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, 2018 FET (Parent) Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (in thousands) Revenue $ — $ 238,224 $ 44,552 $ (15,739 ) $ 267,037 Cost of sales — 173,795 35,063 (16,362 ) 192,496 Gross Profit — 64,429 9,489 623 74,541 Operating Expenses Selling, general and administrative expenses — 56,530 15,260 — 71,790 Goodwill and intangible assets impairment — — — — — Transaction Expenses — 491 278 — 769 Loss (gain) on disposal of assets and other — (15 ) 220 — 205 Total operating expenses — 57,006 15,758 — 72,764 Earnings from equity investment — 332 327 — 659 Equity earnings (loss) from affiliate, net of tax 3,164 (3,226 ) — 62 — Operating income (loss) 3,164 4,529 (5,942 ) 685 2,436 Other expense (income) Interest expense 7,870 40 13 — 7,923 Foreign exchange and other gains, net — (156 ) (1,169 ) — (1,325 ) Total other (income) expense, net 7,870 (116 ) (1,156 ) — 6,598 Income (loss) before income taxes (4,706 ) 4,645 (4,786 ) 685 (4,162 ) Income tax expense (benefit) (1,652 ) 1,481 (937 ) — (1,108 ) Net income (loss) (3,054 ) 3,164 (3,849 ) 685 (3,054 ) Other comprehensive income (loss), net of tax: Net income (loss) (3,054 ) 3,164 (3,849 ) 685 (3,054 ) Change in foreign currency translation, net of tax of $0 (1,536 ) (1,536 ) (1,536 ) 3,072 (1,536 ) Gain on pension liability 7 7 7 (14 ) 7 Comprehensive income (loss) $ (4,583 ) $ 1,635 $ (5,378 ) $ 3,743 $ (4,583 ) Condensed consolidating statements of comprehensive income (loss) Three Months Ended September 30, 2017 FET (Parent) Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (in thousands) Revenue $ — $ 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 impairments — 638 — — 638 Loss on disposal 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 loss from affiliate, net of tax (10,467 ) (3,959 ) — 14,426 — Operating loss (10,467 ) (15,808 ) (1,857 ) 14,213 (13,919 ) Other expense (income) Interest expense (income) 6,710 (188 ) (156 ) — 6,366 Foreign exchange and other losses (gains), net — (110 ) 2,470 — 2,360 Total other (income) expense, net 6,710 (298 ) 2,314 — 8,726 Loss before income taxes (17,177 ) (15,510 ) (4,171 ) 14,213 (22,645 ) Income tax benefit (2,349 ) (5,043 ) (425 ) — (7,817 ) Net loss (14,828 ) (10,467 ) (3,746 ) 14,213 (14,828 ) Other comprehensive income (loss), net of tax: Net 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 Loss on pension liability (36 ) (36 ) (36 ) 72 (36 ) Comprehensive income (loss) $ (3,317 ) $ 1,044 $ 7,765 $ (8,809 ) $ (3,317 ) Condensed consolidating statements of comprehensive income (loss) Nine Months Ended September 30, 2018 FET (Parent) Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (in thousands) Revenue $ — $ 698,300 $ 136,292 $ (43,321 ) $ 791,271 Cost of sales — 510,190 110,762 (44,178 ) 576,774 Gross Profit — 188,110 25,530 857 214,497 Operating Expenses Selling, general and administrative expenses — 175,342 40,027 — 215,369 Goodwill and intangible assets impairment — — 14,477 — 14,477 Transaction Expenses — 1,879 285 — 2,164 Loss (gain) on disposal of assets and other — (2,349 ) 854 — (1,495 ) Total operating expenses — 174,872 55,643 — 230,515 Earnings (loss) from equity investment — 337 (291 ) — 46 Equity earnings from affiliate, net of tax 28,413 6,781 — (35,194 ) — Operating income (loss) 28,413 20,356 (30,404 ) (34,337 ) (15,972 ) Other expense (income) Interest expense (income) 23,734 414 (277 ) — 23,871 Foreign exchange and other gains, net — (265 ) (3,369 ) — (3,634 ) (Gain) loss on contribution of subsea rentals business — 5,856 (39,362 ) — (33,506 ) Total other (income) expense, net 23,734 6,005 (43,008 ) — (13,269 ) Income (loss) before income taxes 4,679 14,351 12,604 (34,337 ) (2,703 ) Income tax expense (benefit) (4,984 ) (14,062 ) 6,680 — (12,366 ) Net income 9,663 28,413 5,924 (34,337 ) 9,663 Other comprehensive income (loss), net of tax: Net income 9,663 28,413 5,924 (34,337 ) 9,663 Change in foreign currency translation, net of tax of $0 (13,884 ) (13,884 ) (13,884 ) 27,768 (13,884 ) Gain on pension liability 78 78 78 (156 ) 78 Comprehensive income (loss) $ (4,143 ) $ 14,607 $ (7,882 ) $ (6,725 ) $ (4,143 ) Condensed consolidating statements of comprehensive 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 impairments — 32,881 35,761 — 68,642 Loss on disposal 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 loss from affiliate, net of tax (95,415 ) (48,535 ) — 143,950 — Operating 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 and other losses (gains), net — (297 ) 6,805 — 6,508 Total other (income) expense, net 20,083 (671 ) 6,427 — 25,839 Loss before income taxes (115,498 ) (114,768 ) (53,705 ) 143,642 (140,329 ) Income tax benefit (7,029 ) (19,353 ) (5,478 ) — (31,860 ) Net loss (108,469 ) (95,415 ) (48,227 ) 143,642 (108,469 ) Other comprehensive income (loss), net of tax: Net 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 Loss on pension liability (133 ) (133 ) (133 ) 266 (133 ) Comprehensive loss $ (74,508 ) $ (61,454 ) $ (14,266 ) $ 75,720 $ (74,508 ) Condensed consolidating balance sheets September 30, 2018 FET (Parent) Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (in thousands) Assets Current assets Cash and cash equivalents $ — $ 11,758 $ 15,182 $ — $ 26,940 Accounts receivable—trade, net — 186,235 28,484 — 214,719 Inventories, net — 439,961 71,438 (7,947 ) 503,452 Prepaid expenses and other current assets — 21,111 6,804 — 27,915 Accrued revenue — 631 1,138 — 1,769 Costs and estimated profits in excess of billings — 8,589 1,896 — 10,485 Total current assets — 668,285 124,942 (7,947 ) 785,280 Property and equipment, net of accumulated depreciation — 158,496 21,264 — 179,760 Deferred financing costs, net 2,278 — — — 2,278 Intangible assets — 358,033 32,456 — 390,489 Goodwill — 601,298 151,063 — 752,361 Investment in unconsolidated subsidiary — 2,416 38,935 — 41,351 Deferred income taxes, net — 4,973 3,344 — 8,317 Other long-term assets — 4,416 5,256 — 9,672 Investment in affiliates 1,264,192 387,847 — (1,652,039 ) — Long-term advances to affiliates 633,096 — 92,275 (725,371 ) — Total assets $ 1,899,566 $ 2,185,764 $ 469,535 $ (2,385,357 ) $ 2,169,508 Liabilities and equity Current liabilities Current portion of long-term debt $ — $ 924 $ 24 $ — $ 948 Accounts payable—trade — 123,061 19,479 — 142,540 Accrued liabilities 12,933 38,825 18,088 — 69,846 Deferred revenue — 5,042 2,684 — 7,726 Billings in excess of costs and profits recognized — 206 4,954 — 5,160 Total current liabilities 12,933 168,058 45,229 — 226,220 Long-term debt, net of current portion 465,882 69 18 — 465,969 Deferred income taxes, net — 13,978 7,821 — 21,799 Other long-term liabilities — 14,096 20,673 — 34,769 Long-term payables to affiliates — 725,371 — (725,371 ) — Total liabilities 478,815 921,572 73,741 (725,371 ) 748,757 Total equity 1,420,751 1,264,192 395,794 (1,659,986 ) 1,420,751 Total liabilities and equity $ 1,899,566 $ 2,185,764 $ 469,535 $ (2,385,357 ) $ 2,169,508 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, net — 374,527 77,454 (8,804 ) 443,177 Prepaid expenses and other current assets — 12,679 6,811 — 19,490 Costs and estimated 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 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 Nine Months Ended September 30, 2018 FET (Parent) Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (in thousands) Cash flows from operating activities $ 7,613 $ (9,720 ) $ 1,711 $ (23,950 ) $ (24,346 ) Cash flows from investing activities Capital expenditures for property and equipment — (16,698 ) (3,158 ) — (19,856 ) Acquisition of businesses, net of cash acquired — (8,000 ) — — (8,000 ) Proceeds from sale of business, property and equipment — 5,128 4,066 — 9,194 Long-term loans and advances to affiliates 35,539 3,569 — (39,108 ) — Net cash provided by (used in) investing activities $ 35,539 $ (16,001 ) $ 908 $ (39,108 ) $ (18,662 ) Cash flows from financing activities Borrowings of debt 100,000 — — — 100,000 Repayments of debt (140,803 ) (963 ) (100 ) — (141,866 ) Repurchases of stock (2,499 ) — — — (2,499 ) Proceeds from stock issuance 150 — — — 150 Long-term loans and advances to affiliates — (35,539 ) (3,569 ) 39,108 — Dividend paid to affiliates — — (23,950 ) 23,950 — Net cash used in financing activities $ (43,152 ) $ (36,502 ) $ (27,619 ) $ 63,058 $ (44,215 ) Effect of exchange rate changes on cash — — (1,053 ) — (1,053 ) Net decrease in cash, cash equivalents and restricted cash — (62,223 ) (26,053 ) — (88,276 ) Cash, cash equivalents and restricted cash at beginning of period — 73,981 41,235 — 115,216 Cash, cash equivalents and restricted cash at end of period $ — $ 11,758 $ 15,182 $ — $ 26,940 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 operating activities $ (7,671 ) $ 2,262 $ (11,674 ) $ — $ (17,083 ) Cash flows from investing activities Capital expenditures for property and equipment — (14,625 ) (5,031 ) — (19,656 ) Acquisition of businesses, net of cash acquired — (42,204 ) (5,686 ) — (47,890 ) Investment in unconsolidated subsidiary — (1,041 ) — — (1,041 ) Proceeds from sale of business, property and equipment — 1,849 — — 1,849 Long-term loans and advances to affiliates 9,790 7,902 — (17,692 ) — Net cash provided by (used in) investing activities $ 9,790 $ (48,119 ) $ (10,717 ) $ (17,692 ) $ (66,738 ) Cash flows from financing activities Repayments of debt — (1,076 ) (64 ) — (1,140 ) Repurchases of stock (4,667 ) — — — (4,667 ) Proceeds from stock issuance 2,896 — — — 2,896 Long-term loans and advances to affiliates — (9,790 ) (7,902 ) 17,692 — Net cash 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, cash equivalents and restricted cash 348 (56,723 ) (21,655 ) — (78,030 ) Cash, cash equivalents and restricted cash at beginning of period 65 143,275 91,082 — 234,422 Cash, cash equivalents and restricted cash at end of period $ 413 $ 86,552 $ 69,427 $ — $ 156,392 |