XML 51 R40.htm IDEA: XBRL DOCUMENT v3.10.0.1
Guarantor Financial Information - (Tables)
9 Months Ended
Sep. 30, 2018
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 September 30, 2018

 

 

 

Parent

 

 

Guarantor Subsidiaries

 

 

Non-guarantor Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Services net sales

$

 

 

$

115.6

 

 

$

24.9

 

 

$

(2.0

)

 

$

138.5

 

Products net sales

 

 

 

 

72.3

 

 

 

7.0

 

 

 

(0.9

)

 

 

78.4

 

Total net sales

 

 

 

 

187.9

 

 

 

31.9

 

 

 

(2.9

)

 

 

216.9

 

Services cost of sales (exclusive of depreciation and amortization)

 

 

 

 

60.4

 

 

 

16.9

 

 

 

(1.8

)

 

 

75.5

 

Products cost of sales (exclusive of depreciation and amortization)

 

 

 

 

54.3

 

 

 

4.6

 

 

 

(1.1

)

 

 

57.8

 

Total cost of sales

 

 

 

 

114.7

 

 

 

21.5

 

 

 

(2.9

)

 

 

133.3

 

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

 

 

 

 

53.2

 

 

 

9.4

 

 

 

 

 

 

62.6

 

Restructuring, impairment and other charges-net

 

 

 

 

0.7

 

 

 

0.1

 

 

 

 

 

 

0.8

 

Depreciation and amortization

 

 

 

 

10.4

 

 

 

1.2

 

 

 

 

 

 

11.6

 

Other operating (income) expense

 

 

 

 

(26.6

)

 

 

(26.9

)

 

 

 

 

 

(53.5

)

Income from operations

 

 

 

 

35.5

 

 

 

26.6

 

 

 

 

 

 

62.1

 

Interest expense (income)-net

 

8.6

 

 

 

 

 

 

(0.2

)

 

 

 

 

 

8.4

 

Intercompany interest (income) expense - net

 

(6.1

)

 

 

6.1

 

 

 

 

 

 

 

 

 

 

Investment and other income-net

 

 

 

 

(12.6

)

 

 

(1.4

)

 

 

 

 

 

(14.0

)

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

 

(2.5

)

 

 

42.0

 

 

 

28.2

 

 

 

 

 

 

67.7

 

Income tax (benefit) expense

 

(0.8

)

 

 

13.2

 

 

 

7.3

 

 

 

 

 

 

19.7

 

Earnings (loss) before equity in net income of subsidiaries

 

(1.7

)

 

 

28.8

 

 

 

20.9

 

 

 

 

 

 

48.0

 

Equity in net income of subsidiaries

 

49.7

 

 

 

20.9

 

 

 

 

 

 

(70.6

)

 

 

 

Net earnings

$

48.0

 

 

$

49.7

 

 

$

20.9

 

 

$

(70.6

)

 

$

48.0

 

Comprehensive income (loss)

$

48.8

 

 

$

50.5

 

 

$

21.5

 

 

$

(72.0

)

 

$

48.8

 

 

Condensed Consolidating Statements of Operations

For the Nine Months Ended September 30, 2018

 

 

Parent

 

 

Guarantor Subsidiaries

 

 

Non-guarantor Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Services net sales

$

 

 

$

397.7

 

 

$

94.1

 

 

$

(5.9

)

 

$

485.9

 

Products net sales

 

 

 

 

251.0

 

 

 

29.0

 

 

 

(3.2

)

 

 

276.8

 

Total net sales

 

 

 

 

648.7

 

 

 

123.1

 

 

 

(9.1

)

 

 

762.7

 

Services cost of sales (exclusive of depreciation and amortization)

 

 

 

 

196.9

 

 

 

61.6

 

 

 

(5.1

)

 

 

253.4

 

Products cost of sales (exclusive of depreciation and amortization)

 

 

 

 

187.2

 

 

 

20.9

 

 

 

(4.0

)

 

 

204.1

 

Total cost of sales

 

 

 

 

384.1

 

 

 

82.5

 

 

 

(9.1

)

 

 

457.5

 

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

 

 

 

 

172.9

 

 

 

30.9

 

 

 

 

 

 

203.8

 

Restructuring, impairment and other charges-net

 

 

 

 

2.2

 

 

 

1.9

 

 

 

 

 

 

4.1

 

Depreciation and amortization

 

 

 

 

29.1

 

 

 

4.0

 

 

 

 

 

 

33.1

 

Other operating (income) expense

 

 

 

 

(26.6

)

 

 

(26.9

)

 

 

 

 

 

(53.5

)

Income from operations

 

 

 

 

87.0

 

 

 

30.7

 

 

 

 

 

 

117.7

 

Interest expense (income)-net

 

27.9

 

 

 

(0.3

)

 

 

(0.4

)

 

 

 

 

 

27.2

 

Intercompany interest (income) expense - net

 

(19.4

)

 

 

19.4

 

 

 

 

 

 

 

 

 

 

Investment and other income-net

 

 

 

 

(14.2

)

 

 

(1.4

)

 

 

 

 

 

(15.6

)

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

 

(8.5

)

 

 

82.1

 

 

 

32.5

 

 

 

 

 

 

106.1

 

Income tax (benefit) expense

 

(2.6

)

 

 

25.5

 

 

 

8.6

 

 

 

 

 

 

31.5

 

Earnings (loss) before equity in net income of subsidiaries

 

(5.9

)

 

 

56.6

 

 

 

23.9

 

 

 

 

 

 

74.6

 

Equity in net income of subsidiaries

 

80.5

 

 

 

23.9

 

 

 

 

 

 

(104.4

)

 

 

 

Net earnings (loss)

$

74.6

 

 

$

80.5

 

 

$

23.9

 

 

$

(104.4

)

 

$

74.6

 

Comprehensive income (loss)

$

73.7

 

 

$

79.6

 

 

$

21.7

 

 

$

(101.3

)

 

$

73.7

 

Condensed Consolidating Statements of Operations

For the Three Months Ended September 30, 2017

 

 

Parent

 

 

Guarantor Subsidiaries

 

 

Non-guarantor Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Services net sales

$

 

 

$

112.3

 

 

$

30.1

 

 

$

(2.1

)

 

$

140.3

 

Products net sales

 

 

 

 

76.6

 

 

 

7.0

 

 

 

(1.3

)

 

 

82.3

 

Total net sales

 

 

 

 

188.9

 

 

 

37.1

 

 

 

(3.4

)

 

 

222.6

 

Services cost of sales (exclusive of depreciation and amortization)

 

 

 

 

63.6

 

 

 

20.1

 

 

 

(2.0

)

 

 

81.7

 

Products cost of sales (exclusive of depreciation and amortization)

 

 

 

 

56.0

 

 

 

4.3

 

 

 

(1.4

)

 

 

58.9

 

Total cost of sales

 

 

 

 

119.6

 

 

 

24.4

 

 

 

(3.4

)

 

 

140.6

 

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

 

 

 

 

45.0

 

 

 

9.8

 

 

 

 

 

 

54.8

 

Restructuring, impairment and other charges-net

 

 

 

 

(0.7

)

 

 

0.1

 

 

 

 

 

 

(0.6

)

Depreciation and amortization

 

 

 

 

9.2

 

 

 

1.4

 

 

 

 

 

 

10.6

 

Income from operations

 

 

 

 

15.8

 

 

 

1.4

 

 

 

 

 

 

17.2

 

Interest expense-net

 

10.2

 

 

 

0.4

 

 

 

 

 

 

 

 

 

10.6

 

Investment and other income-net

 

 

 

 

(0.8

)

 

 

 

 

 

 

 

 

(0.8

)

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

 

(10.2

)

 

 

16.2

 

 

 

1.4

 

 

 

 

 

 

7.4

 

Income tax (benefit) expense

 

(5.1

)

 

 

8.4

 

 

 

(1.2

)

 

 

 

 

 

2.1

 

Earnings (loss) before equity in net income of subsidiaries

 

(5.1

)

 

 

7.8

 

 

 

2.6

 

 

 

 

 

 

5.3

 

Equity in net income of subsidiaries

 

10.4

 

 

 

2.6

 

 

 

 

 

 

(13.0

)

 

 

 

Net earnings (loss)

$

5.3

 

 

$

10.4

 

 

$

2.6

 

 

$

(13.0

)

 

$

5.3

 

Comprehensive income (loss)

$

7.8

 

 

$

12.9

 

 

$

4.8

 

 

$

(17.7

)

 

$

7.8

 

 

*Beginning in the quarter ended June 30, 2017, LSC no longer qualified as a related party, therefore the amounts disclosed related to LSC are presented through March 31, 2017 only. Beginning in the quarter ended September 30, 2017, RRD no longer qualified as a related party, therefore the amounts disclosed related to RRD are presented through June 30, 2017 only.

 

Condensed Consolidating Statements of Operations

For the Nine Months Ended September 30, 2017

 

 

Parent

 

 

Guarantor Subsidiaries

 

 

Non-guarantor Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Services net sales

$

 

 

$

386.7

 

 

$

91.2

 

 

$

(6.5

)

 

$

471.4

 

Products net sales

 

 

 

 

279.1

 

 

 

33.6

 

 

 

(4.0

)

 

 

308.7

 

Total net sales

 

 

 

 

665.8

 

 

 

124.8

 

 

 

(10.5

)

 

 

780.1

 

Services cost of sales (exclusive of depreciation and amortization)

 

 

 

 

186.9

 

 

 

59.2

 

 

 

(5.9

)

 

 

240.2

 

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

 

 

 

 

18.4

 

 

 

1.1

 

 

 

 

 

 

19.5

 

Products cost of sales (exclusive of depreciation and amortization)

 

 

 

 

174.6

 

 

 

20.7

 

 

 

(4.6

)

 

 

190.7

 

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

 

 

 

 

30.1

 

 

 

2.2

 

 

 

 

 

 

32.3

 

Total cost of sales

 

 

 

 

410.0

 

 

 

83.2

 

 

 

(10.5

)

 

 

482.7

 

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

 

 

 

 

145.1

 

 

 

28.6

 

 

 

 

 

 

173.7

 

Restructuring, impairment and other charges-net

 

 

 

 

5.1

 

 

 

1.3

 

 

 

 

 

 

6.4

 

Depreciation and amortization

 

 

 

 

27.5

 

 

 

4.2

 

 

 

 

 

 

31.7

 

Income from operations

 

 

 

 

78.1

 

 

 

7.5

 

 

 

 

 

 

85.6

 

Interest expense-net

 

32.7

 

 

 

 

 

 

 

 

 

 

 

 

32.7

 

Investment and other income-net

 

 

 

 

(2.5

)

 

 

 

 

 

 

 

 

(2.5

)

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

 

(32.7

)

 

 

80.6

 

 

 

7.5

 

 

 

 

 

 

55.4

 

Income tax (benefit) expense

 

(14.4

)

 

 

35.0

 

 

 

1.4

 

 

 

 

 

 

22.0

 

Earnings (loss) before equity in net income of subsidiaries

 

(18.3

)

 

 

45.6

 

 

 

6.1

 

 

 

 

 

 

33.4

 

Equity in net income of subsidiaries

 

51.7

 

 

 

6.1

 

 

 

 

 

 

(57.8

)

 

 

 

Net earnings (loss)

$

33.4

 

 

$

51.7

 

 

$

6.1

 

 

$

(57.8

)

 

$

33.4

 

Comprehensive income (loss)

$

39.0

 

 

$

57.3

 

 

$

10.7

 

 

$

(68.0

)

 

$

39.0

 

 

*Beginning in the quarter ended June 30, 2017, LSC no longer qualified as a related party, therefore the amounts disclosed related to LSC are presented through March 31, 2017 only. Beginning in the quarter ended September 30, 2017, RRD no longer qualified as a related party, therefore the amounts disclosed related to RRD are presented through June 30, 2017 only.

Guarantor Financial Information Condensed Consolidating Balance Sheet

Condensed Consolidating Balance Sheet

As of September 30, 2018

 

 

Parent

 

 

Guarantor Subsidiaries

 

 

Non-guarantor Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

20.5

 

 

$

5.6

 

 

$

30.1

 

 

$

 

 

$

56.2

 

Receivables, less allowances

 

 

 

 

183.5

 

 

 

38.0

 

 

 

 

 

 

221.5

 

Intercompany receivables

 

 

 

 

116.1

 

 

 

 

 

 

(116.1

)

 

 

 

Intercompany short-term note receivable-net

 

 

 

 

 

 

 

45.0

 

 

 

(45.0

)

 

 

 

Inventories

 

 

 

 

10.9

 

 

 

2.9

 

 

 

 

 

 

13.8

 

Prepaid expenses and other current assets

 

 

 

 

14.1

 

 

 

2.3

 

 

 

 

 

 

16.4

 

Total current assets

 

20.5

 

 

 

330.2

 

 

 

118.3

 

 

 

(161.1

)

 

 

307.9

 

Property, plant and equipment-net

 

 

 

 

28.7

 

 

 

3.0

 

 

 

 

 

 

31.7

 

Goodwill

 

 

 

 

425.7

 

 

 

11.8

 

 

 

 

 

 

437.5

 

Other intangible assets-net

 

 

 

 

24.0

 

 

 

5.3

 

 

 

 

 

 

29.3

 

Software-net

 

 

 

 

46.4

 

 

 

 

 

 

 

 

 

46.4

 

Deferred income taxes

 

 

 

 

34.6

 

 

 

2.8

 

 

 

(23.4

)

 

 

14.0

 

Intercompany long-term note receivable

 

326.0

 

 

 

 

 

 

 

 

 

(326.0

)

 

 

 

Other noncurrent assets

 

2.7

 

 

 

37.8

 

 

 

6.1

 

 

 

 

 

 

46.6

 

Investments in consolidated subsidiaries

 

456.2

 

 

 

109.0

 

 

 

 

 

 

(565.2

)

 

 

 

Total assets

$

805.4

 

 

$

1,036.4

 

 

$

147.3

 

 

$

(1,075.7

)

 

$

913.4

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

$

 

 

$

53.1

 

 

$

14.4

 

 

$

 

 

$

67.5

 

Intercompany payables

 

111.1

 

 

 

 

 

 

5.0

 

 

 

(116.1

)

 

 

 

Intercompany short-term note payable-net

 

45.0

 

 

 

 

 

 

 

 

 

(45.0

)

 

 

 

Accrued liabilities

 

18.1

 

 

 

103.3

 

 

 

15.9

 

 

 

 

 

 

137.3

 

Total current liabilities

 

174.2

 

 

 

156.4

 

 

 

35.3

 

 

 

(161.1

)

 

 

204.8

 

Long-term debt

 

397.2

 

 

 

 

 

 

 

 

 

 

 

 

397.2

 

Intercompany long-term note payable

 

 

 

 

326.0

 

 

 

 

 

 

(326.0

)

 

 

 

Deferred compensation liabilities

 

 

 

 

21.7

 

 

 

 

 

 

 

 

 

21.7

 

Pension and other postretirement benefits plan liabilities

 

 

 

 

46.6

 

 

 

1.1

 

 

 

 

 

 

47.7

 

Other noncurrent liabilities

 

2.3

 

 

 

29.5

 

 

 

1.9

 

 

 

(23.4

)

 

 

10.3

 

Total liabilities

 

573.7

 

 

 

580.2

 

 

 

38.3

 

 

 

(510.5

)

 

 

681.7

 

Total equity

 

231.7

 

 

 

456.2

 

 

 

109.0

 

 

 

(565.2

)

 

 

231.7

 

Total liabilities and equity

$

805.4

 

 

$

1,036.4

 

 

$

147.3

 

 

$

(1,075.7

)

 

$

913.4

 

 

Condensed Consolidating Balance Sheet

As of December 31, 2017

 

 

Parent

 

 

Guarantor Subsidiaries

 

 

Non-guarantor Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

8.3

 

 

$

27.9

 

 

$

15.8

 

 

$

 

 

$

52.0

 

Receivables, less allowances

 

 

 

 

131.3

 

 

 

33.9

 

 

 

 

 

 

165.2

 

Intercompany receivables

 

 

 

 

146.4

 

 

 

 

 

 

(146.4

)

 

 

 

Intercompany short-term note receivable-net

 

 

 

 

 

 

 

30.0

 

 

 

(30.0

)

 

 

 

Inventories

 

 

 

 

21.3

 

 

 

2.0

 

 

 

 

 

 

23.3

 

Prepaid expenses and other current assets

 

37.1

 

 

 

14.8

 

 

 

2.8

 

 

 

(25.1

)

 

 

29.6

 

Total current assets

 

45.4

 

 

 

341.7

 

 

 

84.5

 

 

 

(201.5

)

 

 

270.1

 

Property, plant and equipment-net

 

 

 

 

31.2

 

 

 

3.5

 

 

 

 

 

 

34.7

 

Goodwill

 

 

 

 

429.2

 

 

 

18.2

 

 

 

 

 

 

447.4

 

Other intangible assets-net

 

 

 

 

32.4

 

 

 

7.5

 

 

 

 

 

 

39.9

 

Software-net

 

 

 

 

40.6

 

 

 

0.5

 

 

 

 

 

 

41.1

 

Deferred income taxes

 

 

 

 

40.5

 

 

 

3.4

 

 

 

(21.7

)

 

 

22.2

 

Other noncurrent assets

 

3.4

 

 

 

30.0

 

 

 

4.7

 

 

 

 

 

 

38.1

 

Investments in consolidated subsidiaries

 

728.4

 

 

 

85.2

 

 

 

 

 

 

(813.6

)

 

 

 

Total assets

$

777.2

 

 

$

1,030.8

 

 

$

122.3

 

 

$

(1,036.8

)

 

$

893.5

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

$

 

 

$

57.9

 

 

$

9.9

 

 

$

 

 

$

67.8

 

Intercompany payable

 

139.5

 

 

 

 

 

 

6.9

 

 

 

(146.4

)

 

 

 

Intercompany short-term note payable-net

 

30.0

 

 

 

 

 

 

 

 

 

(30.0

)

 

 

 

Accrued liabilities

 

 

 

 

127.6

 

 

 

16.7

 

 

 

(25.1

)

 

 

119.2

 

Total current liabilities

 

169.5

 

 

 

185.5

 

 

 

33.5

 

 

 

(201.5

)

 

 

187.0

 

Long-term debt

 

458.3

 

 

 

 

 

 

 

 

 

 

 

 

458.3

 

Deferred compensation liabilities

 

 

 

 

22.8

 

 

 

 

 

 

 

 

 

22.8

 

Pension and other postretirement benefits plan
   liabilities

 

 

 

 

51.3

 

 

 

1.2

 

 

 

 

 

 

52.5

 

Other noncurrent liabilities

 

 

 

 

42.8

 

 

 

2.4

 

 

 

(21.7

)

 

 

23.5

 

Total liabilities

 

627.8

 

 

 

302.4

 

 

 

37.1

 

 

 

(223.2

)

 

 

744.1

 

Total equity

 

149.4

 

 

 

728.4

 

 

 

85.2

 

 

 

(813.6

)

 

 

149.4

 

Total liabilities and equity

$

777.2

 

 

$

1,030.8

 

 

$

122.3

 

 

$

(1,036.8

)

 

$

893.5

 

Guarantor Financial Information Condensed Consolidating Statements of Cash Flows

Condensed Consolidating Statements of Cash Flows

For the Nine Months Ended September 30, 2018

 

 

Parent

 

 

Guarantor Subsidiaries

 

 

Non-guarantor Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) operating activities

$

59.3

 

 

$

(38.0

)

 

$

(10.9

)

 

 

 

 

 

$

10.4

 

INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

 

 

 

(21.9

)

 

 

(0.9

)

 

 

 

 

 

(22.8

)

Sale of investment

 

 

 

 

3.1

 

 

 

 

 

 

 

 

 

3.1

 

Proceeds from disposition

 

 

 

 

34.5

 

 

 

42.6

 

 

 

 

 

 

77.1

 

Intercompany note receivable, net

 

 

 

 

 

 

 

(15.0

)

 

 

15.0

 

 

 

 

Net cash provided by (used in) investing activities

 

 

 

 

15.7

 

 

 

26.7

 

 

 

15.0

 

 

 

57.4

 

FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revolving facility borrowings

 

255.0

 

 

 

 

 

 

 

 

 

 

 

 

255.0

 

Payments on revolving facility borrowings

 

(255.0

)

 

 

 

 

 

 

 

 

 

 

 

(255.0

)

Payments on long-term debt

 

(62.5

)

 

 

 

 

 

 

 

 

 

 

 

(62.5

)

Intercompany note payable, net

 

15.0

 

 

 

 

 

 

 

 

 

(15.0

)

 

 

 

Proceeds from the issuance of common stock

 

1.2

 

 

 

 

 

 

 

 

 

 

 

 

1.2

 

Treasury stock repurchases

 

(0.8

)

 

 

 

 

 

 

 

 

 

 

 

(0.8

)

Net cash used in financing activities

 

(47.1

)

 

 

 

 

 

 

 

 

(15.0

)

 

 

(62.1

)

Effect of exchange rate on cash and cash equivalents

 

 

 

 

 

 

 

(1.5

)

 

 

 

 

 

(1.5

)

Net increase (decrease) in cash and cash equivalents

 

12.2

 

 

 

(22.3

)

 

 

14.3

 

 

 

 

 

 

4.2

 

Cash and cash equivalents at beginning of year

 

8.3

 

 

 

27.9

 

 

 

15.8

 

 

 

 

 

 

52.0

 

Cash and cash equivalents at end of period

$

20.5

 

 

$

5.6

 

 

$

30.1

 

 

$

 

 

$

56.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental non-cash disclosure:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany debt allocation

$

(326.0

)

 

$

326.0

 

 

$

 

 

$

 

 

$

 

Condensed Consolidating Statements of Cash Flows

For the Nine Months Ended September 30, 2017

 

 

Parent

 

 

Guarantor Subsidiaries

 

 

Non-guarantor Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash (used in) provided by operating activities

$

(4.3

)

 

$

21.8

 

 

$

13.8

 

 

$

2.4

 

 

$

33.7

 

INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

 

 

 

(19.2

)

 

 

(0.8

)

 

 

 

 

 

(20.0

)

Purchase of investment

 

 

 

 

(3.4

)

 

 

 

 

 

 

 

 

(3.4

)

Intercompany note receivable

 

 

 

 

 

 

 

(19.7

)

 

 

19.7

 

 

 

 

Other investing activities

 

 

 

 

0.3

 

 

 

 

 

 

 

 

 

0.3

 

Net cash provided by (used in) investing activities

 

 

 

 

(22.3

)

 

 

(20.5

)

 

 

19.7

 

 

 

(23.1

)

FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revolving facility borrowings

 

230.0

 

 

 

 

 

 

 

 

 

 

 

 

230.0

 

Payments on revolving facility borrowings

 

(230.0

)

 

 

 

 

 

 

 

 

 

 

 

(230.0

)

Payments on long-term debt

 

(100.0

)

 

 

 

 

 

 

 

 

 

 

 

(100.0

)

Debt issuance costs

 

(1.5

)

 

 

 

 

 

 

 

 

 

 

 

(1.5

)

Separation-related payment from R.R. Donnelley

 

68.0

 

 

 

 

 

 

 

 

 

 

 

 

68.0

 

Proceeds from the issuance of common stock

 

18.8

 

 

 

 

 

 

 

 

 

 

 

 

18.8

 

Treasury stock repurchases

 

(0.9

)

 

 

 

 

 

 

 

 

 

 

 

(0.9

)

Intercompany note payable

 

19.7

 

 

 

 

 

 

 

 

 

(19.7

)

 

 

 

Other financing activities

 

0.4

 

 

 

 

 

 

 

 

 

 

 

 

0.4

 

Net cash provided by (used in) financing activities

 

4.5

 

 

 

 

 

 

 

 

 

(19.7

)

 

 

(15.2

)

Effect of exchange rate on cash and cash equivalents

 

 

 

 

 

 

 

0.6

 

 

 

 

 

 

0.6

 

Net increase (decrease) in cash and cash equivalents

 

0.2

 

 

 

(0.5

)

 

 

(6.1

)

 

 

2.4

 

 

 

(4.0

)

Cash and cash equivalents at beginning of year

 

 

 

 

21.8

 

 

 

16.8

 

 

 

(2.4

)

 

 

36.2

 

Cash and cash equivalents at end of period

$

0.2

 

 

$

21.3

 

 

$

10.7

 

 

$

 

 

$

32.2