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 September 30, 2017 : In thousands Parent Guarantors Non-Guarantors Elimination Consolidated Cash and cash equivalents $ 3,049 $ 6,082 $ 218,949 $ — $ 228,080 Receivables, net 75,123 232,060 837,156 — 1,144,339 Inventories 132,044 140,745 491,992 — 764,781 Current assets - other 39,216 4,283 96,426 — 139,925 Total current assets 249,432 383,170 1,644,523 — 2,277,125 Property, plant and equipment, net 51,196 134,397 364,774 — 550,367 Goodwill 25,276 549,198 1,810,284 — 2,384,758 Investment in subsidiaries 6,304,037 2,508,725 — (8,812,762 ) — Other intangibles, net 30,905 251,485 857,997 — 1,140,387 Other long term assets 29,724 6,273 61,016 — 97,013 Total assets $ 6,690,570 $ 3,833,248 $ 4,738,594 $ (8,812,762 ) $ 6,449,650 Current liabilities $ 162,470 199,511 $ 1,103,459 — $ 1,465,440 Inter-company 2,031,256 (1,942,433 ) (88,823 ) — — Long-term debt 1,740,541 25 83,590 — 1,824,156 Long-term liabilities - other 38,601 87,935 297,149 — 423,685 Total liabilities 3,972,868 (1,654,962 ) 1,395,375 — 3,713,281 Shareholders' equity 2,717,702 5,489,597 3,323,165 (8,812,762 ) 2,717,702 Non-controlling interest — (1,387 ) 20,054 — 18,667 Total shareholders' equity $ 2,717,702 $ 5,488,210 $ 3,343,219 $ (8,812,762 ) $ 2,736,369 Total Liabilities and Shareholders' Equity $ 6,690,570 $ 3,833,248 $ 4,738,594 $ (8,812,762 ) $ 6,449,650 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 September 30, 2017 : In thousands Parent Guarantors Non-Guarantors Elimination Consolidated Net Sales $ 134,906 $ 270,116 $ 587,289 $ (34,380 ) $ 957,931 Cost of sales (111,775 ) (176,291 ) (444,704 ) 28,042 (704,728 ) Gross profit (loss) 23,131 93,825 142,585 (6,338 ) 253,203 Total operating expenses (22,714 ) (29,991 ) (98,487 ) — (151,192 ) Income (loss) from operations 417 63,834 44,098 (6,338 ) 102,011 Interest (expense) income, net (19,222 ) 1,143 186 — (17,893 ) Other income (expense), net 274 (356 ) (2,851 ) — (2,933 ) Equity earnings (loss) 80,874 19,806 — (100,680 ) — Pretax income (loss) 62,343 84,427 41,433 (107,018 ) 81,185 Income tax expense 5,056 (5 ) (17,797 ) — (12,746 ) Net income (loss) 67,399 84,422 23,636 (107,018 ) 68,439 Less: Net income attributable to noncontrolling interest — 155 (1,195 ) — (1,040 ) Net income (loss) attributable to Wabtec shareholders $ 67,399 $ 84,577 $ 22,441 $ (107,018 ) $ 67,399 Comprehensive income (loss) attributable to Wabtec shareholders $ 66,813 $ 84,577 $ 115,647 $ (107,018 ) $ 160,019 Income Statement for the Three Months Ended September 30, 2016 : In thousands Parent Guarantors Non-Guarantors Elimination Consolidated Net Sales $ 155,731 $ 259,174 $ 295,336 $ (34,667 ) $ 675,574 Cost of sales (109,414 ) (186,546 ) (211,392 ) 44,259 (463,093 ) Gross profit (loss) 46,317 72,628 83,944 9,592 212,481 Total operating expenses (21,979 ) (29,019 ) (41,387 ) — (92,385 ) (Loss) income from operations 24,338 43,609 42,557 9,592 120,096 Interest (expense) income, net (7,854 ) 1,728 69 — (6,057 ) Other income (expense), net 6,600 (86 ) (5,326 ) — 1,188 Equity earnings (loss) 86,731 27,099 — (113,830 ) — Pretax income (loss) 109,815 72,350 37,300 (104,238 ) 115,227 Income tax expense (27,387 ) 1,567 (6,979 ) — (32,799 ) Net income (loss) 82,428 73,917 30,321 (104,238 ) 82,428 Less: Net income attributable to noncontrolling interest — — — — — Net income attributable to Wabtec shareholders $ 82,428 $ 73,917 $ 30,321 $ (104,238 ) $ 82,428 Comprehensive income (loss) attributable to Wabtec shareholders $ 82,987 $ 73,916 $ 34,054 $ (104,238 ) $ 86,719 Income Statement for the Nine Months Ended September 30, 2017 : In thousands Parent Guarantors Non-Guarantors Elimination Consolidated Net Sales $ 417,156 $ 778,893 $ 1,708,646 $ (98,477 ) $ 2,806,218 Cost of sales (311,037 ) (503,686 ) (1,270,668 ) 76,046 (2,009,345 ) Gross profit (loss) 106,119 275,207 437,978 (22,431 ) 796,873 Total operating expenses (79,960 ) (89,935 ) (296,408 ) — (466,303 ) Income (loss) from operations 26,159 185,272 141,570 (22,431 ) 330,570 Interest (expense) income, net (52,565 ) 5,554 (4,014 ) — (51,025 ) Other income (expense), net 3,127 (2,233 ) (3,060 ) — (2,166 ) Equity earnings (loss) 246,103 69,954 — (316,057 ) — Pretax income (loss) 222,824 258,547 134,496 (338,488 ) 277,379 Income tax expense (9,511 ) (22 ) (55,243 ) — (64,776 ) Net income (loss) 213,313 258,525 79,253 (338,488 ) 212,603 Less: Net income attributable to noncontrolling interest — 311 399 — 710 Net income (loss) attributable to Wabtec shareholders $ 213,313 $ 258,836 $ 79,652 $ (338,488 ) $ 213,313 Comprehensive income (loss) attributable to Wabtec shareholders $ 214,482 $ 258,838 $ 366,156 $ (338,488 ) $ 500,988 Income Statement for the Nine Months Ended September 30, 2016 : In thousands Parent Guarantors Non-Guarantors Elimination Consolidated Net Sales $ 494,350 $ 865,850 $ 924,559 $ (113,553 ) $ 2,171,206 Cost of sales (356,575 ) (561,361 ) (641,550 ) 93,330 (1,466,156 ) Gross profit (loss) 137,775 304,489 283,009 (20,223 ) 705,050 Total operating expenses (88,916 ) (91,967 ) (128,606 ) — (309,489 ) (Loss) income from operations 48,859 212,522 154,403 (20,223 ) 395,561 Interest (expense) income, net (21,608 ) 5,049 662 — (15,897 ) Other income (expense), net 17,640 (3,956 ) (13,571 ) — 113 Equity earnings (loss) 308,681 111,917 — (420,598 ) — Pretax income (loss) 353,572 325,532 141,494 (440,821 ) 379,777 Income tax expense (86,495 ) (380 ) (25,826 ) — (112,701 ) Net income (loss) 267,077 325,152 115,668 (440,821 ) 267,076 Less: Net income attributable to noncontrolling interest — — — — — Net income attributable to Wabtec shareholders $ 267,077 $ 325,152 $ 115,668 $ (440,821 ) $ 267,076 Comprehensive income (loss) attributable to Wabtec shareholders $ 266,355 $ 325,152 $ 107,054 $ (440,821 ) $ 257,740 Condensed Statement of Cash Flows for the Nine Months Ended September 30, 2017 : In thousands Parent Guarantors Non-Guarantors Elimination Consolidated Net cash (used for) provided by operating activities $ (38,954 ) $ 115,816 $ (27,921 ) $ (22,430 ) $ 26,511 Net cash used for investing activities (12,591 ) (110,741 ) (26,492 ) — (149,824 ) Net cash provided by (used for) financing activities 52,072 (8,489 ) (136,062 ) 22,430 (70,049 ) Effect of changes in currency exchange rates — — 22,958 — 22,958 Increase (decrease) in cash 527 (3,414 ) (167,517 ) — (170,404 ) Cash, beginning of period 2,522 9,496 386,466 — 398,484 Cash, end of period $ 3,049 $ 6,082 $ 218,949 $ — $ 228,080 Condensed Statement of Cash Flows for the Nine Months Ended September 30, 2016 : In thousands Parent Guarantors Non-Guarantors Elimination Consolidated Net cash (used for) provided by operating activities $ (53,967 ) $ 220,963 $ 100,120 $ (20,223 ) $ 246,893 Net cash used for investing activities (5,067 ) (26,693 ) (84,131 ) — (115,891 ) Net cash provided by (used for) financing activities 70,272 (193,669 ) (9,162 ) 20,223 (112,336 ) Effect of changes in currency exchange rates — — 5,525 — 5,525 Increase (decrease) in cash 11,238 601 12,352 — 24,191 Cash, beginning of period — 13,157 213,034 — 226,191 Cash, end of period $ 11,238 $ 13,758 $ 225,386 $ — $ 250,382 |