontrolling interest

 

 

 —

 

 

 —

 

 

 —

 

 

57

 

 

57

 

Net income attributable to member of Summit Materials, LLC

 

$

40,819

 

$

177,552

 

$

806

 

$

(178,358)

 

$

40,819

 

Comprehensive income attributable to member of Summit Materials, LLC

 

$

41,553

 

$

180,784

 

$

(3,160)

 

$

(177,624)

 

$

41,553

 

 

28


 

Condensed Consolidating Statements of Operations

For the nine months ended September 26, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owned

 

Non-

 

 

 

 

 

 

 

 

    

Issuers

    

Guarantors 

    

Guarantors

    

Eliminations

    

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

 —

 

$

980,153

 

$

78,821

 

$

(28,139)

 

$

1,030,835

 

Cost of revenue (excluding items shown separately below)

 

 

 —

 

 

696,068

 

 

51,909

 

 

(28,139)

 

 

719,838

 

General and administrative expenses

 

 

61,634

 

 

90,959

 

 

4,935

 

 

 —

 

 

157,528

 

Depreciation, depletion, amortization and accretion

 

 

1,686

 

 

80,997

 

 

4,135

 

 

 —

 

 

86,818

 

Operating (loss) income

 

 

(63,320)

 

 

112,129

 

 

17,842

 

 

 —

 

 

66,651

 

Other (income) expense, net

 

 

(55,083)

 

 

7,140

 

 

142

 

 

111,436

 

 

63,635

 

Interest expense

 

 

35,196

 

 

45,332

 

 

2,689

 

 

(21,568)

 

 

61,649

 

(Loss) income from continuing operations before taxes

 

 

(43,433)

 

 

59,657

 

 

15,011

 

 

(89,868)

 

 

(58,633)

 

Income tax (benefit) expense

 

 

 —

 

 

(12,852)

 

 

384

 

 

 —

 

 

(12,468)

 

(Loss) income from operations

 

 

(43,433)

 

 

72,509

 

 

14,627

 

 

(89,868)

 

 

(46,165)

 

Income from discontinued operations

 

 

 —

 

 

(815)

 

 

 —

 

 

 —

 

 

(815)

 

Net (loss) income

 

 

(43,433)

 

 

73,324

 

 

14,627

 

 

(89,868)

 

 

(45,350)

 

Net loss attributable to noncontrolling interest

 

 

 —

 

 

 —

 

 

 —

 

 

(1,917)

 

 

(1,917)

 

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

 

$

(43,433)

 

$

73,324

 

$

14,627

 

$

(87,951)

 

$

(43,433)

 

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

 

$

(55,974)

 

$

72,314

 

$

3,096

 

$

(75,410)

 

$

(55,974)

 

 

29


 

Condensed Consolidating Statements of Cash Flows

For the nine months ended October 1, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owned

 

Non-

 

 

 

 

 

 

 

 

    

Issuers

    

Guarantors 

    

Guarantors

    

Eliminations

    

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash (used in) provided by operating activities

 

$

(135,318)

 

$

219,647

 

$

194

 

$

 —

 

$

84,523

 

Cash flow from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions, net of cash acquired

 

 

(42,844)

 

 

(288,619)

 

 

 —

 

 

 —

 

 

(331,463)

 

Purchase of property, plant and equipment

 

 

(3,769)

 

 

(117,760)

 

 

(416)

 

 

 —

 

 

(121,945)

 

Proceeds from the sale of property, plant, and equipment

 

 

 —

 

 

16,129

 

 

93

 

 

 —

 

 

16,222

 

Other

 

 

 —

 

 

1,500

 

 

 —

 

 

 —

 

 

1,500

 

Net cash used for investing activities

 

 

(46,613)

 

 

(388,750)

 

 

(323)

 

 

 —

 

 

(435,686)

 

Cash flow from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from investment by member

 

 

(476,386)

 

 

476,499

 

 

 —

 

 

 —

 

 

113

 

Capital issuance costs

 

 

(136)

 

 

 —

 

 

 —

 

 

 —

 

 

(136)

 

Shares redeemed to settle employee taxes

 

 

 —

 

 

(8)

 

 

 —

 

 

 —

 

 

(8)

 

Net proceeds from debt issuance

 

 

354,000

 

 

 —

 

 

 —

 

 

 —

 

 

354,000

 

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

 

 

281,013

 

 

(275,274)

 

 

309

 

 

(6,048)

 

 

 —

 

Payments on long-term debt

 

 

(108,875)

 

 

(5,379)

 

 

 —

 

 

 —

 

 

(114,254)

 

Payments on acquisition-related liabilities

 

 

(400)

 

 

(26,020)

 

 

 —

 

 

 —

 

 

(26,420)

 

Financing costs

 

 

(5,675)

 

 

 —

 

 

 —

 

 

 —

 

 

(5,675)

 

Distributions from partnership

 

 

(27,993)

 

 

 

 

 

 

 

 

(27,993)

 

Net cash provided by financing activities

 

 

15,548

 

 

169,818

 

 

309

 

 

(6,048)

 

 

179,627

 

Impact of cash on foreign currency

 

 

 —

 

 

 —

 

 

330

 

 

 —

 

 

330

 

Net (decrease) increase in cash

 

 

(166,383)

 

 

715

 

 

510

 

 

(6,048)

 

 

(171,206)

 

Cash — Beginning of period

 

 

180,712

 

 

4,068

 

 

12,208

 

 

(11,600)

 

 

185,388

 

Cash — End of period

 

$

14,329

 

$

4,783

 

$

12,718

 

$

(17,648)

 

$

14,182

 

 

30


 

Condensed Consolidating Statements of Cash Flows

For the nine months ended September 26, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owned

 

Non-

 

 

 

 

 

 

 

 

    

Issuers

    

Guarantors 

    

Guarantors

    

Eliminations

    

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash (used in) provided by operating activities

 

$

(140,504)

 

$

112,541

 

$

9,900

 

$

(167)

 

$

(18,230)

 

Cash flow from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions, net of cash acquired

 

 

 —

 

 

(505,466)

 

 

 

 

 

 

(505,466)

 

Purchase of property, plant and equipment

 

 

(3,743)

 

 

(65,001)

 

 

(928)

 

 

 —

 

 

(69,672)

 

Proceeds from the sale of property, plant, and equipment

 

 

 —

 

 

8,821

 

 

62

 

 

 —

 

 

8,883

 

Other

 

 

 

 

610

 

 

 

 

 —

 

 

610

 

Net cash used for investing activities

 

 

(3,743)

 

 

(561,036)

 

 

(866)

 

 

 —

 

 

(565,645)

 

Cash flow from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from investment by member

 

 

490,916

 

 

 

 

 —

 

 

 —

 

 

490,916

 

Capital issuance costs

 

 

(12,539)

 

 

 —

 

 

 —

 

 

 —

 

 

(12,539)

 

Net proceeds from debt issuance

 

 

1,415,750

 

 

 —

 

 

 

 

 

 

1,415,750

 

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

 

 

(1,031,576)

 

 

1,047,015

 

 

(9,000)

 

 

(6,439)

 

 

 —

 

Payments on long-term debt

 

 

(669,123)

 

 

(583,340)

 

 

 

 

1,056

 

 

(1,251,407)

 

Payments on acquisition-related liabilities

 

 

(166)

 

 

(14,852)

 

 

 

 

 —

 

 

(15,018)

 

Financing costs

 

 

(10,911)

 

 

 —

 

 

 

 

 —

 

 

(10,911)

 

Distributions from partnership

 

 

(39,952)

 

 

 —

 

 

 

 

 —

 

 

(39,952)

 

Other

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Net cash provided by (used for) financing activities

 

 

142,399

 

 

448,823

 

 

(9,000)

 

 

(5,383)

 

 

576,839

 

Impact of cash on foreign currency

 

 

 —

 

 

 —

 

 

(697)

 

 

 —

 

 

(697)

 

Net (decrease) increase in cash

 

 

(1,848)

 

 

328

 

 

(663)

 

 

(5,550)

 

 

(7,733)

 

Cash — Beginning of period

 

 

10,837

 

 

697

 

 

8,793

 

 

(7,112)

 

 

13,215

 

Cash — End of period

 

$

8,989

 

$

1,025

 

$

8,130

 

$

(12,662)

 

$

5,482

 

 

 

31