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 March 31, 2019 : In thousands Parent Guarantors Non-Guarantors Elimination Consolidated Cash and cash equivalents $ 5,288 $ (38 ) $ 507,620 $ — $ 512,870 Receivables, net 137,358 69,745 1,519,721 — 1,726,824 Inventories 139,550 62,766 1,744,904 — 1,947,220 Current assets - other 11,335 920 181,968 — 194,223 Total current assets 293,531 133,393 3,954,213 — 4,381,137 Property, plant and equipment, net 54,641 25,550 1,554,775 — 1,634,966 Goodwill 503,700 283,241 7,355,532 — 8,142,473 Investment in subsidiaries 16,575,061 5,258,593 — (21,833,654 ) — Other intangibles, net 28,924 77,924 4,257,173 — 4,364,021 Other long-term assets 26,262 6,772 522,274 — 555,308 Total assets $ 17,482,119 $ 5,785,473 $ 17,643,967 $ (21,833,654 ) $ 19,077,905 Current liabilities $ 467,702 $ 84,137 $ 2,702,596 $ — $ 3,254,435 Inter-company 2,557,628 (1,458,674 ) (1,098,954 ) — — Long-term debt 4,387,180 — 254,106 — 4,641,286 Long-term liabilities - other 381,763 54,560 965,415 — 1,401,738 Total liabilities 7,794,273 (1,319,977 ) 2,823,163 — 9,297,459 Shareholders' equity 9,672,846 7,105,450 14,743,204 (21,833,654 ) 9,687,846 Non-controlling interest 15,000 — 77,600 — 92,600 Total shareholders' equity $ 9,687,846 $ 7,105,450 $ 14,820,804 $ (21,833,654 ) $ 9,780,446 Total Liabilities and Shareholders' Equity $ 17,482,119 $ 5,785,473 $ 17,643,967 $ (21,833,654 ) $ 19,077,905 Balance Sheet for December 31, 2018 : In thousands Parent Guarantors Non-Guarantors Elimination Consolidated Cash and cash equivalents $ 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, net 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 Income Statement for the Three Months Ended March 31, 2019 : In thousands Parent Guarantors Non-Guarantors Elimination Consolidated Net Sales $ 193,066 $ 128,803 $ 1,327,249 $ (55,501 ) $ 1,593,617 Cost of sales (157,650 ) (82,015 ) (998,019 ) 33,084 (1,204,600 ) Gross profit 35,416 46,788 329,230 (22,417 ) 389,017 Total operating expenses (97,540 ) (15,321 ) (208,849 ) — (321,710 ) Income from operations (62,124 ) 31,467 120,381 (22,417 ) 67,307 Interest (expense) income, net (41,646 ) 3,478 (6,401 ) — (44,569 ) Other income (expense), net 20,333 (2,485 ) (26,076 ) — (8,228 ) Equity earnings 91,482 79,759 — (171,241 ) — Pretax income 8,045 112,219 87,904 (193,658 ) 14,510 Income tax (expense) benefit (12,517 ) — (6,006 ) — (18,523 ) Net income (4,472 ) 112,219 81,898 (193,658 ) (4,013 ) Less: Net income attributable to noncontrolling interest — — (459 ) — (459 ) Net income attributable to Wabtec shareholders $ (4,472 ) $ 112,219 $ 81,439 $ (193,658 ) $ (4,472 ) Comprehensive income attributable to Wabtec shareholders $ (4,472 ) $ 112,219 $ 29,022 $ (193,658 ) $ (56,889 ) Income Statement for the Three Months Ended March 31, 2018 : In thousands Parent Guarantors Non-Guarantors Elimination Consolidated Net Sales $ 161,301 $ 301,706 $ 641,663 $ (48,493 ) $ 1,056,177 Cost of sales (118,658 ) (179,090 ) (488,233 ) 40,685 (745,296 ) Gross profit 42,643 122,616 153,430 (7,808 ) 310,881 Total operating expenses (35,627 ) (37,327 ) (106,648 ) — (179,602 ) Income from operations 7,016 85,289 46,782 (7,808 ) 131,279 Interest (expense) income, net (20,394 ) 2,301 (2,191 ) — (20,284 ) Other income (expense), net 8,729 (2,469 ) (3,674 ) — 2,586 Equity earnings 106,698 28,720 — (135,418 ) — Pretax income 102,049 113,841 40,917 (143,226 ) 113,581 Income tax expense (13,682 ) 1,194 (13,636 ) — (26,124 ) Net income 88,367 115,035 27,281 (143,226 ) 87,457 Less: Net income attributable to noncontrolling interest — 215 694 — 909 Net income attributable to Wabtec shareholders $ 88,367 $ 115,250 $ 27,975 $ (143,226 ) $ 88,366 Comprehensive income attributable to Wabtec shareholders $ 88,649 $ 115,250 $ 106,701 $ (143,226 ) $ 167,374 Condensed Statement of Cash Flows for the Three Months Ended March 31, 2019 : In thousands Parent Guarantors Non-Guarantors Elimination Consolidated Net cash (used for) provided by operating activities $ (118,411 ) $ 24,140 $ 148,026 $ (22,417 ) $ 31,338 Net cash provided by (used for) investing activities 6,898,021 (1,601 ) (9,636,068 ) — (2,739,648 ) Net cash (used for) provided by financing activities (8,557,004 ) (22,458 ) 9,440,035 22,417 882,990 Effect of changes in currency exchange rates — — (4,164 ) — (4,164 ) (Decrease) increase in cash (1,777,394 ) 81 (52,171 ) — (1,829,484 ) Cash, cash equivalents, and restricted cash beginning of period 1,782,682 (119 ) 559,791 — 2,342,354 Cash and cash equivalents, end of period $ 5,288 $ (38 ) $ 507,620 $ — $ 512,870 Condensed Statement of Cash Flows for the Three Months Ended March 31, 2018 : In thousands Parent Guarantors Non-Guarantors Elimination Consolidated Net cash (used for) provided by operating activities $ (9,439 ) $ 50,789 $ (9,342 ) $ (7,808 ) $ 24,200 Net cash (used for) provided by investing activities (1,759 ) (3,693 ) (38,413 ) — (43,865 ) Net cash provided by (used for) financing activities 22,973 (49,808 ) 47,695 7,808 28,668 Effect of changes in currency exchange rates — — 7,482 — 7,482 Increase (decrease) in cash 11,775 (2,712 ) 7,422 — 16,485 Cash, cash equivalents and restricted cash, beginning of period 933 4,802 227,666 — 233,401 Cash and cash equivalents, end of period $ 12,708 $ 2,090 $ 235,088 $ — $ 249,886 |