Condensed Consolidating Information | Condensed Consolidating Information Certain 100% owned subsidiaries of Hillenbrand fully and unconditionally, jointly and severally, agreed to guarantee all of the indebtedness relating to our obligations under our revolving credit facility, term loan, senior unsecured notes, Series A Notes, and LG Facility. The following are the condensed consolidating financial statements, including the guarantors, which present the statements of income, balance sheets, and cash flows of (i) the parent holding company, (ii) the guarantor subsidiaries, (iii) the non-guarantor subsidiaries, and (iv) eliminations necessary to present the information for Hillenbrand on a consolidated basis. Condensed Consolidating Statements of Income Three Months Ended December 31, 2016 Three Months Ended December 31, 2015 Parent Guarantors Non- Guarantors Eliminations Consolidated Parent Guarantors Non- Guarantors Eliminations Consolidated Net revenue $ — $ 202.7 $ 202.9 $ (49.5 ) $ 356.1 $ — $ 197.3 $ 205.2 $ (50.8 ) $ 351.7 Cost of goods sold — 109.2 145.5 (24.6 ) 230.1 — 102.2 146.7 (25.4 ) 223.5 Gross profit — 93.5 57.4 (24.9 ) 126.0 — 95.1 58.5 (25.4 ) 128.2 Operating expenses 9.6 58.7 39.4 (24.9 ) 82.8 7.2 60.1 40.2 (25.4 ) 82.1 Amortization expense — 3.4 3.8 — 7.2 — 2.3 7.5 — 9.8 Interest expense 5.4 — 0.7 — 6.1 5.2 — 0.7 — 5.9 Other income (expense), net — — (1.3 ) — (1.3 ) 0.1 (1.0 ) 0.2 — (0.7 ) Equity in net income (loss) of subsidiaries 28.8 2.2 — (31.0 ) — 26.4 2.2 — (28.6 ) — Income (loss) before income taxes 13.8 33.6 12.2 (31.0 ) 28.6 14.1 33.9 10.3 (28.6 ) 29.7 Income tax expense (benefit) (7.9 ) 11.7 2.9 — 6.7 (5.9 ) 12.0 2.6 — 8.7 Consolidated net income 21.7 21.9 9.3 (31.0 ) 21.9 20.0 21.9 7.7 (28.6 ) 21.0 Less: Net income attributable to noncontrolling interests — — 0.2 — 0.2 — — 1.0 — 1.0 Net income (loss) (1) $ 21.7 $ 21.9 $ 9.1 $ (31.0 ) $ 21.7 $ 20.0 $ 21.9 $ 6.7 $ (28.6 ) $ 20.0 Consolidated comprehensive income (loss) $ 5.7 $ 21.5 $ (11.6 ) $ (9.8 ) $ 5.8 $ 6.2 $ 30.8 $ (6.8 ) $ (23.1 ) $ 7.1 Less: Comprehensive income attributable to noncontrolling interests — — 0.1 — 0.1 — — 0.9 — 0.9 Comprehensive income (loss) (2) $ 5.7 $ 21.5 $ (11.7 ) $ (9.8 ) $ 5.7 $ 6.2 $ 30.8 $ (7.7 ) $ (23.1 ) $ 6.2 (1) Net income attributable to Hillenbrand (2) Comprehensive income attributable to Hillenbrand Condensed Consolidating Balance Sheets December 31, 2016 September 30, 2016 Parent Guarantors Non- Guarantors Eliminations Consolidated Parent Guarantors Non- Guarantors Eliminations Consolidated Cash and cash equivalents $ — $ 7.2 $ 39.4 $ — $ 46.6 $ 4.4 $ 5.6 $ 42.0 $ — $ 52.0 Trade receivables, net — 105.8 73.1 — 178.9 — 120.6 84.4 — 205.0 Unbilled receivables from long-term manufacturing contracts — 10.2 128.0 — 138.2 — 10.6 115.2 — 125.8 Inventories — 73.6 82.9 (2.6 ) 153.9 — 69.8 86.1 (2.8 ) 153.1 Deferred income taxes — — — — — 1.6 17.4 — 4.9 23.9 Prepaid expense 2.7 6.7 9.8 — 19.2 2.2 6.5 9.5 — 18.2 Intercompany receivables — 974.3 84.6 (1,058.9 ) — — 1,003.1 97.4 (1,100.5 ) — Other current assets 5.3 1.5 16.3 0.3 23.4 4.6 1.5 15.9 0.3 22.3 Total current assets 8.0 1,179.3 434.1 (1,061.2 ) 560.2 12.8 1,235.1 450.5 (1,098.1 ) 600.3 Property, plant and equipment, net 4.8 63.8 77.4 — 146.0 4.9 65.7 81.9 — 152.5 Intangible assets, net 3.9 221.4 294.6 — 519.9 4.1 220.4 317.0 — 541.5 Goodwill — 284.3 332.0 — 616.3 — 271.8 362.5 — 634.3 Investment in consolidated subsidiaries 2,169.1 664.1 — (2,833.2 ) — 2,143.4 820.2 — (2,963.6 ) — Other assets 24.6 22.8 3.8 (15.9 ) 35.3 18.9 22.7 0.8 (11.3 ) 31.1 Total Assets $ 2,210.4 $ 2,435.7 $ 1,141.9 $ (3,910.3 ) $ 1,877.7 $ 2,184.1 $ 2,635.9 $ 1,212.7 $ (4,073.0 ) $ 1,959.7 Trade accounts payable $ 0.2 $ 24.9 $ 95.2 $ — $ 120.3 $ 0.4 $ 28.4 $ 106.9 $ — $ 135.7 Liabilities from long-term manufacturing contracts and advances — 21.0 56.5 — 77.5 — 14.0 64.6 — 78.6 Current portion of long-term debt 14.6 — 1.8 — 16.4 13.5 — 0.3 — 13.8 Accrued compensation 2.8 17.1 27.7 — 47.6 4.7 17.3 35.3 — 57.3 Deferred income taxes — — — — — — — 18.1 4.7 22.8 Intercompany payables 1,056.5 5.0 — (1,061.5 ) — 1,098.8 4.5 — (1,103.3 ) — Other current liabilities 9.3 41.3 72.2 0.6 123.4 13.9 39.8 71.6 0.2 125.5 Total current liabilities 1,083.4 109.3 253.4 (1,060.9 ) 385.2 1,131.3 104.0 296.8 (1,098.4 ) 433.7 Long-term debt 488.2 — 149.7 — 637.9 416.6 — 178.5 — 595.1 Accrued pension and postretirement healthcare 1.1 40.3 98.2 — 139.6 1.1 127.0 104.6 — 232.7 Deferred income taxes — 6.0 47.0 (16.2 ) 36.8 — 5.8 27.8 (11.0 ) 22.6 Other long-term liabilities 1.2 16.9 9.6 — 27.7 2.8 16.3 10.3 — 29.4 Total Liabilities 1,573.9 172.5 557.9 (1,077.1 ) 1,227.2 1,551.8 253.1 618.0 (1,109.4 ) 1,313.5 Total Hillenbrand Shareholders’ Equity 636.5 2,263.2 570.0 (2,833.2 ) 636.5 632.3 2,382.8 580.8 (2,963.6 ) 632.3 Noncontrolling interests — — 14.0 — 14.0 — — 13.9 — 13.9 Total Equity 636.5 2,263.2 584.0 (2,833.2 ) 650.5 632.3 2,382.8 594.7 (2,963.6 ) 646.2 Total Liabilities and Equity $ 2,210.4 $ 2,435.7 $ 1,141.9 $ (3,910.3 ) $ 1,877.7 $ 2,184.1 $ 2,635.9 $ 1,212.7 $ (4,073.0 ) $ 1,959.7 Condensed Consolidating Statements of Cash Flow Three Months Ended December 31, 2016 Three Months Ended December 31, 2015 Parent Guarantors Non- Guarantors Eliminations Consolidated Parent Guarantors Non- Guarantors Eliminations Consolidated Net cash provided by (used in) operating activities $ (72.6 ) $ 3.6 $ 20.3 $ — $ (48.7 ) $ (1.7 ) $ 3.2 $ 34.2 $ — $ 35.7 Investing activities: Capital expenditures (0.2 ) (2.0 ) (2.4 ) — (4.6 ) (0.3 ) (3.8 ) (2.4 ) — (6.5 ) Proceeds from sales of property, plant, and equipment — — — — — — — 0.1 — 0.1 Acquisition of business, net of cash acquired — — — — — — — (105.7 ) — (105.7 ) Other, net 0.2 — (0.1 ) — 0.1 — — — — — Net cash used in investing activities — (2.0 ) (2.5 ) — (4.5 ) (0.3 ) (3.8 ) (108.0 ) — (112.1 ) Financing activities: Repayments on term loan (3.4 ) — — — (3.4 ) (3.4 ) — — — (3.4 ) Proceeds from revolving credit facilities 135.0 — 47.1 — 182.1 79.0 — 103.3 — 182.3 Repayments on revolving credit facilities (59.0 ) — (66.9 ) — (125.9 ) (57.5 ) — (24.0 ) — (81.5 ) Payment of dividends on common stock (13.0 ) — — — (13.0 ) (12.7 ) — — — (12.7 ) Repurchases of common stock — — — — — (3.0 ) — — — (3.0 ) Net proceeds (payments) on stock plans 8.6 — — — 8.6 (0.8 ) — — — (0.8 ) Other, net — — 1.1 — 1.1 0.8 — — — 0.8 Net cash provided by (used in) financing activities 68.2 — (18.7 ) — 49.5 2.4 — 79.3 — 81.7 Effect of exchange rates on cash and cash equivalents — — (1.7 ) — (1.7 ) — — 1.5 — 1.5 Net cash flow (4.4 ) 1.6 (2.6 ) — (5.4 ) 0.4 (0.6 ) 7.0 — 6.8 Cash and equivalents at beginning of period 4.4 5.6 42.0 — 52.0 0.3 7.1 40.9 — 48.3 Cash and equivalents at end of period $ — $ 7.2 $ 39.4 $ — $ 46.6 $ 0.7 $ 6.5 $ 47.9 $ — $ 55.1 |