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, 2018 : In thousands Parent Guarantors Non-Guarantors Elimination Consolidated Cash, cash equivalents, and restricted cash $ 1,782,682 $ (119 ) $ 559,791 $ — $ 2,342,354 Receivables, net 106,815 61,513 978,450 — 1,146,778 Inventories 149,622 69,116 626,148 — 844,886 Current assets - other 11,884 690 103,075 — 115,649 Total current assets 2,051,003 131,200 2,267,464 — 4,449,667 Property, plant and equipment 51,551 24,755 487,431 — 563,737 Goodwill 25,275 283,241 2,088,028 — 2,396,544 Investment in subsidiaries 6,707,979 4,022,107 — (10,730,086 ) — Other intangibles, net 29,254 78,547 1,022,079 — 1,129,880 Other long term assets 8,775 149 100,482 — 109,406 Total assets $ 8,873,837 $ 4,539,999 $ 5,965,484 $ (10,730,086 ) $ 8,649,234 Current liabilities $ 264,630 $ 91,004 $ 1,291,056 $ — $ 1,646,690 Inter-company 1,947,504 (1,436,222 ) (511,282 ) — — Long-term debt 3,779,627 — 13,147 — 3,792,774 Long-term liabilities - other 16,945 48,714 275,036 — 340,695 Total liabilities 6,008,706 (1,296,504 ) 1,067,957 — 5,780,159 Shareholders' equity 2,865,131 5,836,503 4,893,583 (10,730,086 ) 2,865,131 Non-controlling interest — — 3,944 — 3,944 Total shareholders' equity $ 2,865,131 $ 5,836,503 $ 4,897,527 $ (10,730,086 ) $ 2,869,075 Total Liabilities and Shareholders' Equity $ 8,873,837 $ 4,539,999 $ 5,965,484 $ (10,730,086 ) $ 8,649,234 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 52,532 26,492 494,948 — 573,972 Goodwill 25,274 283,242 2,151,587 — 2,460,103 Investment in subsidiaries 6,517,205 2,440,665 — (8,957,870 ) — 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 $ 2,914,524 $ 5,780,268 $ (8,957,870 ) $ 6,579,980 Current liabilities $ 196,827 $ 77,284 $ 1,299,219 $ — $ 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 (1,209,518 ) 926,776 — 3,751,448 Shareholders' equity 2,808,868 4,124,042 4,833,828 (8,957,870 ) 2,808,868 Non-controlling interest — — 19,664 — 19,664 Total shareholders' equity $ 2,808,868 $ 4,124,042 $ 4,853,492 $ (8,957,870 ) $ 2,828,532 Total Liabilities and Shareholders' Equity $ 6,843,058 $ 2,914,524 $ 5,780,268 $ (8,957,870 ) $ 6,579,980 Income Statement for the Year Ended December 31, 2018 : In thousands Parent Guarantors Non-Guarantors Elimination Consolidated Net Sales $ 671,035 $ 483,058 $ 3,442,229 $ (232,775 ) $ 4,363,547 Cost of sales (495,090 ) (304,286 ) (2,462,536 ) 132,250 (3,129,662 ) Gross profit (loss) 175,945 178,772 979,693 (100,525 ) 1,233,885 Total operating expenses (172,978 ) (57,274 ) (530,196 ) — (760,448 ) Income (loss) from operations 2,967 121,498 449,497 (100,525 ) 473,437 Interest (expense) income, net (110,801 ) 12,794 (14,228 ) — (112,235 ) Other income (expense), net 13,452 20 (7,092 ) — 6,380 Equity earnings (loss) 396,944 369,376 — (766,320 ) — Pretax income (loss) 302,562 503,688 428,177 (866,845 ) 367,582 Income tax expense (7,618 ) (3,299 ) (64,962 ) — (75,879 ) Net income (loss) 294,944 500,389 363,215 (866,845 ) 291,703 Less: Net income attributable to noncontrolling interest — — 3,241 — 3,241 Net income (loss) attributable to Wabtec shareholders $ 294,944 $ 500,389 $ 366,456 $ (866,845 ) $ 294,944 Comprehensive income (loss) attributable to Wabtec shareholders $ 295,774 $ 500,389 $ 154,035 $ (866,845 ) $ 83,353 Income Statement for the Year Ended December 31, 2017 : In thousands Parent Guarantors Non-Guarantors Elimination Consolidated Net Sales $ 577,397 $ 398,220 $ 3,035,464 $ (129,325 ) $ 3,881,756 Cost of sales (440,911 ) (255,792 ) (2,218,460 ) 98,720 (2,816,443 ) Gross profit (loss) 136,486 142,428 817,004 (30,605 ) 1,065,313 Total operating expenses (114,199 ) (50,902 ) (479,133 ) — (644,234 ) Income (loss) from operations 22,287 91,526 337,871 (30,605 ) 421,079 Interest (expense) income, net (76,823 ) 10,916 (11,977 ) — (77,884 ) Other income (expense), net 10,020 274 (1,426 ) — 8,868 Equity earnings (loss) 416,068 317,614 — (733,682 ) — Pretax income (loss) 371,552 420,330 324,468 (764,287 ) 352,063 Income tax (expense) income (109,294 ) 18,762 759 — (89,773 ) Net income (loss) 262,258 439,092 325,227 (764,287 ) 262,290 Less: Net income attributable to noncontrolling interest — — (29 ) — (29 ) Net income (loss) attributable to Wabtec shareholders $ 262,258 $ 439,092 $ 325,198 $ (764,287 ) $ 262,261 Comprehensive income (loss) attributable to Wabtec shareholders $ 263,907 $ 439,092 $ 658,162 $ (764,287 ) $ 596,874 Income Statement for the Year Ended December 31, 2016: In thousands Parent Guarantors Non-Guarantors Elimination Consolidated Net Sales $ 641,809 $ 435,864 $ 1,995,465 $ (141,950 ) $ 2,931,188 Cost of sales (473,700 ) (280,973 ) (1,350,401 ) 98,125 (2,006,949 ) Gross (loss) profit 168,109 154,891 645,064 (43,825 ) 924,239 Total operating expenses (142,817 ) (50,361 ) (274,454 ) — (467,632 ) Income (loss) from operations 25,292 104,530 370,610 (43,825 ) 456,607 Interest (expense) income, net (38,843 ) 9,294 (20,749 ) — (50,298 ) Other income (expense), net 25,254 (1,689 ) (17,037 ) — 6,528 Equity earnings (loss) 322,650 292,184 — (614,834 ) — Pretax income (loss) 334,353 404,319 332,824 (658,659 ) 412,837 Income tax expense (29,466 ) (52,308 ) (17,659 ) — (99,433 ) Net income (loss) 304,887 352,011 315,165 (658,659 ) 313,404 Less: Net income attributable to noncontrolling interest — — (8,517 ) — (8,517 ) Net income (loss) attributable to Wabtec shareholders $ 304,887 $ 352,011 $ 306,648 $ (658,659 ) $ 304,887 Comprehensive income (loss) attributable to Wabtec shareholders $ 305,180 $ 352,011 $ 203,469 $ (658,659 ) $ 202,001 Condensed Statement of Cash Flows for the year ended December 31, 2018 : In thousands Parent Guarantors Non-Guarantors Elimination Consolidated Net cash (used in) provided by operating activities $ (87,122 ) $ 130,125 $ 372,193 $ (100,525 ) $ 314,671 Net cash used in investing activities (16,808 ) (2,024 ) (128,455 ) — (147,287 ) Net cash provided by (used in) financing activities 1,885,679 (128,845 ) 120,752 100,525 1,978,111 Effect of changes in currency exchange rates — — (36,542 ) — (36,542 ) Increase (decrease) in cash 1,781,749 (744 ) 327,948 — 2,108,953 Cash and cash equivalents, beginning of year 933 625 231,843 — 233,401 Cash, cash equivalents, and restricted cash, end of year $ 1,782,682 $ (119 ) $ 559,791 $ — $ 2,342,354 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 ) $ 130,298 $ 138,349 $ (30,605 ) $ 188,811 Net cash used in investing activities (11,156 ) (3,357 ) (1,018,961 ) — (1,033,474 ) Net cash provided by (used in) financing activities 58,798 (127,542 ) (59,292 ) 30,605 (97,431 ) Effect of changes in currency exchange rates — — 32,263 — 32,263 (Decrease) increase in cash (1,589 ) (601 ) (907,641 ) — (909,831 ) Cash, cash equivalents, and restricted cash, beginning of year 2,522 1,226 1,139,484 — 1,143,232 Cash and cash equivalents, end of year $ 933 $ 625 $ 231,843 $ — $ 233,401 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 $ (44,611 ) $ 142,839 $ 396,127 $ (43,825 ) $ 450,530 Net cash used in (provided by) investing activities (829,783 ) (2,653 ) 599,470 — (232,966 ) Net cash provided by (used in) financing activities 876,916 (147,586 ) (250,184 ) 43,825 522,971 Effect of changes in currency exchange rates — — (26,436 ) — (26,436 ) Increase (decrease) in cash 2,522 (7,400 ) 718,977 — 714,099 Cash, cash equivalents, and restricted cash, beginning of year — 8,626 420,507 — 429,133 Cash, cash equivalents, and restricted cash, end of year $ 2,522 $ 1,226 $ 1,139,484 $ — $ 1,143,232 |