SELECTED CONSOLIDATING FINANCIAL STATEMENTS OF PARENT, GUARANTORS AND NON-GUARANTORS | SELECTED CONDENSED CONSOLIDATING FINANCIAL STATEMENTS OF PARENT, GUARANTORS AND NON-GUARANTORS The 2021 Notes, the 2022 Notes and the 2025 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, the 2022 Notes and the 2025 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 September 30, 2017 and March 31, 2017 , Condensed Consolidating Statements of Comprehensive Income for the three and six months ended September 30, 2017 and 2016 , and Condensed Consolidating Statements of Cash Flows for the six months ended September 30, 2017 and 2016 . SUMMARY CONDENSED CONSOLIDATING BALANCE SHEETS: September 30, 2017 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Current assets: Cash and cash equivalents $ 654 $ 42 $ 32,973 $ — $ 33,669 Trade and other receivables, net — 80,970 249,164 — 330,134 Inventories — 1,254,772 113,943 — 1,368,715 Prepaid expenses and other 7,773 8,974 12,103 — 28,850 Total current assets 8,427 1,344,758 408,183 — 1,761,368 Property and equipment, net 10,309 635,234 123,341 — 768,884 Goodwill and other intangible assets, net — 1,470,637 187,857 — 1,658,494 Other, net 22,246 48,730 22,224 — 93,200 Intercompany investments and advances 2,280,189 81,541 75,874 (2,437,604 ) — Total assets $ 2,321,171 $ 3,580,900 $ 817,479 $ (2,437,604 ) $ 4,281,946 Current liabilities: Current portion of long-term debt $ 349 $ 22,534 $ — $ — $ 22,883 Accounts payable 5,769 341,091 41,361 — 388,221 Accrued expenses 53,079 430,313 45,396 — 528,788 Total current liabilities 59,197 793,938 86,757 — 939,892 Long-term debt, less current portion 1,274,818 45,512 88,800 — 1,409,130 Intercompany advances 118,656 1,987,567 387,680 (2,493,903 ) — Accrued pension and other postretirement benefits, noncurrent 3,177 546,034 — — 549,211 Deferred income taxes and other 9,478 479,510 38,880 — 527,868 Total stockholders’ equity 855,845 (271,661 ) 215,362 56,299 855,845 Total liabilities and stockholders’ equity $ 2,321,171 $ 3,580,900 $ 817,479 $ (2,437,604 ) $ 4,281,946 SUMMARY CONDENSED CONSOLIDATING BALANCE SHEETS: March 31, 2017 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Current assets: Cash and cash equivalents $ 19,942 $ 24,137 $ 25,554 $ — $ 69,633 Trade and other receivables, net 546 34,874 276,372 — 311,792 Inventories — 1,243,461 96,714 — 1,340,175 Prepaid expenses and other 7,763 11,678 10,623 — 30,064 Assets held for sale — 3,250 18,005 — 21,255 Total current assets 28,251 1,317,400 427,268 — 1,772,919 Property and equipment, net 8,315 673,153 123,562 — 805,030 Goodwill and other intangible assets, net — 1,560,050 174,919 — 1,734,969 Other, net 17,902 67,955 15,825 — 101,682 Intercompany investments and advances 2,057,534 81,541 77,090 (2,216,165 ) — Total assets $ 2,112,002 $ 3,700,099 $ 818,664 $ (2,216,165 ) $ 4,414,600 Current liabilities: Current portion of long-term debt $ 33,298 $ 14,432 $ 112,900 $ — $ 160,630 Accounts payable 17,291 426,646 37,306 — 481,243 Accrued expenses 53,829 578,457 42,093 — 674,379 Liabilities related to assets held for sale — — 18,008 — 18,008 Total current liabilities 104,418 1,019,535 210,307 — 1,334,260 Long-term debt, less current portion 974,693 60,977 — — 1,035,670 Intercompany advances 178,381 1,754,529 370,907 (2,303,817 ) — Accrued pension and other postretirement benefits, noncurrent 6,633 585,501 — — 592,134 Deferred income taxes and other 1,403 564,358 40,302 — 606,063 Total stockholders’ equity 846,474 (284,801 ) 197,148 87,652 846,473 Total liabilities and stockholders’ equity $ 2,112,002 $ 3,700,099 $ 818,664 $ (2,216,165 ) $ 4,414,600 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME: For the Three Months Ended September 30, 2017 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Net sales $ — $ 676,026 $ 89,750 $ (20,620 ) $ 745,156 Operating costs and expenses: Cost of sales — 527,417 73,067 (20,620 ) 579,864 Selling, general and administrative 18,921 47,927 7,733 — 74,581 Depreciation and amortization 308 36,402 4,158 — 40,868 Restructuring 4,159 4,800 1,142 — 10,101 Loss on divestitures 20,371 — — — 20,371 Pension settlement charge 523 — — — 523 44,282 616,546 86,100 (20,620 ) 726,308 Operating (loss) income (44,282 ) 59,480 3,650 — 18,848 Intercompany interest and charges (39,713 ) 37,726 1,987 — — Interest expense and other 22,364 2,606 405 — 25,375 (Loss) income before income taxes (26,933 ) 19,148 1,258 — (6,527 ) Income tax (benefit) expense (8,675 ) 9,936 (2,410 ) — (1,149 ) Net (loss) income (18,258 ) 9,212 3,668 — (5,378 ) Other comprehensive (loss) income (2,582 ) (824 ) 9,905 — 6,499 Total comprehensive (loss) income $ (20,840 ) $ 8,388 $ 13,573 $ — $ 1,121 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME: For the Three Months Ended September 30, 2016 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Net sales $ — $ 798,537 $ 96,802 $ (20,570 ) $ 874,769 Operating costs and expenses: Cost of sales — 615,237 78,765 (20,570 ) 673,432 Selling, general and administrative 13,654 49,607 7,068 — 70,329 Depreciation and amortization 277 40,794 4,215 — 45,286 Restructuring 7,740 2,495 227 — 10,462 Loss on divestitures 4,774 — — — 4,774 26,445 708,133 90,275 (20,570 ) 804,283 Operating (loss) income (26,445 ) 90,404 6,527 — 70,486 Intercompany interest and charges (47,505 ) 45,269 2,236 — — Interest expense and other 17,737 2,487 (2,328 ) — 17,896 Income before income taxes 3,323 42,648 6,619 — 52,590 Income (benefit) tax expense (430 ) 16,828 1,385 — 17,783 Net income 3,753 25,820 5,234 — 34,807 Other comprehensive (income) loss 929 (1,574 ) (6,821 ) — (7,466 ) Total comprehensive income (loss) $ 4,682 $ 24,246 $ (1,587 ) $ — $ 27,341 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME: For the Six Months Ended September 30, 2017 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Net sales $ — $ 1,391,100 $ 177,659 $ (41,914 ) $ 1,526,845 Operating costs and expenses: Cost of sales — 1,102,803 146,321 (41,914 ) 1,207,210 Selling, general and administrative 41,906 92,773 19,204 — 153,883 Depreciation and amortization 610 71,175 8,214 — 79,999 Restructuring 14,707 11,246 1,649 — 27,602 Loss on divestiture 20,371 — — — 20,371 Pension settlement charge 523 — — — 523 78,117 1,277,997 175,388 (41,914 ) 1,489,588 Operating (loss) income (78,117 ) 113,103 2,271 — 37,257 Intercompany interest and charges (82,953 ) 78,746 4,207 — — Interest expense and other 39,404 5,386 1,603 — 46,393 (Loss) income before income taxes (34,568 ) 28,971 (3,539 ) — (9,136 ) Income tax (benefit) expense (15,748 ) 15,699 (1,778 ) — (1,827 ) Net (loss) income (18,820 ) 13,272 (1,761 ) — (7,309 ) Other comprehensive (loss) income (2,399 ) (2,171 ) 21,326 — 16,756 Total comprehensive (loss) income $ (21,219 ) $ 11,101 $ 19,565 $ — $ 9,447 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME: For the Six Months Ended September 30, 2016 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Net sales $ — $ 1,615,964 $ 191,452 $ (39,394 ) $ 1,768,022 Operating costs and expenses: Cost of sales — 1,283,858 155,356 (39,394 ) 1,399,820 Selling, general and administrative 28,097 95,500 14,758 — 138,355 Depreciation and amortization 659 81,561 8,528 — 90,748 Restructuring 9,600 7,286 227 — 17,113 Loss on divestiture 4,774 — — — 4,774 43,130 1,468,205 178,869 (39,394 ) 1,650,810 Operating (loss) income (43,130 ) 147,759 12,583 — 117,212 Intercompany interest and charges (99,069 ) 94,442 4,627 — — Interest expense and other 35,118 4,765 (3,860 ) — 36,023 Income before income taxes 20,821 48,552 11,816 — 81,189 Income tax expense 1,619 22,117 2,912 — 26,648 Net income 19,202 26,435 8,904 — 54,541 Other comprehensive income (loss) 363 (3,146 ) (21,618 ) — (24,401 ) Total comprehensive income (loss) $ 19,565 $ 23,289 $ (12,714 ) $ — $ 30,140 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS: For the Six Months Ended September 30, 2017 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Net (loss) income $ (18,820 ) $ 13,272 $ (1,761 ) $ — $ (7,309 ) Adjustments to reconcile net income to net cash (used in) operating activities provided by (1,865 ) (317,020 ) 25,710 1,419 (291,756 ) Net cash (used in) provided by operating activities (20,685 ) (303,748 ) 23,949 1,419 (299,065 ) Capital expenditures (1,449 ) (19,215 ) (2,111 ) — (22,775 ) Proceeds from sale of assets — 67,633 249 — 67,882 Net cash (used in) provided by investing activities (1,449 ) 48,418 (1,862 ) — 45,107 Net increase in revolving credit facility 87,393 — — — 87,393 Proceeds on issuance of debt 500,000 — 10,800 — 510,800 Retirements and repayments of debt (314,485 ) (7,661 ) (34,900 ) — (357,046 ) Payments of deferred financing costs (17,120 ) — — — (17,120 ) Dividends paid (3,970 ) — — — (3,970 ) Repurchase of restricted shares for minimum tax obligation (334 ) — — — (334 ) Intercompany financing and advances (248,638 ) 238,896 11,161 (1,419 ) — Net cash provided by (used in)financing activities 2,846 231,235 (12,939 ) (1,419 ) 219,723 Effect of exchange rate changes on cash — — (1,729 ) — (1,729 ) Net change in cash and cash equivalents (19,288 ) (24,095 ) 7,419 — (35,964 ) Cash and cash equivalents at beginning of period 19,942 24,137 25,554 — 69,633 Cash and cash equivalents at end of period $ 654 $ 42 $ 32,973 $ — $ 33,669 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS: For the Six Months Ended September 30, 2016 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Net income $ 19,202 $ 26,435 $ 8,904 $ — $ 54,541 Adjustments to reconcile net income to net cash provided by (used in) operating activities 14,409 (219,316 ) 18,470 660 (185,777 ) Net cash provided by (used in) operating activities 33,611 (192,881 ) 27,374 660 (131,236 ) Capital expenditures (814 ) (17,154 ) (5,999 ) — (23,967 ) Proceeds from sale of assets — 9,143 901 — 10,044 Acquisitions, net of cash acquired — 9 — — 9 Net cash used in investing activities (814 ) (8,002 ) (5,098 ) — (13,914 ) Net increase in revolving credit facility 252,396 — — — 252,396 Proceeds on issuance of debt — — 12,700 — 12,700 Retirements and repayments of debt (14,206 ) (7,228 ) (52,400 ) — (73,834 ) Payments of deferred financing costs (11,079 ) — — — (11,079 ) Dividends paid (3,962 ) — — — (3,962 ) Repayment of government grant — (14,570 ) — — (14,570 ) Repurchase of restricted shares for minimum tax obligations (182 ) — — — (182 ) Intercompany financing and advances (256,657 ) 227,339 29,978 (660 ) — Net cash (used in) provided by financing activities (33,690 ) 205,541 (9,722 ) (660 ) 161,469 Effect of exchange rate changes on cash — — (1,088 ) — (1,088 ) Net change in cash and cash equivalents (893 ) 4,658 11,466 — 15,231 Cash and cash equivalents at beginning of period 1,544 201 19,239 — 20,984 Cash and cash equivalents at end of period $ 651 $ 4,859 $ 30,705 $ — $ 36,215 |