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 June 30, 2019 and March 31, 2019 , condensed consolidating statements of comprehensive income for the three months ended June 30, 2019 and 2018 , and condensed consolidating statements of cash flows for the three months ended June 30, 2019 and 2018 . SUMMARY CONDENSED CONSOLIDATING BALANCE SHEETS: June 30, 2019 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Current assets: Cash and cash equivalents $ 6,825 $ 10 $ 22,092 $ — $ 28,927 Trade and other receivables, net 11,593 102,306 217,610 — 331,509 Contract assets — 319,742 4,127 — 323,869 Inventories — 389,958 80,490 — 470,448 Prepaid expenses and other 10,485 7,977 5,445 — 23,907 Total current assets 28,903 819,993 329,764 — 1,178,660 Property and equipment, net 11,163 422,697 81,352 — 515,212 Goodwill and other intangible assets, net — 900,689 99,436 — 1,000,125 Other, net 23,079 74,200 31,990 — 129,269 Intercompany investments and advances 1,219,331 150,673 85,836 (1,455,840 ) — Total assets $ 1,282,476 $ 2,368,252 $ 628,378 $ (1,455,840 ) $ 2,823,266 Current liabilities: Current portion of long-term debt $ 2,153 $ 5,997 $ — $ — $ 8,150 Accounts payable 4,648 390,559 31,380 — 426,587 Accrued expenses 49,987 455,749 29,915 — 535,651 Total current liabilities 56,788 852,305 61,295 — 970,388 Long-term debt, less current portion 1,417,595 9,824 — — 1,427,419 Intercompany advances 342,132 1,961,427 350,645 (2,654,204 ) — Accrued pension and other postretirement benefits, noncurrent 6,090 516,826 — — 522,916 Deferred income taxes and other 17,790 408,416 34,256 — 460,462 Total stockholders’ (deficit) equity (557,919 ) (1,380,546 ) 182,182 1,198,364 (557,919 ) Total liabilities and stockholders’ (deficit) equity $ 1,282,476 $ 2,368,252 $ 628,378 $ (1,455,840 ) $ 2,823,266 SUMMARY CONDENSED CONSOLIDATING BALANCE SHEETS: March 31, 2019 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Current assets: Cash and cash equivalents $ 70,192 $ 429 $ 22,186 $ — $ 92,807 Trade and other receivables, net 10,150 123,153 240,287 — 373,590 Contract assets — 322,698 3,969 — 326,667 Inventories — 339,038 74,522 — 413,560 Prepaid expenses and other 22,152 7,611 4,683 — 34,446 Total current assets 102,494 792,929 345,647 — 1,241,070 Property and equipment, net 11,276 449,489 82,945 — 543,710 Goodwill and other intangible assets, net — 912,279 101,900 — 1,014,179 Other, net 14,630 34,664 6,321 — 55,615 Intercompany investments and advances 1,112,100 230,437 88,697 (1,431,234 ) — Total assets $ 1,240,500 $ 2,419,798 $ 625,510 $ (1,431,234 ) $ 2,854,574 Current liabilities: Current portion of long-term debt $ 1,904 $ 6,297 $ — $ — $ 8,201 Accounts payable 6,571 396,542 30,670 — 433,783 Accrued expenses 58,301 445,542 29,448 — 533,291 Total current liabilities 66,776 848,381 60,118 — 975,275 Long-term debt, less current portion 1,469,543 11,077 — — 1,480,620 Intercompany advances 262,718 2,017,003 372,888 (2,652,609 ) — Accrued pension and other postretirement benefits, noncurrent 6,067 534,412 — — 540,479 Deferred income taxes and other 8,709 408,838 13,966 — 431,513 Total stockholders’ (deficit) equity (573,313 ) (1,399,913 ) 178,538 1,221,375 (573,313 ) Total liabilities and stockholders’ (deficit) equity $ 1,240,500 $ 2,419,798 $ 625,510 $ (1,431,234 ) $ 2,854,574 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME: For the Three Months Ended June 30, 2019 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Net sales $ — $ 675,030 $ 75,042 $ (19,841 ) $ 730,231 Operating costs and expenses: Cost of sales — 543,147 58,927 (19,841 ) 582,233 Selling, general and administrative 16,258 39,134 6,945 — 62,337 Depreciation and amortization 834 40,401 2,815 — 44,050 Restructuring costs 540 2,424 — — 2,964 Loss on divestitures 3,136 — — — 3,136 20,768 625,106 68,687 (19,841 ) 694,720 Operating (loss) income (20,768 ) 49,924 6,355 — 35,511 Intercompany interest and charges (35,503 ) 33,754 1,749 — — Non-service defined benefit income — (14,372 ) (503 ) — (14,875 ) Interest expense and other 23,214 5,306 (1,029 ) — 27,491 (Loss) income before income taxes (8,479 ) 25,236 6,138 — 22,895 Income tax (benefit) expense (2,609 ) 6,442 974 — 4,807 Net (loss) income (5,870 ) 18,794 5,164 — 18,088 Other comprehensive loss (319 ) 1,497 (2,771 ) — (1,593 ) Total comprehensive (loss) income $ (6,189 ) $ 20,291 $ 2,393 $ — $ 16,495 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME: For the Three Months Ended June 30, 2018 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Net sales $ — $ 764,895 $ 88,140 $ (20,135 ) $ 832,900 Operating costs and expenses: Cost of sales — 716,921 73,428 (20,135 ) 770,214 Selling, general and administrative 24,560 49,182 7,914 — 81,656 Depreciation and amortization 667 33,917 4,228 — 38,812 Restructuring costs — 4,047 — — 4,047 Loss on divestiture and assets held for sale 4,719 — — — 4,719 29,946 804,067 85,570 (20,135 ) 899,448 Operating (loss) income (29,946 ) (39,172 ) 2,570 — (66,548 ) Intercompany interest and charges (40,219 ) 38,075 2,144 — — Non-service defined benefit income — (16,188 ) (350 ) — (16,538 ) Interest expense and other 23,555 4,018 (2,080 ) — 25,493 (Loss) income before income taxes (13,282 ) (65,077 ) 2,856 — (75,503 ) Income tax expense (benefit) 24,482 (24,351 ) 900 — 1,031 Net (loss) income (37,764 ) (40,726 ) 1,956 — (76,534 ) Other comprehensive loss (1,035 ) (399 ) (14,524 ) — (15,958 ) Total comprehensive loss $ (38,799 ) $ (41,125 ) $ (12,568 ) $ — $ (92,492 ) CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS: Three Months Ended June 30, 2019 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Net (loss) income $ (5,870 ) $ 18,794 $ 5,164 $ — $ 18,088 Adjustments to reconcile net income to net cash provided by (used in) operating activities (31,298 ) 6,740 11,488 — (13,070 ) Net cash (used in) provided by operating activities (37,168 ) 25,534 16,652 — 5,018 Capital expenditures (232 ) (6,584 ) (1,274 ) (8,090 ) (Payments on) proceeds from sale of assets (2,794 ) 46 178 — (2,570 ) Net cash (used in) provided by investing activities (3,026 ) (6,538 ) (1,096 ) — (10,660 ) Net increase in revolving credit facility (30,000 ) — — — (30,000 ) Proceeds on issuance of debt — — 5,600 — 5,600 Retirements and repayments of debt (839 ) (1,833 ) (27,900 ) — (30,572 ) Payments of deferred financing costs (104 ) — — — (104 ) Dividends paid (1,998 ) — — — (1,998 ) Repurchase of restricted shares for minimum tax obligation (1,043 ) — — — (1,043 ) Intercompany financing and advances 10,811 (17,582 ) 6,771 — — Net cash used in financing activities (23,173 ) (19,415 ) (15,529 ) — (58,117 ) Effect of exchange rate changes on cash — — (121 ) — (121 ) Net change in cash and cash equivalents (63,367 ) (419 ) (94 ) — (63,880 ) Cash and cash equivalents at beginning of period 70,192 429 22,186 — 92,807 Cash and cash equivalents at end of period $ 6,825 $ 10 $ 22,092 $ — $ 28,927 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS: Three Months Ended June 30, 2018 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Net (loss) income $ (37,764 ) $ (40,726 ) $ 1,956 $ — $ (76,534 ) Adjustments to reconcile net income to net cash (used in) provided by operating activities 46,831 (76,449 ) 40,941 (503 ) 10,820 Net cash provided by (used in) operating activities 9,067 (117,175 ) 42,897 (503 ) (65,714 ) Capital expenditures (105 ) (10,524 ) (1,571 ) — (12,200 ) Reimbursed capital expenditures — — — — — Proceeds from sale of assets — 118 546 — 664 Net cash used in investing activities (105 ) (10,406 ) (1,025 ) — (11,536 ) Net increase in revolving credit facility 113,186 — — — 113,186 Proceeds on issuance of debt 1,214 632 17,200 — 19,046 Retirements and repayments of debt (365 ) (6,597 ) (46,800 ) — (53,762 ) Payments of deferred financing costs (64 ) — — — (64 ) Dividends paid (1,988 ) — — — (1,988 ) Repurchase of restricted shares for minimum tax obligations (532 ) — — — (532 ) Intercompany financing and advances (120,373 ) 133,966 (14,096 ) 503 — Net cash (used in) provided by financing activities (8,922 ) 128,001 (43,696 ) 503 75,886 Effect of exchange rate changes on cash — — (1,400 ) — (1,400 ) Net change in cash and cash equivalents 40 420 (3,224 ) — (2,764 ) Cash and cash equivalents at beginning of period 44 — 35,775 — 35,819 Cash and cash equivalents at end of period $ 84 $ 420 $ 32,551 $ — $ 33,055 |