Guarantor Subsidiaries Financial Information | GUARANTOR SUBSIDIARIES FINANCIAL INFORMATION The obligations of the Company under the 2018 Refinancing Credit Agreement have been guaranteed by certain of the Company’s subsidiaries. Each guarantor is 100% owned by the 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, 2018 : In thousands Parent Guarantors Non-Guarantors Elimination Consolidated Cash and cash equivalents $ 741 $ 573 $ 244,260 $ — $ 245,574 Receivables, net 95,354 72,507 1,045,373 — 1,213,234 Inventories 141,125 59,043 663,625 — 863,793 Current assets - other 1,207 651 122,428 — 124,286 Total current assets 238,427 132,774 2,075,686 — 2,446,887 Property, plant and equipment, net 47,713 25,186 482,935 — 555,834 Goodwill 25,275 283,241 2,120,075 — 2,428,591 Investment in subsidiaries 6,639,920 2,662,153 — (9,302,073 ) — Other intangibles, net 29,915 79,792 1,064,693 — 1,174,400 Other long-term assets 21,800 (23,892 ) 73,986 — 71,894 Total assets $ 7,003,050 $ 3,159,254 $ 5,817,375 $ (9,302,073 ) $ 6,677,606 Current liabilities $ 186,353 $ 98,432 $ 1,321,683 $ — $ 1,606,468 Inter-company 2,272,527 (1,378,182 ) (894,345 ) — — Long-term debt 1,632,729 3 225,074 — 1,857,806 Long-term liabilities - other 54,161 20,832 263,711 — 338,704 Total liabilities 4,145,770 (1,258,915 ) 916,123 — 3,802,978 Shareholders' equity 2,857,280 4,418,169 4,883,904 (9,302,073 ) 2,857,280 Non-controlling interest — — 17,348 — 17,348 Total shareholders' equity $ 2,857,280 $ 4,418,169 $ 4,901,252 $ (9,302,073 ) $ 2,874,628 Total Liabilities and Shareholders' Equity $ 7,003,050 $ 3,159,254 $ 5,817,375 $ (9,302,073 ) $ 6,677,606 Balance Sheet for December 31, 2017 : In thousands Parent Guarantors Non-Guarantors Elimination Consolidated Cash and cash equivalents $ 933 $ 625 $ 231,843 $ — $ 233,401 Receivables, net 77,046 59,166 1,030,575 — 1,166,787 Inventories 120,937 46,626 575,071 — 742,634 Current assets - other 1,142 563 120,586 — 122,291 Total current assets 200,058 106,980 1,958,075 — 2,265,113 Property, plant and equipment, net 52,532 26,492 494,948 — 573,972 Goodwill 25,274 283,241 2,151,588 — 2,460,103 Investment in subsidiaries 6,517,205 2,450,722 — (8,967,927 ) — Other intangibles, net 30,575 81,037 1,092,820 — 1,204,432 Other long-term assets 17,414 (23,892 ) 82,838 — 76,360 Total assets $ 6,843,058 $ 2,924,580 $ 5,780,269 $ (8,967,927 ) $ 6,579,980 Current liabilities $ 196,827 $ 77,283 $ 1,299,220 $ — $ 1,573,330 Inter-company 2,121,546 (1,307,410 ) (814,136 ) — — Long-term debt 1,661,771 14 161,518 — 1,823,303 Long-term liabilities - other 54,046 20,594 280,175 — 354,815 Total liabilities 4,034,190 (1,209,519 ) 926,777 — 3,751,448 Shareholders' equity 2,808,868 4,134,099 4,833,828 (8,967,927 ) 2,808,868 Non-controlling interest — — 19,664 — 19,664 Total shareholders' equity $ 2,808,868 $ 4,134,099 $ 4,853,492 $ (8,967,927 ) $ 2,828,532 Total Liabilities and Shareholders' Equity $ 6,843,058 $ 2,924,580 $ 5,780,269 $ (8,967,927 ) $ 6,579,980 Income Statement for the Three Months Ended June 30, 2018 : In thousands Parent Guarantors Non-Guarantors Elimination Consolidated Net Sales $ 168,426 $ 137,966 $ 873,375 $ (68,087 ) $ 1,111,680 Cost of sales (122,919 ) (88,688 ) (614,861 ) 38,755 (787,713 ) Gross profit 45,507 49,278 258,514 (29,332 ) 323,967 Total operating expenses (49,780 ) (12,267 ) (138,397 ) — (200,444 ) (Loss) income from operations (4,273 ) 37,011 120,117 (29,332 ) 123,523 Interest (expense) income, net (31,734 ) 3,137 (3,323 ) — (31,920 ) Other income (expense), net 483 — 1,688 — 2,171 Equity earnings (loss) 128,744 118,771 — (247,515 ) — Pretax income (loss) 93,220 158,919 118,482 (276,847 ) 93,774 Income tax expense (7,213 ) — (3,290 ) — (10,503 ) Net income 86,007 158,919 115,192 (276,847 ) 83,271 Less: Net loss attributable to noncontrolling interest — — 1,145 — 1,145 Net income (loss) attributable to Wabtec shareholders $ 86,007 $ 158,919 $ 116,337 $ (276,847 ) $ 84,416 Comprehensive income (loss) attributable to Wabtec shareholders $ 86,231 $ 158,919 $ (74,104 ) $ (276,847 ) $ (105,801 ) Income Statement for the Three Months Ended June 30, 2017 : In thousands Parent Guarantors Non-Guarantors Elimination Consolidated Net Sales $ 137,708 $ 93,372 $ 728,849 $ (27,676 ) $ 932,253 Cost of sales (100,331 ) (59,637 ) (518,604 ) 20,282 (658,290 ) Gross profit 37,377 33,735 210,245 (7,394 ) 273,963 Total operating expenses (33,126 ) (12,741 ) (114,739 ) — (160,606 ) Income (loss) from operations 4,251 20,994 95,506 (7,394 ) 113,357 Interest (expense) income, net (19,805 ) 2,690 (449 ) — (17,564 ) Other income (expense), net (8,984 ) — 9,920 — 936 Equity earnings (loss) 96,963 75,715 — (172,678 ) — Pretax income (loss) 72,425 99,399 104,977 (180,072 ) 96,729 Income tax expense (401 ) — (24,168 ) — (24,569 ) Net income (loss) 72,024 99,399 80,809 (180,072 ) 72,160 Less: Net income attributable to noncontrolling interest — — (135 ) — (135 ) Net income (loss) attributable to Wabtec shareholders $ 72,024 $ 99,399 $ 80,674 $ (180,072 ) $ 72,025 Comprehensive income (loss) attributable to Wabtec shareholders $ 72,921 $ 99,399 $ 226,877 $ (180,072 ) $ 219,125 Income Statement for the Six Months Ended June 30, 2018 : In thousands Parent Guarantors Non-Guarantors Elimination Consolidated Net Sales $ 329,727 $ 256,083 $ 1,700,594 $ (118,547 ) $ 2,167,857 Cost of sales (241,577 ) (161,678 ) (1,200,588 ) 70,834 (1,533,009 ) Gross profit (loss) 88,150 94,405 500,006 (47,713 ) 634,848 Total operating expenses (85,407 ) (25,941 ) (268,698 ) — (380,046 ) Income (loss) from operations 2,743 68,464 231,308 (47,713 ) 254,802 Interest (expense) income, net (52,128 ) 6,079 (6,155 ) — (52,204 ) Other income (expense), net 9,212 (679 ) (3,776 ) — 4,757 Equity earnings (loss) 235,442 210,877 — (446,319 ) — Pretax income (loss) 195,269 284,741 221,377 (494,032 ) 207,355 Income tax expense (20,895 ) — (15,732 ) — (36,627 ) Net income (loss) 174,374 284,741 205,645 (494,032 ) 170,728 Less: Net income attributable to noncontrolling interest — — 2,054 — 2,054 Net income (loss) attributable to Wabtec shareholders $ 174,374 $ 284,741 $ 207,699 $ (494,032 ) $ 172,782 Comprehensive income (loss) attributable to Wabtec shareholders $ 174,881 $ 284,741 $ 95,983 $ (494,032 ) $ 61,573 Income Statement for the Six Months Ended June 30, 2017 : In thousands Parent Guarantors Non-Guarantors Elimination Consolidated Net Sales $ 282,251 $ 198,431 $ 1,424,975 $ (57,370 ) $ 1,848,287 Cost of sales (199,263 ) (123,901 ) (1,025,282 ) 43,829 (1,304,617 ) Gross profit (loss) 82,988 74,530 399,693 (13,541 ) 543,670 Total operating expenses (57,592 ) (25,069 ) (233,140 ) — (315,801 ) Income (loss) from operations 25,396 49,461 166,553 (13,541 ) 227,869 Interest (expense) income, net (35,488 ) 5,230 (7,164 ) — (37,422 ) Other income (expense), net 5,343 (229 ) 633 — 5,747 Equity earnings (loss) 165,229 117,246 — (282,475 ) — Pretax income (loss) 160,480 171,708 160,022 (296,016 ) 196,194 Income tax expense (14,567 ) — (37,463 ) — (52,030 ) Net income (loss) 145,913 171,708 122,559 (296,016 ) 144,164 Less: Net income attributable to noncontrolling interest — — 1,750 — 1,750 Net income (loss) attributable to Wabtec shareholders $ 145,913 $ 171,708 $ 124,309 $ (296,016 ) $ 145,914 Comprehensive income (loss) attributable to Wabtec shareholders $ 147,668 $ 171,708 $ 317,607 $ (296,016 ) $ 340,967 Condensed Statement of Cash Flows for the Six Months Ended June 30, 2018 : In thousands Parent Guarantors Non-Guarantors Elimination Consolidated Net cash (used for) provided by operating activities $ (116,378 ) $ 72,206 $ 159,789 $ (47,713 ) $ 67,904 Net cash used for investing activities (9,669 ) (249 ) (59,182 ) — (69,100 ) Net cash provided by (used for) financing activities 125,855 (72,009 ) (78,795 ) 47,713 22,764 Effect of changes in currency exchange rates — — (9,395 ) — (9,395 ) (Decrease) Increase in cash (192 ) (52 ) 12,417 — 12,173 Cash and cash equivalents, beginning of period 933 625 231,843 — 233,401 Cash and cash equivalents, end of period $ 741 $ 573 $ 244,260 $ — $ 245,574 Condensed Statement of Cash Flows for the Six Months Ended June 30, 2017 : In thousands Parent Guarantors Non-Guarantors Elimination Consolidated Net cash (used for) operating activities $ (50,070 ) $ 65,857 $ (15,949 ) $ (13,541 ) $ (13,703 ) Net cash (used for) provided by investing activities (8,670 ) (1,705 ) (874,254 ) — (884,629 ) Net cash provided by (used for) financing activities 58,408 (62,148 ) 31,789 13,541 41,590 Effect of changes in currency exchange rates — — 42,032 — 42,032 (Decrease) Increase in cash (332 ) 2,004 (816,382 ) — (814,710 ) Cash, cash equivalents and restricted cash, beginning of period 2,522 1,226 1,139,484 — 1,143,232 Cash and cash equivalents, end of period $ 2,190 $ 3,230 $ 323,102 $ — $ 328,522 |