XML 75 R23.htm IDEA: XBRL DOCUMENT v3.19.3
Guarantor Financial Information
9 Months Ended
Sep. 30, 2019
Condensed Financial Information Of Parent Company Only Disclosure [Abstract]  
Guarantor Financial Information

Note 16. Guarantor Financial Information  

As described in Note 13, Debt, on September 30, 2016, the Company issued the Notes. The Guarantors of the Notes, Donnelley Financial, LLC and DFS International Holding, Inc., entered into an agreement pursuant to which each agreed to guarantee the Company’s obligations under the Notes. All guarantees are full and unconditional and joint and several. The Guarantors are 100% directly owned subsidiaries of the Company.

The guarantee of the Notes by a subsidiary guarantor will be automatically released under certain situations, including upon the sale or disposition of such subsidiary guarantor to a person that is not DFIN or a subsidiary guarantor of the Notes, the liquidation or dissolution of such subsidiary guarantor, and if such subsidiary guarantor is released from its guarantee obligations under the Company’s Credit Facilities.

The following tables set forth condensed consolidating statements of income for the three and nine months ended September 30, 2019 and 2018, condensed consolidating statements of financial position as of September 30, 2019 and December 31, 2018, and condensed consolidating statements of cash flows for the nine months ended September 30, 2019 and 2018. The principal consolidating adjustments are to eliminate the investment in subsidiaries and intercompany balances and transactions. For purposes of the tables below, the Company is referred to as “Parent” and the Guarantors are referred to as “Guarantor Subsidiaries.”

 

Condensed Consolidating Statements of Operations

For the Three Months Ended September 30, 2019

 

 

Parent

 

 

Guarantor
Subsidiaries

 

 

Non-
guarantor
Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

Services net sales

$

 

 

$

112.8

 

 

$

19.3

 

 

$

(1.7

)

 

$

130.4

 

Products net sales

 

 

 

 

62.4

 

 

 

3.7

 

 

 

(0.6

)

 

 

65.5

 

Total net sales

 

 

 

 

175.2

 

 

 

23.0

 

 

 

(2.3

)

 

 

195.9

 

Services cost of sales (exclusive of depreciation and
amortization)

 

 

 

 

55.9

 

 

 

12.4

 

 

 

(1.4

)

 

 

66.9

 

Products cost of sales (exclusive of depreciation and
amortization)

 

 

 

 

52.2

 

 

 

3.1

 

 

 

(0.9

)

 

 

54.4

 

Total cost of sales

 

 

 

 

108.1

 

 

 

15.5

 

 

 

(2.3

)

 

 

121.3

 

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

 

 

 

 

39.9

 

 

 

6.3

 

 

 

 

 

 

46.2

 

Restructuring, impairment and other charges-net

 

 

 

 

2.8

 

 

 

 

 

 

 

 

 

2.8

 

Depreciation and amortization

 

 

 

 

10.7

 

 

 

2.0

 

 

 

 

 

 

12.7

 

Other operating income

 

 

 

 

(19.2

)

 

 

 

 

 

 

 

 

(19.2

)

Income (loss) from operations

 

 

 

 

32.9

 

 

 

(0.8

)

 

 

 

 

 

32.1

 

Interest expense (income)-net

 

8.7

 

 

 

0.1

 

 

 

(0.2

)

 

 

 

 

 

8.6

 

Intercompany interest (income) expense-net

 

(5.7

)

 

 

5.7

 

 

 

 

 

 

 

 

 

 

Investment and other income-net

 

 

 

 

(0.5

)

 

 

 

 

 

 

 

 

(0.5

)

(Loss) earnings before income taxes and equity in net
income of subsidiaries

 

(3.0

)

 

 

27.6

 

 

 

(0.6

)

 

 

 

 

 

24.0

 

Income tax (benefit) expense

 

(1.3

)

 

 

10.9

 

 

 

(0.3

)

 

 

 

 

 

9.3

 

(Loss) earnings before equity in net income of
subsidiaries

 

(1.7

)

 

 

16.7

 

 

 

(0.3

)

 

 

 

 

 

14.7

 

Equity in net income of subsidiaries

 

16.4

 

 

 

(0.3

)

 

 

 

 

 

(16.1

)

 

 

 

Net earnings (loss)

$

14.7

 

 

$

16.4

 

 

$

(0.3

)

 

$

(16.1

)

 

$

14.7

 

Comprehensive income (loss)

$

14.6

 

 

$

16.3

 

 

$

(0.7

)

 

$

(15.6

)

 

$

14.6

 

 

 

 

Condensed Consolidating Statements of Operations

For the Nine Months Ended September 30, 2019

 

 

 

Parent

 

 

Guarantor
Subsidiaries

 

 

Non-
guarantor
Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

Services net sales

$

 

 

$

359.1

 

 

$

65.2

 

 

$

(4.8

)

 

$

419.5

 

Products net sales

 

 

 

 

246.2

 

 

 

21.3

 

 

 

(2.6

)

 

 

264.9

 

Total net sales

 

 

 

 

605.3

 

 

 

86.5

 

 

 

(7.4

)

 

 

684.4

 

Services cost of sales (exclusive of depreciation and
amortization)

 

 

 

 

177.4

 

 

 

44.6

 

 

 

(4.1

)

 

 

217.9

 

Products cost of sales (exclusive of depreciation and
amortization)

 

 

 

 

193.9

 

 

 

15.7

 

 

 

(3.3

)

 

 

206.3

 

Total cost of sales

 

 

 

 

371.3

 

 

 

60.3

 

 

 

(7.4

)

 

 

424.2

 

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

 

 

 

 

137.9

 

 

 

21.1

 

 

 

 

 

 

159.0

 

Restructuring, impairment and other charges-net

 

 

 

 

7.7

 

 

 

1.0

 

 

 

 

 

 

8.7

 

Depreciation and amortization

 

 

 

 

31.4

 

 

 

5.4

 

 

 

 

 

 

36.8

 

Other operating (income) loss

 

 

 

 

(18.0

)

 

 

1.6

 

 

 

 

 

 

(16.4

)

Income (loss) from operations

 

 

 

 

75.0

 

 

 

(2.9

)

 

 

 

 

 

72.1

 

Interest expense (income)-net

 

27.3

 

 

 

 

 

 

(0.7

)

 

 

 

 

 

26.6

 

Intercompany interest (income) expense-net

 

(17.2

)

 

 

17.2

 

 

 

 

 

 

 

 

 

 

Investment and other income-net

 

 

 

 

(1.6

)

 

 

 

 

 

 

 

 

(1.6

)

(Loss) earnings before income taxes and equity in net
income of subsidiaries

 

(10.1

)

 

 

59.4

 

 

 

(2.2

)

 

 

 

 

 

47.1

 

Income tax (benefit) expense

 

(3.5

)

 

 

20.8

 

 

 

(0.8

)

 

 

 

 

 

16.5

 

(Loss) earnings before equity in net income of
subsidiaries

 

(6.6

)

 

 

38.6

 

 

 

(1.4

)

 

 

 

 

 

30.6

 

Equity in net income of subsidiaries

 

37.2

 

 

 

(1.4

)

 

 

 

 

 

(35.8

)

 

 

 

Net earnings (loss)

$

30.6

 

 

$

37.2

 

 

$

(1.4

)

 

$

(35.8

)

 

$

30.6

 

Comprehensive income

$

33.9

 

 

$

40.5

 

 

$

0.9

 

 

$

(41.4

)

 

$

33.9

 

 

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

 

 

 

 

(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

)

(Loss) earnings 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

 

(Loss) earnings 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

$

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

 

 

 

 

(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

)

(Loss) earnings 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

 

(Loss) earnings 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

$

74.6

 

 

$

80.5

 

 

$

23.9

 

 

$

(104.4

)

 

$

74.6

 

Comprehensive income

$

73.7

 

 

$

79.6

 

 

$

21.7

 

 

$

(101.3

)

 

$

73.7

 

 

Condensed Consolidating Balance Sheet

As of September 30, 2019

 

 

Parent

 

 

Guarantor
Subsidiaries

 

 

Non-
guarantor
Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

17.4

 

 

$

2.6

 

 

$

12.1

 

 

$

 

 

$

32.1

 

Receivables, less allowances

 

 

 

 

166.6

 

 

 

34.6

 

 

 

 

 

 

201.2

 

Intercompany receivables

 

 

 

 

121.1

 

 

 

 

 

 

(121.1

)

 

 

 

Inventories

 

 

 

 

11.1

 

 

 

2.6

 

 

 

 

 

 

13.7

 

Prepaid expenses and other current assets

 

4.5

 

 

 

13.8

 

 

 

2.7

 

 

 

 

 

 

21.0

 

Total current assets

 

21.9

 

 

 

315.2

 

 

 

52.0

 

 

 

(121.1

)

 

 

268.0

 

Property, plant and equipment-net

 

 

 

 

23.0

 

 

 

2.0

 

 

 

 

 

 

25.0

 

Right-of-use assets

 

 

 

 

72.2

 

 

 

13.5

 

 

 

 

 

 

85.7

 

Software-net

 

 

 

 

53.6

 

 

 

 

 

 

 

 

 

53.6

 

Goodwill

 

 

 

 

438.6

 

 

 

11.6

 

 

 

 

 

 

450.2

 

Other intangible assets-net

 

 

 

 

23.6

 

 

 

2.7

 

 

 

 

 

 

26.3

 

Deferred income taxes

 

 

 

 

10.0

 

 

 

2.5

 

 

 

(1.7

)

 

 

10.8

 

Intercompany long-term note receivable

 

298.0

 

 

 

 

 

 

 

 

 

(298.0

)

 

 

 

Other noncurrent assets

 

3.3

 

 

 

35.4

 

 

 

4.0

 

 

 

 

 

 

42.7

 

Investments in consolidated subsidiaries

 

434.2

 

 

 

53.3

 

 

 

 

 

 

(487.5

)

 

 

 

Total assets

$

757.4

 

 

$

1,024.9

 

 

$

88.3

 

 

$

(908.3

)

 

$

962.3

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

$

 

 

$

42.5

 

 

$

8.1

 

 

$

 

 

$

50.6

 

Intercompany payables

 

118.9

 

 

 

 

 

 

2.2

 

 

 

(121.1

)

 

 

 

Accrued liabilities

 

5.6

 

 

 

122.8

 

 

 

14.5

 

 

 

 

 

 

142.9

 

Total current liabilities

 

124.5

 

 

 

165.3

 

 

 

24.8

 

 

 

(121.1

)

 

 

193.5

 

Long-term debt

 

364.1

 

 

 

 

 

 

 

 

 

 

 

 

364.1

 

Intercompany long-term note payable

 

 

 

 

298.0

 

 

 

 

 

 

(298.0

)

 

 

 

Deferred compensation liabilities

 

 

 

 

19.8

 

 

 

 

 

 

 

 

 

19.8

 

Pension and other postretirement benefits plan
liabilities

 

 

 

 

46.7

 

 

 

1.0

 

 

 

 

 

 

47.7

 

Noncurrent lease liabilities

 

 

 

 

54.8

 

 

 

8.4

 

 

 

 

 

 

63.2

 

Other noncurrent liabilities

 

2.7

 

 

 

6.1

 

 

 

0.8

 

 

 

(1.7

)

 

 

7.9

 

Total liabilities

 

491.3

 

 

 

590.7

 

 

 

35.0

 

 

 

(420.8

)

 

 

696.2

 

Total equity

 

266.1

 

 

 

434.2

 

 

 

53.3

 

 

 

(487.5

)

 

 

266.1

 

Total liabilities and equity

$

757.4

 

 

$

1,024.9

 

 

$

88.3

 

 

$

(908.3

)

 

$

962.3

 

 

Condensed Consolidating Balance Sheet

As of December 31, 2018

 

 

Parent

 

 

Guarantor
Subsidiaries

 

 

Non-
guarantor
Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

24.9

 

 

$

5.0

 

 

$

17.4

 

 

$

 

 

$

47.3

 

Receivables, less allowances

 

 

 

 

141.6

 

 

 

31.3

 

 

 

 

 

 

172.9

 

Intercompany receivables

 

 

 

 

123.6

 

 

 

 

 

 

(123.6

)

 

 

 

Intercompany short-term note receivable-net

 

 

 

 

 

 

 

60.5

 

 

 

(60.5

)

 

 

 

Inventories

 

 

 

 

10.4

 

 

 

1.7

 

 

 

 

 

 

12.1

 

Prepaid expenses and other current assets

 

 

 

 

13.5

 

 

 

3.2

 

 

 

 

 

 

16.7

 

Total current assets

 

24.9

 

 

 

294.1

 

 

 

114.1

 

 

 

(184.1

)

 

 

249.0

 

Property, plant and equipment-net

 

 

 

 

29.3

 

 

 

2.9

 

 

 

 

 

 

32.2

 

Software-net

 

 

 

 

47.8

 

 

 

 

 

 

 

 

 

47.8

 

Goodwill

 

 

 

 

438.5

 

 

 

11.5

 

 

 

 

 

 

450.0

 

Other intangible assets-net

 

 

 

 

32.6

 

 

 

4.6

 

 

 

 

 

 

37.2

 

Deferred income taxes

 

 

 

 

37.2

 

 

 

2.4

 

 

 

(29.9

)

 

 

9.7

 

Intercompany long-term note receivable

 

298.0

 

 

 

 

 

 

 

 

 

(298.0

)

 

 

 

Other noncurrent assets

 

3.6

 

 

 

35.1

 

 

 

4.1

 

 

 

 

 

 

42.8

 

Investments in consolidated subsidiaries

 

445.9

 

 

 

106.0

 

 

 

 

 

 

(551.9

)

 

 

 

Total assets

$

772.4

 

 

$

1,020.6

 

 

$

139.6

 

 

$

(1,063.9

)

 

$

868.7

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

$

 

 

$

61.0

 

 

$

11.4

 

 

$

 

 

$

72.4

 

Intercompany payables

 

120.9

 

 

 

 

 

 

2.7

 

 

 

(123.6

)

 

 

 

Intercompany short-term note payable-net

 

60.0

 

 

 

0.5

 

 

 

 

 

 

(60.5

)

 

 

 

Accrued liabilities

 

0.1

 

 

 

109.2

 

 

 

16.7

 

 

 

 

 

 

126.0

 

Total current liabilities

 

181.0

 

 

 

170.7

 

 

 

30.8

 

 

 

(184.1

)

 

 

198.4

 

Long-term debt

 

362.7

 

 

 

 

 

 

 

 

 

 

 

 

362.7

 

Intercompany long-term note payable

 

 

 

 

298.0

 

 

 

 

 

 

(298.0

)

 

 

 

Deferred compensation liabilities

 

 

 

 

19.5

 

 

 

 

 

 

 

 

 

19.5

 

Pension and other postretirement benefits plan
liabilities

 

 

 

 

50.3

 

 

 

1.0

 

 

 

 

 

 

51.3

 

Other noncurrent liabilities

 

2.7

 

 

 

36.2

 

 

 

1.8

 

 

 

(29.9

)

 

 

10.8

 

Total liabilities

 

546.4

 

 

 

574.7

 

 

 

33.6

 

 

 

(512.0

)

 

 

642.7

 

Total equity

 

226.0

 

 

 

445.9

 

 

 

106.0

 

 

 

(551.9

)

 

 

226.0

 

Total liabilities and equity

$

772.4

 

 

$

1,020.6

 

 

$

139.6

 

 

$

(1,063.9

)

 

$

868.7

 

 

Condensed Consolidating Statements of Cash Flows

For the Nine Months Ended September 30, 2019

 

 

Parent

 

 

Guarantor
Subsidiaries

 

 

Non-
guarantor
Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) operating activities

$

54.5

 

 

$

9.2

 

 

$

(14.8

)

 

$

(53.1

)

 

$

(4.2

)

INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

 

 

 

(35.0

)

 

 

(0.1

)

 

 

 

 

 

(35.1

)

Proceeds from sale of building

 

 

 

 

30.6

 

 

 

 

 

 

 

 

 

30.6

 

Acquisition of business, net of cash acquired

 

 

 

 

(2.6

)

 

 

 

 

 

 

 

 

(2.6

)

Purchase of investment

 

 

 

 

(2.3

)

 

 

 

 

 

 

 

 

(2.3

)

Intercompany note receivable, net

 

 

 

 

 

 

 

60.5

 

 

 

(60.5

)

 

 

 

Net cash (used in) provided by investing activities

 

 

 

 

(9.3

)

 

 

60.4

 

 

 

(60.5

)

 

 

(9.4

)

FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revolving facility borrowings

 

413.0

 

 

 

 

 

 

 

 

 

 

 

 

413.0

 

Payments on revolving facility borrowings

 

(413.0

)

 

 

 

 

 

 

 

 

 

 

 

(413.0

)

Intercompany note payable, net

 

(60.5

)

 

 

 

 

 

 

 

 

60.5

 

 

 

 

Dividends paid to Parent

 

 

 

 

 

 

 

(53.1

)

 

 

53.1

 

 

 

 

Treasury share repurchases

 

(1.3

)

 

 

 

 

 

 

 

 

 

 

 

(1.3

)

Debt issuance costs

 

(0.2

)

 

 

 

 

 

 

 

 

 

 

 

(0.2

)

Net cash used in financing activities

 

(62.0

)

 

 

 

 

 

(53.1

)

 

 

113.6

 

 

 

(1.5

)

Effect of exchange rate on cash, cash equivalents and
restricted cash

 

 

 

 

 

 

 

2.2

 

 

 

 

 

 

2.2

 

Net decrease in cash, cash equivalents and restricted cash

 

(7.5

)

 

 

(0.1

)

 

 

(5.3

)

 

 

 

 

 

(12.9

)

Cash, cash equivalents and restricted cash at beginning of
year

 

24.9

 

 

 

5.1

 

 

 

17.4

 

 

 

 

 

 

47.4

 

Cash, cash equivalents and restricted cash at end of period

$

17.4

 

 

$

5.0

 

 

$

12.1

 

 

$

 

 

$

34.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 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 share 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

 

 

$

 

 

$

 

 

$