Separate Financial Information of Subsidiary Guarantors of Indebtedness | 3 Months Ended |
Dec. 31, 2013 |
Separate Financial Information of Subsidiary Guarantors of Indebtedness Disclosure Abstract | ' |
Separate Financial Information of Subsidiary Guarantors of Indebtedness | ' |
Separate Financial Information of Subsidiary Guarantors of Indebtedness |
|
The Senior Notes are jointly, severally and unconditionally guaranteed on a senior unsecured basis by all of the Company’s wholly-owned existing and future subsidiaries that from time to time guarantee obligations under the Company’s senior credit facility, with certain exceptions (the “Guarantors”). The following condensed supplemental consolidating financial information reflects the summarized financial information of Oshkosh, the Guarantors on a combined basis and Oshkosh’s non-guarantor subsidiaries on a combined basis (in millions): |
|
Condensed Consolidating Statement of Income and Comprehensive Income |
For the Three Months Ended December 31, 2013 |
|
| | | | | | | | | | | | | | | | | | | |
| Oshkosh | | Guarantor | | Non-Guarantor | | Eliminations | | Total |
Corporation | Subsidiaries | Subsidiaries |
Net sales | $ | 526.5 | | | $ | 817.5 | | | $ | 207.9 | | | $ | (21.7 | ) | | $ | 1,530.20 | |
|
Cost of sales | 477.5 | | | 658.3 | | | 161 | | | (21.7 | ) | | 1,275.10 | |
|
Gross income | 49 | | | 159.2 | | | 46.9 | | | — | | | 255.1 | |
|
Selling, general and administrative expenses | 61.1 | | | 56.4 | | | 27.2 | | | — | | | 144.7 | |
|
Amortization of purchased intangibles | 0.1 | | | 9.9 | | | 3.9 | | | — | | | 13.9 | |
|
Operating income (loss) | (12.2 | ) | | 92.9 | | | 15.8 | | | — | | | 96.5 | |
|
Interest expense | (60.4 | ) | | (12.4 | ) | | (0.9 | ) | | 57.5 | | | (16.2 | ) |
|
Interest income | 0.8 | | | 14.6 | | | 42.6 | | | (57.5 | ) | | 0.5 | |
|
Miscellaneous, net | 9.6 | | | (29.4 | ) | | 18.1 | | | — | | | (1.7 | ) |
|
Income (loss) from continuing operations before income taxes | (62.2 | ) | | 65.7 | | | 75.6 | | | — | | | 79.1 | |
|
Provision for (benefit from) income taxes | (19.2 | ) | | 21.6 | | | 22.3 | | | — | | | 24.7 | |
|
Income (loss) from continuing operations before equity in earnings of affiliates | (43.0 | ) | | 44.1 | | | 53.3 | | | — | | | 54.4 | |
|
Equity in earnings of consolidated subsidiaries | 97.9 | | | 16.2 | | | 42.4 | | | (156.5 | ) | | — | |
|
Equity in earnings of unconsolidated affiliates | — | | | — | | | 0.5 | | | — | | | 0.5 | |
|
Income from continuing operations | 54.9 | | | 60.3 | | | 96.2 | | | (156.5 | ) | | 54.9 | |
|
Discontinued operations, net of tax | — | | | — | | | — | | | — | | | — | |
|
Net income | 54.9 | | | 60.3 | | | 96.2 | | | (156.5 | ) | | 54.9 | |
|
Other comprehensive income (loss), net of tax | 3.9 | | | (1.7 | ) | | 5.4 | | | (3.7 | ) | | 3.9 | |
|
Comprehensive income | $ | 58.8 | | | $ | 58.6 | | | $ | 101.6 | | | $ | (160.2 | ) | | $ | 58.8 | |
|
|
Condensed Consolidating Statement of Income and Comprehensive Income |
For the Three Months Ended December 31, 2012 |
|
| | | | | | | | | | | | | | | | | | | |
| Oshkosh | | Guarantor | | Non-Guarantor | | Eliminations | | Total |
Corporation | Subsidiaries | Subsidiaries |
Net sales | $ | 858.4 | | | $ | 731.5 | | | $ | 190.2 | | | $ | (30.3 | ) | | $ | 1,749.80 | |
|
Cost of sales | 769.2 | | | 597.1 | | | 167.7 | | | (30.2 | ) | | 1,503.80 | |
|
Gross income | 89.2 | | | 134.4 | | | 22.5 | | | (0.1 | ) | | 246 | |
|
Selling, general and administrative expenses | 71.8 | | | 74 | | | 5.5 | | | — | | | 151.3 | |
|
Amortization of purchased intangibles | 0.1 | | | 9.9 | | | 4.4 | | | — | | | 14.4 | |
|
Operating income | 17.3 | | | 50.5 | | | 12.6 | | | (0.1 | ) | | 80.3 | |
|
Interest expense | (50.8 | ) | | (14.0 | ) | | (1.1 | ) | | 49.5 | | | (16.4 | ) |
|
Interest income | 0.6 | | | 10 | | | 41.4 | | | (49.5 | ) | | 2.5 | |
|
Miscellaneous, net | 9.1 | | | (27.7 | ) | | 18.9 | | | — | | | 0.3 | |
|
Income (loss) from continuing operations before income taxes | (23.8 | ) | | 18.8 | | | 71.8 | | | (0.1 | ) | | 66.7 | |
|
Provision for (benefit from) income taxes | (7.4 | ) | | 5.9 | | | 22.5 | | | — | | | 21 | |
|
Income (loss) from continuing operations before equity in earnings of affiliates | (16.4 | ) | | 12.9 | | | 49.3 | | | (0.1 | ) | | 45.7 | |
|
Equity in earnings of consolidated subsidiaries | 62.9 | | | 17 | | | 11.8 | | | (91.7 | ) | | — | |
|
Equity in earnings of unconsolidated affiliates | — | | | — | | | 0.6 | | | — | | | 0.6 | |
|
Income from continuing operations | 46.5 | | | 29.9 | | | 61.7 | | | (91.8 | ) | | 46.3 | |
|
Discontinued operations, net of tax | — | | | 0.2 | | | — | | | — | | | 0.2 | |
|
Net income | 46.5 | | | 30.1 | | | 61.7 | | | (91.8 | ) | | 46.5 | |
|
Other comprehensive income (loss), net of tax | 9.6 | | | — | | | 8.6 | | | (8.6 | ) | | 9.6 | |
|
Comprehensive income | $ | 56.1 | | | $ | 30.1 | | | $ | 70.3 | | | $ | (100.4 | ) | | $ | 56.1 | |
|
| | | | | | | | | | |
|
|
Condensed Consolidating Balance Sheet |
As of December 31, 2013 |
|
| | | | | | | | | | | | | | | | | | | |
| Oshkosh | | Guarantor | | Non-Guarantor | | Eliminations | | Total |
Corporation | Subsidiaries | Subsidiaries |
Assets | | | | | | | | | |
Current assets: | | | | | | | | | |
Cash and cash equivalents | $ | 539.7 | | | $ | 4.8 | | | $ | 14.2 | | | $ | — | | | $ | 558.7 | |
|
Receivables, net | 179.2 | | | 397.2 | | | 157.3 | | | (40.2 | ) | | 693.5 | |
|
Inventories, net | 164.2 | | | 414.7 | | | 244.6 | | | — | | | 823.5 | |
|
Other current assets | 113.3 | | | 51.9 | | | 25 | | | — | | | 190.2 | |
|
Total current assets | 996.4 | | | 868.6 | | | 441.1 | | | (40.2 | ) | | 2,265.90 | |
|
Investment in and advances to consolidated subsidiaries | 2,295.80 | | | (645.0 | ) | | 3,582.70 | | | (5,233.5 | ) | | — | |
|
Intangible assets, net | 2.1 | | | 1,056.60 | | | 685.7 | | | — | | | 1,744.40 | |
|
Other long-term assets | 168.4 | | | 147.6 | | | 143.4 | | | — | | | 459.4 | |
|
Total assets | $ | 3,462.70 | | | $ | 1,427.80 | | | $ | 4,852.90 | | | $ | (5,273.7 | ) | | $ | 4,469.70 | |
|
| | | | | | | | | |
Liabilities and Shareholders' Equity | | | | | | | | | |
Current liabilities: | | | | | | | | | |
Accounts payable | $ | 166 | | | $ | 207.9 | | | $ | 96.3 | | | $ | (33.9 | ) | | $ | 436.3 | |
|
Customer advances | 80.8 | | | 223.5 | | | 2.4 | | | — | | | 306.7 | |
|
Other current liabilities | 185.4 | | | 167.3 | | | 89.1 | | | (6.3 | ) | | 435.5 | |
|
Total current liabilities | 432.2 | | | 598.7 | | | 187.8 | | | (40.2 | ) | | 1,178.50 | |
|
Long-term debt, less current maturities | 873.8 | | | — | | | — | | | — | | | 873.8 | |
|
Other long-term liabilities | 123.9 | | | 121.9 | | | 138.8 | | | — | | | 384.6 | |
|
Shareholders' equity | 2,032.80 | | | 707.2 | | | 4,526.30 | | | (5,233.5 | ) | | 2,032.80 | |
|
Total liabilities and shareholders' equity | $ | 3,462.70 | | | $ | 1,427.80 | | | $ | 4,852.90 | | | $ | (5,273.7 | ) | | $ | 4,469.70 | |
|
|
Condensed Consolidating Balance Sheet |
As of September 30, 2013 |
|
| | | | | | | | | | | | | | | | | | | |
| Oshkosh | | Guarantor | | Non-Guarantor | | Eliminations | | Total |
Corporation | Subsidiaries | Subsidiaries |
Assets | | | | | | | | | |
Current assets: | | | | | | | | | |
Cash and cash equivalents | $ | 711.7 | | | $ | 2.7 | | | $ | 19.1 | | | $ | — | | | $ | 733.5 | |
|
Receivables, net | 200.9 | | | 452.8 | | | 180.8 | | | (40.2 | ) | | 794.3 | |
|
Inventories, net | 195.3 | | | 391.3 | | | 236.5 | | | (1.1 | ) | | 822 | |
|
Other current assets | 130.7 | | | 52.1 | | | 20.5 | | | 0.3 | | | 203.6 | |
|
Total current assets | 1,238.60 | | | 898.9 | | | 456.9 | | | (41.0 | ) | | 2,553.40 | |
|
Investment in and advances to consolidated subsidiaries | 2,188.20 | | | (594.0 | ) | | 3,479.20 | | | (5,073.4 | ) | | — | |
|
Intangible assets, net | 2.2 | | | 1,067.60 | | | 685.9 | | | — | | | 1,755.70 | |
|
Other long-term assets | 168.7 | | | 153 | | | 134.9 | | | — | | | 456.6 | |
|
Total assets | $ | 3,597.70 | | | $ | 1,525.50 | | | $ | 4,756.90 | | | $ | (5,114.4 | ) | | $ | 4,765.70 | |
|
| | | | | | | | | |
Liabilities and Shareholders' Equity | | | | | | | | | |
Current liabilities: | | | | | | | | | |
Accounts payable | $ | 216.9 | | | $ | 256.6 | | | $ | 90.9 | | | $ | (32.7 | ) | | $ | 531.7 | |
|
Customer advances | 69.8 | | | 221.3 | | | 3.3 | | | — | | | 294.4 | |
|
Other current liabilities | 191.1 | | | 270.4 | | | 101.4 | | | (8.3 | ) | | 554.6 | |
|
Total current liabilities | 477.8 | | | 748.3 | | | 195.6 | | | (41.0 | ) | | 1,380.70 | |
|
Long-term debt, less current maturities | 890 | | | — | | | — | | | — | | | 890 | |
|
Other long-term liabilities | 122.1 | | | 125.5 | | | 139.6 | | | — | | | 387.2 | |
|
Shareholders' equity | 2,107.80 | | | 651.7 | | | 4,421.70 | | | (5,073.4 | ) | | 2,107.80 | |
|
Total liabilities and shareholders' equity | $ | 3,597.70 | | | $ | 1,525.50 | | | $ | 4,756.90 | | | $ | (5,114.4 | ) | | $ | 4,765.70 | |
|
|
Condensed Consolidating Statement of Cash Flows |
For the Three Months Ended December 31, 2013 |
|
| | | | | | | | | | | | | | | | | | | |
| Oshkosh | | Guarantor | | Non-Guarantor | | Eliminations | | Total |
Corporation | Subsidiaries | Subsidiaries |
Net cash provided (used) by operating activities | $ | (4.6 | ) | | $ | (61.7 | ) | | $ | 71 | | | $ | — | | | $ | 4.7 | |
|
| | | | | | | | | |
Investing activities: | | | | | | | | | |
Additions to property, plant and equipment | (6.2 | ) | | (3.8 | ) | | (4.3 | ) | | — | | | (14.3 | ) |
|
Additions to equipment held for rental | — | | | — | | | (9.5 | ) | | — | | | (9.5 | ) |
|
Intercompany investing | (5.2 | ) | | 74.2 | | | (62.3 | ) | | (6.7 | ) | | — | |
|
Other investing activities | (2.2 | ) | | — | | | 0.3 | | | — | | | (1.9 | ) |
|
Net cash provided (used) by investing activities | (13.6 | ) | | 70.4 | | | (75.8 | ) | | (6.7 | ) | | (25.7 | ) |
|
| | | | | | | | | |
Financing activities: | | | | | | | | | |
Repurchases of Common Stock | (145.5 | ) | | — | | | — | | | — | | | (145.5 | ) |
|
Repayment of long-term debt | (16.2 | ) | | — | | | — | | | — | | | (16.2 | ) |
|
Proceeds from exercise of stock options | 16.1 | | | — | | | — | | | — | | | 16.1 | |
|
Dividends paid | (12.8 | ) | | — | | | — | | | — | | | (12.8 | ) |
|
Intercompany financing | (0.3 | ) | | (6.5 | ) | | 0.1 | | | 6.7 | | | — | |
|
Other financing activities | 4.9 | | | — | | | — | | | — | | | 4.9 | |
|
Net cash provided (used) by financing activities | (153.8 | ) | | (6.5 | ) | | 0.1 | | | 6.7 | | | (153.5 | ) |
|
| | | | | | | | | |
Effect of exchange rate changes on cash | — | | | (0.1 | ) | | (0.2 | ) | | — | | | (0.3 | ) |
|
Increase (decrease) in cash and cash equivalents | (172.0 | ) | | 2.1 | | | (4.9 | ) | | — | | | (174.8 | ) |
|
Cash and cash equivalents at beginning of period | 711.7 | | | 2.7 | | | 19.1 | | | — | | | 733.5 | |
|
Cash and cash equivalents at end of period | $ | 539.7 | | | $ | 4.8 | | | $ | 14.2 | | | $ | — | | | $ | 558.7 | |
|
|
Condensed Consolidating Statement of Cash Flows |
For the Three Months Ended December 31, 2012 |
|
|
| | | | | | | | | | | | | | | | | | | |
| Oshkosh | | Guarantor | | Non-Guarantor | | Eliminations | | Total |
Corporation | Subsidiaries | Subsidiaries |
Net cash provided (used) by operating activities | $ | (79.3 | ) | | $ | 34.3 | | | $ | 90.1 | | | $ | — | | | $ | 45.1 | |
|
| | | | | | | | | |
Investing activities: | | | | | | | | | |
Additions to property, plant and equipment | (3.0 | ) | | (2.9 | ) | | (2.4 | ) | | — | | | (8.3 | ) |
|
Additions to equipment held for rental | — | | | — | | | (1.1 | ) | | — | | | (1.1 | ) |
|
Intercompany investing | 130.7 | | | (27.2 | ) | | (96.2 | ) | | (7.3 | ) | | — | |
|
Other investing activities | — | | | — | | | 3.5 | | | — | | | 3.5 | |
|
Net cash provided (used) by investing activities | 127.7 | | | (30.1 | ) | | (96.2 | ) | | (7.3 | ) | | (5.9 | ) |
|
| | | | | | | | | |
Financing activities: | | | | | | | | | |
Repurchases of Common Stock | (125.1 | ) | | — | | | — | | | — | | | (125.1 | ) |
|
Proceeds from exercise of stock options | 0.7 | | | — | | | — | | | — | | | 0.7 | |
|
Intercompany financing | (0.3 | ) | | (6.5 | ) | | (0.5 | ) | | 7.3 | | | — | |
|
Other financing activities | — | | | — | | | — | | | — | | | — | |
|
Net cash provided (used) by financing activities | (124.7 | ) | | (6.5 | ) | | (0.5 | ) | | 7.3 | | | (124.4 | ) |
|
| | | | | | | | | |
Effect of exchange rate changes on cash | — | | | — | | | 0.2 | | | — | | | 0.2 | |
|
Increase (decrease) in cash and cash equivalents | (76.3 | ) | | (2.3 | ) | | (6.4 | ) | | — | | | (85.0 | ) |
|
Cash and cash equivalents at beginning of period | 500 | | | 5.5 | | | 35.2 | | | — | | | 540.7 | |
|
Cash and cash equivalents at end of period | $ | 423.7 | | | $ | 3.2 | | | $ | 28.8 | | | $ | — | | | $ | 455.7 | |
|
| | | | | | | | | | | | | | | | | | | | |