CONSOLIDATING GUARANTOR AND NON-GUARANTOR FINANCIAL INFORMATION |
CONSOLIDATING GUARANTOR AND NON-GUARANTOR FINANCIAL INFORMATION
Griffon’s Senior Notes are fully and unconditionally guaranteed, jointly and severally, on a senior secured basis by the domestic assets of Clopay Building Products Company, Inc., Clopay Plastic Products Company, Inc., Telephonics Corporation, The AMES Companies, Inc., AMES Southern, Inc., and Clopay Ames True Temper Holding, Corp., all of which are indirectly 100% owned by Griffon. In accordance with Rule 3-10 of Regulation S-X promulgated under the Securities Act of 1933, presented below are condensed consolidating financial information as of September 30, 2014 and 2013, and for the years ended September 30, 2014, 2013 and 2012. The financial information may not necessarily be indicative of results of operations or financial position had the guarantor companies or non-guarantor companies operated as independent entities. The guarantor companies and the non-guarantor companies include the consolidated financial results of their wholly owned subsidiaries accounted for under the equity method.
The indenture relating to the Senior Notes (the “Indenture”) contains terms providing that, under certain limited circumstances, a guarantor will be released from its obligations to guarantee the Senior Notes. These circumstances include (i) a sale of at least a majority of the stock, or all or substantially all the assets, of the subsidiary guarantor as permitted by the Indenture; (ii) a public equity offering of a subsidiary guarantor that qualifies as a “Minority Business” as defined in the Indenture (generally, a business the EBITDA of which constitutes less than 50% of the segment adjusted EBITDA of the Company for the most recently ended four fiscal quarters), and that meets certain other specified conditions as set forth in the Indenture; (iii) the designation of a guarantor as an “unrestricted subsidiary” as defined in the Indenture, in compliance with the terms of the Indenture; (iv) Griffon exercising its right to defease the Senior Notes, or to otherwise discharge its obligations under the Indenture, in each case in accordance with the terms of the Indenture; and (v) upon obtaining the requisite consent of the holders of the Senior Notes.
CONDENSED CONSOLIDATING BALANCE SHEETS
| | | | | | | | | | | | | | | | | | | | | | Parent Company | | Guarantor Companies | | Non-Guarantor Companies | | Elimination | | Consolidation | CURRENT ASSETS | |
| | |
| | |
| | |
| | |
| Cash and equivalents | $ | 6,813 |
| | $ | 31,522 |
| | $ | 54,070 |
| | $ | — |
| | $ | 92,405 |
| Accounts receivable, net of allowances | — |
| | 213,922 |
| | 77,218 |
| | (32,704 | ) | | 258,436 |
| Contract costs and recognized income not yet billed, net of progress payments | — |
| | 109,804 |
| | 126 |
| | — |
| | 109,930 |
| Inventories, net | — |
| | 219,326 |
| | 70,537 |
| | 272 |
| | 290,135 |
| Prepaid and other current assets | 4,366 |
| | 26,319 |
| | 17,101 |
| | 14,783 |
| | 62,569 |
| Assets of discontinued operations | — |
| | — |
| | 1,624 |
| | — |
| | 1,624 |
| Total Current Assets | 11,179 |
| | 600,893 |
| | 220,676 |
| | (17,649 | ) | | 815,099 |
| PROPERTY, PLANT AND EQUIPMENT, net | 1,327 |
| | 270,519 |
| | 98,643 |
| | 76 |
| | 370,565 |
| GOODWILL | — |
| | 284,875 |
| | 86,971 |
| | — |
| | 371,846 |
| INTANGIBLE ASSETS, net | — |
| | 156,772 |
| | 76,851 |
| | — |
| | 233,623 |
| INTERCOMPANY RECEIVABLE | 540,080 |
| | 892,433 |
| | 213,733 |
| | (1,646,246 | ) | | — |
| | 780,600 |
| | 662,403 |
| | 1,782,406 |
| | (3,225,409 | ) | | — |
| OTHER ASSETS | 41,680 |
| | 53,896 |
| | 6,739 |
| | (75,213 | ) | | 27,102 |
| ASSETS OF DISCONTINUED OPERATIONS | — |
| | — |
| | 2,126 |
| | — |
| | 2,126 |
| Total Assets | $ | 1,374,866 |
| | $ | 2,921,791 |
| | $ | 2,488,145 |
| | $ | (4,964,441 | ) | | $ | 1,820,361 |
| | | | | | | | | | | CURRENT LIABILITIES | |
| | |
| | |
| | |
| | |
| Notes payable and current portion of long-term debt | $ | 2,202 |
| | $ | 1,144 |
| | $ | 4,540 |
| | $ | — |
| | $ | 7,886 |
| Accounts payable and accrued liabilities | 25,703 |
| | 227,419 |
| | 87,684 |
| | (20,811 | ) | | 319,995 |
| Liabilities of discontinued operations | — |
| | — |
| | 3,282 |
| | — |
| | 3,282 |
| Total Current Liabilities | 27,905 |
| | 228,563 |
| | 95,506 |
| | (20,811 | ) | | 331,163 |
| LONG-TERM DEBT, net of debt discounts | 752,160 |
| | 7,806 |
| | 45,135 |
| | — |
| | 805,101 |
| INTERCOMPANY PAYABLES | 21,573 |
| | 815,094 |
| | 762,192 |
| | (1,598,859 | ) | | — |
| OTHER LIABILITIES | 41,201 |
| | 151,674 |
| | 26,949 |
| | (71,584 | ) | | 148,240 |
| LIABILITIES OF DISCONTINUED OPERATIONS | — |
| | — |
| | 3,830 |
| | — |
| | 3,830 |
| Total Liabilities | 842,839 |
| | 1,203,137 |
| | 933,612 |
| | (1,691,254 | ) | | 1,288,334 |
| SHAREHOLDERS’ EQUITY | 532,027 |
| | 1,718,654 |
| | 1,554,533 |
| | (3,273,187 | ) | | 532,027 |
| Total Liabilities and Shareholders’ Equity | $ | 1,374,866 |
| | $ | 2,921,791 |
| | $ | 2,488,145 |
| | $ | (4,964,441 | ) | | $ | 1,820,361 |
|
CONDENSED CONSOLIDATING BALANCE SHEETS | | | | | | | | | | | | | | | | | | | | | | Parent Company | | Guarantor Companies | | Non-Guarantor Companies | | Elimination | | Consolidation | CURRENT ASSETS | |
| | |
| | |
| | |
| | |
| Cash and equivalents | $ | 68,994 |
| | $ | 25,343 |
| | $ | 83,793 |
| | $ | — |
| | $ | 178,130 |
| Accounts receivable, net of allowances | — |
| | 213,506 |
| | 76,241 |
| | (33,532 | ) | | 256,215 |
| Contract costs and recognized income not yet billed, net of progress payments | — |
| | 109,683 |
| | 145 |
| | — |
| | 109,828 |
| Inventories, net | — |
| | 173,406 |
| | 56,723 |
| | (9 | ) | | 230,120 |
| Prepaid and other current assets | (712 | ) | | 13,954 |
| | 17,330 |
| | 10,431 |
| | 41,003 |
| Assets of discontinued operations | — |
| | — |
| | 1,214 |
| | — |
| | 1,214 |
| Total Current Assets | 68,282 |
| | 535,892 |
| | 235,446 |
| | (23,110 | ) | | 816,510 |
| PROPERTY, PLANT AND EQUIPMENT, net | 972 |
| | 248,973 |
| | 103,648 |
| | — |
| | 353,593 |
| GOODWILL | — |
| | 284,875 |
| | 69,584 |
| | — |
| | 354,459 |
| INTANGIBLE ASSETS, net | — |
| | 160,349 |
| | 61,042 |
| | — |
| | 221,391 |
| INTERCOMPANY RECEIVABLE | 547,903 |
| | 911,632 |
| | 573,269 |
| | (2,032,804 | ) | | — |
| | 772,374 |
| | 533,742 |
| | 2,718,956 |
| | (4,025,072 | ) | | — |
| OTHER ASSETS | 45,968 |
| | 50,423 |
| | 7,423 |
| | (75,234 | ) | | 28,580 |
| ASSETS OF DISCONTINUED OPERATIONS | — |
| | — |
| | 3,075 |
| | — |
| | 3,075 |
| Total Assets | $ | 1,435,499 |
| | $ | 2,725,886 |
| | $ | 3,772,443 |
| | $ | (6,156,220 | ) | | $ | 1,777,608 |
| CURRENT LIABILITIES | |
| | |
| | |
| | |
| | |
| Notes payable and current portion of long-term debt | $ | 1,000 |
| | $ | 1,079 |
| | $ | 8,689 |
| | $ | — |
| | $ | 10,768 |
| Accounts payable and accrued liabilities | 41,121 |
| | 183,665 |
| | 70,427 |
| | (24,860 | ) | | 270,353 |
| Liabilities of discontinued operations | — |
| | — |
| | 3,288 |
| | — |
| | 3,288 |
| Total Current Liabilities | 42,121 |
| | 184,744 |
| | 82,404 |
| | (24,860 | ) | | 284,409 |
| LONG-TERM DEBT, net of debt discounts | 656,852 |
| | 9,006 |
| | 12,629 |
| | — |
| | 678,487 |
| INTERCOMPANY PAYABLES | 20,607 |
| | 796,741 |
| | 1,188,017 |
| | (2,005,365 | ) | | — |
| OTHER LIABILITIES | 65,455 |
| | 142,799 |
| | 25,578 |
| | (74,328 | ) | | 159,504 |
| LIABILITIES OF DISCONTINUED OPERATIONS | — |
| | — |
| | 4,744 |
| | — |
| | 4,744 |
| Total Liabilities | 785,035 |
| | 1,133,290 |
| | 1,313,372 |
| | (2,104,553 | ) | | 1,127,144 |
| SHAREHOLDERS’ EQUITY | 650,464 |
| | 1,592,596 |
| | 2,459,071 |
| | (4,051,667 | ) | | 650,464 |
| Total Liabilities and Shareholders’ Equity | $ | 1,435,499 |
| | $ | 2,725,886 |
| | $ | 3,772,443 |
| | $ | (6,156,220 | ) | | $ | 1,777,608 |
|
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)
| | | | | | | | | | | | | | | | | | | | | | Parent Company | | Guarantor Companies | | Non-Guarantor Companies | | Elimination | | Consolidation | Revenue | $ | — |
| | $ | 1,526,678 |
| | $ | 519,349 |
| | $ | (54,216 | ) | | $ | 1,991,811 |
| Cost of goods and services | — |
| | 1,156,268 |
| | 424,568 |
| | (48,424 | ) | | 1,532,412 |
| Gross profit | — |
| | 370,410 |
| | 94,781 |
| | (5,792 | ) | | 459,399 |
| | | | | | | | | | | Selling, general and administrative expenses | 24,248 |
| | 281,930 |
| | 75,551 |
| | (6,466 | ) | | 375,099 |
| Restructuring and other related charges | — |
| | 4,234 |
| | 1,902 |
| | — |
| | 6,136 |
| Total operating expenses | 24,248 |
| | 286,164 |
| | 77,453 |
| | (6,466 | ) | | 381,235 |
| | | | | | | | | | | Income (loss) from operations | (24,084 | ) | | 84,246 |
| | 17,328 |
| | 674 |
| | 78,164 |
| | | | | | | | | | | Other income (expense) | |
| | |
| | |
| | |
| | |
| Interest income (expense), net | (10,079 | ) | | (28,630 | ) | | (9,435 | ) | | — |
| | (48,144 | ) | Extinguishment of debt | (38,890 | ) | | — |
| | — |
| | — |
| | (38,890 | ) | Other, net | 111 |
| | 7,945 |
| | (4,228 | ) | | (674 | ) | | 3,154 |
| Total other income (expense) | (48,858 | ) | | (20,685 | ) | | (13,663 | ) | | (674 | ) | | (83,880 | ) | | | | | | | | | | | Income (loss) before taxes | (72,942 | ) | | 63,561 |
| | 3,665 |
| | — |
| | (5,716 | ) | Provision (benefit) for income taxes | (32,044 | ) | | 26,480 |
| | 25 |
| | — |
| | (5,539 | ) | | (40,898 | ) | | 37,081 |
| | 3,640 |
| | — |
| | (177 | ) | | 40,721 |
| | 3,531 |
| | 37,081 |
| | (81,333 | ) | | — |
| Income (loss) from continuing operations | $ | (177 | ) | | $ | 40,612 |
| | $ | 40,721 |
| | $ | (81,333 | ) | | $ | (177 | ) | Loss from operations of discontinued businesses | — |
| | — |
| | — |
| | — |
| | — |
| Benefit from income taxes | — |
| | — |
| | — |
| | — |
| | — |
| Loss from discontinued operations | — |
| | — |
| | — |
| | — |
| | — |
| Net income (loss) | $ | (177 | ) | | $ | 40,612 |
| | $ | 40,721 |
| | $ | (81,333 | ) | | $ | (177 | ) | | | | | | | | | | | Comprehensive income (loss) | $ | 372 |
| | $ | 28,355 |
| | $ | 25,704 |
| | $ | (81,333 | ) | | $ | (26,902 | ) |
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) | | | | | | | | | | | | | | | | | | | | | | Parent Company | | Guarantor Companies | | Non-Guarantor Companies | | Elimination | | Consolidation | Revenue | $ | — |
| | $ | 1,459,705 |
| | $ | 463,767 |
| | $ | (52,145 | ) | | $ | 1,871,327 |
| Cost of goods and services | — |
| | 1,107,440 |
| | 392,588 |
| | (46,286 | ) | | 1,453,742 |
| Gross profit | — |
| | 352,265 |
| | 71,179 |
| | (5,859 | ) | | 417,585 |
| Selling, general and administrative expenses | 24,248 |
| | 269,654 |
| | 52,819 |
| | (6,252 | ) | | 340,469 |
| Restructuring and other related charges | — |
| | 9,236 |
| | 4,026 |
| | — |
| | 13,262 |
| Total operating expenses | 24,248 |
| | 278,890 |
| | 56,845 |
| | (6,252 | ) | | 353,731 |
| Income (loss) from operations | (24,248 | ) | | 73,375 |
| | 14,334 |
| | 393 |
| | 63,854 |
| Other income (expense) | |
| | |
| | |
| | |
| | |
| Interest income (expense), net | (14,381 | ) | | (27,660 | ) | | (10,126 | ) | | — |
| | (52,167 | ) | Other, net | 569 |
| | 9,656 |
| | (7,233 | ) | | (346 | ) | | 2,646 |
| Total other income (expense) | (13,812 | ) | | (18,004 | ) | | (17,359 | ) | | (346 | ) | | (49,521 | ) | Income (loss) before taxes | (38,060 | ) | | 55,371 |
| | (3,025 | ) | | 47 |
| | 14,333 |
| Provision (benefit) for income taxes | (14,888 | ) | | 20,603 |
| | 1,781 |
| | 47 |
| | 7,543 |
| | (23,172 | ) | | 34,768 |
| | (4,806 | ) | | — |
| | 6,790 |
| | 26,939 |
| | (1,467 | ) | | 34,768 |
| | (60,240 | ) | | — |
| Income (loss) from continuing operations | 3,767 |
| | 33,301 |
| | 29,962 |
| | (60,240 | ) | | 6,790 |
| Loss from operations of discontinued businesses | — |
| | — |
| | (4,651 | ) | | — |
| | (4,651 | ) | Benefit from income taxes | — |
| | — |
| | 1,628 |
| | — |
| | 1,628 |
| Loss from discontinued operations | — |
| | — |
| | (3,023 | ) | | — |
| | (3,023 | ) | Net Income (loss) | $ | 3,767 |
| | $ | 33,301 |
| | $ | 26,939 |
| | $ | (60,240 | ) | | $ | 3,767 |
| Comprehensive income (loss) | $ | 4,653 |
| | $ | 10,903 |
| | $ | 64,671 |
| | $ | (60,240 | ) | | $ | 19,987 |
|
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)
| | | | | | | | | | | | | | | | | | | | | | Parent Company | | Guarantor Companies | | Non-Guarantor Companies | | Elimination | | Consolidation | Revenue | $ | — |
| | $ | 1,414,910 |
| | $ | 499,860 |
| | $ | (53,625 | ) | | $ | 1,861,145 |
| Cost of goods and services | — |
| | 1,060,183 |
| | 428,760 |
| | (46,603 | ) | | 1,442,340 |
| Gross profit | — |
| | 354,727 |
| | 71,100 |
| | (7,022 | ) | | 418,805 |
| Selling, general and administrative expenses | 18,982 |
| | 267,677 |
| | 62,564 |
| | (7,527 | ) | | 341,696 |
| Restructuring and other related charges | — |
| | 4,674 |
| | 15 |
| | — |
| | 4,689 |
| Total operating expenses | 18,982 |
| | 272,351 |
| | 62,579 |
| | (7,527 | ) | | 346,385 |
| Income (loss) from operations | (18,982 | ) | | 82,376 |
| | 8,521 |
| | 505 |
| | 72,420 |
| Other income (expense) | |
| | |
| | |
| | |
| | |
| Interest income (expense), net | (14,541 | ) | | (25,183 | ) | | (11,991 | ) | | — |
| | (51,715 | ) | Other, net | 13 |
| | 9,484 |
| | (7,756 | ) | | (505 | ) | | 1,236 |
| Total other income (expense) | (14,528 | ) | | (15,699 | ) | | (19,747 | ) | | (505 | ) | | (50,479 | ) | Income (loss) before taxes | (33,510 | ) | | 66,677 |
| | (11,226 | ) | | — |
| | 21,941 |
| Provision (benefit) for income taxes | (20,363 | ) | | 25,366 |
| | (73 | ) | | — |
| | 4,930 |
| | (13,147 | ) | | 41,311 |
| | (11,153 | ) | | — |
| | 17,011 |
| | 30,158 |
| | (11,007 | ) | | 41,311 |
| | (60,462 | ) | | — |
| Net income (loss) | $ | 17,011 |
| | $ | 30,304 |
| | $ | 30,158 |
| | $ | (60,462 | ) | | $ | 17,011 |
| Comprehensive income (loss) | $ | 16,392 |
| | $ | 50,081 |
| | $ | (835 | ) | | $ | (60,462 | ) | | $ | 5,176 |
|
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
| | | | | | | | | | | | | | | | | | | | | | Parent Company | | Guarantor Companies | | Non-Guarantor Companies | | Elimination | | Consolidation | CASH FLOWS FROM OPERATING ACTIVITIES: | |
| | |
| | |
| | |
| | |
| Net income (loss) | $ | (177 | ) | | $ | 40,612 |
| | $ | 40,721 |
| | $ | (81,333 | ) | | $ | (177 | ) | Net cash provided by operating activities | (3,902 | ) | | 17,168 |
| | 80,035 |
| | — |
| | 93,301 |
| CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | Acquisition of property, plant and equipment | (700 | ) | | (64,320 | ) | | (12,074 | ) | | — |
| | (77,094 | ) | Acquired business, net of cash acquired | — |
| | 2,675 |
| | (64,981 | ) | | — |
| | (62,306 | ) | Intercompany distributions | 10,000 |
| | (10,000 | ) | | — |
| | — |
| | — |
| Purchase of securities | (8,402 | ) | | — |
| | — |
| | — |
| | (8,402 | ) | Proceeds from sale of property, plant and equipment | — |
| | 360 |
| | 192 |
| | — |
| | 552 |
| Net cash used in investing activities | 898 |
| | (71,285 | ) | | (76,863 | ) | | — |
| | (147,250 | ) | CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | Proceeds from issuance of common stock | 584 |
| | — |
| | — |
| | — |
| | 584 |
| Purchase of shares for treasury | (79,614 | ) | | — |
| | — |
| | — |
| | (79,614 | ) | Proceeds from issuance of long-term debt | 659,568 |
| | (102 | ) | | 32,477 |
| | — |
| | 691,943 |
| Payments of long-term debt | (598,250 | ) | | (1,135 | ) | | (3,709 | ) | | — |
| | (603,094 | ) | Change in short-term borrowings | — |
| | — |
| | (749 | ) | | — |
| | (749 | ) | Financing costs | (10,763 | ) | | — |
| | (535 | ) | | — |
| | (11,298 | ) | Purchase of ESOP shares | (20,000 | ) | | — |
| | — |
| | — |
| | (20,000 | ) | Tax effect from exercise/vesting of equity awards, net | 273 |
| | — |
| | — |
| | — |
| | 273 |
| Dividend | (11,273 | ) | | 5,000 |
| | — |
| | — |
| | (6,273 | ) | Other, net | 298 |
| | 56,533 |
| | (56,533 | ) | | — |
| | 298 |
| Net cash used in financing activities | (59,177 | ) | | 60,296 |
| | (29,049 | ) | | — |
| | (27,930 | ) | CASH FLOWS FROM DISCONTINUED OPERATIONS: | | | | | | | | | | Net cash used in discontinued operations | — |
| | — |
| | (1,528 | ) | | — |
| | (1,528 | ) | Effect of exchange rate changes on cash and equivalents | — |
| | — |
| | (2,318 | ) | | — |
| | (2,318 | ) | NET INCREASE (DECREASE) IN CASH AND EQUIVALENTS | (62,181 | ) | | 6,179 |
| | (29,723 | ) | | — |
| | (85,725 | ) | CASH AND EQUIVALENTS AT BEGINNING OF PERIOD | 68,994 |
| | 25,343 |
| | 83,793 |
| | — |
| | 178,130 |
| CASH AND EQUIVALENTS AT END OF PERIOD | $ | 6,813 |
| | $ | 31,522 |
| | $ | 54,070 |
| | $ | — |
| | $ | 92,405 |
|
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
| | | | | | | | | | | | | | | | | | | | | | Parent Company | | Guarantor Companies | | Non-Guarantor Companies | | Elimination | | Consolidation | CASH FLOWS FROM OPERATING ACTIVITIES: | |
| | |
| | |
| | |
| | |
| Net income (loss) | $ | 3,767 |
| | $ | 33,301 |
| | $ | 26,939 |
| | $ | (60,240 | ) | | $ | 3,767 |
| Net cash provided by (used in) operating activities | (25,184 | ) | | 83,177 |
| | 27,690 |
| | — |
| | 85,683 |
| CASH FLOWS FROM INVESTING ACTIVITIES: | |
| | |
| | |
| | |
| | |
| Acquisition of property, plant and equipment | (123 | ) | | (56,617 | ) | | (7,701 | ) | | — |
| | (64,441 | ) | Intercompany distributions | 10,000 |
| | (10,000 | ) | | — |
| | — |
| | — |
| Proceeds from sale of property, plant and equipment | — |
| | 1,404 |
| | 169 |
| | — |
| | 1,573 |
| Net cash provided by (used in) investing activities | 9,877 |
| | (65,213 | ) | | (7,532 | ) | | — |
| | (62,868 | ) | CASH FLOWS FROM FINANCING ACTIVITIES: | |
| | |
| | |
| | |
| | |
| Purchase of shares for treasury | (32,521 | ) | | — |
| | — |
| | — |
| | (32,521 | ) | Proceeds from issuance of long-term debt | — |
| | 303 |
| | — |
| | — |
| | 303 |
| Payments of long-term debt | (2,157 | ) | | (1,032 | ) | | (13,678 | ) | | — |
| | (16,867 | ) | Change in short-term borrowings | — |
| | — |
| | 2,950 |
| | — |
| | 2,950 |
| Financing costs | (833 | ) | | — |
| | — |
| | — |
| | (833 | ) | Tax effect from exercise/vesting of equity awards, net | 150 |
| | — |
| | — |
| | — |
| | 150 |
| Dividend | (5,825 | ) | | — |
| | — |
| | — |
| | (5,825 | ) | Other, net | 394 |
| | (26,674 | ) | | 26,674 |
| | — |
| | 394 |
| Net cash provided by (used in) financing activities | (40,792 | ) | | (27,403 | ) | | 15,946 |
| | — |
| | (52,249 | ) | CASH FLOWS FROM DISCONTINUED OPERATIONS: | |
| | |
| | |
| | |
| | |
| Net cash used in discontinued operations | — |
| | — |
| | (2,090 | ) | | — |
| | (2,090 | ) | Effect of exchange rate changes on cash and equivalents | — |
| | — |
| | — |
| | — |
| | — |
| NET DECREASE IN CASH AND EQUIVALENTS | (56,099 | ) | | (9,439 | ) | | 34,014 |
| | — |
| | (31,524 | ) | CASH AND EQUIVALENTS AT BEGINNING OF PERIOD | 125,093 |
| | 34,782 |
| | 49,779 |
| | — |
| | 209,654 |
| CASH AND EQUIVALENTS AT END OF PERIOD | $ | 68,994 |
| | $ | 25,343 |
| | $ | 83,793 |
| | $ | — |
| | $ | 178,130 |
|
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
| | | | | | | | | | | | | | | | | | | | | | Parent Company | | Guarantor Companies | | Non-Guarantor Companies | | Elimination | | Consolidation | CASH FLOWS FROM OPERATING ACTIVITIES: | |
| | |
| | |
| | |
| | |
| Net income (loss) | $ | 17,011 |
| | $ | 30,304 |
| | $ | 30,158 |
| | $ | (60,462 | ) | | $ | 17,011 |
| Net cash provided by (used in) operating activities | (24,315 | ) | | 93,349 |
| | 21,096 |
| | — |
| | 90,130 |
| CASH FLOWS FROM INVESTING ACTIVITIES: | |
| | |
| | |
| | |
| | |
| Acquisition of property, plant and equipment | (155 | ) | | (63,388 | ) | | (5,308 | ) | | — |
| | (68,851 | ) | Acquired business, net of cash acquired | — |
| | (22,432 | ) | | — |
| | — |
| | (22,432 | ) | Intercompany distributions | 10,000 |
| | (10,000 | ) | | — |
| | — |
| | — |
| Proceeds from sale of property, plant and equipment | — |
| | 200 |
| | 109 |
| | — |
| | 309 |
| Net cash provided by (used in) investing activities | 9,845 |
| | (95,620 | ) | | (5,199 | ) | | — |
| | (90,974 | ) | CASH FLOWS FROM FINANCING ACTIVITIES: | |
| | |
| | |
| | |
| | |
| Purchase of shares for treasury | (10,382 | ) | | — |
| | — |
| | — |
| | (10,382 | ) | Proceeds from issuance of long-term debt | (23,000 | ) | | 491,372 |
| | 27,000 |
| | (491,372 | ) | | 4,000 |
| Payments of long-term debt | (1,625 | ) | | (4,351 | ) | | (12,570 | ) | | — |
| | (18,546 | ) | Change in short-term borrowings | — |
| | — |
| | (1,859 | ) | | — |
| | (1,859 | ) | Financing costs | (65 | ) | | — |
| | (32 | ) | | — |
| | (97 | ) | Tax effect from exercise/vesting of equity awards, net | 834 |
| | — |
| | — |
| | — |
| | 834 |
| Dividend | (4,743 | ) | | (219,516 | ) | | 219,516 |
| | — |
| | (4,743 | ) | Other, net | 96 |
| | (245,616 | ) | | (245,752 | ) | | 491,372 |
| | 100 |
| Net cash provided by (used in) financing activities | (38,885 | ) | | 21,889 |
| | (13,697 | ) | | — |
| | (30,693 | ) | CASH FLOWS FROM DISCONTINUED OPERATIONS: | |
| | |
| | |
| | |
| | |
| Net cash used in discontinued operations | — |
| | — |
| | (2,801 | ) | | — |
| | (2,801 | ) | Effect of exchange rate changes on cash and equivalents | — |
| | — |
| | 963 |
| | — |
| | 963 |
| NET INCREASE (DECREASE) IN CASH AND EQUIVALENTS | (53,355 | ) | | 19,618 |
| | 362 |
| | — |
| | (33,375 | ) | CASH AND EQUIVALENTS AT BEGINNING OF PERIOD | 178,448 |
| | 15,164 |
| | 49,417 |
| | — |
| | 243,029 |
| CASH AND EQUIVALENTS AT END OF PERIOD | $ | 125,093 |
| | $ | 34,782 |
| | $ | 49,779 |
| | $ | — |
| | $ | 209,654 |
|
|