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, 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 Balance Sheet for December 31, 2015 : In thousands Parent Guarantors Non-Guarantors Elimination Consolidated Cash and cash equivalents $ — $ 13,157 $ 213,034 $ — $ 226,191 Receivables, net 83,449 230,221 285,119 — 598,789 Inventories 136,224 133,332 209,018 — 478,574 Current assets - other 15,613 3,562 217,291 — 236,466 Total current assets 235,286 380,272 924,462 — 1,540,020 Property, plant and equipment 43,275 128,089 181,829 — 353,193 Goodwill 25,275 472,374 360,883 — 858,532 Investment in subsidiaries 3,516,159 624,031 — (4,140,190 ) — Other intangibles, net 33,224 208,040 199,270 — 440,534 Other long term assets (8,525 ) 3,162 42,597 — 37,234 Total assets $ 3,844,694 $ 1,815,968 $ 1,709,041 $ (4,140,190 ) $ 3,229,513 Current liabilities $ 178,132 222,231 $ 264,413 — $ 664,776 Inter-company 1,238,536 (1,596,142 ) 357,606 — — Long-term debt 691,512 121 172 — 691,805 Long-term liabilities - other 36,907 47,172 87,514 — 171,593 Total liabilities 2,145,087 (1,326,618 ) 709,705 — 1,528,174 Shareholders' equity 1,699,607 3,143,472 996,718 (4,140,190 ) 1,699,607 Non-controlling interest — (886 ) 2,618 — 1,732 Total shareholders' equity $ 1,699,607 $ 3,142,586 $ 999,336 $ (4,140,190 ) $ 1,701,339 Total Liabilities and Shareholders' Equity $ 3,844,694 $ 1,815,968 $ 1,709,041 $ (4,140,190 ) $ 3,229,513 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 ) Income (loss) 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 (loss) 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 profit (loss) 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 Income Statement for the Year Ended December 31, 2014: In thousands Parent Guarantors Non-Guarantors Elimination Consolidated Net Sales $ 722,317 $ 1,239,154 $ 1,278,876 $ (195,893 ) $ 3,044,454 Cost of sales (516,607 ) (730,946 ) (982,072 ) 121,153 (2,108,472 ) Gross (loss) profit 205,710 508,208 296,804 (74,740 ) 935,982 Total operating expenses (140,002 ) (116,569 ) (152,302 ) — (408,873 ) (Loss) income from operations 65,708 391,639 144,502 (74,740 ) 527,109 Interest (expense) income, net (23,551 ) 5,793 184 — (17,574 ) Other income (expense), net 18,295 (3,334 ) (16,641 ) — (1,680 ) Equity earnings (loss) 399,507 89,931 — (489,438 ) — Pretax income (loss) 459,959 484,029 128,045 (564,178 ) 507,855 Income tax expense (108,279 ) (15,222 ) (32,674 ) — (156,175 ) Net income (loss) 351,680 468,807 95,371 (564,178 ) 351,680 Less: Net income attributable to noncontrolling interest — — — — — Net income attributable to Wabtec shareholders $ 351,680 $ 468,807 $ 95,371 $ (564,178 ) $ 351,680 Comprehensive income (loss) attributable to Wabtec shareholders $ 345,581 $ 468,807 $ (23,160 ) $ (564,178 ) $ 227,050 Condensed Statement of Cash Flows for the year ended December 31, 2016 : In thousands Parent Guarantors Non-Guarantors Elimination Consolidated Net cash (used in) provided by operating activities $ (45,834 ) $ 332,822 $ 204,457 $ (42,138 ) $ 449,307 Net cash used in investing activities (829,783 ) (14,725 ) 69,443 — (775,065 ) Net cash provided by (used in) financing activities 878,139 (321,758 ) (74,325 ) 42,138 524,194 Effect of changes in currency exchange rates — — (26,143 ) — (26,143 ) Increase (decrease) 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 $ (92,958 ) $ 487,516 $ 135,489 $ (81,787 ) $ 448,260 Net cash used in investing activities (7,862 ) (109,326 ) (262,948 ) — (380,136 ) Net cash (used in) provided by financing activities (45,986 ) (378,330 ) 93,615 81,787 (248,914 ) Effect of changes in currency exchange rates — — (18,868 ) — (18,868 ) (Decrease) 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 Condensed Statement of Cash Flows for the year ended December 31, 2014: In thousands Parent Guarantors Non-Guarantors Elimination Consolidated Net cash provided by (used in) operating activities $ 58,451 $ 452,641 $ 36,033 $ (74,740 ) $ 472,385 Net cash used in investing activities (8,637 ) (20,239 ) (318,802 ) — (347,678 ) Net cash provided by (used in) financing activities 61,460 (426,911 ) 316,217 74,740 25,506 Effect of changes in currency exchange rates — — (10,124 ) — (10,124 ) Increase in cash 111,274 5,491 23,324 — 140,089 Cash, beginning of year 35,532 7,806 242,422 — 285,760 Cash, end of year $ 146,806 $ 13,297 $ 265,746 $ — $ 425,849 |