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 December 31, 2015 and March 31, 2015 , Condensed Consolidating Statements of Comprehensive Income for the three and nine months ended December 31, 2015 and 2014 , and Condensed Consolidating Statements of Cash Flows for the nine months ended December 31, 2015 and 2014 . 12. SELECTED CONDENSED CONSOLIDATING FINANCIAL STATEMENTS OF PARENT, GUARANTORS AND NON-GUARANTORS (Continued) SUMMARY CONDENSED CONSOLIDATING BALANCE SHEETS: December 31, 2015 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Current assets: Cash and cash equivalents $ 614 $ 1,144 $ 39,932 $ — $ 41,690 Trade and other receivables, net 2,881 172,787 309,128 — 484,796 Inventories — 1,556,769 104,504 — 1,661,273 Rotable assets — 35,946 16,532 — 52,478 Prepaid expenses and other 7,890 16,679 8,231 — 32,800 Total current assets 11,385 1,783,325 478,327 — 2,273,037 Property and equipment, net 7,292 774,831 132,898 — 915,021 Goodwill and other intangible assets, net — 2,556,202 196,096 — 2,752,298 Other, net 12,405 71,616 24,479 — 108,500 Intercompany investments and advances 4,039,718 82,369 75,169 (4,197,256 ) — Total assets $ 4,070,800 $ 5,268,343 $ 906,969 $ (4,197,256 ) $ 6,048,856 Current liabilities: Current portion of long-term debt $ 26,067 $ 16,692 $ — $ — $ 42,759 Accounts payable 1,792 312,560 45,647 — 359,999 Accrued expenses 29,519 343,478 38,447 — 411,444 Total current liabilities 57,378 672,730 84,094 — 814,202 Long-term debt, less current portion 1,380,805 66,390 191,000 — 1,638,195 Intercompany advances 449,831 2,170,282 346,454 (2,966,567 ) — Accrued pension and other postretirement benefits, noncurrent 7,228 452,250 1,392 — 460,870 Deferred income taxes and other 8,143 903,960 56,071 — 968,174 Total stockholders’ equity 2,167,415 1,002,731 227,958 (1,230,689 ) 2,167,415 Total liabilities and stockholders’ equity $ 4,070,800 $ 5,268,343 $ 906,969 $ (4,197,256 ) $ 6,048,856 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 Prepaid expenses and other 6,509 10,549 6,011 — 23,069 Total current assets 10,707 1,428,031 467,643 — 1,906,381 Property and equipment, net 8,209 807,070 135,455 — 950,734 Goodwill and other intangible assets, net — 2,786,400 204,811 — 2,991,211 Other, net 13,805 80,806 13,388 — 107,999 Intercompany investments and advances 4,062,058 81,540 63,897 (4,207,495 ) — Total assets $ 4,094,779 $ 5,183,847 $ 885,194 $ (4,207,495 ) $ 5,956,325 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 10,435 998,841 63,302 — 1,072,578 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 $ 5,183,847 $ 885,194 $ (4,207,495 ) $ 5,956,325 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME: For the Three Months Ended December 31, 2015 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Net sales $ — $ 837,156 $ 92,462 $ (15,752 ) $ 913,866 Operating costs and expenses: Cost of sales — 629,460 78,104 (15,752 ) 691,812 Selling, general and administrative 3,698 52,368 9,610 — 65,676 Depreciation and amortization 435 36,050 4,543 — 41,028 Impairment charge — 229,200 — — 229,200 Legal settlement charge, net — 12,400 — — 12,400 4,133 959,478 92,257 (15,752 ) 1,040,116 Operating (loss) income (4,133 ) (122,322 ) 205 — (126,250 ) Intercompany interest and charges (50,274 ) 47,997 2,277 — — Interest expense and other 15,685 2,529 (2,422 ) — 15,792 Income (loss) before income taxes 30,456 (172,848 ) 350 — (142,042 ) Income tax expense (benefit) 6,164 (60,820 ) 1,263 — (53,393 ) Net income (loss) 24,292 (112,028 ) (913 ) — (88,649 ) Other comprehensive income (loss) 2,161 6,510 (9,146 ) — (475 ) Total comprehensive income (loss) $ 26,453 $ (105,518 ) $ (10,059 ) $ — $ (89,124 ) CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME: For the Three Months Ended December 31, 2014 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Net sales $ — $ 838,709 $ 86,585 $ (7,877 ) $ 917,417 Operating costs and expenses: Cost of sales — 798,245 77,602 (7,877 ) 867,970 Selling, general and administrative 10,740 51,240 8,925 — 70,905 Depreciation and amortization 606 34,971 4,231 — 39,808 11,346 884,456 90,758 (7,877 ) 978,683 Operating loss (11,346 ) (45,747 ) (4,173 ) — (61,266 ) Intercompany interest and charges (51,017 ) 48,546 2,471 — — Interest expense and other 15,200 2,356 (3,983 ) — 13,573 Income (loss) before income taxes 24,471 (96,649 ) (2,661 ) — (74,839 ) Income tax expense (benefit) 1,966 (35,311 ) (1,662 ) — (35,007 ) Net income (loss) 22,505 (61,338 ) (999 ) — (39,832 ) Other comprehensive loss (1,311 ) (1,974 ) (16,331 ) — (19,616 ) Total comprehensive income (loss) $ 21,194 $ (63,312 ) $ (17,330 ) $ — $ (59,448 ) CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME: For the Nine Months Ended December 31, 2015 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Net sales $ — $ 2,598,880 $ 273,954 $ (44,556 ) $ 2,828,278 Operating costs and expenses: Cost of sales — 1,969,359 229,934 (44,556 ) 2,154,737 Selling, general and administrative 28,755 154,611 26,912 — 210,278 Depreciation and amortization 1,224 108,858 17,055 — 127,137 Impairment charge — 229,200 — — 229,200 Legal settlement charge, net — 12,400 — — 12,400 Curtailment charge 2,863 — — — 2,863 32,842 2,474,428 273,901 (44,556 ) 2,736,615 Operating (loss) income (32,842 ) 124,452 53 — 91,663 Intercompany interest and charges (154,574 ) 147,910 6,664 — — Interest expense and other 45,333 7,613 (3,407 ) — 49,539 Income (loss) before income taxes 76,399 (31,071 ) (3,204 ) — 42,124 Income tax expense (benefit) 11,639 (8,229 ) 3,019 — 6,429 Net income (loss) 64,760 (22,842 ) (6,223 ) — 35,695 Other comprehensive income (loss) 1,380 12,249 (13,871 ) — (242 ) Total comprehensive income (loss) $ 66,140 $ (10,593 ) $ (20,094 ) $ — $ 35,453 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME: For the Nine Months Ended December 31, 2014 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Net sales $ — $ 2,590,724 $ 233,839 $ (16,119 ) $ 2,808,444 Operating costs and expenses: Cost of sales — 2,141,533 198,817 (16,119 ) 2,324,231 Selling, general and administrative 33,405 146,886 25,093 — 205,384 Depreciation and amortization 1,870 103,545 10,958 — 116,373 Relocation costs — 3,193 — — 3,193 Legal settlement gain, net (134,693 ) — — — (134,693 ) (99,418 ) 2,395,157 234,868 (16,119 ) 2,514,488 Operating income (loss) 99,418 195,567 (1,029 ) — 293,956 Intercompany interest and charges (156,650 ) 150,218 6,432 — — Interest expense and other 71,499 6,900 (7,079 ) — 71,320 Income (loss) before income taxes 184,569 38,449 (382 ) — 222,636 Income tax expense (benefit) 53,702 16,059 (2,983 ) — 66,778 Net income 130,867 22,390 2,601 — 155,858 Other comprehensive loss (1,395 ) (5,473 ) (25,954 ) — (32,822 ) Total comprehensive income (loss) $ 129,472 $ 16,917 $ (23,353 ) $ — $ 123,036 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS: For the Nine Months Ended December 31, 2015 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Net income (loss) $ 64,760 $ (22,842 ) $ (6,223 ) $ — $ 35,695 Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities (7,870 ) (216,641 ) 8,375 5,722 (210,414 ) Net cash provided by (used in) operating activities 56,890 (239,483 ) 2,152 5,722 (174,719 ) Capital expenditures (534 ) (47,377 ) (15,452 ) — (63,363 ) Proceeds from sale of assets — 1,658 178 — 1,836 Acquisitions, net of cash acquired — (47,955 ) (6,000 ) — (53,955 ) Net cash used in investing activities (534 ) (93,674 ) (21,274 ) — (115,482 ) Net increase in revolving credit facility 245,448 — — — 245,448 Proceeds on issuance of debt — 6,497 125,400 — 131,897 Retirements and repayments of debt (14,267 ) (18,788 ) (34,400 ) — (67,455 ) Payments of deferred financing costs (171 ) — — — (171 ) Dividends paid (5,916 ) — — — (5,916 ) Repayment of governmental grant — (5,000 ) — — (5,000 ) Repurchase of restricted shares for minimum tax obligation (96 ) — — — (96 ) Intercompany financing and advances (281,360 ) 351,173 (64,091 ) (5,722 ) — Net cash (used in) provided by financing activities (56,362 ) 333,882 26,909 (5,722 ) 298,707 Effect of exchange rate changes on cash — — 567 — 567 Net change in cash and cash equivalents (6 ) 725 8,354 — 9,073 Cash and cash equivalents at beginning of period 620 419 31,578 — 32,617 Cash and cash equivalents at end of period $ 614 $ 1,144 $ 39,932 $ — $ 41,690 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS: For the Nine Months Ended December 31, 2014 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Net income $ 130,867 $ 22,390 $ 2,601 $ — $ 155,858 Adjustments to reconcile net income to net cash (used in) provided by operating activities (229,295 ) 338,153 32,114 13,134 154,106 Net cash (used in) provided by operating activities (98,428 ) 360,543 34,715 13,134 309,964 Capital expenditures (854 ) (70,014 ) (14,302 ) — (85,170 ) Reimbursed capital expenditures — 553 — — 553 Proceeds from sale of assets — 1,789 78 — 1,867 Acquisitions, net of cash acquired — 116,044 (77,962 ) — 38,082 Net cash (used in) provided by investing activities (854 ) 48,372 (92,186 ) — (44,668 ) Net increase in revolving credit facility 17,607 — — — 17,607 Proceeds on issuance of debt 300,000 28,912 65,600 — 394,512 Retirements and repayments of debt (396,477 ) (15,507 ) (129,900 ) — (541,884 ) Purchase of common stock (114,634 ) — — — (114,634 ) Payments of deferred financing costs (5,859 ) — — — (5,859 ) Dividends paid (6,122 ) — — — (6,122 ) Withholding of restricted shares for minimum tax obligation (673 ) — — — (673 ) Repayment of government grant — (3,198 ) — — (3,198 ) Proceeds from exercise of stock options 388 — — — 388 Intercompany financing and advances 302,853 (418,857 ) 129,138 (13,134 ) — Net cash provided by (used in) financing activities 97,083 (408,650 ) 64,838 (13,134 ) (259,863 ) Effect of exchange rate changes on cash — — (250 ) — (250 ) Net change in cash and cash equivalents (2,199 ) 265 7,117 — 5,183 Cash and cash equivalents at beginning of period 2,820 1,149 25,029 — 28,998 Cash and cash equivalents at end of period $ 621 $ 1,414 $ 32,146 $ — $ 34,181 |