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 foreign 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, 2016 and March 31, 2016 , Condensed Consolidating Statements of Comprehensive Income for the three and nine months ended December 31, 2016 and 2015 , and Condensed Consolidating Statements of Cash Flows for the nine months ended December 31, 2016 and 2015 . SUMMARY CONDENSED CONSOLIDATING BALANCE SHEETS: December 31, 2016 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Current assets: Cash and cash equivalents $ 661 $ 8,480 $ 26,320 $ — $ 35,461 Trade and other receivables, net 4,964 61,814 241,075 — 307,853 Inventories — 1,370,749 103,305 — 1,474,054 Prepaid expenses and other 6,611 9,688 7,265 — 23,564 Assets held for sale — 59,704 17,531 — 77,235 Total current assets 12,236 1,510,435 395,496 — 1,918,167 Property and equipment, net 8,161 689,354 122,662 — 820,177 Goodwill and other intangible assets, net — 1,838,706 174,074 — 2,012,780 Other, net 18,332 67,946 21,518 — 107,796 Intercompany investments and advances 2,761,751 81,541 83,667 (2,926,959 ) — Total assets $ 2,800,480 $ 4,187,982 $ 797,417 $ (2,926,959 ) $ 4,858,920 Current liabilities: Current portion of long-term debt $ 173,672 $ 14,059 $ — $ — $ 187,731 Accounts payable 11,757 364,029 28,135 — 403,921 Accrued expenses 40,484 486,877 34,456 — 561,817 Liabilities related to assets held for sale — 10,490 3,635 — 14,125 Total current liabilities 225,913 875,455 66,226 — 1,167,594 Long-term debt, less current portion 1,266,804 63,545 140,300 1,470,649 Intercompany advances 309,676 2,243,060 357,468 (2,910,204 ) — Accrued pension and other postretirement benefits, noncurrent 7,890 589,851 1,348 — 599,089 Deferred income taxes and other 7,355 592,408 41,009 — 640,772 Total stockholders’ equity 982,842 (176,337 ) 191,066 (16,755 ) 980,816 Total liabilities and stockholders’ equity $ 2,800,480 $ 4,187,982 $ 797,417 $ (2,926,959 ) $ 4,858,920 SUMMARY CONDENSED CONSOLIDATING BALANCE SHEETS: March 31, 2016 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Current assets: Cash and cash equivalents $ 1,544 $ 201 $ 19,239 $ — $ 20,984 Trade and other receivables, net 2,057 127,968 314,183 — 444,208 Inventories — 1,127,275 108,915 — 1,236,190 Prepaid expenses and other 6,524 26,433 8,302 — 41,259 Total current assets 10,125 1,281,877 450,639 — 1,742,641 Property and equipment, net 7,324 746,455 135,955 — 889,734 Goodwill and other intangible assets, net — 1,898,401 195,465 — 2,093,866 Other, net 11,878 76,262 20,712 — 108,852 Intercompany investments and advances 2,301,054 81,540 82,930 (2,465,524 ) — Total assets $ 2,330,381 $ 4,084,535 $ 885,701 $ (2,465,524 ) $ 4,835,093 Current liabilities: Current portion of long-term debt $ 28,473 $ 13,968 $ — $ — $ 42,441 Accounts payable 11,154 346,602 52,469 — 410,225 Accrued expenses 44,856 599,921 38,431 — 683,208 Total current liabilities 84,483 960,491 90,900 — 1,135,874 Long-term debt, less current portion 1,120,570 63,009 191,300 — 1,374,879 Intercompany advances 171,480 1,972,729 330,176 (2,474,385 ) — Accrued pension and other postretirement benefits, noncurrent 7,315 654,201 3,148 — 664,664 Deferred income taxes and other 11,589 658,873 54,270 — 724,732 Total stockholders’ equity 934,944 (224,768 ) 215,907 8,861 934,944 Total liabilities and stockholders’ equity $ 2,330,381 $ 4,084,535 $ 885,701 $ (2,465,524 ) $ 4,835,093 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME: For the Three Months Ended December 31, 2016 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Net sales $ — $ 772,916 $ 90,526 $ (18,579 ) $ 844,863 Operating costs and expenses: Cost of sales — 599,381 72,397 (18,579 ) 653,199 Selling, general and administrative 16,955 41,991 7,804 — 66,750 Depreciation and amortization 331 39,850 4,150 — 44,331 Restructuring 6,231 4,449 387 — 11,067 Loss on divestiture and assets held for sale 14,350 — — — 14,350 37,867 685,671 84,738 (18,579 ) 789,697 Operating (loss) income (37,867 ) 87,245 5,788 — 55,166 Intercompany interest and charges (45,597 ) 43,466 2,131 — — Interest expense and other 18,542 3,963 (2,807 ) — 19,698 (Loss) income before income taxes (10,812 ) 39,816 6,464 — 35,468 Income tax expense (8,980 ) 13,666 1,450 — 6,136 Net (loss) income (1,832 ) 26,150 5,014 — 29,332 Other comprehensive income (loss) 1,731 (1,573 ) (15,066 ) — (14,908 ) Total comprehensive (loss) income $ (101 ) $ 24,577 $ (10,052 ) $ — $ 14,424 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 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 Nine Months Ended December 31, 2016 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Net sales $ — $ 2,388,881 $ 281,978 $ (57,974 ) $ 2,612,885 Operating costs and expenses: Cost of sales — 1,883,122 227,752 (57,974 ) 2,052,900 Selling, general and administrative 45,052 137,609 22,561 — 205,222 Depreciation and amortization 989 121,412 12,679 — 135,080 Restructuring 15,831 11,735 614 — 28,180 Loss on divestiture and assets held for sale 19,124 — — — 19,124 80,996 2,153,878 263,606 (57,974 ) 2,440,506 Operating (loss) income (80,996 ) 235,003 18,372 — 172,379 Intercompany interest and charges (144,666 ) 137,909 6,757 — — Interest expense and other 53,657 8,729 (6,665 ) — 55,721 Income before income taxes 10,013 88,365 18,280 — 116,658 Income tax expense (7,359 ) 35,783 4,362 — 32,786 Net income 17,372 52,582 13,918 — 83,872 Other comprehensive income (loss) 2,094 (4,719 ) (36,684 ) — (39,309 ) Total comprehensive income (loss) $ 19,466 $ 47,863 $ (22,766 ) $ — $ 44,563 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 gain, 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 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 CASH FLOWS: For the Nine Months Ended December 31, 2016 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Net income $ 17,372 $ 52,582 $ 13,918 $ — $ 83,872 Adjustments to reconcile net income to net cash provided by (used in) operating activities (2,419 ) (294,036 ) 27,922 12,010 (256,523 ) Net cash provided by (used in) operating activities 14,953 (241,454 ) 41,840 12,010 (172,651 ) Capital expenditures (1,657 ) (22,442 ) (9,024 ) — (33,123 ) Proceeds from sale of assets — 22,253 932 — 23,185 Acquisitions, net of cash acquired — 9 — — 9 Net cash used in investing activities (1,657 ) (180 ) (8,092 ) — (9,929 ) Net increase in revolving credit facility 316,121 — — — 316,121 Proceeds on issuance of debt 201 — 12,700 — 12,901 Retirements and repayments of debt (21,368 ) (10,676 ) (63,700 ) — (95,744 ) Payments of deferred financing costs (14,012 ) — — — (14,012 ) Dividends paid (5,944 ) — — — (5,944 ) Repayment of governmental grant — (14,570 ) — — (14,570 ) Repurchase of restricted shares for minimum tax obligation (182 ) — — — (182 ) Intercompany financing and advances (288,995 ) 275,159 25,846 (12,010 ) — Net cash (used in) provided by financing activities (14,179 ) 249,913 (25,154 ) (12,010 ) 198,570 Effect of exchange rate changes on cash — — (1,513 ) — (1,513 ) Net change in cash and cash equivalents (883 ) 8,279 7,081 — 14,477 Cash and cash equivalents at beginning of period 1,544 201 19,239 — 20,984 Cash and cash equivalents at end of period $ 661 $ 8,480 $ 26,320 $ — $ 35,461 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 (used in) provided by 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 ) Repurchase of restricted shares for minimum tax obligation (96 ) — — — (96 ) Repayment of government grant — (5,000 ) — — (5,000 ) 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 |