GUARANTOR SUBSIDIARIES FINANCIAL INFORMATION | GUARANTOR SUBSIDIARIES FINANCIAL INFORMATION The obligations under the Company's 2016 Notes, 2013 Notes and Revolving Credit Facility and Term Loan are fully and unconditionally guaranteed by all U.S. subsidiaries as guarantors. Each guarantor is 100% owned by the parent company. In accordance with positions established by the Securities and Exchange Commission, the following shows separate financial information with respect to the parent, the guarantor subsidiaries and the non-guarantor subsidiaries. The principal elimination entries eliminate investment in subsidiaries and certain intercompany balances and transactions. Balance Sheet for December 31, 2017 : In thousands Parent Guarantors Non-Guarantors Elimination Consolidated Cash and cash equivalents $ 933 $ 4,802 $ 227,666 $ — $ 233,401 Receivables, net 77,046 237,360 852,381 — 1,166,787 Inventories 120,937 137,972 483,725 — 742,634 Current assets - other 1,142 4,507 116,642 — 122,291 Total current assets 200,058 384,641 1,680,414 — 2,265,113 Property, plant and equipment 52,532 136,382 385,058 — 573,972 Goodwill 25,274 546,527 1,888,302 — 2,460,103 Investment in subsidiaries 6,517,205 2,570,391 — (9,087,596 ) — Other intangibles, net 30,575 251,347 922,510 — 1,204,432 Other long term assets 17,414 295 58,651 — 76,360 Total assets $ 6,843,058 $ 3,889,583 $ 4,934,935 $ (9,087,596 ) $ 6,579,980 Current liabilities $ 196,827 217,176 $ 1,159,327 — $ 1,573,330 Inter-company 2,121,546 (2,026,634 ) (94,912 ) — — Long-term debt 1,661,771 14 161,518 — 1,823,303 Long-term liabilities - other 54,046 67,824 232,945 — 354,815 Total liabilities 4,034,190 (1,741,620 ) 1,458,878 — 3,751,448 Shareholders' equity 2,808,868 5,632,665 3,454,931 (9,087,596 ) 2,808,868 Non-controlling interest — (1,462 ) 21,126 — 19,664 Total shareholders' equity $ 2,808,868 $ 5,631,203 $ 3,476,057 $ (9,087,596 ) $ 2,828,532 Total Liabilities and Shareholders' Equity $ 6,843,058 $ 3,889,583 $ 4,934,935 $ (9,087,596 ) $ 6,579,980 Balance Sheet for December 31, 2016 : In thousands Parent Guarantors Non-Guarantors Elimination Consolidated Cash and cash equivalents $ 2,522 $ 9,496 $ 386,466 $ — $ 398,484 Receivables, net 79,041 202,779 660,688 — 942,508 Inventories 120,042 128,076 410,392 — 658,510 Current assets - other 52,576 (17,844 ) 833,397 — 868,129 Total current assets 254,181 322,507 2,290,943 — 2,867,631 Property, plant and equipment 49,031 126,661 342,684 — 518,376 Goodwill 25,275 477,472 1,576,018 — 2,078,765 Investment in subsidiaries 5,388,613 1,325,150 — (6,713,763 ) — Other intangibles, net 31,897 204,512 817,451 — 1,053,860 Other long term assets 9,592 (1,914 ) 54,708 — 62,386 Total assets $ 5,758,589 $ 2,454,388 $ 5,081,804 $ (6,713,763 ) $ 6,581,018 Current liabilities $ 194,983 196,956 $ 1,054,700 — $ 1,446,639 Inter-company 1,562,399 (1,848,777 ) 286,378 — — Long-term debt 1,761,933 58 976 — 1,762,967 Long-term liabilities - other 33,298 74,977 286,312 — 394,587 Total liabilities 3,552,613 (1,576,786 ) 1,628,366 — 3,604,193 Shareholders' equity 2,205,976 4,032,250 2,681,514 (6,713,763 ) 2,205,977 Non-controlling interest — (1,076 ) 771,924 — 770,848 Total shareholders' equity $ 2,205,976 $ 4,031,174 $ 3,453,438 $ (6,713,763 ) $ 2,976,825 Total Liabilities and Shareholders' Equity $ 5,758,589 $ 2,454,388 $ 5,081,804 $ (6,713,763 ) $ 6,581,018 Income Statement for the Year Ended December 31, 2017 : In thousands Parent Guarantors Non-Guarantors Elimination Consolidated Net Sales $ 577,397 $ 1,067,954 $ 2,378,817 $ (142,412 ) $ 3,881,756 Cost of sales (440,911 ) (675,546 ) (1,808,370 ) 108,384 (2,816,443 ) Gross profit (loss) 136,486 392,408 570,447 (34,028 ) 1,065,313 Total operating expenses (113,872 ) (123,423 ) (406,285 ) — (643,580 ) Income (loss) from operations 22,614 268,985 164,162 (34,028 ) 421,733 Interest (expense) income, net (72,233 ) 8,843 (5,314 ) — (68,704 ) Other income (expense), net 5,103 289 (6,358 ) — (966 ) Equity earnings (loss) 416,068 131,620 — (547,688 ) — Pretax income (loss) 371,552 409,737 152,490 (581,716 ) 352,063 Income tax expense (109,294 ) 32,393 (12,872 ) — (89,773 ) Net income (loss) 262,258 442,130 139,618 (581,716 ) 262,290 Less: Net income attributable to noncontrolling interest — 386 (415 ) — (29 ) Net income (loss) attributable to Wabtec shareholders $ 262,258 $ 442,516 $ 139,203 $ (581,716 ) $ 262,261 Comprehensive income (loss) attributable to Wabtec shareholders $ 263,907 $ 442,516 $ 472,167 $ (581,716 ) $ 596,874 Income Statement for the Year Ended December 31, 2016 : In thousands Parent Guarantors Non-Guarantors Elimination Consolidated Net Sales $ 641,809 $ 1,112,001 $ 1,322,937 $ (145,559 ) $ 2,931,188 Cost of sales (473,700 ) (708,062 ) (928,608 ) 103,421 (2,006,949 ) Gross profit (loss) 168,109 403,939 394,329 (42,138 ) 924,239 Total operating expenses (141,940 ) (122,617 ) (201,321 ) — (465,878 ) (Loss) income from operations 26,169 281,322 193,008 (42,138 ) 458,361 Interest (expense) income, net (34,975 ) 7,012 (14,598 ) — (42,561 ) Other income (expense), net 20,509 (2,284 ) (21,188 ) — (2,963 ) Equity earnings (loss) 322,650 131,234 — (453,884 ) — Pretax income (loss) 334,353 417,284 157,222 (496,022 ) 412,837 Income tax expense (29,466 ) (57,667 ) (12,300 ) — (99,433 ) Net income (loss) 304,887 359,617 144,922 (496,022 ) 313,404 Less: Net income attributable to noncontrolling interest — — (8,517 ) — (8,517 ) Net income attributable to Wabtec shareholders $ 304,887 $ 359,617 $ 136,405 $ (496,022 ) $ 304,887 Comprehensive income (loss) attributable to Wabtec shareholders $ 305,180 $ 359,617 $ 33,226 $ (496,022 ) $ 202,001 Income Statement for the Year Ended December 31, 2015: In thousands Parent Guarantors Non-Guarantors Elimination Consolidated Net Sales $ 743,262 $ 1,436,935 $ 1,300,577 $ (172,776 ) $ 3,307,998 Cost of sales (531,269 ) (843,104 ) (976,798 ) 90,989 (2,260,182 ) Gross (loss) profit 211,993 593,831 323,779 (81,787 ) 1,047,816 Total operating expenses (142,953 ) (131,251 ) (166,045 ) — (440,249 ) (Loss) income from operations 69,040 462,580 157,734 (81,787 ) 607,567 Interest (expense) income, net (23,129 ) 5,914 327 — (16,888 ) Other income (expense), net 23,193 (9,140 ) (19,364 ) — (5,311 ) Equity earnings (loss) 506,903 112,286 — (619,189 ) — Pretax income (loss) 576,007 571,640 138,697 (700,976 ) 585,368 Income tax expense (177,379 ) 8,989 (18,350 ) — (186,740 ) Net income (loss) 398,628 580,629 120,347 (700,976 ) 398,628 Less: Net income attributable to noncontrolling interest — — — — — Net income attributable to Wabtec shareholders $ 398,628 $ 580,629 $ 120,347 $ (700,976 ) $ 398,628 Comprehensive income (loss) attributable to Wabtec shareholders $ 409,734 $ 580,629 $ (7,992 ) $ (700,976 ) $ 281,395 Condensed Statement of Cash Flows for the year ended December 31, 2017 : In thousands Parent Guarantors Non-Guarantors Elimination Consolidated Net cash (used in) provided by operating activities $ (49,231 ) $ 249,204 $ 22,866 $ (34,028 ) $ 188,811 Net cash used in investing activities (11,156 ) (120,661 ) (143,912 ) — (275,729 ) Net cash provided by (used in) financing activities 58,798 (133,237 ) (57,020 ) 34,028 (97,431 ) Effect of changes in currency exchange rates — — 19,266 — 19,266 Increase (decrease) in cash (1,589 ) (4,694 ) (158,800 ) — (165,083 ) Cash, beginning of year 2,522 9,496 386,466 — 398,484 Cash, end of year $ 933 $ 4,802 $ 227,666 $ — $ 233,401 Condensed Statement of Cash Flows for the year ended December 31, 2016 : In thousands Parent Guarantors Non-Guarantors Elimination Consolidated Net cash provided by (used in) operating activities $ (44,611 ) $ 332,822 $ 204,457 $ (42,138 ) $ 450,530 Net cash used in investing activities (829,783 ) (14,725 ) 69,443 — (775,065 ) Net cash (used in) provided by financing activities 876,916 (321,758 ) (74,325 ) 42,138 522,971 Effect of changes in currency exchange rates — — (26,143 ) — (26,143 ) (Decrease) increase in cash 2,522 (3,661 ) 173,432 — 172,293 Cash, beginning of year — 13,157 213,034 — 226,191 Cash, end of year $ 2,522 $ 9,496 $ 386,466 $ — $ 398,484 Condensed Statement of Cash Flows for the year ended December 31, 2015: In thousands Parent Guarantors Non-Guarantors Elimination Consolidated Net cash provided by (used in) operating activities $ (90,374 ) $ 487,516 $ 135,489 $ (81,787 ) $ 450,844 Net cash used in investing activities (7,862 ) (109,326 ) (262,948 ) — (380,136 ) Net cash provided by (used in) financing activities (48,570 ) (378,330 ) 93,615 81,787 (251,498 ) Effect of changes in currency exchange rates — — (18,868 ) — (18,868 ) Increase in cash (146,806 ) (140 ) (52,712 ) — (199,658 ) Cash, beginning of year 146,806 13,297 265,746 — 425,849 Cash, end of year $ — $ 13,157 $ 213,034 $ — $ 226,191 |