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 March 31, 2018 FET (Parent) Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (in thousands) Net sales $ — $ 218,949 $ 43,753 $ (12,471 ) $ 250,231 Cost of sales — 159,305 35,898 (12,259 ) 182,944 Gross profit — 59,644 7,855 (212 ) 67,287 Operating expenses Selling, general and administrative expenses — 60,073 12,018 — 72,091 Transaction expenses — 1,329 7 — 1,336 Loss (gain) on disposal of assets and other — (631 ) 234 — (397 ) Total operating expenses — 60,771 12,259 — 73,030 Loss from equity investment — (10 ) (953 ) — (963 ) Equity earnings from affiliate, net of tax 34,321 28,307 — (62,628 ) — Operating income (loss) 34,321 27,170 (5,357 ) (62,840 ) (6,706 ) Other expense (income) Interest expense (income) 7,918 343 (174 ) — 8,087 Foreign exchange losses and other, net — — 3,551 — 3,551 (Gain) loss on contribution of subsea rentals business — 5,856 (39,362 ) — (33,506 ) Total other expense (income) 7,918 6,199 (35,985 ) — (21,868 ) Income before income taxes 26,403 20,971 30,628 (62,840 ) 15,162 Income tax expense (benefit) (1,663 ) (13,350 ) 2,109 — (12,904 ) Net income 28,066 34,321 28,519 (62,840 ) 28,066 Other comprehensive income, net of tax: Net income 28,066 34,321 28,519 (62,840 ) 28,066 Change in foreign currency translation, net of tax of $0 6,287 6,287 6,287 (12,574 ) 6,287 Change in pension liability 16 16 16 (32 ) 16 Comprehensive income $ 34,369 $ 40,624 $ 34,822 $ (75,446 ) $ 34,369 Condensed consolidating statements of comprehensive income (loss) Three months ended March 31, 2017 FET (Parent) Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (in thousands) Net sales $ — $ 142,736 $ 46,402 $ (18,042 ) $ 171,096 Cost of sales — 110,240 39,395 (17,518 ) 132,117 Gross profit — 32,496 7,007 (524 ) 38,979 Operating expenses Selling, general and administrative expenses — 48,063 12,611 — 60,674 Transaction Expense — 517 111 — 628 Loss (gain) on disposal of assets and other — (270 ) 24 — (246 ) Total operating expenses — 48,310 12,746 — 61,056 Earnings from equity investment — 1,462 — — 1,462 Equity earnings from affiliates, net of tax (11,435 ) (5,126 ) — 16,561 — Operating loss (11,435 ) (19,478 ) (5,739 ) 16,037 (20,615 ) Other expense (income) Interest expense (income) 6,666 (27 ) (59 ) — 6,580 Foreign exchange losses (gains) and other, net — (137 ) 1,683 — 1,546 Total other expense (income) 6,666 (164 ) 1,624 — 8,126 Loss before income taxes (18,101 ) (19,314 ) (7,363 ) 16,037 (28,741 ) Income tax benefit (2,333 ) (7,879 ) (2,761 ) — (12,973 ) Net loss (15,768 ) (11,435 ) (4,602 ) 16,037 (15,768 ) Other comprehensive income (loss), net of tax: Net loss (15,768 ) (11,435 ) (4,602 ) 16,037 (15,768 ) Change in foreign currency translation, net of tax of $0 7,222 7,222 7,222 (14,444 ) 7,222 Change in pension liability (15 ) (15 ) (15 ) 30 (15 ) Comprehensive income (loss) $ (8,561 ) $ (4,228 ) $ 2,605 $ 1,623 $ (8,561 ) Condensed consolidating balance sheets March 31, 2018 FET (Parent) Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (in thousands) Assets Current assets Cash and cash equivalents $ 484 $ 27,946 $ 13,910 $ — $ 42,340 Accounts receivable—trade, net — 165,928 29,021 — 194,949 Inventories, net — 403,196 74,716 (9,016 ) 468,896 Prepaid expenses and other current assets — 22,822 10,041 — 32,863 Accrued revenue — — 2,860 — 2,860 Cost and estimated profits in excess of billings — 11,981 75 — 12,056 Total current assets 484 631,873 130,623 (9,016 ) 753,964 Property and equipment, net of accumulated depreciation — 162,012 22,514 — 184,526 Deferred financing costs, net 2,692 — — — 2,692 Intangible assets — 374,864 51,880 — 426,744 Goodwill — 599,820 157,981 — 757,801 Investment in unconsolidated subsidiary — 1,923 41,163 — 43,086 Deferred income taxes, net — 671 3,344 — 4,015 Other long-term assets — 4,407 5,270 — 9,677 Investment in affiliates 1,290,210 429,493 — (1,719,703 ) — Long-term advances to affiliates 622,735 — 89,304 (712,039 ) — Total assets $ 1,916,121 $ 2,205,063 $ 502,079 $ (2,440,758 ) $ 2,182,505 Liabilities and equity Current liabilities Current portion of long-term debt $ — $ 1,052 $ 81 $ — $ 1,133 Accounts payable—trade — 124,861 19,036 — 143,897 Accrued liabilities 12,927 37,326 12,503 — 62,756 Deferred revenue — 4,175 4,439 — 8,614 Billings in excess of costs and profits recognized — 370 446 — 816 Total current liabilities 12,927 167,784 36,505 — 217,216 Long-term debt, net of current portion 456,338 212 27 — 456,577 Deferred income taxes, net — 20,266 8,902 — 29,168 Other long-term liabilities — 14,552 18,136 — 32,688 Long-term payables to affiliates — 712,039 — (712,039 ) — Total liabilities 469,265 914,853 63,570 (712,039 ) 735,649 Total equity 1,446,856 1,290,210 438,509 (1,728,719 ) 1,446,856 Total liabilities and equity $ 1,916,121 $ 2,205,063 $ 502,079 $ (2,440,758 ) $ 2,182,505 Condensed consolidating balance sheets December 31, 2017 FET (Parent) Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (in thousands) Assets Current assets Cash and cash equivalents $ — $ 73,981 $ 41,235 $ — $ 115,216 Accounts receivable—trade, net — 168,162 34,752 — 202,914 Inventories — 374,527 77,454 (8,804 ) 443,177 Other current assets — 12,679 6,811 — 19,490 Cost and profits in excess of billings — 9,584 — — 9,584 Total current assets — 638,933 160,252 (8,804 ) 790,381 Property and equipment, net of accumulated depreciation — 167,407 29,874 — 197,281 Deferred financing costs, net 2,900 — — — 2,900 Intangible assets — 390,752 52,312 — 443,064 Goodwill — 599,677 155,568 — 755,245 Investment in unconsolidated subsidiary — — — — — Deferred income taxes, net — — 3,344 — 3,344 Other long-term assets — 2,086 927 — 3,013 Investment in affiliates 1,250,593 418,799 — (1,669,392 ) — Long-term advances to affiliates 667,968 — 90,524 (758,492 ) — Total assets $ 1,921,461 $ 2,217,654 $ 492,801 $ (2,436,688 ) $ 2,195,228 Liabilities and equity Current liabilities Current portion of long-term debt $ — $ 1,048 $ 108 $ — $ 1,156 Accounts payable—trade — 117,158 20,526 — 137,684 Accrued liabilities 6,638 46,962 13,165 — 66,765 Deferred revenue — 4,455 4,364 — 8,819 Billings in excess of costs and profits recognized — 1,394 487 — 1,881 Total current liabilities 6,638 171,017 38,650 — 216,305 Long-term debt, net of current portion 505,807 908 35 — 506,750 Deferred income taxes, net — 22,737 8,495 — 31,232 Other long-term liabilities — 13,907 18,018 — 31,925 Long-term payables to affiliates — 758,492 — (758,492 ) — Total liabilities 512,445 967,061 65,198 (758,492 ) 786,212 Total equity 1,409,016 1,250,593 427,603 (1,678,196 ) 1,409,016 Total liabilities and equity $ 1,921,461 $ 2,217,654 $ 492,801 $ (2,436,688 ) $ 2,195,228 Condensed consolidating statements of cash flows Three months ended March 31, 2018 FET (Parent) Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (in thousands) Cash flows from operating activities $ 7,196 $ 3,050 $ (5,618 ) $ (23,950 ) $ (19,322 ) Cash flows from investing activities Capital expenditures for property and equipment — (3,944 ) (1,136 ) — (5,080 ) Long-term loans and advances to affiliates 45,234 — — (45,234 ) — Proceeds from sale of business, property and equipment — 785 4,289 — 5,074 Net cash provided by (used in) investing activities $ 45,234 $ (3,159 ) $ 3,153 $ (45,234 ) $ (6 ) Cash flows from financing activities Repayments of debt (50,000 ) (692 ) (37 ) — (50,729 ) Long-term loans and advances to affiliates — (45,234 ) — 45,234 — Dividend paid to affiliates — — (23,950 ) 23,950 — Repurchases of stock (1,946 ) — — — (1,946 ) Net cash used in financing activities $ (51,946 ) $ (45,926 ) $ (23,987 ) $ 69,184 $ (52,675 ) Effect of exchange rate changes on cash — — (873 ) — (873 ) Net increase (decrease) in cash and cash equivalents 484 (46,035 ) (27,325 ) — (72,876 ) Cash and cash equivalents Beginning of period — 73,981 41,235 — 115,216 End of period $ 484 $ 27,946 $ 13,910 $ — $ 42,340 Condensed consolidating statements of cash flows Three months ended March 31, 2017 FET (Parent) Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (in thousands) Cash flows from operating activities $ 374 $ (13,349 ) $ (2,031 ) $ — $ (15,006 ) Cash flows from investing activities Acquisition of businesses, net of cash acquired — (8,738 ) — — (8,738 ) Capital expenditures for property and equipment — (3,285 ) (183 ) — (3,468 ) Investment in unconsolidated subsidiary — (1,041 ) — — (1,041 ) Long-term loans and advances to affiliates 2,310 7,319 — (9,629 ) — Proceeds from sale of business, property and equipment — 40 — — 40 Net cash provided by (used in) investing activities $ 2,310 $ (5,705 ) $ (183 ) $ (9,629 ) $ (13,207 ) Cash flows from financing activities Repayments of debt — (868 ) (23 ) — (891 ) Long-term loans and advances to affiliates — (2,310 ) (7,319 ) 9,629 — Repurchases of stock (4,403 ) — — — (4,403 ) Proceeds from stock issuance 1,757 — — — 1,757 Net cash used in financing activities $ (2,646 ) $ (3,178 ) $ (7,342 ) $ 9,629 $ (3,537 ) Effect of exchange rate changes on cash — — 2,242 — 2,242 Net increase (decrease) in cash and cash equivalents 38 (22,232 ) (7,314 ) — (29,508 ) Cash and cash equivalents Beginning of period 65 143,275 91,082 — 234,422 End of period $ 103 $ 121,043 $ 83,768 $ — $ 204,914 |