Supplemental Guarantor Information | NOTE 14 — Supplemental Guarantor Information Each of the material domestic direct and indirect wholly-owned subsidiaries of the Company (the “Guarantor Subsidiaries”) has fully and unconditionally guaranteed, on a joint and several basis, to pay principal, premium, and interest with respect to the Company’s Senior Notes. Each of the Guarantor Subsidiaries is “100% owned,” as defined by Rule 3-10(h)(1) Regulation S-X. The guarantee of a Guarantor Subsidiary will automatically terminate, and the obligations of such Guarantor Subsidiary under its guarantee of Senior Notes will be released: (a) in the event of any sale or other disposition of all or substantially all of the assets or all of the capital stock of any Subsidiary Guarantor, by way of merger, consolidation or otherwise; (b) upon designation of any Subsidiary Guarantor as an “unrestricted subsidiary” (as defined in the indenture governing the Senior Notes (the “Indenture”); (c) upon defeasance or satisfaction and discharge of the Indenture; and (d) upon the release of such Subsidiary Guarantor’s guarantees under all credit facilities of the Company (other than a release as a result of payment under or a discharge of such guarantee). The following supplemental condensed consolidating financial statements present condensed consolidating balance sheets as of March 31, 2017 and December 31, 2016 , condensed consolidating statements of income and other comprehensive income (loss) for the three months ended March 31, 2017 and 2016 , condensed consolidating statements of cash flows for the three months ended March 31, 2017 and 2016 , and reclassification and elimination entries necessary to consolidate the Parent and all of its subsidiaries. The condensed consolidating financial statements present investments in subsidiaries using the equity method of accounting. The “Parent” reflected in the accompanying supplemental guarantor information is Park-Ohio Industries, Inc., who is also a guarantor. Condensed Consolidating Balance Sheets March 31, 2017 Parent Combined Guarantor Subsidiaries Combined Non-Guarantor Subsidiaries Reclassifications/ Eliminations Consolidated (In millions) ASSETS Current assets: Cash and cash equivalents $ — $ — $ 57.9 $ — $ 57.9 Accounts receivable, net — 153.3 72.6 — 225.9 Inventories, net — 173.8 74.8 — 248.6 Receivable from affiliates — — 14.9 — 14.9 Other current assets 1.4 32.3 22.3 — 56.0 Total current assets 1.4 359.4 242.5 — 603.3 Investments in subsidiaries 511.3 223.8 — (735.1 ) — Intercompany advances 298.4 78.5 111.3 (488.2 ) — Property, plant and equipment, net 6.1 98.9 66.3 — 171.3 Goodwill — 56.8 30.3 — 87.1 Intangible assets, net — 63.6 31.5 — 95.1 Other long-term assets 64.0 4.3 5.3 — 73.6 Total assets $ 881.2 $ 885.3 $ 487.2 $ (1,223.3 ) $ 1,030.4 LIABILITIES AND SHAREHOLDER’S EQUITY Current liabilities: Trade accounts payable $ — $ 117.3 $ 37.2 $ — $ 154.5 Payable to affiliates — — 7.0 — 7.0 Current portion of long-term and short-term debt 13.2 6.0 10.5 — 29.7 Accrued expenses and other 17.5 36.5 33.2 — 87.2 Total current liabilities 30.7 159.8 87.9 — 278.4 Long-term liabilities, less current portion: Debt 401.3 12.2 38.5 — 452.0 Deferred income taxes — 20.6 8.7 — 29.3 Other long-term liabilities 15.7 1.1 5.6 — 22.4 Total long-term liabilities 417.0 33.9 52.8 — 503.7 Intercompany advances 185.2 208.0 95.0 (488.2 ) — Total Park-Ohio Industries, Inc. and Subsidiaries shareholder’s equity 238.0 483.6 241.2 (724.8 ) 238.0 Noncontrolling interests 10.3 — 10.3 (10.3 ) 10.3 Total equity 248.3 483.6 251.5 (735.1 ) 248.3 Total liabilities and equity $ 881.2 $ 885.3 $ 487.2 $ (1,223.3 ) $ 1,030.4 Condensed Consolidating Balance Sheets December 31, 2016 Parent Combined Guarantor Subsidiaries Combined Non-Guarantor Subsidiaries Reclassifications/ Eliminations Consolidated (In millions) ASSETS Current assets: Cash and cash equivalents $ — $ — $ 54.4 $ — $ 54.4 Accounts receivable, net — 125.2 69.2 — 194.4 Inventories, net — 172.9 67.7 — 240.6 Receivable from affiliates — — 12.8 — 12.8 Other current assets 0.7 28.3 24.3 — 53.3 Total current assets 0.7 326.4 228.4 — 555.5 Investments in subsidiaries 492.8 213.8 — (706.6 ) — Intercompany advances 296.5 78.1 110.5 (485.1 ) — Property, plant and equipment, net 6.2 98.2 65.2 — 169.6 Goodwill — 56.8 29.8 — 86.6 Intangible assets, net — 64.8 31.8 — 96.6 Other long-term assets 62.8 4.5 4.0 — 71.3 Total assets $ 859.0 $ 842.6 $ 469.7 $ (1,191.7 ) $ 979.6 LIABILITIES AND SHAREHOLDER’S EQUITY Current liabilities: Trade accounts payable $ — $ 100.3 $ 33.4 $ — $ 133.7 Payable to affiliates — — 7.0 — 7.0 Current portion of long-term and short-term debt 13.2 6.4 11.2 — 30.8 Accrued expenses and other 10.5 36.8 31.3 — 78.6 Total current liabilities 23.7 143.5 82.9 — 250.1 Long-term liabilities, less current portion: Debt 389.2 12.2 37.6 — 439.0 Deferred income taxes — 20.4 8.6 — 29.0 Other long-term liabilities 16.1 8.5 5.2 — 29.8 Total long-term liabilities 405.3 41.1 51.4 — 497.8 Intercompany advances 198.3 192.2 94.6 (485.1 ) — Total Park-Ohio Industries, Inc. and Subsidiaries shareholder’s equity 221.7 465.8 230.8 (696.6 ) 221.7 Noncontrolling interests 10.0 — 10.0 (10.0 ) 10.0 Total equity 231.7 465.8 240.8 (706.6 ) 231.7 Total liabilities and shareholder’s equity $ 859.0 $ 842.6 $ 469.7 $ (1,191.7 ) $ 979.6 Consolidating Statements of Income (Loss) and Comprehensive Income (Loss) Three Months Ended March 31, 2017 Parent Combined Guarantor Subsidiaries Combined Non-Guarantor Subsidiaries Eliminations Consolidated (In millions) Net sales $ — $ 259.3 $ 84.5 $ — $ 343.8 Cost of sales — 222.8 65.5 — 288.3 Gross profit — 36.5 19.0 — 55.5 Selling, general and administrative expenses 6.3 19.0 11.3 — 36.6 Litigation settlement gain — (3.3 ) — — (3.3 ) Income (loss) from subsidiaries 23.2 4.4 — (27.6 ) — Operating income (loss) 16.9 25.2 7.7 (27.6 ) 22.2 Interest expense 6.8 — 0.6 — 7.4 Income (loss) before income taxes 10.1 25.2 7.1 (27.6 ) 14.8 Income tax expense — 2.5 2.2 — 4.7 Net income (loss) 10.1 22.7 4.9 (27.6 ) 10.1 Net (income) loss attributable to noncontrolling interests (0.3 ) — (0.3 ) 0.3 (0.3 ) Net income (loss) attributable to ParkOhio common shareholder $ 9.8 $ 22.7 $ 4.6 $ (27.3 ) $ 9.8 Other comprehensive income (loss) (see note 11): Net income (loss) $ 10.1 $ 22.7 $ 4.9 $ (27.6 ) $ 10.1 Foreign currency translation adjustment 3.9 — 3.9 (3.9 ) 3.9 Pension and OPEB activity, net of tax adjustments 0.2 0.2 — (0.2 ) 0.2 Comprehensive income (loss), net of tax 14.2 22.9 8.8 (31.7 ) 14.2 Comprehensive (income) loss attributable to noncontrolling interest (0.3 ) — (0.3 ) 0.3 (0.3 ) Comprehensive income (loss) attributable to ParkOhio common shareholder $ 13.9 $ 22.9 $ 8.5 $ (31.4 ) $ 13.9 Consolidating Statements of Income (Loss) and Comprehensive Income (Loss) Three Months Ended March 31, 2016 Parent Combined Guarantor Subsidiaries Combined Non-Guarantor Subsidiaries Eliminations Consolidated (In millions) Net sales $ — $ 251.0 $ 77.0 $ — $ 328.0 Cost of sales — 220.3 59.9 — 280.2 Gross profit — 30.7 17.1 — 47.8 Selling, general and administrative expenses 4.1 18.5 9.8 — 32.4 Asset impairment — 4.0 — — 4.0 Income (loss) from subsidiaries 13.6 4.4 — (18.0 ) — Operating income (loss) 9.5 12.6 7.3 (18.0 ) 11.4 Interest expense 6.8 — 0.3 — 7.1 Income (loss) before income taxes 2.7 12.6 7.0 (18.0 ) 4.3 Income tax expense — (0.9 ) 2.5 — 1.6 Net income (loss) 2.7 13.5 4.5 (18.0 ) 2.7 Net (income) loss attributable to noncontrolling interests — — — — — Net income (loss) attributable to ParkOhio common shareholder $ 2.7 $ 13.5 $ 4.5 $ (18.0 ) $ 2.7 Other comprehensive income (loss) (see note 11): Net income (loss) $ 2.7 $ 13.5 $ 4.5 $ (18.0 ) $ 2.7 Foreign currency translation adjustment 2.6 — 2.6 (2.6 ) 2.6 Pension and OPEB activity, net of tax adjustments 0.2 0.1 — (0.1 ) 0.2 Comprehensive income (loss), net of tax 5.5 13.6 7.1 (20.7 ) 5.5 Comprehensive (income) loss attributable to noncontrolling interests — — — — — Comprehensive income (loss) attributable to ParkOhio common shareholder $ 5.5 $ 13.6 $ 7.1 $ (20.7 ) $ 5.5 Condensed Consolidating Statements of Cash Flows Three Months Ended March 31, 2017 Parent Combined Guarantor Subsidiaries Combined Non-Guarantor Subsidiaries Eliminations Consolidated (In millions) OPERATING ACTIVITIES Net cash (used) provided by operating activities $ (4.4 ) $ (0.8 ) $ 14.4 $ (11.4 ) $ (2.2 ) INVESTING ACTIVITIES Purchases of property, plant and equipment — (4.5 ) (1.6 ) — (6.1 ) Net cash used in investing activities — (4.5 ) (1.6 ) — (6.1 ) FINANCING ACTIVITIES Intercompany account change (7.5 ) 5.8 (9.7 ) 11.4 — Proceeds from revolving credit facility, net 13.0 — — — 13.0 Payments on term loans and other debt (1.1 ) (0.2 ) (1.7 ) — (3.0 ) (Payments on) proceeds from capital lease facilities, net — (0.3 ) 1.4 — 1.1 Net cash provided (used) by financing activities 4.4 5.3 (10.0 ) 11.4 11.1 Effect of exchange rate changes on cash — — 0.7 — 0.7 Increase in cash and cash equivalents — — 3.5 — 3.5 Cash and cash equivalents at beginning of period — — 54.4 — 54.4 Cash and cash equivalents at end of period $ — $ — $ 57.9 $ — $ 57.9 Condensed Consolidating Statements of Cash Flows Three Months Ended March 31, 2016 Parent Combined Guarantor Subsidiaries Combined Non-Guarantor Subsidiaries Eliminations Consolidated (In millions) OPERATING ACTIVITIES Net cash (used) provided by operating activities $ (9.8 ) $ 21.5 $ 4.6 $ (6.3 ) $ 10.0 INVESTING ACTIVITIES Purchases of property, plant and equipment — (4.5 ) (4.4 ) — (8.9 ) Net cash used in investing activities — (4.5 ) (4.4 ) — (8.9 ) FINANCING ACTIVITIES Intercompany account change 10.9 (16.6 ) (0.6 ) 6.3 — Proceeds from revolving credit facility, net (4.5 ) — — — (4.5 ) Payments on term loans and other debt (1.1 ) — — — (1.1 ) Proceeds from term loans and other debt 4.5 0.2 — — 4.7 Payments on capital leases, net — (0.6 ) (0.1 ) — (0.7 ) Net cash provided (used) by financing activities 9.8 (17.0 ) (0.7 ) 6.3 (1.6 ) Effect of exchange rate changes on cash — — 0.8 — 0.8 Increase in cash and cash equivalents — — 0.3 — 0.3 Cash and cash equivalents at beginning of period — 0.1 48.3 — 48.4 Cash and cash equivalents at end of period $ — $ 0.1 $ 48.6 $ — $ 48.7 N | NOTE 14 — Supplemental Guarantor Information Each of the material domestic direct and indirect wholly-owned subsidiaries of the Company (the “Guarantor Subsidiaries”) has fully and unconditionally guaranteed, on a joint and several basis, to pay principal, premium, and interest with respect to the Senior Notes. Each of the Guarantor Subsidiaries is “100% owned,” as defined by Rule 3-10(h)(1) Regulation S-X. The guarantee of a Guarantor Subsidiary will automatically terminate, and the obligations of such Guarantor Subsidiary under its guarantee of Senior Notes will be released: (a) in the event of any sale or other disposition of all or substantially all of the assets or all of the capital stock of any Subsidiary Guarantor, by way of merger, consolidation or otherwise; (b) upon designation of any Subsidiary Guarantor as an “unrestricted subsidiary” (as defined in the indenture governing the Senior Notes (the “Indenture”)); (c) upon defeasance or satisfaction and discharge of the Indenture; and (d) upon the release of such Subsidiary Guarantor’s guarantees under all credit facilities of the Company (other than a release as a result of payment under or a discharge of such guarantee). The following supplemental condensed consolidating financial statements present condensed consolidating balance sheets as of December 31, 2016 and December 31, 2015 , condensed consolidating statements of income and other comprehensive income (loss) for the years ended December 31, 2016 , 2015 and 2014 , condensed consolidating statements of cash flows for the years ended December 31, 2016 , 2015 and 2014 , and reclassification and elimination entries necessary to consolidate the Parent and all of its subsidiaries. The condensed consolidating financial statements present investments in subsidiaries using the equity method of accounting. The “Parent” reflected in the accompanying supplemental guarantor information is Park-Ohio Industries, Inc., who is also a guarantor. Park-Ohio Industries, Inc. and Subsidiaries Condensed Consolidating Balance Sheet December 31, 2016 Parent Combined Guarantor Subsidiaries Combined Non-Guarantor Subsidiaries Reclassifications/ Eliminations Consolidated (In millions) ASSETS Current assets: Cash and cash equivalents $ — $ — $ 54.4 $ — $ 54.4 Accounts receivable, net — 125.2 69.2 — 194.4 Inventories, net — 172.9 67.7 — 240.6 Receivable from affiliates — — 12.8 — 12.8 Other current assets 0.7 28.3 24.3 — 53.3 Total current assets 0.7 326.4 228.4 — 555.5 Investment in subsidiaries 492.8 213.8 — (706.6 ) — Intercompany advances 296.5 78.1 110.5 (485.1 ) — Property, plant and equipment, net 6.2 98.2 65.2 — 169.6 Goodwill — 56.8 29.8 — 86.6 Intangible assets, net — 64.8 31.8 — 96.6 Other long-term assets 62.8 4.5 4.0 — 71.3 Total assets $ 859.0 $ 842.6 $ 469.7 $ (1,191.7 ) $ 979.6 LIABILITIES AND SHAREHOLDER’S EQUITY Current liabilities: Trade accounts payable $ — $ 100.3 $ 33.4 $ — $ 133.7 Payable to affiliates — — 7.0 — 7.0 Current portion of long-term and short-term debt 13.2 6.4 11.2 — 30.8 Accrued expenses and other 10.5 36.8 31.3 — 78.6 Total current liabilities 23.7 143.5 82.9 — 250.1 Long-term liabilities, less current portion: Debt 389.2 12.2 37.6 — 439.0 Deferred tax liabilities — 20.4 8.6 — 29.0 Other long-term liabilities 16.1 8.5 5.2 — 29.8 Total long-term liabilities 405.3 41.1 51.4 — 497.8 Intercompany advances 198.3 192.2 94.6 (485.1 ) — Total Park-Ohio Industries, Inc. and Subsidiaries shareholder’s equity 221.7 465.8 230.8 (696.6 ) 221.7 Noncontrolling interest 10.0 — 10.0 (10.0 ) 10.0 Total shareholder’s equity 231.7 465.8 240.8 (706.6 ) 231.7 Total liabilities and shareholder’s equity $ 859.0 $ 842.6 $ 469.7 $ (1,191.7 ) $ 979.6 Park-Ohio Industries, Inc. and Subsidiaries Condensed Consolidating Balance Sheet December 31, 2015 Parent Combined Guarantor Subsidiaries Combined Non-Guarantor Subsidiaries Reclassifications/ Eliminations Consolidated (In millions) ASSETS Current assets: Cash and cash equivalents $ — $ 0.1 $ 48.3 $ — $ 48.4 Accounts receivable, net — 139.7 59.6 — 199.3 Inventories, net — 183.1 65.9 — 249.0 Receivable from affiliates — — 8.6 — 8.6 Other current assets 0.8 34.2 4.0 — 39.0 Total current assets 0.8 357.1 186.4 — 544.3 Investment in subsidiaries 495.4 173.5 — (668.9 ) — Intercompany advances 249.2 65.4 151.6 (466.2 ) — Property, plant and equipment, net 6.7 112.2 35.2 — 154.1 Goodwill — 56.5 25.5 — 82.0 Intangible assets, net — 69.4 23.4 — 92.8 Other long-term assets 57.2 4.8 4.4 — 66.4 Total assets $ 809.3 $ 838.9 $ 426.5 $ (1,135.1 ) $ 939.6 LIABILITIES AND SHAREHOLDER’S EQUITY Current liabilities: Trade accounts payable $ — $ 91.5 $ 38.2 $ — $ 129.7 Payable to affiliates — — 6.6 — 6.6 Current portion of long-term debt 11.7 4.7 1.4 — 17.8 Accrued expenses and other 3.5 53.9 20.1 — 77.5 Total current liabilities 15.2 150.1 66.3 — 231.6 Long-term liabilities, less current portion: Debt 430.6 14.6 0.6 — 445.8 Deferred income taxes — 17.1 4.3 — 21.4 Other long-term liabilities 16.4 13.0 9.1 — 38.5 Total long-term liabilities 447.0 44.7 14.0 — 505.7 Intercompany advances 144.8 172.9 148.5 (466.2 ) — Total Park-Ohio Industries, Inc. and Subsidiaries shareholder’s equity 195.4 471.2 190.8 (662.0 ) 195.4 Noncontrolling interest 6.9 — 6.9 (6.9 ) 6.9 Total shareholder’s equity 202.3 471.2 197.7 (668.9 ) 202.3 Total liabilities and shareholder’s equity $ 809.3 $ 838.9 $ 426.5 $ (1,135.1 ) $ 939.6 Park-Ohio Industries, Inc. and Subsidiaries Condensed Consolidating Statement of Income and Other Comprehensive Income (Loss) Year Ended December 31, 2016 Parent Combined Guarantor Subsidiaries Combined Non-Guarantor Subsidiaries Eliminations Consolidated (In millions) Net sales $ — $ 985.6 $ 291.3 $ — $ 1,276.9 Cost of sales — 848.6 225.3 — 1,073.9 Gross profit — 137.0 66.0 — 203.0 Selling, general and administrative expenses 24.2 69.3 35.4 — 128.9 Asset impairment charges — 4.0 — — 4.0 Income (loss) from subsidiaries 84.0 19.2 — (103.2 ) — Operating income (loss) 59.8 82.9 30.6 (103.2 ) 70.1 Interest expense 27.1 — 1.1 — 28.2 Income (loss) before income taxes 32.7 82.9 29.5 (103.2 ) 41.9 Income tax expense — 1.1 8.1 — 9.2 Net income (loss) 32.7 81.8 21.4 (103.2 ) 32.7 Net (income) loss attributable to noncontrolling interest (0.5 ) — (0.5 ) 0.5 (0.5 ) Net income (loss) attributable to ParkOhio common shareholder $ 32.2 $ 81.8 $ 20.9 $ (102.7 ) $ 32.2 Other comprehensive income (loss) (see note 12): Foreign currency translation adjustments $ (13.9 ) $ — $ (13.9 ) $ 13.9 $ (13.9 ) Recognition of actuarial loss (gain), net of tax 1.2 1.2 — (1.2 ) 1.2 Comprehensive income (loss), net of tax 20.0 83.0 7.5 (90.5 ) 20.0 Comprehensive (income) loss attributable to noncontrolling interest (0.5 ) — (0.5 ) 0.5 (0.5 ) Comprehensive income (loss) attributable to ParkOhio common shareholder $ 19.5 $ 83.0 $ 7.0 $ (90.0 ) $ 19.5 Park-Ohio Industries, Inc. and Subsidiaries Condensed Consolidating Statement of Income and Other Comprehensive Income (Loss) Year Ended December 31, 2015 Parent Combined Guarantor Subsidiaries Combined Non-Guarantor Subsidiaries Eliminations Consolidated (In millions) Net sales $ — $ 1,135.5 $ 328.3 $ — $ 1,463.8 Cost of sales — 967.6 261.0 — 1,228.6 Gross profit — 167.9 67.3 — 235.2 Selling, general and administrative expenses 28.6 70.6 35.2 — 134.4 Litigation judgment costs 2.2 — — — 2.2 Income (loss) from subsidiaries 106.6 20.6 — (127.2 ) — Operating income (loss) 75.8 117.9 32.1 (127.2 ) 98.6 Interest expense 26.6 — 1.3 — 27.9 Income (loss) before income taxes 49.2 117.9 30.8 (127.2 ) 70.7 Income tax expense — 14.7 6.8 — 21.5 Net income (loss) 49.2 103.2 24.0 (127.2 ) 49.2 Net (income) loss attributable to noncontrolling interest (0.6 ) — (0.6 ) 0.6 (0.6 ) Net income (loss) attributable to ParkOhio common shareholder $ 48.6 $ 103.2 $ 23.4 $ (126.6 ) $ 48.6 Other comprehensive income (loss) (see note 12): Foreign currency translation adjustments $ (11.8 ) $ — $ (11.8 ) $ 11.8 $ (11.8 ) Recognition of actuarial loss (gain), net of tax (4.2 ) (4.2 ) — 4.2 (4.2 ) Comprehensive income (loss), net of tax 33.2 99.0 12.2 (111.2 ) 33.2 Comprehensive (income) loss attributable to noncontrolling interest (0.6 ) — (0.6 ) 0.6 (0.6 ) Comprehensive income (loss) attributable to ParkOhio common shareholder $ 32.6 $ 99.0 $ 11.6 $ (110.6 ) $ 32.6 Park-Ohio Industries, Inc. and Subsidiaries Condensed Consolidating Statement of Income and Other Comprehensive Income (Loss) Year Ended December 31, 2014 Parent Combined Guarantor Subsidiaries Combined Non-Guarantor Subsidiaries Eliminations Consolidated (In millions) Net sales $ — $ 1,103.0 $ 275.7 $ — $ 1,378.7 Cost of sales — 928.7 215.5 — 1,144.2 Gross profit — 174.3 60.2 — 234.5 Selling, general and administrative expenses 26.2 74.7 34.7 — 135.6 Income (loss) from subsidiaries 99.5 15.5 — (115.0 ) — Operating income (loss) 73.3 115.1 25.5 (115.0 ) 98.9 Interest expense 25.7 — 0.4 — 26.1 Income (loss) before income taxes 47.6 115.1 25.1 (115.0 ) 72.8 Income tax expense (benefit) — 17.4 7.8 — 25.2 Net income (loss) 47.6 97.7 17.3 (115.0 ) 47.6 Net income attributable to noncontrolling interest (1.3 ) — (1.3 ) 1.3 (1.3 ) Net income (loss) attributable to ParkOhio common shareholder $ 46.3 $ 97.7 $ 16.0 $ (113.7 ) $ 46.3 Other comprehensive income (loss) (see note 12): Foreign currency translation adjustments $ (7.9 ) $ — $ (7.9 ) $ 7.9 $ (7.9 ) Recognition of actuarial (loss) gain, net of tax (9.5 ) (9.5 ) — 9.5 (9.5 ) Comprehensive income (loss), net of tax 30.2 88.2 9.4 (97.6 ) 30.2 Comprehensive income attributable to noncontrolling interest (1.3 ) — (1.3 ) 1.3 (1.3 ) Comprehensive income (loss) attributable to ParkOhio common shareholder $ 28.9 $ 88.2 $ 8.1 $ (96.3 ) $ 28.9 Park-Ohio Industries, Inc. and Subsidiaries Condensed Consolidating Statement of Cash Flows Year Ended December 31, 2016 Parent Combined Guarantor Subsidiaries Combined Non-Guarantor Subsidiaries Eliminations Consolidated (In millions) OPERATING ACTIVITIES Net cash (used) provided by operating activities $ (31.5 ) $ 119.2 $ 14.2 $ (30.4 ) $ 71.5 INVESTING ACTIVITIES Purchases of property, plant and equipment — (20.4 ) (8.1 ) — (28.5 ) Business acquisition, net of cash acquired — — (23.4 ) — (23.4 ) Net cash used by investing activities — (20.4 ) (31.5 ) — (51.9 ) FINANCING ACTIVITIES Intercompany account change 73.9 (98.2 ) (6.1 ) 30.4 — Proceeds from other long-term debt 1.4 0.1 33.4 — 34.9 Payments on term loans and other debt (4.5 ) — — — (4.5 ) Payments on revolving credit facility, net (36.2 ) — — — (36.2 ) Payments on capital lease facilities, net — (0.8 ) (0.4 ) — (1.2 ) Payment of acquisition earn-out — — (2.0 ) — (2.0 ) Dividend paid to parent (2.5 ) — — — (2.5 ) Income tax effect of share-based compensation exercises and vesting (0.6 ) — — — (0.6 ) Net cash provided (used) by financing activities 31.5 (98.9 ) 24.9 30.4 (12.1 ) Effect of exchange rate changes on cash — — (1.5 ) — (1.5 ) (Decrease) increase in cash and cash equivalents — (0.1 ) 6.1 — 6.0 Cash and cash equivalents at beginning of year — 0.1 48.3 — 48.4 Cash and cash equivalents at end of year $ — $ — $ 54.4 $ — $ 54.4 Park-Ohio Industries, Inc. and Subsidiaries Condensed Consolidating Statement of Cash Flows Year Ended December 31, 2015 Parent Combined Guarantor Subsidiaries Combined Non-Guarantor Subsidiaries Eliminations Consolidated (In millions) OPERATING ACTIVITIES Net cash (used) provided by operating activities $ (36.4 ) $ 82.0 $ 33.2 $ (41.6 ) $ 37.2 INVESTING ACTIVITIES Purchases of property, plant and equipment — (29.6 ) (6.9 ) — (36.5 ) Net cash (used) provided by investing activities — (29.6 ) (6.9 ) — (36.5 ) FINANCING ACTIVITIES Intercompany account change 45.6 (69.0 ) (18.2 ) 41.6 — Proceeds from other long-term debt 2.3 — — — 2.3 (Payments) proceeds on term loans and other debt (3.3 ) 1.1 (1.4 ) — (3.6 ) Proceeds from revolving credit facility, net 7.9 — — — 7.9 Proceeds from capital lease facilities — 11.8 2.0 — 13.8 Dividend paid to parent (17.0 ) — — — (17.0 ) Income tax effect of share-based compensation exercises and vesting 0.9 — — — 0.9 Net cash provided (used) by financing activities 36.4 (56.1 ) (17.6 ) 41.6 4.3 Effect of exchange rate changes on cash — — (4.9 ) — (4.9 ) (Decrease) increase in cash and cash equivalents — (3.7 ) 3.8 — 0.1 Cash and cash equivalents at beginning of year — 3.8 44.5 — 48.3 Cash and cash equivalents at end of year $ — $ 0.1 $ 48.3 $ — $ 48.4 Park-Ohio Industries, Inc. and Subsidiaries Condensed Consolidating Statement of Cash Flows Year Ended December 31, 2014 Parent Combined Guarantor Subsidiaries Combined Non-Guarantor Subsidiaries Eliminations Consolidated (In millions) OPERATING ACTIVITIES Net cash (used) provided by operating activities $ (21.2 ) $ 89.8 $ 14.4 $ (27.1 ) $ 55.9 INVESTING ACTIVITIES Purchases of property, plant and equipment (0.2 ) (8.3 ) (17.3 ) — (25.8 ) Proceeds from sale of assets — 2.1 — — 2.1 Business acquisitions, net of cash acquired — (47.5 ) (25.2 ) — (72.7 ) Net cash (used) by investing activities (0.2 ) (53.7 ) (42.5 ) — (96.4 ) FINANCING ACTIVITIES Intercompany account change (30.7 ) (32.4 ) 36.0 27.1 — Proceeds from other long-term debt 14.1 — 0.1 — 14.2 Payments on term loans and other debt (3.6 ) (0.6 ) (2.4 ) — (6.6 ) Proceeds from revolving credit facility, net 50.3 — — — 50.3 Dividend paid to parent (10.0 ) — — — (10.0 ) Income tax effect of share-based compensation exercises and vesting 1.3 — — — 1.3 Other — — (1.3 ) — (1.3 ) Net cash provided (used) by financing activities 21.4 (33.0 ) 32.4 27.1 47.9 Effect of exchange rate changes on cash — — (2.8 ) — (2.8 ) Increase in cash and cash equivalents — 3.1 1.5 — 4.6 Cash and cash equivalents at beginning of year — 0.7 43.0 — 43.7 Cash and cash equivalents at end of year $ — $ 3.8 $ 44.5 $ — $ 48.3 |