SELECTED CONSOLIDATING FINANCIAL STATEMENTS OF PARENT, GUARANTORS AND NON-GUARANTORS | SELECTED CONDENSED CONSOLIDATING FINANCIAL STATEMENTS OF PARENT, GUARANTORS AND NON-GUARANTORS The 2022 Notes, the 2024 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 2022 Notes, the 2024 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 December 31, 2019 and March 31, 2019 , condensed consolidating statements of comprehensive income for the three and nine months ended December 31, 2019 and 2018 , and condensed consolidating statements of cash flows for the nine months ended December 31, 2019 and 2018 . SUMMARY CONDENSED CONSOLIDATING BALANCE SHEETS: December 31, 2019 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Current assets: Cash and cash equivalents $ 19,319 $ — $ 34,275 $ — $ 53,594 Trade and other receivables, net 8,391 85,193 207,146 — 300,730 Contract assets — 237,383 4,492 — 241,875 Inventory, net — 393,159 80,704 — 473,863 Prepaid expenses and other 12,031 7,330 6,772 — 26,133 Total current assets 39,741 723,065 333,389 — 1,096,195 Property and equipment, net 10,227 343,902 79,346 — 433,475 Goodwill and other intangible assets, net — 877,509 100,972 — 978,481 Other, net 27,536 59,031 30,668 — 117,235 Intercompany investments and advances 1,353,361 44,362 89,687 (1,487,410 ) — Total assets $ 1,430,865 $ 2,047,869 $ 634,062 $ (1,487,410 ) $ 2,625,386 Current liabilities: Current portion of long-term debt $ 1,900 $ 5,888 $ 7 $ — $ 7,795 Accounts payable 5,301 343,977 30,711 — 379,989 Accrued expenses 52,940 411,624 30,964 — 495,528 Total current liabilities 60,141 761,489 61,682 — 883,312 Long-term debt, less current portion 1,319,259 6,616 75,018 — 1,400,893 Intercompany advances 562,434 1,827,108 262,188 (2,651,730 ) — Accrued pension and other postretirement benefits, noncurrent 5,889 490,395 — — 496,284 Deferred income taxes and other 16,039 331,845 29,910 — 377,794 Total stockholders’ (deficit) equity (532,897 ) (1,369,584 ) 205,264 1,164,320 (532,897 ) Total liabilities and stockholders’ (deficit) equity $ 1,430,865 $ 2,047,869 $ 634,062 $ (1,487,410 ) $ 2,625,386 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 Inventory, net — 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 December 31, 2019 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Net sales $ — $ 646,198 $ 79,869 $ (21,401 ) $ 704,666 Operating costs and expenses: Cost of sales — 505,420 62,263 (21,401 ) 546,282 Selling, general and administrative 16,785 42,854 6,335 — 65,974 Depreciation and amortization 847 26,089 2,907 — 29,843 Restructuring costs — 4,744 — — 4,744 Loss on sale of assets and businesses, net 60,019 — — — 60,019 Legal judgment gain, net (3,857 ) — — — (3,857 ) 73,794 579,107 71,505 (21,401 ) 703,005 Operating (loss) income (73,794 ) 67,091 8,364 — 1,661 Intercompany interest and charges (33,662 ) 32,005 1,657 — — Non-service defined benefit income — (13,485 ) (504 ) — (13,989 ) Interest expense and other, net 26,362 5,871 945 — 33,178 (Loss) income before income taxes (66,494 ) 42,700 6,266 — (17,528 ) Income tax (benefit) expense (15,067 ) 10,319 1,066 — (3,682 ) Net (loss) income (51,427 ) 32,381 5,200 — (13,846 ) Other comprehensive loss 4,501 4,617 11,484 — 20,602 Total comprehensive (loss) income $ (46,926 ) $ 36,998 $ 16,684 $ — $ 6,756 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME: For the Three Months Ended December 31, 2018 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Net sales $ — $ 735,753 $ 91,528 $ (19,386 ) $ 807,895 Operating costs and expenses: Cost of sales — 660,002 72,658 (19,386 ) 713,274 Selling, general and administrative 17,720 46,033 8,070 — 71,823 Depreciation and amortization 744 32,640 4,020 — 37,404 Restructuring costs — 2,327 — — 2,327 18,464 741,002 84,748 (19,386 ) 824,828 Operating (loss) income (18,464 ) (5,249 ) 6,780 — (16,933 ) Intercompany interest and charges (39,513 ) 37,484 2,029 — — Non-service defined benefit income — (16,188 ) (332 ) — (16,520 ) Interest expense and other, net 25,476 4,007 (174 ) — 29,309 (Loss) income before income taxes (4,427 ) (30,552 ) 5,257 — (29,722 ) Income tax (benefit) expense (14,248 ) 14,325 1,146 — 1,223 Net income (loss) 9,821 (44,877 ) 4,111 — (30,945 ) Other comprehensive loss (279 ) (174 ) (7,951 ) — (8,404 ) Total comprehensive income (loss) $ 9,542 $ (45,051 ) $ (3,840 ) $ — $ (39,349 ) CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME: For the Nine Months Ended December 31, 2019 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Net sales $ — $ 2,027,649 $ 243,361 $ (64,003 ) $ 2,207,007 Operating costs and expenses: Cost of sales — 1,625,567 189,187 (64,003 ) 1,750,751 Selling, general and administrative 50,340 123,664 20,508 — 194,512 Depreciation and amortization 2,532 93,109 8,471 — 104,112 Restructuring costs 540 12,950 — — 13,490 Legal judgment gain, net of expenses (9,257 ) — — — (9,257 ) Loss (gain) on sale of assets and businesses, net 65,311 (10,121 ) — — 55,190 109,466 1,845,169 218,166 (64,003 ) 2,108,798 Operating (loss) income (109,466 ) 182,480 25,195 — 98,209 Intercompany interest and charges (103,245 ) 98,297 4,948 — — Non-service defined benefit income — (55,788 ) (1,492 ) — (57,280 ) Interest expense and other, net 80,016 17,423 (1,370 ) — 96,069 (Loss) income before income taxes (86,237 ) 122,548 23,109 — 59,420 Income tax (benefit) expense (20,635 ) 30,398 2,714 — 12,477 Net (loss) income (65,602 ) 92,150 20,395 — 46,943 Other comprehensive income (loss) 3,105 (62,995 ) 2,275 — (57,615 ) Total comprehensive (loss) income $ (62,497 ) $ 29,155 $ 22,670 $ — $ (10,672 ) CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME: For the Nine Months Ended December 31, 2018 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Net sales $ — $ 2,286,932 $ 268,808 $ (59,837 ) $ 2,495,903 Operating costs and expenses: Cost of sales — 2,052,427 215,372 (59,837 ) 2,207,962 Selling, general and administrative 57,210 140,892 24,929 — 223,031 Depreciation and amortization 2,200 99,302 12,847 — 114,349 Restructuring costs 2,766 15,440 — — 18,206 Loss on sale of assets and businesses, net 16,890 947 — — 17,837 79,066 2,309,008 253,148 (59,837 ) 2,581,385 Operating (loss) income (79,066 ) (22,076 ) 15,660 — (85,482 ) Intercompany interest and charges (118,352 ) 112,281 6,071 — — Non-service defined benefit income — (48,562 ) (1,019 ) — (49,581 ) Interest expense and other, net 73,855 13,334 (3,674 ) — 83,515 (Loss) income before income taxes (34,569 ) (99,129 ) 14,282 — (119,416 ) Income tax expense (benefit) 16,297 (15,761 ) 2,203 — 2,739 Net (loss) income (50,866 ) (83,368 ) 12,079 — (122,155 ) Other comprehensive loss (349 ) (609 ) (21,801 ) — (22,759 ) Total comprehensive loss $ (51,215 ) $ (83,977 ) $ (9,722 ) $ — $ (144,914 ) CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS: For the Nine Months Ended December 31, 2019 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Net (loss) income $ (65,602 ) $ 92,150 $ 20,395 $ — $ 46,943 Adjustments to reconcile net income to net cash (used in) provided by operating activities (35,640 ) (2,285 ) 30,270 — (7,655 ) Net cash (used in) provided by operating activities (101,242 ) 89,865 50,665 — 39,288 Capital expenditures (980 ) (22,874 ) (3,396 ) — (27,250 ) Proceeds from sale of assets 44,414 5,155 387 — 49,956 Net cash used in investing activities 43,434 (17,719 ) (3,009 ) — 22,706 Net increase in revolving credit facility (215,000 ) — — — (215,000 ) Proceeds on issuance of debt 525,000 — 45,980 — 570,980 Retirements and repayments of debt (376,665 ) (4,852 ) (51,680 ) — (433,197 ) Payments of deferred financing costs (17,545 ) — — — (17,545 ) Dividends paid (6,005 ) — — — (6,005 ) Repurchase of restricted shares for minimum tax obligation (1,179 ) — — — (1,179 ) Intercompany financing and advances 98,329 (67,723 ) (30,606 ) — — Net cash provided by (used in) financing activities 6,935 (72,575 ) (36,306 ) — (101,946 ) Effect of exchange rate changes on cash — — 739 — 739 Net change in cash and cash equivalents (50,873 ) (429 ) 12,089 — (39,213 ) Cash and cash equivalents at beginning of period 70,192 429 22,186 — 92,807 Cash and cash equivalents at end of period $ 19,319 $ — $ 34,275 $ — $ 53,594 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS: For the Nine Months Ended December 31, 2018 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Total Net (loss) income $ (50,866 ) $ (83,368 ) $ 12,079 $ — $ (122,155 ) Adjustments to reconcile net income to net cash (used in) provided by operating activities 38,356 (154,793 ) 27,597 17,879 (70,961 ) Net cash (used in) provided by operating activities (12,510 ) (238,161 ) 39,676 17,879 (193,116 ) Capital expenditures (628 ) (30,398 ) (3,798 ) — (34,824 ) Proceeds from sale of assets — 40,235 1,182 — 41,417 Net cash (used in) provided by investing activities (628 ) 9,837 (2,616 ) — 6,593 Net increase in revolving credit facility 218,066 — — — 218,066 Proceeds on issuance of debt — — 45,000 — 45,000 Retirements and repayments of debt (1,091 ) (15,120 ) (56,800 ) — (73,011 ) Payments of deferred financing costs (1,941 ) — — — (1,941 ) Dividends paid (5,975 ) — — — (5,975 ) Repurchase of restricted shares for minimum tax obligations (645 ) — — — (645 ) Intercompany financing and advances (195,320 ) 243,505 (30,306 ) (17,879 ) — Net cash provided by (used in) financing activities 13,094 228,385 (42,106 ) (17,879 ) 181,494 Effect of exchange rate changes on cash — — (2,126 ) — (2,126 ) Net change in cash and cash equivalents (44 ) 61 (7,172 ) — (7,155 ) Cash and cash equivalents at beginning of period 44 — 35,775 — 35,819 Cash and cash equivalents at end of period $ — $ 61 $ 28,603 $ — $ 28,664 |