Condensed consolidating financial statements | Condensed consolidating financial statements The Senior Notes are guaranteed by our domestic subsidiaries which are 100% owned, directly or indirectly, by the Company. The guarantees are full and unconditional, joint and several and on an unsecured basis. Condensed consolidating statements of operations and comprehensive income (loss) December 31, 2015 FET (Parent) Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (in thousands) Net sales $ — $ 810,890 $ 369,186 $ (106,424 ) $ 1,073,652 Cost of sales — 646,076 269,900 (105,001 ) 810,975 Gross profit — 164,814 99,286 (1,423 ) 262,677 Operating expenses Selling, general and administrative expenses — 201,904 63,002 — 264,906 Goodwill and intangible assets impairment — 57,392 67,700 — 125,092 Transaction expenses — 480 — — 480 (Gain) loss on sale of assets — 943 (197 ) — 746 Total operating expenses — 260,719 130,505 — 391,224 Earnings from equity investment — 14,824 — — 14,824 Equity earnings from affiliate, net of tax (99,908 ) (28,419 ) — 128,327 — Operating income (loss) (99,908 ) (109,500 ) (31,219 ) 126,904 (113,723 ) Other expense (income) Interest expense 29,914 10 21 — 29,945 Foreign exchange (gains) losses and other, net — (479 ) (8,866 ) — (9,345 ) Total other expense (income) 29,914 (469 ) (8,845 ) — 20,600 Income (loss) before income taxes (129,822 ) (109,031 ) (22,374 ) 126,904 (134,323 ) Provision for income tax expense (benefit) (10,469 ) (9,123 ) 4,653 — (14,939 ) Net income (loss) (119,353 ) (99,908 ) (27,027 ) 126,904 (119,384 ) Less: Loss attributable to noncontrolling interest — — (31 ) — (31 ) Net income (loss) attributable to common stockholders (119,353 ) (99,908 ) (26,996 ) 126,904 (119,353 ) Other comprehensive income (loss), net of tax: Net income (loss) (119,353 ) (99,908 ) (27,027 ) 126,904 (119,384 ) Change in foreign currency translation, net of tax of $0 (45,270 ) (45,270 ) (45,270 ) 90,540 (45,270 ) Change in pension liability 46 46 46 (92 ) 46 Comprehensive income (loss) (164,577 ) (145,132 ) (72,251 ) 217,352 (164,608 ) Less: comprehensive (income) loss attributable to noncontrolling interests — — 168 — 168 Comprehensive income (loss) attributable to common stockholders $ (164,577 ) $ (145,132 ) $ (72,083 ) $ 217,352 $ (164,440 ) Condensed consolidating statements of operations and comprehensive income December 31, 2014 FET (Parent) Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (in thousands) Net sales $ — $ 1,266,376 $ 637,205 $ (163,864 ) $ 1,739,717 Cost of sales — 887,428 453,785 (160,948 ) 1,180,265 Gross profit — 378,948 183,420 (2,916 ) 559,452 Operating expenses Selling, general and administrative expenses — 244,577 68,244 — 312,821 Other operating expense (income) — 3,564 193 — 3,757 Total operating expenses — 248,141 68,437 — 316,578 Earnings from equity investment — 25,164 — — 25,164 Equity earnings from affiliate, net of tax 193,724 90,067 — (283,791 ) — Operating income 193,724 246,038 114,983 (286,707 ) 268,038 Other expense (income) Interest expense 29,783 78 (14 ) — 29,847 Interest income with affiliate — (5,770 ) — 5,770 — Interest expense with affiliate — — 5,770 (5,770 ) — Foreign exchange (gains) losses and other, net — 116 (4,447 ) — (4,331 ) Total other expense (income) 29,783 (5,576 ) 1,309 — 25,516 Income before income taxes 163,941 251,614 113,674 (286,707 ) 242,522 Provision for income tax expense (10,424 ) 57,890 20,679 — 68,145 Net income 174,365 193,724 92,995 (286,707 ) 174,377 Less: Income attributable to noncontrolling interest — — 12 — 12 Net income attributable to common stockholders 174,365 193,724 92,983 (286,707 ) 174,365 Other comprehensive income, net of tax: Net income 174,365 193,724 92,995 (286,707 ) 174,377 Change in foreign currency translation, net of tax of $0 (43,694 ) (43,694 ) (43,694 ) 87,388 (43,694 ) Change in pension liability (1,110 ) (1,110 ) (1,110 ) 2,220 (1,110 ) Comprehensive income 129,561 148,920 48,191 (197,099 ) 129,573 Less: comprehensive (income) loss attributable to noncontrolling interests — — 46 — 46 Comprehensive income attributable to common stockholders $ 129,561 $ 148,920 $ 48,237 $ (197,099 ) $ 129,619 Condensed consolidating statements of operations and comprehensive income December 31, 2013 FET (Parent) Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (in thousands) Net sales $ — $ 1,142,000 $ 510,460 $ (127,649 ) $ 1,524,811 Cost of sales — 804,413 370,517 (125,344 ) 1,049,586 Gross profit — 337,587 139,943 (2,305 ) 475,225 Operating expenses Selling, general and administrative expenses — 211,863 57,806 — 269,669 Other operating expense — 2,821 493 — 3,314 Total operating expenses — 214,684 58,299 — 272,983 Earnings from equity investment — 7,312 — — 7,312 Equity earnings from affiliate, net of tax 142,799 53,520 — (196,319 ) — Operating income 142,799 183,735 81,644 (198,624 ) 209,554 Other expense (income) Interest expense 18,251 101 18 — 18,370 Interest income with affiliate — (3,987 ) — 3,987 — Interest expense with affiliate — — 3,987 (3,987 ) — Foreign exchange (gains) losses and other, net — (624 ) 3,577 — 2,953 Deferred loan costs written off 2,149 — — — 2,149 Total other expense (income) 20,400 (4,510 ) 7,582 — 23,472 Income before income taxes 122,399 188,245 74,062 (198,624 ) 186,082 Provision for income tax expense (7,140 ) 45,446 18,172 — 56,478 Net income 129,539 142,799 55,890 (198,624 ) 129,604 Less: Income attributable to noncontrolling interest — — 65 — 65 Net income attributable to common stockholders 129,539 142,799 55,825 (198,624 ) 129,539 Other comprehensive income, net of tax: Net income 129,539 142,799 55,890 (198,624 ) 129,604 Change in foreign currency translation, net of tax of $0 7,525 7,525 7,525 (15,050 ) 7,525 Change in pension liability 223 223 223 (446 ) 223 Comprehensive income 137,287 150,547 63,638 (214,120 ) 137,352 Less: comprehensive (income) loss attributable to noncontrolling interests — — 72 — 72 Comprehensive income attributable to common stockholders $ 137,287 $ 150,547 $ 63,710 $ (214,120 ) $ 137,424 Condensed consolidating balance sheets December 31, 2015 FET (Parent) Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (in thousands) Assets Current assets Cash and cash equivalents $ — $ 36,884 $ 72,365 $ — $ 109,249 Accounts receivable—trade, net — 85,537 53,060 — 138,597 Inventories — 318,360 115,165 (9,404 ) 424,121 Cost and profits in excess of billings — 6,477 5,532 — 12,009 Other current assets — 25,447 8,389 — 33,836 Total current assets — 472,705 254,511 (9,404 ) 717,812 Property and equipment, net of accumulated depreciation — 153,995 32,672 — 186,667 Deferred financing costs, net 4,125 — — — 4,125 Deferred income taxes, net — — 780 — 780 Intangibles — 186,234 60,416 — 246,650 Goodwill — 481,374 187,662 — 669,036 Investment in unconsolidated subsidiary — 57,719 — — 57,719 Investment in affiliates 1,188,707 514,893 — (1,703,600 ) — Long-term loan and advances to affiliates 467,184 — 60,221 (527,405 ) — Other long-term assets — 2,549 704 — 3,253 Total assets $ 1,660,016 $ 1,869,469 $ 596,966 $ (2,240,409 ) $ 1,886,042 Liabilities and equity Current liabilities Current portion of long-term debt $ — $ 243 $ 10 $ — $ 253 Accounts payable—trade — 57,529 19,294 — 76,823 Accrued liabilities 7,027 40,874 10,662 — 58,563 Deferred revenue — 1,334 5,949 — 7,283 Billings in excess of costs and profits recognized — 1,872 6,759 — 8,631 Total current liabilities 7,027 101,852 42,674 — 151,553 Long-term debt, net of current portion 395,970 34 12 — 396,016 Long-term loans and payables to affiliates — 527,406 — (527,406 ) — Deferred income taxes, net — 36,937 14,163 — 51,100 Other long-term liabilities — 14,533 15,423 — 29,956 Total liabilities 402,997 680,762 72,272 (527,406 ) 628,625 Total stockholder's equity 1,257,019 1,188,707 524,297 (1,713,003 ) 1,257,020 Noncontrolling interest in subsidiary — — 397 — 397 Equity 1,257,019 1,188,707 524,694 (1,713,003 ) 1,257,417 Total liabilities and equity $ 1,660,016 $ 1,869,469 $ 596,966 $ (2,240,409 ) $ 1,886,042 Condensed consolidating balance sheets December 31, 2014 FET (Parent) Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (in thousands) Assets Current assets Cash and cash equivalents $ 5,551 $ 4,006 $ 67,022 $ — $ 76,579 Accounts receivable—trade, net — 194,964 92,081 — 287,045 Inventories — 343,902 125,594 (7,981 ) 461,515 Cost and profits in excess of billings — 4,871 9,775 — 14,646 Other current assets — 38,920 16,454 — 55,374 Total current assets 5,551 586,663 310,926 (7,981 ) 895,159 Property and equipment, net of accumulated depreciation — 153,016 36,958 — 189,974 Deferred financing costs, net 5,581 — — — 5,581 Intangibles — 198,819 72,920 — 271,739 Goodwill — 522,898 275,583 — 798,481 Investment in unconsolidated subsidiary — 49,675 — — 49,675 Investment in affiliates 1,333,701 590,421 — (1,924,122 ) — Long-term advances to affiliates 483,534 — 22,531 (506,065 ) — Other long-term assets — 2,760 733 — 3,493 Total assets $ 1,828,367 $ 2,104,252 $ 719,651 $ (2,438,168 ) $ 2,214,102 Liabilities and equity Current liabilities Current portion of long-term debt $ — $ 828 $ 12 $ — $ 840 Accounts payable—trade — 85,179 42,578 — 127,757 Accrued liabilities 12,733 84,824 29,333 — 126,890 Deferred revenue — 3,783 7,136 — 10,919 Billings in excess of cost and profit recognized — 1,189 14,596 — $ 15,785 Total current liabilities 12,733 175,803 93,655 — 282,191 Long-term debt, net of current portion 420,275 183 26 — 420,484 Long-term payables to affiliates — 506,065 — (506,065 ) — Deferred income tax, net $ — $ 77,311 $ 20,877 $ — 98,188 Other long-term liabilities — 11,189 6,129 — 17,318 Total liabilities 433,008 770,551 120,687 (506,065 ) 818,181 Total stockholder's equity 1,395,359 1,333,701 598,399 (1,932,103 ) 1,395,356 Noncontrolling interest in subsidiary — — 565 — 565 Equity 1,395,359 1,333,701 598,964 (1,932,103 ) 1,395,921 Total liabilities and equity $ 1,828,367 $ 2,104,252 $ 719,651 $ (2,438,168 ) $ 2,214,102 Condensed consolidating statements of cash flows Year ended December 31, 2015 FET (Parent) Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (in thousands) Cash flows from (used in) operating activities $ (17,306 ) $ 112,629 $ 60,590 $ — $ 155,913 Cash flows from investing activities Acquisition of businesses, net of cash acquired — (60,836 ) — — (60,836 ) Investment in unconsolidated subsidiary — — — — — Capital expenditures for property and equipment — (23,035 ) (9,256 ) — (32,291 ) Long-term loans and advances to affiliates 38,019 41,755 — (79,774 ) — Other — 1,057 764 — 1,821 Net cash provided by (used in) investing activities 38,019 (41,059 ) (8,492 ) (79,774 ) (91,306 ) Cash flows from financing activities Borrowings under Credit Facility due to acquisitions — — — — — Borrowings under Credit Facility 94,984 — — — 94,984 Issuance of Senior Notes — — — — — Repayment of long-term debt (120,077 ) — — — (120,077 ) Long-term loans and advances to affiliates — (38,019 ) (41,755 ) 79,774 — Repurchases of stock (6,438 ) — — — (6,438 ) Proceeds from stock issuance 5,275 — — — 5,275 Other (8 ) (673 ) — — (681 ) Net cash provided by (used in) financing activities (26,264 ) (38,692 ) (41,755 ) 79,774 (26,937 ) Effect of exchange rate changes on cash — — (5,000 ) — (5,000 ) Net increase (decrease) in cash and cash equivalents (5,551 ) 32,878 5,343 — 32,670 Cash and cash equivalents Beginning of period 5,551 4,006 67,022 — 76,579 End of period $ — $ 36,884 $ 72,365 $ — $ 109,249 Condensed consolidating statements of cash flows Year ended December 31, 2014 FET (Parent) Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (in thousands) Cash flows from (used in) operating activities $ (16,796 ) $ 175,700 $ 111,062 $ — $ 269,966 Cash flows from investing activities Acquisition of businesses, net of cash acquired — — (38,289 ) — (38,289 ) Investment in unconsolidated subsidiary — — — — — Capital expenditures for property and equipment — (42,334 ) (11,458 ) — (53,792 ) Long-term loans and advances to affiliates 191,290 34,010 — (225,300 ) — Other — 20,862 528 — 21,390 Net cash provided by (used in) investing activities 191,290 12,538 (49,219 ) (225,300 ) (70,691 ) Cash flows from financing activities Borrowings under Credit Facility 15,000 423 — — 15,423 Repayment of long-term debt (98,406 ) 124 (133 ) — (98,415 ) Long-term loans and advances to affiliates — (191,290 ) (34,010 ) 225,300 — Repurchases of stock (96,632 ) — — — (96,632 ) Proceeds from stock issuance 11,101 — — — 11,101 Other (6 ) 6,511 — — 6,505 Net cash provided by (used in) financing activities (168,943 ) (184,232 ) (34,143 ) 225,300 (162,018 ) Effect of exchange rate changes on cash — — (260 ) — (260 ) Net increase (decrease) in cash and cash equivalents 5,551 4,006 27,440 — 36,997 Cash and cash equivalents Beginning of period — — 39,582 — 39,582 End of period $ 5,551 $ 4,006 $ 67,022 $ — $ 76,579 Condensed consolidating statements of cash flows Year ended December 31, 2013 FET (Parent) Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (in thousands) Cash flows from (used in) operating activities $ (3,683 ) $ 157,198 $ 57,878 $ — $ 211,393 Cash flows from investing activities Acquisition of businesses, net of cash acquired — (54,389 ) (127,329 ) — (181,718 ) Investment in unconsolidated subsidiary — (48,013 ) — — (48,013 ) Capital expenditures for property and equipment — (48,270 ) (11,993 ) — (60,263 ) Long-term loans and advances to affiliates (77,933 ) (97,316 ) — 175,249 — Other — 392 572 — 964 Net cash provided by (used in) investing activities (77,933 ) (247,596 ) (138,750 ) 175,249 (289,030 ) Cash flows from financing activities Borrowings under Credit Facility due to acquisitions — 54,389 127,329 — 181,718 Borrowings under Credit Facility 402,748 (52,184 ) (127,329 ) — 223,235 Issuance of Senior Notes 403,250 — — — 403,250 Repayment of long-term debt (713,521 ) (1,639 ) 29 — (715,131 ) Long-term loans and advances to affiliates — 86,897 88,352 (175,249 ) — Deferred financing costs (12,003 ) — — — (12,003 ) Payment of contingent consideration — (11,435 ) — — (11,435 ) Other 1,142 6,278 — — 7,420 Net cash provided by (used in) financing activities 81,616 82,306 88,381 (175,249 ) 77,054 Effect of exchange rate changes on cash — — (898 ) — (898 ) Net increase (decrease) in cash and cash equivalents — (8,092 ) 6,611 — (1,481 ) Cash and cash equivalents Beginning of period — 8,092 32,971 — 41,063 End of period $ — $ — $ 39,582 $ — $ 39,582 |