SELECTED CONSOLIDATING FINANCIAL STATEMENTS OF PARENT, GUARANTORS AND NON-GUARANTORS | SELECTED CONDENSED CONSOLIDATING FINANCIAL STATEMENTS OF PARENT, GUARANTORS AND NON-GUARANTORS The 2021 Notes and the 2022 Notes are fully and unconditionally guaranteed on a joint and several basis by the Guarantor Subsidiaries. The total assets, stockholders' equity, revenue, earnings and cash flows from operating activities of the Guarantor Subsidiaries exceeded a majority of the consolidated total of such items as of and for the periods reported. The only consolidated subsidiaries of the Company that are not guarantors of the 2021 Notes and the 2022 Notes (the “Non-Guarantor Subsidiaries”) are: (a) the receivables securitization special-purpose entity; and (b) the international operating subsidiaries. The following tables present condensed consolidating financial statements including the Company (the “Parent”), the Guarantor Subsidiaries, and the Non-Guarantor Subsidiaries. Such financial statements include summary Condensed Consolidating Balance Sheets as of September 30, 2015 and March 31, 2015 , Condensed Consolidating Statements of Comprehensive Income for the three and six months ended September 30, 2015 and 2014 , and Condensed Consolidating Statements of Cash Flows for the six months ended September 30, 2015 and 2014 . 12. SELECTED CONDENSED CONSOLIDATING FINANCIAL STATEMENTS OF PARENT, GUARANTORS AND NON-GUARANTORS (Continued) SUMMARY CONDENSED CONSOLIDATING BALANCE SHEETS: September 30, 2015 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Current assets: Cash and cash equivalents $ 612 $ 312 $ 38,165 $ — $ 39,089 Trade and other receivables, net 3,203 224,361 313,338 — 540,902 Inventories — 1,455,368 101,119 — 1,556,487 Rotable assets — 35,750 16,585 — 52,335 Deferred income taxes — 73,700 123 — 73,823 Prepaid expenses and other 4,336 17,694 6,745 — 28,775 Total current assets 8,151 1,807,185 476,075 — 2,291,411 Property and equipment, net 7,573 776,184 130,547 — 914,304 Goodwill and other intangible assets, net — 2,754,973 201,955 — 2,956,928 Other, net 12,903 79,806 17,219 — 109,928 Intercompany investments and advances 4,029,045 81,541 78,195 (4,188,781 ) — Total assets $ 4,057,672 $ 5,499,689 $ 903,991 $ (4,188,781 ) $ 6,272,571 Current liabilities: Current portion of long-term debt $ 23,720 $ 19,328 $ — $ — $ 43,048 Accounts payable 3,912 350,812 45,203 — 399,927 Accrued expenses 42,550 322,721 39,002 — 404,273 Total current liabilities 70,182 692,861 84,205 — 847,248 Long-term debt, less current portion 1,308,097 69,850 178,700 — 1,556,647 Intercompany advances 402,762 2,021,140 341,450 (2,765,352 ) — Accrued pension and other postretirement benefits, noncurrent 7,633 482,895 1,905 — 492,433 Deferred income taxes and other 11,617 1,047,351 59,893 — 1,118,861 Total stockholders’ equity 2,257,381 1,185,592 237,838 (1,423,429 ) 2,257,382 Total liabilities and stockholders’ equity $ 4,057,672 $ 5,499,689 $ 903,991 $ (4,188,781 ) $ 6,272,571 SUMMARY CONDENSED CONSOLIDATING BALANCE SHEETS: March 31, 2015 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Current assets: Cash and cash equivalents $ 620 $ 419 $ 31,578 $ — $ 32,617 Trade and other receivables, net 3,578 180,874 337,149 — 521,601 Inventories — 1,200,941 79,333 — 1,280,274 Rotable assets — 35,248 13,572 — 48,820 Deferred income taxes — 145,352 — — 145,352 Prepaid expenses and other 6,509 10,549 6,011 — 23,069 Total current assets 10,707 1,573,383 467,643 — 2,051,733 Property and equipment, net 8,209 807,070 135,455 — 950,734 Goodwill and other intangible assets, net — 2,780,855 204,735 — 2,985,590 Other, net 13,805 80,806 13,386 — 107,997 Intercompany investments and advances 4,062,058 81,540 63,897 (4,207,495 ) — Total assets $ 4,094,779 $ 5,323,654 $ 885,116 $ (4,207,495 ) $ 6,096,054 Current liabilities: Current portion of long-term debt $ 19,024 $ 23,231 $ — $ — $ 42,255 Accounts payable 8,919 382,143 38,072 — 429,134 Accrued expenses 38,275 326,694 46,879 — 411,848 Total current liabilities 66,218 732,068 84,951 — 883,237 Long-term debt, less current portion 1,155,299 71,046 100,000 — 1,326,345 Intercompany advances 719,525 1,769,564 407,722 (2,896,811 ) — Accrued pension and other postretirement benefits, noncurrent 7,517 527,741 3,123 — 538,381 Deferred income taxes and other 10,435 1,138,648 63,224 — 1,212,307 Total stockholders’ equity 2,135,785 1,084,587 226,096 (1,310,684 ) 2,135,784 Total liabilities and stockholders’ equity $ 4,094,779 $ 5,323,654 $ 885,116 $ (4,207,495 ) $ 6,096,054 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME: For the Three Months Ended September 30, 2015 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Net sales $ — $ 876,282 $ 95,355 $ (16,863 ) $ 954,774 Operating costs and expenses: Cost of sales — 667,591 80,103 (16,863 ) 730,831 Selling, general and administrative 11,908 49,803 9,610 — 71,321 Depreciation and amortization 389 37,766 4,420 — 42,575 12,297 755,160 94,133 (16,863 ) 844,727 Operating (loss) income (12,297 ) 121,122 1,222 — 110,047 Intercompany interest and charges (50,709 ) 48,401 2,308 — — Interest expense and other 15,133 2,193 (1,695 ) — 15,631 Income before income taxes 23,279 70,528 609 — 94,416 Income tax expense 5,487 26,196 1,121 — 32,804 Net income 17,792 44,332 (512 ) — 61,612 Other comprehensive loss (1,800 ) (1,097 ) (15,658 ) — (18,555 ) Total comprehensive income (loss) $ 15,992 $ 43,235 $ (16,170 ) $ — $ 43,057 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME: For the Three Months Ended September 30, 2014 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Net sales $ — $ 909,720 $ 90,664 $ (6,261 ) $ 994,123 Operating costs and expenses: Cost of sales — 705,399 72,307 (6,261 ) 771,445 Selling, general and administrative 12,493 47,264 9,013 — 68,770 Depreciation and amortization 626 34,512 3,876 — 39,014 Relocation costs — 196 — — 196 13,119 787,371 85,196 (6,261 ) 879,425 Operating (loss) income (13,119 ) 122,349 5,468 — 114,698 Intercompany interest and charges (52,345 ) 50,142 2,203 — — Interest expense and other 15,014 2,388 (2,016 ) — 15,386 Income before income taxes 24,212 69,819 5,281 — 99,312 Income tax expense 5,553 26,295 18 — 31,866 Net income 18,659 43,524 5,263 — 67,446 Other comprehensive income (loss) 1,456 (1,533 ) (17,408 ) — (17,485 ) Total comprehensive income (loss) $ 20,115 $ 41,991 $ (12,145 ) $ — $ 49,961 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME: For the Six Months Ended September 30, 2015 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Net sales $ — $ 1,761,725 $ 181,492 $ (28,805 ) $ 1,914,412 Operating costs and expenses: Cost of sales — 1,339,900 151,830 (28,805 ) 1,462,925 Selling, general and administrative 25,060 102,241 17,301 — 144,602 Depreciation and amortization 789 72,808 12,512 — 86,109 Curtailment charge 2,863 — — — 2,863 28,712 1,514,949 181,643 (28,805 ) 1,696,499 Operating (loss) income (28,712 ) 246,776 (151 ) — 217,913 Intercompany interest and charges (104,300 ) 99,913 4,387 — — Interest expense and other 29,648 5,083 (984 ) — 33,747 Income before income taxes 45,940 141,780 (3,554 ) — 184,166 Income tax expense 5,476 52,590 1,757 — 59,823 Net income (loss) 40,464 89,190 (5,311 ) — 124,343 Other comprehensive (loss) income (781 ) 5,739 (4,725 ) — 233 Total comprehensive income (loss) $ 39,683 $ 94,929 $ (10,036 ) $ — $ 124,576 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME: For the Six Months Ended September 30, 2014 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Net sales $ — $ 1,752,016 $ 147,255 $ (8,243 ) $ 1,891,028 Operating costs and expenses: Cost of sales — 1,343,290 121,215 (8,243 ) 1,456,262 Selling, general and administrative 22,663 95,647 16,169 — 134,479 Depreciation and amortization 1,264 68,573 6,728 — 76,565 Relocation costs — 3,193 — — 3,193 Gain on legal settlement, net of expenses (134,693 ) — — — (134,693 ) (110,766 ) 1,510,703 144,112 (8,243 ) 1,535,806 Operating income 110,766 241,313 3,143 — 355,222 Intercompany interest and charges (105,634 ) 101,672 3,962 — — Interest expense and other 56,298 4,543 (3,095 ) — 57,746 Income before income taxes 160,102 135,098 2,276 — 297,476 Income tax expense (benefit) 51,737 51,370 (1,321 ) — 101,786 Net income 108,365 83,728 3,597 — 195,690 Other comprehensive loss (84 ) (3,066 ) (10,056 ) — (13,206 ) Total comprehensive income (loss) $ 108,281 $ 80,662 $ (6,459 ) $ — $ 182,484 12. SELECTED CONDENSED CONSOLIDATING FINANCIAL STATEMENTS OF PARENT, GUARANTORS AND NON-GUARANTORS (Continued) CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS: For the Six Months Ended September 30, 2015 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Net income (loss) $ 40,464 $ 89,190 $ (5,311 ) $ — $ 124,343 Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities 4,328 (320,943 ) 7,972 5,845 (302,798 ) Net cash provided by (used in) operating activities 44,792 (231,753 ) 2,661 5,845 (178,455 ) Capital expenditures (338 ) (30,316 ) (7,474 ) — (38,128 ) Proceeds from sale of assets — 1,408 153 — 1,561 Acquisitions, net of cash acquired — 14 (6,000 ) — (5,986 ) Net cash used in investing activities (338 ) (28,894 ) (13,321 ) — (42,553 ) Net increase in revolving credit facility 166,094 — — — 166,094 Proceeds on issuance of debt — 6,497 101,800 — 108,297 Retirements and repayments of debt (9,511 ) (11,596 ) (23,100 ) — (44,207 ) Payments of deferred financing costs (143 ) — — — (143 ) Dividends paid (3,943 ) — — — (3,943 ) Repurchase of restricted shares for minimum tax obligation (96 ) — — — (96 ) Intercompany financing and advances (196,863 ) 265,639 (62,931 ) (5,845 ) — Net cash (used in) provided by financing activities (44,462 ) 260,540 15,769 (5,845 ) 226,002 Effect of exchange rate changes on cash — — 1,478 — 1,478 Net change in cash and cash equivalents (8 ) (107 ) 6,587 — 6,472 Cash and cash equivalents at beginning of period 620 419 31,578 — 32,617 Cash and cash equivalents at end of period $ 612 $ 312 $ 38,165 $ — $ 39,089 12. SELECTED CONDENSED CONSOLIDATING FINANCIAL STATEMENTS OF PARENT, GUARANTORS AND NON-GUARANTORS (Continued) CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS: For the Six Months Ended September 30, 2014 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Net income $ 108,365 $ 83,728 $ 3,597 $ — $ 195,690 Adjustments to reconcile net income to net cash (used in) provided by operating activities (218,022 ) 249,129 21,295 10,323 62,725 Net cash (used in) provided by operating activities (109,657 ) 332,857 24,892 10,323 258,415 Capital expenditures (152 ) (49,296 ) (9,626 ) — (59,074 ) Reimbursed capital expenditures — 553 — — 553 Proceeds from sale of assets — 1,124 68 — 1,192 Acquisitions, net of cash acquired — — (73,901 ) — (73,901 ) Net cash used in investing activities (152 ) (47,619 ) (83,459 ) — (131,230 ) Net increase in revolving credit facility 68,421 — — — 68,421 Proceeds on issuance of debt 300,000 20,160 22,800 — 342,960 Retirements and repayments of debt (391,725 ) (10,218 ) (25,400 ) — (427,343 ) Purchase of common stock (93,018 ) — — — (93,018 ) Payments of deferred financing costs (5,513 ) — — — (5,513 ) Dividends paid (4,090 ) — — — (4,090 ) Withholding of restricted shares for minimum tax obligation (673 ) — — — (673 ) Repayment of government grant — (3,198 ) — — (3,198 ) Proceeds from exercise of stock options 356 — — — 356 Intercompany financing and advances 233,859 (292,557 ) 69,021 (10,323 ) — Net cash provided by (used in) financing activities 107,617 (285,813 ) 66,421 (10,323 ) (122,098 ) Effect of exchange rate changes on cash — — (719 ) — (719 ) Net change in cash and cash equivalents (2,192 ) (575 ) 7,135 — 4,368 Cash and cash equivalents at beginning of period 2,820 1,149 25,029 — 28,998 Cash and cash equivalents at end of period $ 628 $ 574 $ 32,164 $ — $ 33,366 |