XML 48 R33.htm IDEA: XBRL DOCUMENT v3.7.0.1
Guarantor Financial Information - (Tables)
3 Months Ended
Mar. 31, 2017
Condensed Financial Information Of Parent Company Only Disclosure [Abstract]  
Guarantor Financial Information Condensed Consolidating Statements of Operations

Condensed Consolidating Statements of Operations

For the Three Months Ended March 31, 2017

 

 

Parent

 

 

Guarantor Subsidiaries

 

 

Non-guarantor Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Services net sales

$

 

 

$

128.6

 

 

$

27.0

 

 

$

(1.6

)

 

$

154.0

 

Products net sales

 

 

 

 

104.3

 

 

 

10.3

 

 

 

(1.3

)

 

 

113.3

 

Total net sales

 

 

 

 

232.9

 

 

 

37.3

 

 

 

(2.9

)

 

 

267.3

 

Services cost of sales (exclusive of depreciation and amortization)

 

 

 

 

61.3

 

 

 

17.9

 

 

 

(1.5

)

 

 

77.7

 

Services cost of sales with R.R. Donnelley affiliates (exclusive of depreciation and amortization)

 

 

 

 

9.4

 

 

 

0.5

 

 

 

 

 

 

9.9

 

Products cost of sales (exclusive of depreciation and amortization)

 

 

 

 

57.0

 

 

 

7.4

 

 

 

(1.4

)

 

 

63.0

 

Products cost of sales with R.R. Donnelley affiliates (exclusive of depreciation and amortization)

 

 

 

 

18.7

 

 

 

0.1

 

 

 

 

 

 

18.8

 

Total cost of sales

 

 

 

 

146.4

 

 

 

25.9

 

 

 

(2.9

)

 

 

169.4

 

Selling, general and administrative expenses (exclusive of depreciation and amortization)

 

 

 

 

47.6

 

 

 

9.1

 

 

 

 

 

 

56.7

 

Restructuring, impairment and other charges-net

 

 

 

 

3.1

 

 

 

0.7

 

 

 

 

 

 

3.8

 

Depreciation and amortization

 

 

 

 

8.8

 

 

 

1.4

 

 

 

 

 

 

10.2

 

Income from operations

 

 

 

 

27.0

 

 

 

0.2

 

 

 

 

 

 

27.2

 

Interest expense (income)-net

 

11.3

 

 

 

(0.2

)

 

 

 

 

 

 

 

 

11.1

 

Earnings (loss) before income taxes and equity in net income of subsidiaries

 

(11.3

)

 

 

27.2

 

 

 

0.2

 

 

 

 

 

 

16.1

 

Income tax (benefit) expense

 

(4.7

)

 

 

11.4

 

 

 

0.1

 

 

 

 

 

 

6.8

 

Earnings (loss) before equity in net income of subsidiaries

 

(6.6

)

 

 

15.8

 

 

 

0.1

 

 

 

 

 

 

9.3

 

Equity in net income of subsidiaries

 

15.9

 

 

 

0.1

 

 

 

 

 

 

(16.0

)

 

 

 

Net earnings (loss)

$

9.3

 

 

$

15.9

 

 

$

0.1

 

 

$

(16.0

)

 

$

9.3

 

Comprehensive income (loss)

$

9.8

 

 

$

16.4

 

 

$

0.2

 

 

$

(16.6

)

 

$

9.8

 

 

Condensed Consolidating Statements of Operations

For the Three Months Ended March 31, 2016

 

 

Parent

 

 

Guarantor Subsidiaries

 

 

Non-guarantor Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Services net sales

$

 

 

$

117.2

 

 

$

23.9

 

 

$

(1.3

)

 

$

139.8

 

Products net sales

 

 

 

 

92.4

 

 

 

8.8

 

 

 

(0.9

)

 

 

100.3

 

Total net sales

 

 

 

 

209.6

 

 

 

32.7

 

 

 

(2.2

)

 

 

240.1

 

Services cost of sales (exclusive of depreciation and amortization)

 

 

 

 

58.2

 

 

 

14.9

 

 

 

(1.2

)

 

 

71.9

 

Services cost of sales with R.R. Donnelley affiliates (exclusive of depreciation and amortization)

 

 

 

 

10.6

 

 

 

0.6

 

 

 

 

 

 

11.2

 

Products cost of sales (exclusive of depreciation and amortization)

 

 

 

 

49.8

 

 

 

6.2

 

 

 

(1.0

)

 

 

55.0

 

Products cost of sales with R.R. Donnelley affiliates (exclusive of depreciation and amortization)

 

 

 

 

20.4

 

 

 

 

 

 

 

 

 

20.4

 

Total cost of sales

 

 

 

 

139.0

 

 

 

21.7

 

 

 

(2.2

)

 

 

158.5

 

Selling, general and administrative expenses (exclusive of depreciation and amortization)

 

 

 

 

42.1

 

 

 

6.9

 

 

 

 

 

 

49.0

 

Restructuring, impairment and other charges-net

 

 

 

 

0.6

 

 

 

 

 

 

 

 

 

0.6

 

Depreciation and amortization

 

 

 

 

8.4

 

 

 

1.1

 

 

 

 

 

 

9.5

 

Income from operations

 

 

 

 

19.5

 

 

 

3.0

 

 

 

 

 

 

22.5

 

Interest expense-net

 

 

 

 

0.3

 

 

 

 

 

 

 

 

 

0.3

 

Earnings before income taxes and equity in net income of subsidiaries

 

 

 

 

19.2

 

 

 

3.0

 

 

 

 

 

 

22.2

 

Income tax expense

 

 

 

 

7.6

 

 

 

1.2

 

 

 

 

 

 

8.8

 

Earnings before equity in net income of subsidiaries

 

 

 

 

11.6

 

 

 

1.8

 

 

 

 

 

 

13.4

 

Equity in net income of subsidiaries

 

13.4

 

 

 

1.8

 

 

 

 

 

 

(15.2

)

 

 

 

Net earnings (loss)

$

13.4

 

 

$

13.4

 

 

$

1.8

 

 

$

(15.2

)

 

$

13.4

 

Comprehensive income (loss)

$

16.2

 

 

$

16.2

 

 

$

4.8

 

 

$

(21.0

)

 

$

16.2

 

 

Guarantor Financial Information Condensed Consolidating Balance Sheet

Condensed Consolidating Balance Sheet

As of March 31, 2017

 

 

Parent

 

 

Guarantor Subsidiaries

 

 

Non-guarantor Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

 

 

$

19.2

 

 

$

10.3

 

 

$

(17.2

)

 

$

12.3

 

Receivables, less allowances

 

 

 

 

193.1

 

 

 

40.2

 

 

 

 

 

 

233.3

 

Receivables from R.R. Donnelley

 

68.0

 

 

 

14.9

 

 

 

1.3

 

 

 

 

 

 

84.2

 

Intercompany receivables

 

 

 

 

34.1

 

 

 

 

 

 

(34.1

)

 

 

 

Intercompany short-term note receivable

 

 

 

 

 

 

 

21.0

 

 

 

(21.0

)

 

 

 

Inventories

 

 

 

 

25.5

 

 

 

2.0

 

 

 

 

 

 

27.5

 

Prepaid expenses and other current assets

 

4.5

 

 

 

14.4

 

 

 

5.1

 

 

 

(6.7

)

 

 

17.3

 

Total current assets

 

72.5

 

 

 

301.2

 

 

 

79.9

 

 

 

(79.0

)

 

 

374.6

 

Property, plant and equipment-net

 

 

 

 

32.8

 

 

 

3.2

 

 

 

 

 

 

36.0

 

Goodwill

 

 

 

 

429.2

 

 

 

17.3

 

 

 

 

 

 

446.5

 

Other intangible assets-net

 

 

 

 

41.1

 

 

 

9.8

 

 

 

 

 

 

50.9

 

Software-net

 

 

 

 

38.8

 

 

 

0.5

 

 

 

 

 

 

39.3

 

Deferred income taxes

 

 

 

 

35.4

 

 

 

3.7

 

 

 

 

 

 

39.1

 

Other noncurrent assets

 

4.2

 

 

 

30.9

 

 

 

3.1

 

 

 

 

 

 

38.2

 

Investments in consolidated subsidiaries

 

711.3

 

 

 

66.0

 

 

 

 

 

 

(777.3

)

 

 

 

Total assets

$

788.0

 

 

$

975.4

 

 

$

117.5

 

 

$

(856.3

)

 

$

1,024.6

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

$

17.2

 

 

$

91.2

 

 

$

12.0

 

 

$

(19.1

)

 

$

101.3

 

Intercompany payable

 

10.0

 

 

 

 

 

 

22.2

 

 

 

(32.2

)

 

 

 

Intercompany short-term note payable

 

21.0

 

 

 

 

 

 

 

 

 

(21.0

)

 

 

 

Accrued liabilities

 

7.8

 

 

 

85.0

 

 

 

13.7

 

 

 

(6.7

)

 

 

99.8

 

Total current liabilities

 

56.0

 

 

 

176.2

 

 

 

47.9

 

 

 

(79.0

)

 

 

201.1

 

Long-term debt

 

607.5

 

 

 

 

 

 

 

 

 

 

 

 

607.5

 

Deferred compensation liabilities

 

 

 

 

23.1

 

 

 

 

 

 

 

 

 

23.1

 

Pension and other postretirement benefits plan

   liabilities

 

 

 

 

53.9

 

 

 

1.1

 

 

 

 

 

 

55.0

 

Other noncurrent liabilities

 

 

 

 

10.9

 

 

 

2.5

 

 

 

 

 

 

13.4

 

Total liabilities

 

663.5

 

 

 

264.1

 

 

 

51.5

 

 

 

(79.0

)

 

 

900.1

 

Total equity

 

124.5

 

 

 

711.3

 

 

 

66.0

 

 

 

(777.3

)

 

 

124.5

 

Total liabilities and equity

$

788.0

 

 

$

975.4

 

 

$

117.5

 

 

$

(856.3

)

 

$

1,024.6

 

Condensed Consolidating Balance Sheet

As of December 31, 2016

 

 

Parent

 

 

Guarantor Subsidiaries

 

 

Non-guarantor Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

 

 

$

21.8

 

 

$

16.8

 

 

$

(2.4

)

 

$

36.2

 

Receivables, less allowances

 

 

 

 

119.9

 

 

 

36.3

 

 

 

 

 

 

156.2

 

Receivables from R.R. Donnelley

 

68.0

 

 

 

28.0

 

 

 

 

 

 

 

 

 

96.0

 

Intercompany receivables

 

 

 

 

63.0

 

 

 

 

 

 

(63.0

)

 

 

 

Intercompany short-term note receivable

 

 

 

 

 

 

 

15.3

 

 

 

(15.3

)

 

 

 

Inventories

 

 

 

 

22.7

 

 

 

1.4

 

 

 

 

 

 

24.1

 

Prepaid expenses and other current assets

 

4.3

 

 

 

8.1

 

 

 

4.7

 

 

 

 

 

 

17.1

 

Total current assets

 

72.3

 

 

 

263.5

 

 

 

74.5

 

 

 

(80.7

)

 

 

329.6

 

Property, plant and equipment-net

 

 

 

 

32.4

 

 

 

3.1

 

 

 

 

 

 

35.5

 

Goodwill

 

 

 

 

429.2

 

 

 

17.2

 

 

 

 

 

 

446.4

 

Other intangible assets-net

 

 

 

 

44.0

 

 

 

10.3

 

 

 

 

 

 

54.3

 

Software-net

 

 

 

 

41.0

 

 

 

0.6

 

 

 

 

 

 

41.6

 

Deferred income taxes

 

 

 

 

34.2

 

 

 

2.8

 

 

 

 

 

 

37.0

 

Other noncurrent assets

 

4.4

 

 

 

27.7

 

 

 

2.4

 

 

 

 

 

 

34.5

 

Investments in consolidated subsidiaries

 

692.2

 

 

 

65.1

 

 

 

 

 

 

(757.3

)

 

 

 

Total assets

$

768.9

 

 

$

937.1

 

 

$

110.9

 

 

$

(838.0

)

 

$

978.9

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

$

3.4

 

 

$

72.8

 

 

$

11.5

 

 

$

(2.4

)

 

$

85.3

 

Intercompany payable

 

43.9

 

 

 

 

 

 

18.6

 

 

 

(62.5

)

 

 

 

Intercompany short-term note payable

 

15.3

 

 

 

 

 

 

 

 

 

(15.3

)

 

 

 

Accrued liabilities

 

8.2

 

 

 

81.4

 

 

 

11.6

 

 

 

(0.5

)

 

 

100.7

 

Total current liabilities

 

70.8

 

 

 

154.2

 

 

 

41.7

 

 

 

(80.7

)

 

 

186.0

 

Long-term debt

 

587.0

 

 

 

 

 

 

 

 

 

 

 

 

587.0

 

Deferred compensation liabilities

 

 

 

 

24.4

 

 

 

 

 

 

 

 

 

24.4

 

Pension and other postretirement benefits plan
liabilities

 

 

 

 

55.3

 

 

 

1.1

 

 

 

 

 

 

56.4

 

Other noncurrent liabilities

 

 

 

 

11.0

 

 

 

3.0

 

 

 

 

 

 

14.0

 

Total liabilities

 

657.8

 

 

 

244.9

 

 

 

45.8

 

 

 

(80.7

)

 

 

867.8

 

Total equity

 

111.1

 

 

 

692.2

 

 

 

65.1

 

 

 

(757.3

)

 

 

111.1

 

Total liabilities and equity

$

768.9

 

 

$

937.1

 

 

$

110.9

 

 

$

(838.0

)

 

$

978.9

 

 

Guarantor Financial Information Condensed Consolidating Statements of Cash Flows

Condensed Consolidating Statements of Cash Flows

For the Three Months Ended March 31, 2017

 

 

Parent

 

 

Guarantor Subsidiaries

 

 

Non-guarantor Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash (used in) provided by operating activities

$

(27.3

)

 

$

4.5

 

 

$

(0.6

)

 

$

(14.8

)

 

$

(38.2

)

INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

 

 

 

(3.9

)

 

 

(0.4

)

 

 

 

 

 

(4.3

)

Purchase of investment

 

 

 

 

(3.4

)

 

 

 

 

 

 

 

 

(3.4

)

Other investing activities

 

 

 

 

0.2

 

 

 

 

 

 

 

 

 

0.2

 

Net cash used in investing activities

 

 

 

 

(7.1

)

 

 

(0.4

)

 

 

 

 

 

(7.5

)

FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revolving facility borrowings

 

57.0

 

 

 

 

 

 

 

 

 

 

 

 

57.0

 

Payments on revolving facility borrowings

 

(37.0

)

 

 

 

 

 

 

 

 

 

 

 

(37.0

)

Debt issuance costs

 

(1.5

)

 

 

 

 

 

 

 

 

 

 

 

(1.5

)

Intercompany note payable (receivable)

 

5.7

 

 

 

 

 

 

(5.7

)

 

 

 

 

 

 

Net transfers related to the Separation

 

3.1

 

 

 

 

 

 

 

 

 

 

 

 

3.1

 

Net cash provided by (used in) financing activities

 

27.3

 

 

 

 

 

 

(5.7

)

 

 

 

 

 

21.6

 

Effect of exchange rate on cash and cash equivalents

 

 

 

 

 

 

 

0.2

 

 

 

 

 

 

0.2

 

Net decrease in cash and cash equivalents

 

 

 

 

(2.6

)

 

 

(6.5

)

 

 

(14.8

)

 

 

(23.9

)

Cash and cash equivalents at beginning of year

 

 

 

 

21.8

 

 

 

16.8

 

 

 

(2.4

)

 

 

36.2

 

Cash and cash equivalents at end of period

$

 

 

$

19.2

 

 

$

10.3

 

 

$

(17.2

)

 

$

12.3

 

Condensed Consolidating Statements of Cash Flows

For the Three Months Ended March 31, 2016

 

 

Parent

 

 

Guarantor Subsidiaries

 

 

Non-guarantor Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash used in operating activities

$

 

 

$

(41.0

)

 

$

(2.7

)

 

$

 

 

$

(43.7

)

INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

 

 

 

(8.2

)

 

 

(0.3

)

 

 

 

 

 

(8.5

)

Other investing activities

 

 

 

 

2.0

 

 

 

0.4

 

 

 

 

 

 

2.4

 

Net cash (used in) provided by investing activities

 

 

 

 

(6.2

)

 

 

0.1

 

 

 

 

 

 

(6.1

)

FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in short-term debt

 

 

 

 

 

 

 

6.9

 

 

 

 

 

 

6.9

 

Other financing activities

 

 

 

 

0.2

 

 

 

 

 

 

 

 

 

0.2

 

Net transfers from Parent and affiliates

 

 

 

 

47.1

 

 

 

(7.4

)

 

 

 

 

 

39.7

 

Net cash provided by (used in) financing activities

 

 

 

 

47.3

 

 

 

(0.5

)

 

 

 

 

 

46.8

 

Effect of exchange rate on cash and cash equivalents

 

 

 

 

 

 

 

2.9

 

 

 

 

 

 

2.9

 

Net increase (decrease) in cash and cash equivalents

 

 

 

 

0.1

 

 

 

(0.2

)

 

 

 

 

 

(0.1

)

Cash and cash equivalents at beginning of year

 

 

 

 

0.1

 

 

 

15.0

 

 

 

 

 

 

15.1

 

Cash and cash equivalents at end of period

$

 

 

$

0.2

 

 

$

14.8

 

 

$

 

 

$

15.0