Guarantor Subsidiaries | Guarantor Subsidiaries As discussed in Note 5, “Debt” on April 16, 2012 , Actuant Corporation (the “Parent”) issued $300.0 million of 5.625% Senior Notes, of which $288.1 million remains outstanding as of May 31, 2016 . All of our material domestic wholly owned subsidiaries (the “Guarantors”) fully and unconditionally guarantee the 5.625% Senior Notes on a joint and several basis. There are no significant restrictions on the ability of the Guarantors to make distributions to the Parent. The following tables present the results of operations, financial position and cash flows of Actuant Corporation and its subsidiaries, the Guarantor and non-Guarantor entities, and the eliminations necessary to arrive at the information for the Company on a consolidated basis. Certain assets, liabilities and expenses have not been allocated to the Guarantors and non-Guarantors and therefore are included in the Parent column in the accompanying condensed consolidating financial statements. These items are of a corporate or consolidated nature and include, but are not limited to, tax provisions and related assets and liabilities, certain employee benefit obligations, prepaid and accrued insurance and corporate indebtedness. Intercompany activity primarily includes loan activity, purchases and sales of goods or services, investments and dividends. Intercompany balances also reflect certain non-cash transactions including transfers of assets and liabilities between the Parent, Guarantor and non-Guarantor, allocation of non-cash expenses from the Parent to the Guarantors and non-Guarantors, non-cash intercompany dividends and the impact of foreign currency rate changes. CONDENSED CONSOLIDATING STATEMENTS OF EARNINGS AND COMPREHENSIVE INCOME (in thousands) Three Months Ended May 31, 2016 Parent Guarantors Non-Guarantors Eliminations Consolidated Net sales $ 33,610 $ 62,534 $ 209,197 $ — $ 305,341 Cost of products sold 6,603 43,381 147,831 — 197,815 Gross profit 27,007 19,153 61,366 — 107,526 Selling, administrative and engineering expenses 17,172 13,606 39,342 — 70,120 Amortization of intangible assets 318 2,630 2,619 — 5,567 Restructuring charges 100 197 3,199 — 3,496 Operating profit 9,417 2,720 16,206 — 28,343 Financing costs, net 7,601 — (348 ) — 7,253 Intercompany (income) expense, net (4,990 ) 1,254 3,736 — — Other expense, net 199 13 539 — 751 Earnings before income taxes 6,607 1,453 12,279 — 20,339 Income tax expense (benefit) (929 ) 115 (13 ) — (827 ) Net earnings before equity in earnings of subsidiaries 7,536 1,338 12,292 — 21,166 Equity in earnings of subsidiaries 13,630 10,382 239 (24,251 ) — Net earnings $ 21,166 $ 11,720 $ 12,531 $ (24,251 ) $ 21,166 Comprehensive income $ 36,488 $ 25,205 $ 14,148 $ (39,353 ) $ 36,488 CONDENSED CONSOLIDATING STATEMENTS OF EARNINGS AND COMPREHENSIVE INCOME (in thousands) Three Months Ended May 31, 2015 Parent Guarantors Non-Guarantors Eliminations Consolidated Net sales $ 40,011 $ 58,896 $ 221,193 $ — $ 320,100 Cost of products sold 11,749 40,360 149,431 — 201,540 Gross profit 28,262 18,536 71,762 — 118,560 Selling, administrative and engineering expenses 16,560 11,228 41,781 — 69,569 Amortization of intangible assets 318 2,394 3,277 — 5,989 Operating profit 11,384 4,914 26,704 — 43,002 Financing costs, net 7,769 — (307 ) — 7,462 Intercompany (income) expense, net (3,559 ) (1,187 ) 4,746 — — Other expense, net 123 27 419 — 569 Earnings before income taxes 7,051 6,074 21,846 — 34,971 Income tax expense (benefit) (11,957 ) 914 8,056 — (2,987 ) Net earnings before equity in earnings (loss) of subsidiaries 19,008 5,160 13,790 — 37,958 Equity in earnings (loss) of subsidiaries 18,950 12,757 (340 ) (31,367 ) — Net earnings $ 37,958 $ 17,917 $ 13,450 $ (31,367 ) $ 37,958 Comprehensive income $ 27,259 $ 13,244 $ 7,930 $ (21,174 ) $ 27,259 CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS (in thousands) Nine Months Ended May 31, 2016 Parent Guarantors Non-Guarantors Eliminations Consolidated Net sales $ 100,699 $ 188,333 $ 584,609 $ — $ 873,641 Cost of products sold 25,851 132,711 407,962 — 566,524 Gross profit 74,848 55,622 176,647 — 307,117 Selling, administrative and engineering expenses 54,049 41,113 115,040 — 210,202 Amortization of intangible assets 954 7,890 8,503 — 17,347 Restructuring charges 1,057 2,692 7,709 — 11,458 Impairment charges — 49,012 137,499 — 186,511 Operating profit (loss) 18,788 (45,085 ) (92,104 ) — (118,401 ) Financing costs, net 22,364 — (1,128 ) — 21,236 Intercompany (income) expense, net (16,284 ) (1,478 ) 17,762 — — Other expense, net 802 44 759 — 1,605 Earnings (loss) before income taxes 11,906 (43,651 ) (109,497 ) — (141,242 ) Income tax expense (benefit) (1,986 ) 420 (17,100 ) — (18,666 ) Net earnings (loss) before equity in loss of subsidiaries 13,892 (44,071 ) (92,397 ) — (122,576 ) Equity in earnings (loss) of subsidiaries (136,468 ) (79,373 ) 236 215,605 — Net loss $ (122,576 ) $ (123,444 ) $ (92,161 ) $ 215,605 $ (122,576 ) Comprehensive loss $ (142,339 ) $ (138,806 ) $ (97,165 ) $ 235,971 $ (142,339 ) CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS (in thousands) Nine Months Ended May 31, 2015 Parent Guarantors Non-Guarantors Eliminations Consolidated Net sales $ 119,612 $ 207,162 $ 622,096 $ — $ 948,870 Cost of products sold 33,792 145,800 413,981 — 593,573 Gross profit 85,820 61,362 208,115 — 355,297 Selling, administrative and engineering expenses 52,062 45,062 130,685 — 227,809 Amortization of intangible assets 954 7,964 9,444 — 18,362 Impairment charges — 20,249 64,104 — 84,353 Operating profit (loss) 32,804 (11,913 ) 3,882 — 24,773 Financing costs, net 21,583 — (900 ) — 20,683 Intercompany expense (income), net (14,389 ) 896 13,493 — — Intercompany dividend income (212 ) (243 ) (31 ) 486 — Other expense (income), net 342 (133 ) (698 ) — (489 ) Earnings (loss) before income taxes 25,480 (12,433 ) (7,982 ) (486 ) 4,579 Income tax expense (benefit) (8,133 ) 1,413 13,589 (84 ) 6,785 Net earnings (loss) before equity in earnings (loss) of subsidiaries 33,613 (13,846 ) (21,571 ) (402 ) (2,206 ) Equity in earnings (loss) of subsidiaries (35,819 ) (1,673 ) 177 37,315 — Net loss $ (2,206 ) $ (15,519 ) $ (21,394 ) $ 36,913 $ (2,206 ) Comprehensive loss $ (132,616 ) $ (58,603 ) $ (80,728 ) $ 139,331 $ (132,616 ) CONDENSED CONSOLIDATING BALANCE SHEETS (in thousands) May 31, 2016 Parent Guarantors Non-Guarantors Eliminations Consolidated ASSETS Current assets Cash and cash equivalents $ 8,199 $ — $ 128,890 $ — $ 137,089 Accounts receivable, net 13,367 33,889 152,846 — 200,102 Inventories, net 22,416 29,748 86,292 — 138,456 Other current assets 13,268 3,187 43,631 — 60,086 Total current assets 57,250 66,824 411,659 — 535,733 Property, plant and equipment, net 5,641 19,080 93,507 — 118,228 Goodwill 38,847 143,690 346,884 — 529,421 Other intangibles, net 9,747 98,411 147,763 — 255,921 Investment in subsidiaries 1,915,828 899,892 87,193 (2,902,913 ) — Intercompany receivable — 617,942 556,837 (1,174,779 ) — Other long-term assets 9,877 7 18,233 — 28,117 Total assets $ 2,037,190 $ 1,845,846 $ 1,662,076 $ (4,077,692 ) $ 1,467,420 LIABILITIES & SHAREHOLDERS' EQUITY Current liabilities Trade accounts payable $ 14,085 $ 16,096 $ 89,919 $ — $ 120,100 Accrued compensation and benefits 15,801 4,671 26,960 — 47,432 Current maturities of debt and short-term borrowings 15,000 — — — 15,000 Income taxes payable — — 1,249 — 1,249 Other current liabilities 23,187 4,937 30,756 — 58,880 Total current liabilities 68,073 25,704 148,884 — 242,661 Long-term debt, less current maturities 573,059 — — — 573,059 Deferred income taxes 34,641 — 20,891 — 55,532 Pension and postretirement benefit liabilities 10,228 — 5,461 — 15,689 Other long-term liabilities 47,083 593 8,954 — 56,630 Intercompany payable 780,257 — 394,522 (1,174,779 ) — Shareholders’ equity 523,849 1,819,549 1,083,364 (2,902,913 ) 523,849 Total liabilities and shareholders’ equity $ 2,037,190 $ 1,845,846 $ 1,662,076 $ (4,077,692 ) $ 1,467,420 CONDENSED CONSOLIDATING BALANCE SHEETS (in thousands) August 31, 2015 Parent Guarantors Non-Guarantors Eliminations Consolidated ASSETS Current assets Cash and cash equivalents $ 18,688 $ 523 $ 149,635 $ — $ 168,846 Accounts receivable, net 16,135 33,748 143,198 — 193,081 Inventories, net 23,074 33,480 86,198 — 142,752 Deferred income taxes 9,256 — 3,666 — 12,922 Other current assets 18,020 2,967 21,801 — 42,788 Total current assets 85,173 70,718 404,498 — 560,389 Property, plant and equipment, net 6,363 23,691 112,404 — 142,458 Goodwill 38,847 189,337 380,072 — 608,256 Other intangibles, net 10,702 109,665 188,395 — 308,762 Investment in subsidiaries 2,067,438 1,017,418 27,552 (3,112,408 ) — Intercompany receivable — 619,198 565,968 (1,185,166 ) — Other long-term assets 10,694 — 6,358 — 17,052 Total assets $ 2,219,217 $ 2,030,027 $ 1,685,247 $ (4,297,574 ) $ 1,636,917 LIABILITIES & SHAREHOLDERS' EQUITY Current liabilities Trade accounts payable $ 14,700 $ 19,213 $ 84,202 $ — $ 118,115 Accrued compensation and benefits 16,479 2,952 24,276 — 43,707 Current maturities of debt and short-term borrowings 3,750 — 219 — 3,969 Income taxes payable 10,947 — 3,858 — 14,805 Other current liabilities 19,817 4,783 29,860 — 54,460 Total current liabilities 65,693 26,948 142,415 — 235,056 Long-term debt, less current maturities 584,309 — — — 584,309 Deferred income taxes 43,210 — 29,731 — 72,941 Pension and postretirement benefit liabilities 11,712 — 6,116 — 17,828 Other long-term liabilities 46,407 400 6,975 — 53,782 Intercompany payable 794,885 — 390,281 (1,185,166 ) — Shareholders’ equity 673,001 2,002,679 1,109,729 (3,112,408 ) 673,001 Total liabilities and shareholders’ equity $ 2,219,217 $ 2,030,027 $ 1,685,247 $ (4,297,574 ) $ 1,636,917 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (in thousands) Nine Months Ended May 31, 2016 Parent Guarantors Non-Guarantors Eliminations Consolidated Operating Activities Cash provided by operating activities $ 15,329 $ 5,017 $ 54,645 $ — $ 74,991 Investing Activities Proceeds from sale of property, plant and equipment 13 3,337 5,285 — 8,635 Capital expenditures (1,237 ) (3,091 ) (11,295 ) — (15,623 ) Intercompany investment (339 ) (6,125 ) — 6,464 — Business acquisitions, net of cash acquired — — (80,674 ) — (80,674 ) Cash used in by investing activities (1,563 ) (5,879 ) (86,684 ) 6,464 (87,662 ) Financing Activities Net repayments on revolver and other debt — — (210 ) — (210 ) Purchase of treasury shares (14,125 ) — — — (14,125 ) Taxes paid related to the net share settlement of equity awards (1,344 ) — — — (1,344 ) Stock option exercises, related tax benefits and other 5,729 — — — 5,729 Cash dividend (2,376 ) — — — (2,376 ) Intercompany loan activity (12,139 ) — 12,139 — — Intercompany capital contribution — 339 6,125 (6,464 ) — Cash (used in) provided by financing activities (24,255 ) 339 18,054 (6,464 ) (12,326 ) Effect of exchange rate changes on cash — — (6,760 ) — (6,760 ) Net decrease in cash and cash equivalents (10,489 ) (523 ) (20,745 ) — (31,757 ) Cash and cash equivalents—beginning of period 18,688 523 149,635 — 168,846 Cash and cash equivalents—end of period $ 8,199 $ — $ 128,890 $ — $ 137,089 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (in thousands) Nine Months Ended May 31, 2015 Parent Guarantors Non-Guarantors Eliminations Consolidated Operating Activities Net cash provided by (used in) operating activities $ 38,854 $ (39,865 ) $ 44,635 $ — $ 43,624 Investing Activities Capital expenditures (880 ) (3,495 ) (12,859 ) — (17,234 ) Proceeds from sale of property, plant and equipment — 203 683 — 886 Intercompany investment (1,117 ) — — 1,117 — Cash used in investing activities (1,997 ) (3,292 ) (12,176 ) 1,117 (16,348 ) Financing Activities Principal repayment on term loan (3,375 ) — — — (3,375 ) Proceeds from term loan 213,375 — — — 213,375 Purchase of treasury shares (204,627 ) — — — (204,627 ) Taxes paid related to the net share settlement of equity awards (2,344 ) — — — (2,344 ) Stock option exercises, related tax benefits and other 5,046 — — — 5,046 Debt issuance costs (1,875 ) — — — (1,875 ) Cash dividend (2,598 ) — — — (2,598 ) Intercompany loan activity (58,569 ) 40,796 17,773 — — Intercompany capital contribution — — 1,117 (1,117 ) — Cash (used in) provided by financing activities (54,967 ) 40,796 18,890 (1,117 ) 3,602 Effect of exchange rate changes on cash — — (31,765 ) — (31,765 ) Net (decrease) increase in cash and cash equivalents (18,110 ) (2,361 ) 19,584 — (887 ) Cash and cash equivalents—beginning of period 27,931 3,325 77,756 — 109,012 Cash and cash equivalents—end of period $ 9,821 $ 964 $ 97,340 $ — $ 108,125 |