Condensed Consolidating Financial Statements | Condensed Consolidating Financial Statements The 10.5% Senior Notes are fully and unconditionally guaranteed, jointly and severally, on a senior basis by certain of the Company’s 100% owned domestic subsidiaries (“Guarantor Subsidiaries”) and secured by a first priority lien on 51% of the capital stock of certain of our foreign restricted subsidiaries (“Non-Guarantor Subsidiaries”). The Company’s Guarantor Subsidiaries and Non-Guarantor Subsidiaries are not consistent with the Company’s business groups or geographic operations; accordingly, this basis of presentation is not intended to present the Company’s financial condition, results of operations or cash flows for any purpose other than to comply with the specific requirements for subsidiary guarantor reporting. The Company is required to present condensed consolidating financial information in order for the subsidiary guarantors of the Company’s public debt to be exempt from reporting under the Securities Exchange Act of 1934, as amended. The following subsidiaries comprise the Guarantor Subsidiaries: KEMET Electronics Corporation, KEMET Blue Powder Corporation, KEMET Foil Manufacturing, LLC, KEMET Services Corporation, The Forest Electric Company and IntelliData Inc. The following subsidiaries comprise the Non-Guarantor Subsidiaries group: KEMET Electronics Bulgaria EAD, KEMET Electronics Services EOOD, KEMET Electronics Oy, KEMET Electronics SAS, KEMET Electronics GmbH, KEMET Electronics Asia Limited, KEMET Electronics Greater China Limited, P.T. KEMET Electronics Indonesia, KEMET Electronics Italia S.r.l., KEMET Electronics S.p.A., KEMET Electronics Japan Co., Ltd., KEMET Electronics Macedonia DOOEL Skopje, KEMET Electronics (Malaysia) Sdn. Bhd., KEMET de Mexico, S.A. de C.V., KEMET Electronics (Suzhou) Co., Ltd., Shanghai Arcotronics Components & Machineries Co., Ltd., KEMET Electronics Portugal, S.A., Evox Rifa Pte Ltd., KEMET Electronics Marketing (S) Pte Ltd., Seoryong Singapore Pte. Ltd., KEMET Electronics AB, KEMET Electronics, S.A. and KEMET Electronics Limited. Condensed consolidating financial statements for the Company’s Guarantor Subsidiaries and Non-Guarantor Subsidiaries are presented in the following tables (amounts in thousands): Condensed Consolidating Balance Sheet December 31, 2016 (Unaudited) Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Reclassifications and Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ 729 $ 46,038 $ 40,589 $ — $ 87,356 Accounts receivable, net — 26,500 56,019 — 82,519 Intercompany receivable 32,874 195,280 149,763 (377,917 ) — Inventories, net — 102,559 51,960 — 154,519 Prepaid expenses and other 3,325 11,976 11,698 (2,964 ) 24,035 Total current assets 36,928 382,353 310,029 (380,881 ) 348,429 Property and equipment, net 498 81,692 129,737 — 211,927 Goodwill — 40,294 — — 40,294 Intangible assets, net — 25,020 5,184 — 30,204 Investment in NEC TOKIN — 21,202 — — 21,202 Investments in subsidiaries 394,561 427,702 93,359 (915,622 ) — Deferred income taxes — 1,045 6,723 — 7,768 Other assets 27 1,779 906 — 2,712 Long-term intercompany receivable 62,496 38,356 1,089 (101,941 ) — Total assets $ 494,510 $ 1,019,443 $ 547,027 $ (1,398,444 ) $ 662,536 LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities: Accounts payable 40 30,601 31,706 — 62,347 Intercompany payable 42,935 270,738 64,244 (377,917 ) — Accrued expenses 8,743 19,334 18,341 — 46,418 Income taxes payable — 3,007 1,025 (2,964 ) 1,068 Total current liabilities 51,718 323,680 115,316 (380,881 ) 109,833 Long-term debt, less current portion 352,345 19,881 14,000 — 386,226 Other non-current obligations — 27,399 45,305 — 72,704 Deferred income taxes — 2,556 770 — 3,326 Long-term intercompany payable — 62,496 39,445 (101,941 ) — Stockholders’ equity 90,447 583,431 332,191 (915,622 ) 90,447 Total liabilities and stockholders’ equity $ 494,510 $ 1,019,443 $ 547,027 $ (1,398,444 ) $ 662,536 Condensed Consolidating Balance Sheet March 31, 2016 (Unaudited) Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Reclassifications and Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ 640 $ 36,209 $ 28,155 $ — $ 65,004 Accounts receivable, net — 41,025 52,143 — 93,168 Intercompany receivable 30,210 132,523 170,224 (332,957 ) — Inventories, net — 113,289 55,590 — 168,879 Prepaid expenses and other 3,325 12,161 12,974 (2,964 ) 25,496 Total current assets 34,175 335,207 319,086 (335,921 ) 352,547 Property and equipment, net 255 93,936 147,648 — 241,839 Goodwill — 40,294 — — 40,294 Intangible assets, net — 27,252 6,049 — 33,301 Investment in NEC TOKIN — 20,334 — — 20,334 Investments in subsidiaries 382,108 429,723 93,359 (905,190 ) — Deferred income taxes — 800 7,597 — 8,397 Other assets — 2,452 616 — 3,068 Long-term intercompany receivable 67,500 41,428 1,088 (110,016 ) — Total assets $ 484,038 $ 991,426 $ 575,443 $ (1,351,127 ) $ 699,780 LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities: Current portion of long-term debt $ 2,000 $ — $ — $ — $ 2,000 Accounts payable 20 34,618 36,343 — 70,981 Intercompany payable 280 275,498 57,179 (332,957 ) — Accrued expenses 17,305 11,807 21,208 — 50,320 Income taxes payable — 2,983 434 (2,964 ) 453 Total current liabilities 19,605 324,906 115,164 (335,921 ) 123,754 Long-term debt, less current portion 351,952 19,881 14,000 — 385,833 Other non-current obligations — 25,797 49,095 — 74,892 Deferred income taxes — 2,242 578 — 2,820 Long-term intercompany payable — 67,500 42,516 (110,016 ) — Stockholders’ equity 112,481 551,100 354,090 (905,190 ) 112,481 Total liabilities and stockholders’ equity $ 484,038 $ 991,426 $ 575,443 $ (1,351,127 ) $ 699,780 Condensed Consolidating Statement of Operations For the Quarter Ended December 31, 2016 (Unaudited) Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Reclassifications and Eliminations Consolidated Net sales $ — $ 211,214 $ 179,921 $ (203,106 ) $ 188,029 Operating costs and expenses: Cost of sales 257 163,260 166,866 (189,691 ) 140,692 Selling, general and administrative expenses 11,695 16,590 11,795 (13,415 ) 26,665 Research and development 72 4,708 2,279 — 7,059 Restructuring charges — (466 ) 97 — (369 ) Write down of long-lived assets — (1,608 ) 1,608 — — Net (gain) loss on sales and disposals of assets (7 ) 109 30 — 132 Total operating costs and expenses 12,017 182,593 182,675 (203,106 ) 174,179 Operating income (loss) (12,017 ) 28,621 (2,754 ) — 13,850 Non-operating (income) expense: Interest income — — (5 ) — (5 ) Interest expense 9,395 383 140 — 9,918 Change in value of NEC TOKIN option — (6,900 ) — — (6,900 ) Other (income) expense, net (10,479 ) 11,671 (4,576 ) — (3,384 ) Equity in earnings of subsidiaries (23,211 ) — — 23,211 — Income (loss) before income taxes and equity income (loss) from NEC TOKIN 12,278 23,467 1,687 (23,211 ) 14,221 Income tax expense (benefit) — 37 1,773 — 1,810 Income (loss) before equity income (loss) from NEC TOKIN 12,278 23,430 (86 ) (23,211 ) 12,411 Equity income (loss) from NEC TOKIN — (133 ) — — (133 ) Net income (loss) $ 12,278 $ 23,297 $ (86 ) $ (23,211 ) $ 12,278 Condensed Consolidating Statements of Comprehensive Income (Loss) Quarter Ended December 31, 2016 (Unaudited) Comprehensive income (loss) $ 8,602 $ 29,828 $ (8,438 ) $ (23,211 ) $ 6,781 Condensed Consolidating Statement of Operations For the Quarter Ended December 31, 2015 (Unaudited) Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Reclassifications and Eliminations Consolidated Net sales $ — $ 211,268 $ 170,531 $ (204,615 ) $ 177,184 Operating costs and expenses: Cost of sales 232 173,368 156,669 (191,833 ) 138,436 Selling, general and administrative expenses 8,306 16,207 10,547 (12,782 ) 22,278 Research and development 79 4,232 1,823 — 6,134 Restructuring charges — 726 988 — 1,714 Net (gain) loss on sales and disposals of assets — (348 ) 477 — 129 Total operating costs and expenses 8,617 194,185 170,504 (204,615 ) 168,691 Operating income (loss) (8,617 ) 17,083 27 — 8,493 Non-operating (income) expense: Interest income — — (4 ) — (4 ) Interest expense 9,461 267 124 — 9,852 Change in value of NEC TOKIN option — (700 ) — — (700 ) Other (income) expense, net (7,931 ) 7,997 (1,386 ) — (1,320 ) Equity in earnings of subsidiaries (1,547 ) — — 1,547 — Income (loss) before income taxes and equity income (loss) from NEC TOKIN (8,600 ) 9,519 1,293 (1,547 ) 665 Income tax expense (benefit) — 44 2,716 — 2,760 Income (loss) before equity income (loss) from NEC TOKIN (8,600 ) 9,475 (1,423 ) (1,547 ) (2,095 ) Equity income (loss) from NEC TOKIN — (6,505 ) — — (6,505 ) Net income (loss) $ (8,600 ) $ 2,970 $ (1,423 ) $ (1,547 ) $ (8,600 ) Condensed Consolidating Statements of Comprehensive Income (Loss) For the Quarter Ended December 31, 2015 (Unaudited) Comprehensive income (loss) $ (10,474 ) $ 4,604 $ 517 $ (1,547 ) $ (6,900 ) Condensed Consolidating Statement of Operation For the Nine-Month Period Ended December 31, 2016 (Unaudited) Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Reclassifications and Eliminations Consolidated Net sales $ — $ 642,253 $ 519,814 $ (601,795 ) $ 560,272 Operating costs and expenses: Cost of sales 1,023 499,922 485,391 (562,337 ) 423,999 Selling, general and administrative expenses 31,471 52,796 33,743 (39,459 ) 78,551 Research and development 228 13,581 7,298 — 21,107 Restructuring charges — 3,125 1,192 — 4,317 Write down of long-lived assets — 4,585 1,608 — 6,193 Net (gain) loss on sales and disposals of assets (292 ) 1,132 (533 ) — 307 Total operating costs and expenses 32,430 575,141 528,699 (601,796 ) 534,474 Operating income (loss) (32,430 ) 67,112 (8,885 ) 1 25,798 Non-operating (income) expense: Interest income — 3 (17 ) — (14 ) Interest expense 28,214 1,161 376 — 29,751 Change in value of NEC TOKIN option — 3,500 — — 3,500 Other (income) expense, net (28,672 ) 29,556 (7,567 ) — (6,683 ) Equity in earnings of subsidiaries (27,047 ) — — 27,047 — Income (loss) before income taxes and equity income (loss) from NEC TOKIN (4,925 ) 32,892 (1,677 ) (27,046 ) (756 ) Income tax expense (benefit) — 94 4,346 — 4,440 Income (loss) before equity income (loss) from NEC TOKIN (4,925 ) 32,798 (6,023 ) (27,046 ) (5,196 ) Equity income (loss) from NEC TOKIN — 271 — — 271 Net income (loss) $ (4,925 ) $ 33,069 $ (6,023 ) $ (27,046 ) $ (4,925 ) Condensed Consolidating Statements of Comprehensive Income (Loss) For the Nine-Month Period Ended December 31, 2016 (Unaudited) Comprehensive income (loss) $ (9,929 ) $ 32,331 $ (19,880 ) $ (27,046 ) $ (24,524 ) Condensed Consolidating Statement of Operations For the Nine-Month Period Ended December 31, 2015 (Unaudited) Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Reclassifications and Eliminations Consolidated Net sales $ — $ 655,808 $ 527,604 $ (632,515 ) $ 550,897 Operating costs and expenses: Cost of sales 931 528,352 490,621 (590,274 ) 429,630 Selling, general and administrative expenses 27,028 56,197 34,672 (42,241 ) 75,656 Research and development 26 12,834 5,700 — 18,560 Restructuring charges — 2,182 1,379 — 3,561 Net (gain) loss on sales and disposals of assets (7 ) (1,101 ) 875 — (233 ) Total operating costs and expenses 27,978 598,464 533,247 (632,515 ) 527,174 Operating income (loss) (27,978 ) 57,344 (5,643 ) — 23,723 Non-operating (income) expense: Interest income — — (10 ) — (10 ) Interest expense 28,395 865 416 — 29,676 Change in value of NEC TOKIN option — 26,300 — — 26,300 Other (income) expense, net (25,484 ) 25,065 (2,076 ) — (2,495 ) Equity in earnings of subsidiaries 7,567 — — (7,567 ) — Income (loss) before income taxes and equity income (loss) from NEC TOKIN (38,456 ) 5,114 (3,973 ) 7,567 (29,748 ) Income tax expense (benefit) — (320 ) 4,270 — 3,950 Income (loss) before equity income (loss) from NEC TOKIN (38,456 ) 5,434 (8,243 ) 7,567 (33,698 ) Equity income (loss) from NEC TOKIN — (4,758 ) — — (4,758 ) Net income (loss) $ (38,456 ) $ 676 $ (8,243 ) $ 7,567 $ (38,456 ) Condensed Consolidating Statements of Comprehensive Income (Loss) For the Nine-Month Period Ended December 31, 2015 (Unaudited) Comprehensive income (loss) $ (37,698 ) $ (7,109 ) $ (6,107 ) $ 7,567 $ (43,347 ) Condensed Consolidating Statement of Cash Flows For the Nine-Month Period Ended December 31, 2016 (Unaudited) Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Reclassifications and Eliminations Consolidated Sources (uses) of cash and cash equivalents Net cash provided by (used in) operating activities $ 2,942 $ 14,962 $ 24,240 $ — $ 42,144 Investing activities: Capital expenditures — (5,133 ) (9,878 ) — (15,011 ) Net cash used in investing activities — (5,133 ) (9,878 ) — (15,011 ) Financing activities: Payments of long-term obligations (1,870 ) — (558 ) — (2,428 ) Proceeds from exercise of stock options 69 — — — 69 Purchase of treasury stock (1,052 ) — — — (1,052 ) Net cash provided by (used in) financing activities (2,853 ) — (558 ) — (3,411 ) Net increase (decrease) in cash and cash equivalents 89 9,829 13,804 — 23,722 Effect of foreign currency fluctuations on cash — — (1,370 ) — (1,370 ) Cash and cash equivalents at beginning of fiscal period 640 36,209 28,155 — 65,004 Cash and cash equivalents at end of fiscal period $ 729 $ 46,038 $ 40,589 $ — $ 87,356 Condensed Consolidating Statements of Cash Flows For the Nine-Month Period Ended December 31, 2015 (Unaudited) Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Reclassifications and Eliminations Consolidated Sources (uses) of cash and cash equivalents Net cash provided by (used in) operating activities $ 691 $ (8,085 ) $ 6,837 $ — $ (557 ) Investing activities: Capital expenditures — (6,221 ) (7,899 ) — (14,120 ) Proceeds from sale of assets — 247 651 — 898 Acquisitions, net of cash received — (2,892 ) — — (2,892 ) Net cash used in investing activities — (8,866 ) (7,248 ) — (16,114 ) Financing activities: Proceeds from revolving line of credit — 8,000 2,000 — 10,000 Payments of revolving line of credit — (5,500 ) — — (5,500 ) Payments of long-term obligations — — (481 ) — (481 ) Purchase of treasury stock (691 ) — — — (691 ) Net cash provided by (used in) financing activities (691 ) 2,500 1,519 — 3,328 Net increase (decrease) in cash and cash equivalents — (14,451 ) 1,108 — (13,343 ) Effect of foreign currency fluctuations on cash — — 139 — 139 Cash and cash equivalents at beginning of fiscal period 640 33,094 22,628 — 56,362 Cash and cash equivalents at end of fiscal period $ 640 $ 18,643 $ 23,875 $ — $ 43,158 |