Summary of consolidating balance sheets | September 30, 2018 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Current assets: Cash and cash equivalents $ 79 $ 237 $ 32,911 $ — $ 33,227 Trade and other receivables, net 7,098 96,809 273,231 — 377,138 Contract assets — 559,141 10,793 — 569,934 Inventories — 428,618 104,965 — 533,583 Prepaid expenses and other 8,043 7,256 13,474 — 28,773 Assets held for sale — 3 1,195 — 1,198 Total current assets 15,220 1,092,064 436,569 — 1,543,853 Property and equipment, net 12,573 590,714 110,735 — 714,022 Goodwill and other intangible assets, net — 949,414 117,014 — 1,066,428 Other, net 20,900 23,694 6,486 — 51,080 Intercompany investments and advances 1,515,272 79,716 74,622 (1,669,610 ) — Total assets $ 1,563,965 $ 2,735,602 $ 745,426 $ (1,669,610 ) $ 3,375,383 Current liabilities: Current portion of long-term debt $ 1,240 $ 13,753 $ — $ — $ 14,993 Accounts payable 6,150 510,024 45,299 — 561,473 Accrued expenses 53,317 493,375 38,359 — 585,051 Liabilities related to assets held for sale — 3 241 — 244 Total current liabilities 60,707 1,017,155 83,899 — 1,161,761 Long-term debt, less current portion 1,580,974 32,072 — — 1,613,046 Intercompany advances 145,357 2,117,167 504,939 (2,767,463 ) — Accrued pension and other postretirement benefits, noncurrent 6,370 441,314 — — 447,684 Deferred income taxes and other 8,608 366,550 15,785 — 390,943 Total stockholders’ (deficit) equity (238,051 ) (1,238,656 ) 140,803 1,097,853 (238,051 ) Total liabilities and stockholders’ (deficit) equity $ 1,563,965 $ 2,735,602 $ 745,426 $ (1,669,610 ) $ 3,375,383 SUMMARY CONDENSED CONSOLIDATING BALANCE SHEETS: March 31, 2018 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Current assets: Cash and cash equivalents $ 44 $ — $ 35,775 $ — $ 35,819 Trade and other receivables, net 1,686 77,924 297,002 — 376,612 Contract assets — 37,573 — — 37,573 Inventories — 1,312,747 114,422 — 1,427,169 Prepaid expenses and other 17,513 15,712 11,203 — 44,428 Assets held for sale — — 1,324 — 1,324 Total current assets 19,243 1,443,956 459,726 — 1,922,925 Property and equipment, net 11,984 594,437 119,582 — 726,003 Goodwill and other intangible assets, net — 973,954 126,555 — 1,100,509 Other, net 21,930 29,904 5,793 — 57,627 Intercompany investments and advances 1,987,599 81,542 73,184 (2,142,325 ) — Total assets $ 2,040,756 $ 3,123,793 $ 784,840 $ (2,142,325 ) $ 3,807,064 Current liabilities: Current portion of long-term debt $ 903 $ 15,624 $ — $ — $ 16,527 Accounts payable 12,088 356,236 50,043 — 418,367 Accrued expenses 46,679 467,674 42,752 — 557,105 Liabilities related to assets held for sale — — 440 — 440 Total current liabilities 59,670 839,534 93,235 — 992,439 Long-term debt, less current portion 1,380,867 40,890 — — 1,421,757 Intercompany advances 134,590 1,952,042 524,788 (2,611,420 ) — Accrued pension and other postretirement benefits, noncurrent 6,484 477,403 — — 483,887 Deferred income taxes and other 8,611 427,724 22,112 — 458,447 Total stockholders’ equity (deficit) 450,534 (613,800 ) 144,705 469,095 450,534 Total liabilities and stockholders’ (deficit) equity $ 2,040,756 $ 3,123,793 $ 784,840 $ (2,142,325 ) $ 3,807,064 |
Condensed consolidating statements of income | CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME: For the Three Months Ended September 30, 2018 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Net sales $ — $ 786,284 $ 89,140 $ (20,316 ) $ 855,108 Operating costs and expenses: Cost of sales — 675,502 69,288 (20,316 ) 724,474 Selling, general and administrative 14,931 45,835 8,785 — 69,551 Depreciation and amortization 791 32,743 4,600 — 38,134 Restructuring costs 2,767 9,065 — — 11,832 Loss on divestitures 12,171 947 — — 13,118 30,660 764,092 82,673 (20,316 ) 857,109 Operating (loss) income (30,660 ) 22,192 6,467 — (2,001 ) Intercompany interest and charges (38,620 ) 36,722 1,898 — — Non-service defined benefit income — (16,188 ) (336 ) — (16,524 ) Interest expense and other 24,823 5,201 (1,310 ) — 28,714 (Loss) income before income taxes (16,863 ) (3,543 ) 6,215 — (14,191 ) Income tax expense (benefit) 6,063 (5,735 ) 157 — 485 Net (loss) income (22,926 ) 2,192 6,058 — (14,676 ) Other comprehensive income (loss) 964 (371 ) 1,010 — 1,603 Total comprehensive (loss) income $ (21,962 ) $ 1,821 $ 7,068 $ — $ (13,073 ) 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 — 545,956 73,067 (20,620 ) 598,403 Selling, general and administrative 18,921 48,159 8,362 — 75,442 Depreciation and amortization 308 36,402 4,158 — 40,868 Restructuring costs 4,159 4,800 1,142 — 10,101 Loss on divestiture and assets held for sale 20,371 — — — 20,371 43,759 635,317 86,729 (20,620 ) 745,185 Operating (loss) income (43,759 ) 40,709 3,021 — (29 ) Intercompany interest and charges (39,713 ) 37,726 1,987 — — Non-service defined benefit income 523 (18,771 ) (629 ) — (18,877 ) 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 Six Months Ended September 30, 2018 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Net sales $ — $ 1,551,179 $ 177,280 $ (40,451 ) $ 1,688,008 Operating costs and expenses: Cost of sales — 1,392,424 142,715 (40,451 ) 1,494,688 Selling, general and administrative 39,490 95,006 16,712 — 151,208 Depreciation and amortization 1,458 66,659 8,828 — 76,945 Restructuring costs 2,766 13,113 — — 15,879 Loss on divestitures 16,891 946 — — 17,837 60,605 1,568,148 168,255 (40,451 ) 1,756,557 Operating (loss) income (60,605 ) (16,969 ) 9,025 — (68,549 ) Intercompany interest and charges (78,838 ) 74,797 4,041 — — Non-service defined benefit income — (32,375 ) (686 ) — (33,061 ) Interest expense and other 48,378 9,282 (3,454 ) — 54,206 Income (loss) before income taxes (30,145 ) (68,673 ) 9,124 — (89,694 ) Income tax expense (benefit) 30,546 (30,087 ) 1,057 — 1,516 Net (loss) income (60,691 ) (38,586 ) 8,067 — (91,210 ) Other comprehensive loss (70 ) (435 ) (13,850 ) — (14,355 ) Total comprehensive loss $ (60,761 ) $ (39,021 ) $ (5,783 ) $ — $ (105,565 ) 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 — 1,139,803 146,321 (41,914 ) 1,244,210 Selling, general and administrative 41,906 93,344 20,439 — 155,689 Depreciation and amortization 610 71,175 8,214 — 79,999 Restructuring costs 14,707 11,246 1,649 — 27,602 Loss on divestitures 20,371 — — — 20,371 77,594 1,315,568 176,623 (41,914 ) 1,527,871 Operating (loss) income (77,594 ) 75,532 1,036 — (1,026 ) Intercompany interest and charges (82,953 ) 78,746 4,207 — — Non-service defined benefit income 523 (37,571 ) (1,235 ) — (38,283 ) 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 ) (Benefit) income tax expense (15,748 ) 15,699 (1,778 ) — (1,827 ) Net (loss) income (18,820 ) 13,272 (1,761 ) — (7,309 ) Other comprehensive income (loss) (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 Three Months Ended September 30, 2018 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Net sales $ — $ 786,284 $ 89,140 $ (20,316 ) $ 855,108 Operating costs and expenses: Cost of sales — 675,502 69,288 (20,316 ) 724,474 Selling, general and administrative 14,931 45,835 8,785 — 69,551 Depreciation and amortization 791 32,743 4,600 — 38,134 Restructuring costs 2,767 9,065 — — 11,832 Loss on divestitures 12,171 947 — — 13,118 30,660 764,092 82,673 (20,316 ) 857,109 Operating (loss) income (30,660 ) 22,192 6,467 — (2,001 ) Intercompany interest and charges (38,620 ) 36,722 1,898 — — Non-service defined benefit income — (16,188 ) (336 ) — (16,524 ) Interest expense and other 24,823 5,201 (1,310 ) — 28,714 (Loss) income before income taxes (16,863 ) (3,543 ) 6,215 — (14,191 ) Income tax expense (benefit) 6,063 (5,735 ) 157 — 485 Net (loss) income (22,926 ) 2,192 6,058 — (14,676 ) Other comprehensive income (loss) 964 (371 ) 1,010 — 1,603 Total comprehensive (loss) income $ (21,962 ) $ 1,821 $ 7,068 $ — $ (13,073 ) 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 — 545,956 73,067 (20,620 ) 598,403 Selling, general and administrative 18,921 48,159 8,362 — 75,442 Depreciation and amortization 308 36,402 4,158 — 40,868 Restructuring costs 4,159 4,800 1,142 — 10,101 Loss on divestiture and assets held for sale 20,371 — — — 20,371 43,759 635,317 86,729 (20,620 ) 745,185 Operating (loss) income (43,759 ) 40,709 3,021 — (29 ) Intercompany interest and charges (39,713 ) 37,726 1,987 — — Non-service defined benefit income 523 (18,771 ) (629 ) — (18,877 ) 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 Six Months Ended September 30, 2018 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Net sales $ — $ 1,551,179 $ 177,280 $ (40,451 ) $ 1,688,008 Operating costs and expenses: Cost of sales — 1,392,424 142,715 (40,451 ) 1,494,688 Selling, general and administrative 39,490 95,006 16,712 — 151,208 Depreciation and amortization 1,458 66,659 8,828 — 76,945 Restructuring costs 2,766 13,113 — — 15,879 Loss on divestitures 16,891 946 — — 17,837 60,605 1,568,148 168,255 (40,451 ) 1,756,557 Operating (loss) income (60,605 ) (16,969 ) 9,025 — (68,549 ) Intercompany interest and charges (78,838 ) 74,797 4,041 — — Non-service defined benefit income — (32,375 ) (686 ) — (33,061 ) Interest expense and other 48,378 9,282 (3,454 ) — 54,206 Income (loss) before income taxes (30,145 ) (68,673 ) 9,124 — (89,694 ) Income tax expense (benefit) 30,546 (30,087 ) 1,057 — 1,516 Net (loss) income (60,691 ) (38,586 ) 8,067 — (91,210 ) Other comprehensive loss (70 ) (435 ) (13,850 ) — (14,355 ) Total comprehensive loss $ (60,761 ) $ (39,021 ) $ (5,783 ) $ — $ (105,565 ) 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 — 1,139,803 146,321 (41,914 ) 1,244,210 Selling, general and administrative 41,906 93,344 20,439 — 155,689 Depreciation and amortization 610 71,175 8,214 — 79,999 Restructuring costs 14,707 11,246 1,649 — 27,602 Loss on divestitures 20,371 — — — 20,371 77,594 1,315,568 176,623 (41,914 ) 1,527,871 Operating (loss) income (77,594 ) 75,532 1,036 — (1,026 ) Intercompany interest and charges (82,953 ) 78,746 4,207 — — Non-service defined benefit income 523 (37,571 ) (1,235 ) — (38,283 ) 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 ) (Benefit) income tax expense (15,748 ) 15,699 (1,778 ) — (1,827 ) Net (loss) income (18,820 ) 13,272 (1,761 ) — (7,309 ) Other comprehensive income (loss) (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 Three Months Ended September 30, 2018 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Net sales $ — $ 786,284 $ 89,140 $ (20,316 ) $ 855,108 Operating costs and expenses: Cost of sales — 675,502 69,288 (20,316 ) 724,474 Selling, general and administrative 14,931 45,835 8,785 — 69,551 Depreciation and amortization 791 32,743 4,600 — 38,134 Restructuring costs 2,767 9,065 — — 11,832 Loss on divestitures 12,171 947 — — 13,118 30,660 764,092 82,673 (20,316 ) 857,109 Operating (loss) income (30,660 ) 22,192 6,467 — (2,001 ) Intercompany interest and charges (38,620 ) 36,722 1,898 — — Non-service defined benefit income — (16,188 ) (336 ) — (16,524 ) Interest expense and other 24,823 5,201 (1,310 ) — 28,714 (Loss) income before income taxes (16,863 ) (3,543 ) 6,215 — (14,191 ) Income tax expense (benefit) 6,063 (5,735 ) 157 — 485 Net (loss) income (22,926 ) 2,192 6,058 — (14,676 ) Other comprehensive income (loss) 964 (371 ) 1,010 — 1,603 Total comprehensive (loss) income $ (21,962 ) $ 1,821 $ 7,068 $ — $ (13,073 ) 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 — 545,956 73,067 (20,620 ) 598,403 Selling, general and administrative 18,921 48,159 8,362 — 75,442 Depreciation and amortization 308 36,402 4,158 — 40,868 Restructuring costs 4,159 4,800 1,142 — 10,101 Loss on divestiture and assets held for sale 20,371 — — — 20,371 43,759 635,317 86,729 (20,620 ) 745,185 Operating (loss) income (43,759 ) 40,709 3,021 — (29 ) Intercompany interest and charges (39,713 ) 37,726 1,987 — — Non-service defined benefit income 523 (18,771 ) (629 ) — (18,877 ) 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 cash flows | CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS: For the Six Months Ended September 30, 2018 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Net (loss) income $ (60,691 ) $ (38,586 ) $ 8,067 $ — $ (91,210 ) Adjustments to reconcile net income to net cash provided by (used in) operating activities 53,818 (180,109 ) 11,498 8,824 (105,969 ) Net cash (used in) provided by operating activities (6,873 ) (218,695 ) 19,565 8,824 (197,179 ) Capital expenditures (583 ) (21,145 ) (2,526 ) — (24,254 ) Proceeds from sale of assets — 40,189 848 — 41,037 Net cash (used in) provided by investing activities (583 ) 19,044 (1,678 ) — 16,783 Net increase in revolving credit facility 219,773 — — — 219,773 Proceeds on issuance of debt — — 24,700 — 24,700 Retirements and repayments of debt (703 ) (11,320 ) (46,800 ) — (58,823 ) Payments of deferred financing costs (1,922 ) — — — (1,922 ) Dividends paid (3,981 ) — — — (3,981 ) Repurchase of restricted shares for minimum tax obligation (548 ) — — — (548 ) Intercompany financing and advances (205,128 ) 211,208 2,744 (8,824 ) — Net cash provided (used in) by financing activities 7,491 199,888 (19,356 ) (8,824 ) 179,199 Effect of exchange rate changes on cash — — (1,395 ) — (1,395 ) Net change in cash and cash equivalents 35 237 (2,864 ) — (2,592 ) Cash and cash equivalents at beginning of period 44 — 35,775 — 35,819 Cash and cash equivalents at end of period $ 79 $ 237 $ 32,911 $ — $ 33,227 For the Six Months Ended September 30, 2018 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Net (loss) income $ (60,691 ) $ (38,586 ) $ 8,067 $ — $ (91,210 ) Adjustments to reconcile net income to net cash provided by (used in) operating activities 53,818 (180,109 ) 11,498 8,824 (105,969 ) Net cash (used in) provided by operating activities (6,873 ) (218,695 ) 19,565 8,824 (197,179 ) Capital expenditures (583 ) (21,145 ) (2,526 ) — (24,254 ) Proceeds from sale of assets — 40,189 848 — 41,037 Net cash (used in) provided by investing activities (583 ) 19,044 (1,678 ) — 16,783 Net increase in revolving credit facility 219,773 — — — 219,773 Proceeds on issuance of debt — — 24,700 — 24,700 Retirements and repayments of debt (703 ) (11,320 ) (46,800 ) — (58,823 ) Payments of deferred financing costs (1,922 ) — — — (1,922 ) Dividends paid (3,981 ) — — — (3,981 ) Repurchase of restricted shares for minimum tax obligation (548 ) — — — (548 ) Intercompany financing and advances (205,128 ) 211,208 2,744 (8,824 ) — Net cash provided (used in) by financing activities 7,491 199,888 (19,356 ) (8,824 ) 179,199 Effect of exchange rate changes on cash — — (1,395 ) — (1,395 ) Net change in cash and cash equivalents 35 237 (2,864 ) — (2,592 ) Cash and cash equivalents at beginning of period 44 — 35,775 — 35,819 Cash and cash equivalents at end of period $ 79 $ 237 $ 32,911 $ — $ 33,227 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) provided by operating activities (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 obligations (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 |