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 comprehensive income (loss) Three months ended September 30, 2016 FET (Parent) Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (in thousands) Revenue $ — $ 101,357 $ 44,869 $ (7,958 ) $ 138,268 Cost of sales — 81,250 36,767 (9,033 ) 108,984 Gross profit — 20,107 8,102 1,075 29,284 Operating expenses Selling, general and administrative expenses — 42,569 10,793 — 53,362 Transaction expenses — 306 35 — 341 Loss (gain) on sale of assets and other — 2,130 87 — 2,217 Total operating expenses — 45,005 10,915 — 55,920 Earnings from equity investment — 414 — — 414 Equity earnings (losses) from affiliate, net of tax (13,579 ) 1,620 — 11,959 — Operating income (loss) (13,579 ) (22,864 ) (2,813 ) 13,034 (26,222 ) Other expense (income) Interest expense (income) 6,785 (84 ) 45 — 6,746 Foreign exchange (gains) losses and other, net — (19 ) (3,133 ) — (3,152 ) Total other expense (income) 6,785 (103 ) (3,088 ) — 3,594 Income (loss) before income taxes (20,364 ) (22,761 ) 275 13,034 (29,816 ) Provision (benefit) for income tax expense (2,375 ) (9,182 ) (264 ) — (11,821 ) Net income (loss) (17,989 ) (13,579 ) 539 13,034 (17,995 ) Less: Income (loss) attributable to noncontrolling interest — — (6 ) — (6 ) Net income (loss) attributable to common stockholders (17,989 ) (13,579 ) 545 13,034 (17,989 ) Other comprehensive income (loss), net of tax: Net income (loss) (17,989 ) (13,579 ) 539 13,034 (17,995 ) Change in foreign currency translation, net of tax of $0 (6,243 ) (6,243 ) (6,243 ) 12,486 (6,243 ) Change in pension liability (14 ) (14 ) (14 ) 28 (14 ) Comprehensive income (loss) (24,246 ) (19,836 ) (5,718 ) 25,548 (24,252 ) Less: comprehensive (income) loss attributable to noncontrolling interests — — (27 ) (27 ) Comprehensive income (loss) attributable to common stockholders $ (24,246 ) $ (19,836 ) $ (5,745 ) $ 25,548 $ (24,279 ) Condensed consolidating statements of comprehensive income (loss) Three months ended September 30, 2015 FET (Parent) Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (in thousands) Revenue $ — $ 182,986 $ 83,751 $ (21,744 ) $ 244,993 Cost of sales — 140,444 60,494 (21,707 ) 179,231 Gross profit — 42,542 23,257 (37 ) 65,762 Operating expenses Selling, general and administrative expenses — 41,157 16,078 — 57,235 Transaction expenses — 193 — — 193 Loss (gain) on sale of assets and other — (15 ) 26 — 11 Total operating expenses — 41,335 16,104 — 57,439 Earnings from equity investment — 3,870 — — 3,870 Equity earnings from affiliates, net of tax 11,568 8,286 — (19,854 ) — Operating income (loss) 11,568 13,363 7,153 (19,891 ) 12,193 Other expense (income) Interest expense (income) 7,458 (1 ) (4 ) — 7,453 Foreign exchange (gains) losses and other, net — (253 ) (2,657 ) — (2,910 ) Total other expense (income) 7,458 (254 ) (2,661 ) — 4,543 Income (loss) before income taxes 4,110 13,617 9,814 (19,891 ) 7,650 Provision (benefit) for income tax expense (2,610 ) 2,049 1,493 — 932 Net income (loss) 6,720 11,568 8,321 (19,891 ) 6,718 Less: Income (loss) attributable to noncontrolling interest — — (2 ) — (2 ) Net income (loss) attributable to common stockholders 6,720 11,568 8,323 (19,891 ) 6,720 Other comprehensive income (loss), net of tax: Net income (loss) 6,720 11,568 8,321 (19,891 ) 6,718 Change in foreign currency translation, net of tax of $0 (18,747 ) (18,747 ) (18,747 ) 37,494 (18,747 ) Change in pension liability (2 ) (2 ) (2 ) 4 (2 ) Comprehensive income (loss) (12,029 ) (7,181 ) (10,428 ) 17,607 (12,031 ) Less: comprehensive (income) loss attributable to noncontrolling interests — — 64 — 64 Comprehensive income (loss) attributable to common stockholders $ (12,029 ) $ (7,181 ) $ (10,364 ) $ 17,607 $ (11,967 ) Condensed consolidating statements of comprehensive income (loss) Nine months ended September 30, 2016 FET (Parent) Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (in thousands) Revenue $ — $ 321,734 $ 151,383 $ (32,685 ) $ 440,432 Cost of sales — 281,666 123,631 (33,987 ) 371,310 Gross profit — 40,068 27,752 1,302 69,122 Operating expenses Selling, general and administrative expenses — 137,099 34,539 — 171,638 Transaction expenses — 536 35 — 571 Loss (gain) on sale of assets and other — 2,310 (77 ) — 2,233 Total operating expenses — 139,945 34,497 — 174,442 Earnings from equity investment — 1,207 — — 1,207 Equity earnings (losses) from affiliates, net of tax (54,323 ) 7,765 — 46,558 — Operating income (loss) (54,323 ) (90,905 ) (6,745 ) 47,860 (104,113 ) Other expense (income) Interest expense (income) 20,713 (97 ) 48 — 20,664 Deferred loan costs written off 2,588 — — — 2,588 Foreign exchange (gains) losses and other, net — (553 ) (13,993 ) — (14,546 ) Total other expense (income) 23,301 (650 ) (13,945 ) — 8,706 Income (loss) before income taxes (77,624 ) (90,255 ) 7,200 47,860 (112,819 ) Provision (benefit) for income tax expense (8,155 ) (35,932 ) 713 — (43,374 ) Net income (loss) (69,469 ) (54,323 ) 6,487 47,860 (69,445 ) Less: Income (loss) attributable to noncontrolling interest — — 24 — 24 Net income (loss) attributable to common stockholders (69,469 ) (54,323 ) 6,463 47,860 (69,469 ) Other comprehensive income (loss), net of tax: Net income (loss) (69,469 ) (54,323 ) 6,487 47,860 (69,445 ) Change in foreign currency translation, net of tax of $0 (25,618 ) (25,618 ) (25,618 ) 51,236 (25,618 ) Change in pension liability (33 ) (33 ) (33 ) 66 (33 ) Comprehensive income (loss) (95,120 ) (79,974 ) (19,164 ) 99,162 (95,096 ) Less: comprehensive (income) loss attributable to noncontrolling interests — — (156 ) — (156 ) Comprehensive income (loss) attributable to common stockholders $ (95,120 ) $ (79,974 ) $ (19,320 ) $ 99,162 $ (95,252 ) Condensed consolidating statements of comprehensive income (loss) Nine months ended September 30, 2015 FET (Parent) Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (in thousands) Revenue $ — $ 661,419 $ 306,431 $ (90,346 ) $ 877,504 Cost of sales — 484,338 221,940 (88,545 ) 617,733 Gross profit — 177,081 84,491 (1,801 ) 259,771 Operating expenses Selling, general and administrative expenses — 150,955 46,065 — 197,020 Transaction expenses — 433 — — 433 Loss (gain) on sale of assets and other — (73 ) (191 ) — (264 ) Total operating expenses — 151,315 45,874 — 197,189 Earnings from equity investment — 12,281 — — 12,281 Equity earnings from affiliates, net of tax 59,002 35,116 — (94,118 ) — Operating income (loss) 59,002 73,163 38,617 (95,919 ) 74,863 Other expense (income) Interest expense (income) 22,670 13 4 — 22,687 Foreign exchange (gains) losses and other, net — (407 ) (5,104 ) — (5,511 ) Total other expense (income) 22,670 (394 ) (5,100 ) — 17,176 Income (loss) before income taxes 36,332 73,557 43,717 (95,919 ) 57,687 Provision (benefit) for income tax expense (7,934 ) 14,555 6,827 — 13,448 Net income (loss) 44,266 59,002 36,890 (95,919 ) 44,239 Less: Income (loss) attributable to noncontrolling interest — — (27 ) — (27 ) Net income (loss) attributable to common stockholders 44,266 59,002 36,917 (95,919 ) 44,266 Other comprehensive income (loss), net of tax: Net income (loss) 44,266 59,002 36,890 (95,919 ) 44,239 Change in foreign currency translation, net of tax of $0 (30,553 ) (30,553 ) (30,553 ) 61,106 (30,553 ) Change in pension liability 68 68 68 (136 ) 68 Comprehensive income (loss) 13,781 28,517 6,405 (34,949 ) 13,754 Less: comprehensive (income) loss attributable to noncontrolling interests — — 118 — 118 Comprehensive income (loss) attributable to common stockholders $ 13,781 $ 28,517 $ 6,523 $ (34,949 ) $ 13,872 Condensed consolidating balance sheets September 30, 2016 FET (Parent) Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (in thousands) Assets Current assets Cash and cash equivalents $ 65 $ 44,930 $ 87,539 $ — $ 132,534 Accounts receivable—trade, net — 66,272 33,983 — 100,255 Inventories — 275,694 87,640 (8,102 ) 355,232 Cost and profits in excess of billings — 5,627 4,674 — 10,301 Income tax receivable — 32,801 — — 32,801 Other current assets 230 23,088 6,308 — 29,626 Total current assets 295 448,412 220,144 (8,102 ) 660,749 Property and equipment, net of accumulated depreciation — 132,087 27,366 — 159,453 Deferred financing costs, net 1,412 — — — 1,412 Deferred income taxes, net — — 720 — 720 Intangibles — 171,488 54,032 — 225,520 Goodwill — 481,374 179,602 — 660,976 Investment in unconsolidated subsidiary — 58,523 — — 58,523 Investment in affiliates 1,108,601 476,874 — (1,585,475 ) — Long-term advances to affiliates 476,656 — 61,774 (538,430 ) — Other long-term assets — 2,363 669 — 3,032 Total assets $ 1,586,964 $ 1,771,121 $ 544,307 $ (2,132,007 ) $ 1,770,385 Liabilities and equity Current liabilities Current portion of long-term debt $ — $ 28 $ 10 $ — $ 38 Accounts payable—trade — 43,463 16,683 — 60,146 Accrued liabilities 12,935 35,199 7,690 — 55,824 Deferred revenue — 1,260 7,491 — 8,751 Billings in excess of costs and profits — 457 1,147 — 1,604 Total current liabilities 12,935 80,407 33,021 — 126,363 Long-term debt, net of current portion 396,492 2 4 — 396,498 Long-term payables to affiliates — 538,430 — (538,430 ) — Deferred income taxes, net — 27,896 11,197 — 39,093 Other long-term liabilities — 15,785 14,556 — 30,341 Total liabilities 409,427 662,520 58,778 (538,430 ) 592,295 Total stockholder's equity 1,177,537 1,108,601 484,976 (1,593,577 ) 1,177,537 Noncontrolling interest in subsidiary — — 553 — 553 Equity 1,177,537 1,108,601 485,529 (1,593,577 ) 1,178,090 Total liabilities and equity $ 1,586,964 $ 1,771,121 $ 544,307 $ (2,132,007 ) $ 1,770,385 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 tax, 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 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 7,026 40,875 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 7,026 101,853 42,674 — 151,553 Long-term debt, net of current portion 395,970 34 12 — 396,016 Long-term 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 402,996 680,763 72,272 (527,406 ) 628,625 Total stockholder's equity 1,257,020 1,188,706 524,297 (1,713,003 ) 1,257,020 Noncontrolling interest in subsidiary — — 397 — 397 Equity 1,257,020 1,188,706 524,694 (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 statements of cash flows Nine months ended September 30, 2016 FET (Parent) Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (in thousands) Cash flows from (used in) operating activities $ (6,940 ) $ 20,042 $ 51,118 $ (20,000 ) $ 44,220 Cash flows from investing activities Acquisition of businesses, net of cash acquired — (2,700 ) — — (2,700 ) Capital expenditures for property and equipment — (9,530 ) (3,908 ) — (13,438 ) Long-term loans and advances to affiliates 6,049 3,148 — (9,197 ) — Other — 3,389 321 — 3,710 Net cash provided by (used in) investing activities $ 6,049 $ (5,693 ) $ (3,587 ) $ (9,197 ) $ (12,428 ) Cash flows from financing activities Borrowings (repayment) of long-term debt — (254 ) — — (254 ) Long-term loans and advances to affiliates — (6,049 ) (3,148 ) 9,197 — Dividend paid to affiliates — — (20,000 ) 20,000 — Other 956 — — — 956 Net cash provided by (used in) financing activities $ 956 $ (6,303 ) $ (23,148 ) $ 29,197 $ 702 Effect of exchange rate changes on cash — — (9,209 ) — (9,209 ) Net increase (decrease) in cash and cash equivalents 65 8,046 15,174 — 23,285 Cash and cash equivalents Beginning of period — 36,884 72,365 — 109,249 End of period $ 65 $ 44,930 $ 87,539 $ — $ 132,534 Condensed consolidating statements of cash flows Nine months ended September 30, 2015 FET (Parent) Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (in thousands) Cash flows from (used in) operating activities $ (6,543 ) $ 79,698 $ 44,551 $ — $ 117,706 Cash flows from investing activities Acquisition of businesses, net of cash acquired — (60,836 ) — — (60,836 ) Capital expenditures for property and equipment — (19,858 ) (8,188 ) — (28,046 ) Long-term loans and advances to affiliates 27,719 40,544 — (68,263 ) — Other — 992 707 — 1,699 Net cash provided by (used in) investing activities $ 27,719 $ (39,158 ) $ (7,481 ) $ (68,263 ) $ (87,183 ) Cash flows from financing activities Repayment of long-term debt (25,305 ) (723 ) (14 ) — (26,042 ) Long-term loans and advances to affiliates — (27,719 ) (40,544 ) 68,263 — Other (1,422 ) — — — (1,422 ) Net cash provided by (used in) financing activities $ (26,727 ) $ (28,442 ) $ (40,558 ) $ 68,263 $ (27,464 ) Effect of exchange rate changes on cash — — (3,453 ) — (3,453 ) Net increase (decrease) in cash and cash equivalents (5,551 ) 12,098 (6,941 ) — (394 ) Cash and cash equivalents Beginning of period 5,551 4,006 67,022 — 76,579 End of period $ — $ 16,104 $ 60,081 $ — $ 76,185 |