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, 2017 FET (Parent) Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (in thousands) Net sales $ — $ 171,031 $ 43,121 $ (15,443 ) $ 198,709 Cost of sales — 133,503 32,877 (15,230 ) 151,150 Gross profit — 37,528 10,244 (213 ) 47,559 Operating expenses Selling, general and administrative expenses — 51,127 12,064 — 63,191 Transaction expenses — 882 — — 882 Goodwill and intangible asset impairment — 638 — — 638 Loss on sale of assets and other — 91 37 — 128 Total operating expenses — 52,738 12,101 — 64,839 Earnings from equity investment — 3,361 — — 3,361 Equity earnings from affiliate, net of tax (10,467 ) (3,959 ) — 14,426 — Operating income (loss) (10,467 ) (15,808 ) (1,857 ) 14,213 (13,919 ) Other expense (income) Interest expense (income) 6,710 (188 ) (156 ) — 6,366 Deferred loan costs written off — — — — — Foreign exchange (gains) losses and other, net — (110 ) 2,470 — 2,360 Total other expense (income) 6,710 (298 ) 2,314 — 8,726 Income (loss) before income taxes (17,177 ) (15,510 ) (4,171 ) 14,213 (22,645 ) Benefit for income tax expense (2,349 ) (5,043 ) (425 ) — (7,817 ) Net income (loss) (14,828 ) (10,467 ) (3,746 ) 14,213 (14,828 ) Less: Income (loss) attributable to noncontrolling interest — — — — — Net income (loss) attributable to common stockholders (14,828 ) (10,467 ) (3,746 ) 14,213 (14,828 ) Other comprehensive income (loss), net of tax: Net income (loss) (14,828 ) (10,467 ) (3,746 ) 14,213 (14,828 ) Change in foreign currency translation, net of tax of $0 11,547 11,547 11,547 (23,094 ) 11,547 Change in pension liability (36 ) (36 ) (36 ) 72 (36 ) Comprehensive income (loss) (3,317 ) 1,044 7,765 (8,809 ) (3,317 ) Less: comprehensive (income) loss attributable to noncontrolling interests — — — — — Comprehensive income (loss) attributable to common stockholders $ (3,317 ) $ 1,044 $ 7,765 $ (8,809 ) $ (3,317 ) Condensed consolidating statements of comprehensive income (loss) Three months ended September 30, 2016 FET (Parent) Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (in thousands) Net sales $ — $ 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 Expense — 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 from affiliates, 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 and other, net — (19 ) (3,133 ) — (3,152 ) Total other expense (income) 6,785 (103 ) (3,088 ) — 3,594 Income before income taxes (20,364 ) (22,761 ) 275 13,034 (29,816 ) Provision for income tax expense (benefit) (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) Nine months ended September 30, 2017 FET (Parent) Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (in thousands) Revenue $ — $ 486,683 $ 133,798 $ (49,561 ) $ 570,920 Cost of sales — 375,990 108,390 (49,253 ) 435,127 Gross profit — 110,693 25,408 (308 ) 135,793 Operating expenses Selling, general and administrative expenses — 149,030 36,730 — 185,760 Transaction expenses — 1,644 111 — 1,755 Goodwill and intangible asset impairment — 32,881 35,761 — 68,642 Loss on sale of assets and other — 1,433 84 — 1,517 Total operating expenses — 184,988 72,686 — 257,674 Earnings from equity investment — 7,391 — — 7,391 Equity earnings from affiliates, net of tax (95,415 ) (48,535 ) — 143,950 — Operating income (loss) (95,415 ) (115,439 ) (47,278 ) 143,642 (114,490 ) Other expense (income) Interest expense (income) 20,083 (374 ) (378 ) — 19,331 Foreign exchange (gains) losses and other, net — (297 ) 6,805 — 6,508 Total other expense (income) 20,083 (671 ) 6,427 — 25,839 Income (loss) before income taxes (115,498 ) (114,768 ) (53,705 ) 143,642 (140,329 ) Provision (benefit) for income tax expense (7,029 ) (19,353 ) (5,478 ) — (31,860 ) Net income (loss) (108,469 ) (95,415 ) (48,227 ) 143,642 (108,469 ) Less: Income (loss) attributable to noncontrolling interest — — — — — Net income (loss) attributable to common stockholders (108,469 ) (95,415 ) (48,227 ) 143,642 (108,469 ) Other comprehensive income (loss), net of tax: Net income (loss) (108,469 ) (95,415 ) (48,227 ) 143,642 (108,469 ) Change in foreign currency translation, net of tax of $0 34,094 34,094 34,094 (68,188 ) 34,094 Change in pension liability (133 ) (133 ) (133 ) 266 (133 ) Comprehensive income (loss) (74,508 ) (61,454 ) (14,266 ) 75,720 (74,508 ) Less: comprehensive (income) loss attributable to noncontrolling interests — — — — — Comprehensive income (loss) attributable to common stockholders $ (74,508 ) $ (61,454 ) $ (14,266 ) $ 75,720 $ (74,508 ) 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 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 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 balance sheets September 30, 2017 FET (Parent) Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (in thousands) Assets Current assets Cash and cash equivalents $ 413 $ 86,552 $ 69,427 $ — $ 156,392 Accounts receivable—trade, net — 121,199 33,177 — 154,376 Inventories — 324,444 78,407 (8,748 ) 394,103 Income tax receivable — 1,872 — — 1,872 Cost and profits in excess of billings — 8,515 880 — 9,395 Other current assets — 16,251 11,454 — 27,705 Total current assets 413 558,833 193,345 (8,748 ) 743,843 Property and equipment, net of accumulated depreciation — 122,196 26,820 — 149,016 Deferred financing costs, net 657 — — — 657 Deferred income taxes, net — 1,279 8,440 — 9,719 Intangibles — 171,865 52,700 — 224,565 Goodwill — 467,337 152,295 — 619,632 Investment in unconsolidated subsidiary — 64,499 — — 64,499 Investment in affiliates 1,020,649 443,255 — (1,463,904 ) — Long-term advances to affiliates 566,987 — 76,105 (643,092 ) — Other long-term assets — 2,260 664 — 2,924 Total assets $ 1,588,706 $ 1,831,524 $ 510,369 $ (2,115,744 ) $ 1,814,855 Liabilities and equity Current liabilities Current portion of long-term debt $ — $ 1,023 $ 110 $ — $ 1,133 Accounts payable—trade — 104,244 18,904 — 123,148 Accrued liabilities 12,877 41,691 10,150 — 64,718 Deferred revenue — 3,889 4,617 — 8,506 Billings in excess of costs and profits — 1,018 512 — 1,530 Total current liabilities 12,877 151,865 34,293 — 199,035 Long-term debt, net of current portion 397,187 949 9 — 398,145 Long-term payables to affiliates — 643,092 — (643,092 ) — Deferred income taxes, net — — 4,175 — 4,175 Other long-term liabilities — 14,969 19,889 — 34,858 Total liabilities 410,064 810,875 58,366 (643,092 ) 636,213 Total stockholder's equity 1,178,642 1,020,649 452,003 (1,472,652 ) 1,178,642 Noncontrolling interest in subsidiary — — — — — Equity 1,178,642 1,020,649 452,003 (1,472,652 ) 1,178,642 Total liabilities and equity $ 1,588,706 $ 1,831,524 $ 510,369 $ (2,115,744 ) $ 1,814,855 Condensed consolidating balance sheets December 31, 2016 FET (Parent) Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (in thousands) Assets Current assets Cash and cash equivalents $ 65 $ 143,275 $ 91,082 $ — $ 234,422 Accounts receivable—trade, net — 77,229 28,039 — 105,268 Inventories — 269,036 77,987 (8,440 ) 338,583 Income tax receivable — 32,801 — — 32,801 Cost and profits in excess of billings — 4,477 4,722 — 9,199 Other current assets — 21,013 8,430 — 29,443 Total current assets 65 547,831 210,260 (8,440 ) 749,716 Property and equipment, net of accumulated depreciation — 127,094 25,118 — 152,212 Deferred financing costs, net 1,112 — — — 1,112 Deferred income taxes, net — — 851 — 851 Intangibles — 166,437 49,981 — 216,418 Goodwill — 481,374 171,369 — 652,743 Investment in unconsolidated subsidiary — 59,140 — — 59,140 Investment in affiliates 1,080,337 460,166 — (1,540,503 ) — Long-term advances to affiliates 557,061 — 71,057 (628,118 ) — Other long-term assets — 2,322 678 — 3,000 Total assets $ 1,638,575 $ 1,844,364 $ 529,314 $ (2,177,061 ) $ 1,835,192 Liabilities and equity Current liabilities Current portion of long-term debt $ — $ 23 $ 101 $ — $ 124 Accounts payable—trade — 59,261 14,514 — 73,775 Accrued liabilities 6,708 40,630 8,266 — 55,604 Deferred revenue — 1,206 7,132 — 8,338 Billings in excess of costs and profits recognized — 1,799 2,205 — 4,004 Total current liabilities 6,708 102,919 32,218 — 141,845 Long-term debt, net of current portion 396,665 — 82 — 396,747 Long-term payables to affiliates — 628,118 — (628,118 ) — Deferred income taxes, net — 17,650 8,535 — 26,185 Other long-term liabilities — 15,340 19,314 — 34,654 Total liabilities 403,373 764,027 60,149 (628,118 ) 599,431 Total stockholder's equity 1,235,202 1,080,337 468,606 (1,548,943 ) 1,235,202 Noncontrolling interest in subsidiary — — 559 — 559 Equity 1,235,202 1,080,337 469,165 (1,548,943 ) 1,235,761 Total liabilities and equity $ 1,638,575 $ 1,844,364 $ 529,314 $ (2,177,061 ) $ 1,835,192 Condensed consolidating statements of cash flows Nine months ended September 30, 2017 FET (Parent) Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (in thousands) Cash flows from (used in) operating activities $ (7,671 ) $ 2,262 $ (11,674 ) $ — $ (17,083 ) Cash flows from investing activities Acquisition of businesses, net of cash acquired — (42,204 ) (5,686 ) — (47,890 ) Capital expenditures for property and equipment — (14,625 ) (5,031 ) — (19,656 ) Investment in unconsolidated subsidiary — (1,041 ) — — — (1,041 ) Long-term loans and advances to affiliates 9,790 7,902 — (17,692 ) — Other — 1,849 — — 1,849 Net cash provided by (used in) investing activities $ 9,790 $ (48,119 ) $ (10,717 ) $ (17,692 ) $ (66,738 ) Cash flows from financing activities Repayment of long-term and short-term debt — (1,076 ) (64 ) — (1,140 ) Long-term loans and advances to affiliates — (9,790 ) (7,902 ) 17,692 — Net treasury shares withheld (4,667 ) — — — (4,667 ) Proceeds from stock issuance 2,896 — — — 2,896 Net cash provided by (used in) financing activities $ (1,771 ) $ (10,866 ) $ (7,966 ) $ 17,692 $ (2,911 ) Effect of exchange rate changes on cash — — 8,702 — 8,702 Net increase (decrease) in cash and cash equivalents 348 (56,723 ) (21,655 ) — (78,030 ) Cash and cash equivalents Beginning of period 65 143,275 91,082 — 234,422 End of period $ 413 $ 86,552 $ 69,427 $ — $ 156,392 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 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 |