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 full 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 June 30, 2017 : In thousands Parent Guarantors Non-Guarantors Elimination Consolidated Cash and cash equivalents $ 2,190 $ 8,985 $ 317,347 $ — $ 328,522 Receivables, net 71,773 209,518 847,700 — 1,128,991 Inventories 128,733 143,932 473,571 — 746,236 Current assets - other 36,231 3,925 100,904 — 141,060 Total current assets 238,927 366,360 1,739,522 — 2,344,809 Property, plant and equipment, net 50,700 134,047 363,095 — 547,842 Goodwill 25,275 565,154 1,753,179 — 2,343,608 Investment in subsidiaries 6,132,898 2,488,919 — (8,621,817 ) — Other intangibles, net 31,236 251,852 846,277 — 1,129,365 Other long term assets 31,634 6,273 35,209 — 73,116 Total assets $ 6,510,670 $ 3,812,605 $ 4,737,282 $ (8,621,817 ) $ 6,438,740 Current liabilities $ 152,688 198,646 $ 1,130,765 — $ 1,482,099 Inter-company 1,982,986 (1,918,583 ) (64,403 ) — — Long-term debt 1,765,868 36 168,700 — 1,934,604 Long-term liabilities - other 42,272 102,705 292,689 — 437,666 Total liabilities 3,943,814 (1,617,196 ) 1,527,751 — 3,854,369 Shareholders' equity 2,566,856 5,431,033 3,190,785 (8,621,817 ) 2,566,857 Non-controlling interest — (1,232 ) 18,746 — 17,514 Total shareholders' equity $ 2,566,856 $ 5,429,801 $ 3,209,531 $ (8,621,817 ) $ 2,584,371 Total Liabilities and Shareholders' Equity $ 6,510,670 $ 3,812,605 $ 4,737,282 $ (8,621,817 ) $ 6,438,740 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, net 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 Three Months Ended June 30, 2017 : In thousands Parent Guarantors Non-Guarantors Elimination Consolidated Net Sales $ 137,708 $ 250,065 $ 576,967 $ (32,487 ) $ 932,253 Cost of sales (100,311 ) (159,789 ) (421,998 ) 23,808 (658,290 ) Gross profit (loss) 37,397 90,276 154,969 (8,679 ) 273,963 Total operating expenses (32,954 ) (30,072 ) (97,236 ) — (160,262 ) Income (loss) from operations 4,443 60,204 57,733 (8,679 ) 113,701 Interest (expense) income, net (18,732 ) 2,251 1,061 — (15,420 ) Other income (expense), net (10,228 ) (617 ) 9,293 — (1,552 ) Equity earnings (loss) 96,944 38,206 — (135,150 ) — Pretax income (loss) 72,427 100,044 68,087 (143,829 ) 96,729 Income tax expense (402 ) 124 (24,291 ) — (24,569 ) Net income (loss) 72,025 100,168 43,796 (143,829 ) 72,160 Less: Net income attributable to noncontrolling interest — 157 (292 ) — (135 ) Net income (loss) attributable to Wabtec shareholders $ 72,025 $ 100,325 $ 43,504 $ (143,829 ) $ 72,025 Comprehensive income (loss) attributable to Wabtec shareholders $ 72,921 $ 100,326 $ 189,707 $ (143,829 ) $ 219,125 Income Statement for the Three Months Ended June 30, 2016 : In thousands Parent Guarantors Non-Guarantors Elimination Consolidated Net Sales $ 161,632 $ 349,763 $ 313,239 $ (101,033 ) $ 723,601 Cost of sales (118,079 ) (221,854 ) (210,033 ) 63,754 (486,212 ) Gross profit (loss) 43,553 127,909 103,206 (37,279 ) 237,389 Total operating expenses (29,063 ) (30,596 ) (44,446 ) — (104,105 ) (Loss) income from operations 14,490 97,313 58,760 (37,279 ) 133,284 Interest (expense) income, net (7,085 ) 1,596 520 — (4,969 ) Other income (expense), net 223 611 (2,063 ) — (1,229 ) Equity earnings (loss) 108,929 46,120 — (155,049 ) — Pretax income (loss) 116,557 145,640 57,217 (192,328 ) 127,086 Income tax expense (26,074 ) (947 ) (9,580 ) — (36,601 ) Net income (loss) 90,483 144,693 47,637 (192,328 ) 90,485 Less: Net income attributable to noncontrolling interest — — — — — Net income attributable to Wabtec shareholders $ 90,483 $ 144,693 $ 47,637 $ (192,328 ) $ 90,485 Comprehensive income (loss) attributable to Wabtec shareholders $ 90,182 $ 144,691 $ 6,691 $ (192,328 ) $ 49,236 Income Statement for the Six Months Ended June 30, 2017 : In thousands Parent Guarantors Non-Guarantors Elimination Consolidated Net Sales $ 282,251 $ 508,777 $ 1,121,356 $ (64,097 ) $ 1,848,287 Cost of sales (199,262 ) (327,395 ) (825,964 ) 48,004 (1,304,617 ) Gross profit (loss) 82,989 181,382 295,392 (16,093 ) 543,670 Total operating expenses (57,247 ) (59,944 ) (197,920 ) — (315,111 ) Income (loss) from operations 25,742 121,438 97,472 (16,093 ) 228,559 Interest (expense) income, net (33,343 ) 4,411 (4,200 ) — (33,132 ) Other income (expense), net 2,854 (1,877 ) (210 ) — 767 Equity earnings (loss) 165,229 50,148 — (215,377 ) — Pretax income (loss) 160,482 174,120 93,062 (231,470 ) 196,194 Income tax expense (14,567 ) (17 ) (37,446 ) — (52,030 ) Net income (loss) 145,915 174,103 55,616 (231,470 ) 144,164 Less: Net income attributable to noncontrolling interest — 157 1,593 — 1,750 Net income (loss) attributable to Wabtec shareholders $ 145,915 $ 174,260 $ 57,209 $ (231,470 ) $ 145,914 Comprehensive income (loss) attributable to Wabtec shareholders $ 147,668 $ 174,261 $ 250,508 $ (231,470 ) $ 340,967 Income Statement for the Six Months Ended June 30, 2016 : In thousands Parent Guarantors Non-Guarantors Elimination Consolidated Net Sales $ 338,619 $ 606,676 $ 629,223 $ (78,886 ) $ 1,495,632 Cost of sales (247,160 ) (374,815 ) (430,159 ) 49,071 (1,003,063 ) Gross profit (loss) 91,459 231,861 199,064 (29,815 ) 492,569 Total operating expenses (66,938 ) (62,948 ) (87,218 ) — (217,104 ) (Loss) income from operations 24,521 168,913 111,846 (29,815 ) 275,465 Interest (expense) income, net (13,754 ) 3,321 593 — (9,840 ) Other income (expense), net 11,040 (3,870 ) (8,245 ) — (1,075 ) Equity earnings (loss) 221,950 84,819 — (306,769 ) — Pretax income (loss) 243,757 253,183 104,194 (336,584 ) 264,550 Income tax expense (59,108 ) (1,947 ) (18,847 ) — (79,902 ) Net income (loss) 184,649 251,236 85,347 (336,584 ) 184,648 Less: Net income attributable to noncontrolling interest — — — — — Net income attributable to Wabtec shareholders $ 184,649 $ 251,236 $ 85,347 $ (336,584 ) $ 184,648 Comprehensive income (loss) attributable to Wabtec shareholders $ 183,369 $ 251,236 $ 73,000 $ (336,584 ) $ 171,021 Condensed Statement of Cash Flows for the Six Months Ended June 30, 2017 : In thousands Parent Guarantors Non-Guarantors Elimination Consolidated Net cash (used in) provided by operating activities $ (3,939 ) $ 63,758 $ (57,429 ) $ (16,093 ) $ (13,703 ) Net cash used in investing activities (8,661 ) (105,498 ) (14,422 ) — (128,581 ) Net cash provided by (used in) financing activities 12,268 41,229 (28,000 ) 16,093 41,590 Effect of changes in currency exchange rates — — 30,732 — 30,732 Increase (decrease) in cash (332 ) (511 ) (69,119 ) — (69,962 ) Cash, beginning of period 2,522 9,496 386,466 — 398,484 Cash, end of period $ 2,190 $ 8,985 $ 317,347 $ — $ 328,522 Condensed Statement of Cash Flows for the Six Months Ended June 30, 2016 : In thousands Parent Guarantors Non-Guarantors Elimination Consolidated Net cash provided by (used in) operating activities $ (29,564 ) $ 139,189 $ 90,343 $ 14,008 $ 213,976 Net cash used in investing activities (5,445 ) (19,799 ) (14,958 ) — (40,202 ) Net cash (used in) provided by financing activities 41,157 (118,345 ) (10,961 ) (14,008 ) (102,157 ) Effect of changes in currency exchange rates — — 5,127 — 5,127 Increase (decrease) in cash 6,148 1,045 69,551 — 76,744 Cash, beginning of period — 13,157 213,034 — 226,191 Cash, end of period $ 6,148 $ 14,202 $ 282,585 $ — $ 302,935 |