Guarantor Subsidiaries Financial Information | GUARANTOR SUBSIDIARIES FINANCIAL INFORMATION The obligations under the Company's Senior Notes and Senior Credit Facility have been fully and unconditionally guaranteed by certain of the Company's U.S. subsidiaries. Each guarantor is 100% owned by the parent company, with the exception of GE Transportation, a Wabtec Company, which has 15,000 shares outstanding of Class A Non-Voting Preferred Stock held by General Electric 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, 2020: In millions Parent Guarantors Non-Guarantors Elimination Consolidated Cash and cash equivalents $ 14.6 $ 5.8 $ 595.5 $ — $ 615.9 Receivables, net 130.3 316.5 1,225.2 — 1,672.0 Inventories 137.7 759.5 888.5 — 1,785.7 Current assets - other 0.3 29.4 137.8 — 167.5 Total current assets 282.9 1,111.2 2,847.0 — 4,241.1 Property, plant and equipment, net 78.8 68.0 1,476.2 — 1,623.0 Goodwill 527.4 284.2 7,462.1 — 8,273.7 Investment in subsidiaries 15,638.8 6,698.2 — (22,337.0) — Other intangibles, net 36.5 760.2 3,213.3 — 4,010.0 Other long-term assets 103.6 115.9 405.8 — 625.3 Total assets $ 16,668.0 $ 9,037.7 $ 15,404.4 $ (22,337.0) $ 18,773.1 Current liabilities $ 503.0 $ 1,042.2 $ 1,436.4 $ — $ 2,981.6 Inter-company 1,382.0 (2,763.0) 1,381.0 — — Long-term debt 4,643.4 — 11.7 — 4,655.1 Long-term liabilities - other 378.0 128.4 832.3 — 1,338.7 Total liabilities 6,906.4 (1,592.4) 3,661.4 — 8,975.4 Shareholders' equity 9,746.6 10,630.1 11,722.1 (22,337.0) 9,761.8 Non-controlling interest 15.0 — 20.9 — 35.9 Total shareholders' equity $ 9,761.6 $ 10,630.1 $ 11,743.0 $ (22,337.0) $ 9,797.7 Total Liabilities and Shareholders' Equity $ 16,668.0 $ 9,037.7 $ 15,404.4 $ (22,337.0) $ 18,773.1 Balance Sheet for December 31, 2019: In millions Parent Guarantors Non-Guarantors Elimination Consolidated Cash and cash equivalents $ 24.0 $ 14.7 $ 565.5 $ — $ 604.2 Receivables, net 103.5 298.2 1,262.2 — 1,663.9 Inventories 135.3 763.1 874.7 — 1,773.1 Current assets - other (0.8) 22.0 129.7 — 150.9 Total current assets 262.0 1,098.0 2,832.1 — 4,192.1 Property, plant and equipment, net 73.2 65.0 1,517.6 — 1,655.8 Goodwill 564.1 283.2 7,513.3 — 8,360.6 Investment in subsidiaries 15,566.2 6,583.9 — (22,150.1) — Other intangibles, net 35.8 731.2 3,337.0 — 4,104.0 Other long-term assets 105.6 116.2 409.9 — 631.7 Total assets $ 16,606.9 $ 8,877.5 $ 15,609.9 $ (22,150.1) $ 18,944.2 Current liabilities $ 586.0 $ 1,109.6 $ 1,562.4 $ — $ 3,258.0 Inter-company 1,357.6 (2,546.3) 1,188.7 — — Long-term debt 4,321.8 — 11.8 — 4,333.6 Long-term liabilities - other 385.0 154.1 819.9 — 1,359.0 Total liabilities 6,650.4 (1,282.6) 3,582.8 — 8,950.6 Shareholders' equity 9,941.5 10,160.1 12,005.0 (22,150.1) 9,956.5 Non-controlling interest 15.0 — 22.1 — 37.1 Total shareholders' equity $ 9,956.5 $ 10,160.1 $ 12,027.1 $ (22,150.1) $ 9,993.6 Total Liabilities and Shareholders' Equity $ 16,606.9 $ 8,877.5 $ 15,609.9 $ (22,150.1) $ 18,944.2 Income Statement for the Three Months Ended March 31, 2020: In millions Parent Guarantors Non-Guarantors Elimination Consolidated Net sales $ 168.4 $ 903.0 $ 1,365.0 $ (506.5) $ 1,929.9 Cost of sales (128.6) (748.1) (879.1) 404.6 (1,351.2) Gross profit 39.8 154.9 485.9 (101.9) 578.7 Total operating expenses (53.4) (63.8) (244.2) — (361.4) Income from operations (13.6) 91.1 241.7 (101.9) 217.3 Interest (expense) income, net (51.1) 2.4 (4.6) — (53.3) Other income (expense), net (32.8) 49.8 (31.8) — (14.8) Equity earnings (loss) 220.7 114.1 — (334.8) — Pretax income (loss) 123.2 257.4 205.3 (436.7) 149.2 Income tax (expense) benefit (11.7) 22.1 (48.4) — (38.0) Net income (loss) 111.5 279.5 156.9 (436.7) 111.2 Less: Net loss attributable to noncontrolling interest — — 0.4 — 0.4 Net income (loss) attributable to Wabtec shareholders $ 111.5 $ 279.5 $ 157.3 $ (436.7) $ 111.6 Comprehensive income (loss) attributable to Wabtec shareholders $ 111.5 $ 279.5 $ (20.7) $ (436.7) $ (66.4) Income Statement for the Three Months Ended March 31, 2019: In millions Parent Guarantors Non-Guarantors Elimination Consolidated Net sales $ 193.1 $ 128.8 $ 1,327.2 $ (55.5) $ 1,593.6 Cost of sales (157.7) (82.0) (998.0) 33.1 (1,204.6) Gross profit 35.4 46.8 329.2 (22.4) 389.0 Total operating expenses (97.5) (15.3) (208.9) — (321.7) Income from operations (62.1) 31.5 120.3 (22.4) 67.3 Interest (expense) income, net (41.6) 3.5 (6.5) — (44.6) Other income (expense), net 20.3 (2.5) (26.0) — (8.2) Equity earnings (loss) 91.5 79.8 — (171.3) — Pretax income (loss) 8.1 112.3 87.8 (193.7) 14.5 Income tax expense (12.5) — (6.0) — (18.5) Net income (4.4) 112.3 81.8 (193.7) (4.0) Less: Net gain attributable to noncontrolling interest — — (0.5) — (0.5) Net (loss) income attributable to Wabtec shareholders $ (4.4) $ 112.3 $ 81.3 $ (193.7) $ (4.5) Comprehensive income (loss) attributable to Wabtec shareholders $ (4.4) $ 112.3 $ 28.9 $ (193.7) $ (56.9) Condensed Statement of Cash Flows for the Three Months Ended March 31, 2020: In millions Parent Guarantors Non-Guarantors Elimination Consolidated Net cash (used for) provided by operating activities $ (176.8) $ 23.7 $ 173.1 $ (101.9) $ (81.9) Net cash (used for) provided by investing activities (8.9) (6.2) (47.5) — (62.6) Net cash provided by (used for) financing activities 176.3 (26.4) (68.3) 101.9 183.5 Effect of changes in currency exchange rates — — (27.3) — (27.3) (Decrease) increase in cash (9.4) (8.9) 30.0 — 11.7 Cash, cash equivalents, and restricted cash, beginning of period 24.0 14.7 565.5 — 604.2 Cash and cash equivalents, end of period $ 14.6 $ 5.8 $ 595.5 $ — $ 615.9 Condensed Statement of Cash Flows for the Three Months Ended March 31, 2019: In millions Parent Guarantors Non-Guarantors Elimination Consolidated Net cash (used for) provided by operating activities $ (118.4) $ 24.1 $ 148.0 $ (22.4) $ 31.3 Net cash provided by (used for) investing activities 6,898.0 (1.6) (9,636.0) — (2,739.6) Net cash (used for) provided by financing activities (8,557.0) (22.5) 9,440.1 22.4 883.0 Effect of changes in currency exchange rates — — (4.2) — (4.2) (Decrease) increase in cash (1,777.4) — (52.1) — (1,829.5) Cash, cash equivalents, and restricted cash, beginning of period 1,782.7 — 559.7 — 2,342.4 Cash and cash equivalents, end of period $ 5.3 $ — $ 507.6 $ — $ 512.9 |