XML 119 R26.htm IDEA: XBRL DOCUMENT v2.4.1.9
Guarantors
12 Months Ended
Oct. 31, 2014
Guarantees [Abstract]  
Guarantors

NOTE 19:  Guarantors

The following schedules set forth condensed consolidating financial information as required by Rule 3-10 of Securities and Exchange Commission Regulation S-X for fiscal 2014, 2013, and 2012 for (a) Esterline Technologies Corporation (the Parent); (b) on a combined basis, the current subsidiary guarantors (Guarantor Subsidiaries) of the secured credit facility, 2017 Notes (for periods prior to the ending of the fiscal quarter ended April 26, 2013), and 2020 Notes; and (c) on a combined basis, the subsidiaries that are not guarantors of the secured credit facility, 2017 Notes (for periods prior to the ending of the fiscal quarter ended April 26, 2013), and 2020 Notes (Non-Guarantor Subsidiaries).  The Guarantor Subsidiaries previously guaranteed the Senior Subordinated Notes due 2013 that were repurchased or otherwise redeemed in August 2010.  The Guarantor Subsidiaries are direct and indirect wholly-owned subsidiaries of Esterline Technologies Corporation and have fully and unconditionally, jointly and severally, guaranteed the secured credit facility, 2017 Notes (for periods prior to the ending of the fiscal quarter ended April 26, 2013), and the 2020 Notes.


Condensed Consolidating Balance Sheet as of October 31, 2014

 

In Thousands

 

 

 

 

 

 

 

 

Non-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Guarantor

 

 

Guarantor

 

 

 

 

 

 

 

 

 

 

Parent

 

 

Subsidiaries

 

 

Subsidiaries

 

 

Eliminations

 

 

Total

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

14,634

 

 

$

3,454

 

 

$

220,056

 

 

$

-

 

 

$

238,144

 

Cash in escrow

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Accounts receivable, net

 

610

 

 

 

143,158

 

 

 

236,121

 

 

 

-

 

 

 

379,889

 

Inventories

 

-

 

 

 

188,982

 

 

 

244,613

 

 

 

-

 

 

 

433,595

 

Income tax refundable

 

-

 

 

 

-

 

 

 

5,266

 

 

 

-

 

 

 

5,266

 

Deferred income tax benefits

 

31,486

 

 

 

(1,191

)

 

 

18,384

 

 

 

-

 

 

 

48,679

 

Prepaid expenses

 

147

 

 

 

6,703

 

 

 

13,486

 

 

 

-

 

 

 

20,336

 

Other current assets

 

80

 

 

 

114

 

 

 

1,955

 

 

 

-

 

 

 

2,149

 

Current assets of businesses held for sale

 

-

 

 

 

26,800

 

 

 

14,646

 

 

 

-

 

 

 

41,446

 

Total Current Assets

 

46,957

 

 

 

368,020

 

 

 

754,527

 

 

 

-

 

 

 

1,169,504

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, Plant & Equipment, Net

 

1,489

 

 

 

158,089

 

 

 

159,764

 

 

 

-

 

 

 

319,342

 

Goodwill

 

-

 

 

 

347,700

 

 

 

724,086

 

 

 

-

 

 

 

1,071,786

 

Intangibles, net

 

-

 

 

 

106,164

 

 

 

365,213

 

 

 

-

 

 

 

471,377

 

Debt issuance costs, net

 

4,134

 

 

 

-

 

 

 

161

 

 

 

-

 

 

 

4,295

 

Deferred income tax benefits

 

20,455

 

 

 

30

 

 

 

50,822

 

 

 

-

 

 

 

71,307

 

Other assets

 

130

 

 

 

7,502

 

 

 

6,547

 

 

 

-

 

 

 

14,179

 

Non-current assets of businesses held

   for sale

 

-

 

 

 

40,737

 

 

 

30,940

 

 

 

-

 

 

 

71,677

 

Amounts Due From (To) Subsidiaries

 

-

 

 

 

797,342

 

 

 

-

 

 

 

(797,342

)

 

 

-

 

Investment in Subsidiaries

 

3,307,454

 

 

 

1,127,237

 

 

 

20,768

 

 

 

(4,455,459

)

 

 

-

 

Total Assets

$

3,380,619

 

 

$

2,952,821

 

 

$

2,112,828

 

 

$

(5,252,801

)

 

$

3,193,467

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

$

1,751

 

 

$

36,905

 

 

$

76,628

 

 

$

-

 

 

$

115,284

 

Accrued liabilities

 

20,178

 

 

 

93,168

 

 

 

149,190

 

 

 

-

 

 

 

262,536

 

Current maturities of long-term debt

 

8,750

 

 

 

349

 

 

 

3,675

 

 

 

-

 

 

 

12,774

 

Deferred income tax liabilities

 

76

 

 

 

8

 

 

 

1,689

 

 

 

-

 

 

 

1,773

 

Federal and foreign income taxes

 

(2,282

)

 

 

(2,643

)

 

 

6,496

 

 

 

-

 

 

 

1,571

 

Current liabilities of businesses held

   for sale

 

-

 

 

 

4,010

 

 

 

10,181

 

 

 

-

 

 

 

14,191

 

Total Current Liabilities

 

28,473

 

 

 

131,797

 

 

 

247,859

 

 

 

-

 

 

 

408,129

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit Facilities

 

100,000

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

100,000

 

Long-Term Debt, Net

 

403,125

 

 

 

55,176

 

 

 

51,419

 

 

 

-

 

 

 

509,720

 

Deferred Income Tax Liabilities

 

58,615

 

 

 

(17,333

)

 

 

107,883

 

 

 

-

 

 

 

149,165

 

Pension and Post-Retirement Obligations

 

18,683

 

 

 

1,226

 

 

 

42,784

 

 

 

-

 

 

 

62,693

 

Other Liabilities

 

16,762

 

 

 

3,944

 

 

 

26,178

 

 

 

-

 

 

 

46,884

 

Non-current liabilities of businesses held

   for sale

 

-

 

 

 

17,327

 

 

 

1,549

 

 

 

-

 

 

 

18,876

 

Amounts Due To (From) Subsidiaries

 

856,961

 

 

 

-

 

 

 

456,861

 

 

 

(1,313,822

)

 

 

-

 

Shareholders' Equity

 

1,898,000

 

 

 

2,760,684

 

 

 

1,178,295

 

 

 

(3,938,979

)

 

 

1,898,000

 

Total Liabilities and Shareholders' Equity

$

3,380,619

 

 

$

2,952,821

 

 

$

2,112,828

 

 

$

(5,252,801

)

 

$

3,193,467

 

 

 


 

Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) for the fiscal year ended October 31, 2014  

 

In Thousands

 

 

 

 

 

 

 

 

Non-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Guarantor

 

 

Guarantor

 

 

 

 

 

 

 

 

 

 

Parent

 

 

Subsidiaries

 

 

Subsidiaries

 

 

Eliminations

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

$

-

 

 

$

970,376

 

 

$

1,086,313

 

 

$

(5,520

)

 

$

2,051,169

 

Cost of sales

 

-

 

 

 

617,881

 

 

 

718,184

 

 

 

(5,520

)

 

 

1,330,545

 

 

 

-

 

 

 

352,495

 

 

 

368,129

 

 

 

-

 

 

 

720,624

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative

 

-

 

 

 

146,474

 

 

 

217,785

 

 

 

-

 

 

 

364,259

 

Research, development & engineering

 

-

 

 

 

45,965

 

 

 

52,936

 

 

 

-

 

 

 

98,901

 

Restructuring charges

 

-

 

 

 

9,637

 

 

 

4,005

 

 

 

-

 

 

 

13,642

 

Gain on sale of product line

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Gain on settlement of contingency

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Goodwill impairment

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Other (income) expense

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Total Expenses

 

-

 

 

 

202,076

 

 

 

274,726

 

 

 

-

 

 

 

476,802

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Earnings from Continuing

   Operations

 

-

 

 

 

150,419

 

 

 

93,403

 

 

 

-

 

 

 

243,822

 

Interest Income

 

(15,486

)

 

 

(9,240

)

 

 

(55,840

)

 

 

80,011

 

 

 

(555

)

Interest Expense

 

24,190

 

 

 

28,959

 

 

 

59,872

 

 

 

(80,011

)

 

 

33,010

 

Loss on Extinguishment of Debt

 

-

 

 

 

-

 

 

 

533

 

 

 

-

 

 

 

533

 

Earnings (Loss) from Continuing Operations

   Before Income Taxes

 

(8,704

)

 

 

130,700

 

 

 

88,838

 

 

 

-

 

 

 

210,834

 

Income Tax Expense (Benefit)

 

(1,894

)

 

 

27,922

 

 

 

18,246

 

 

 

-

 

 

 

44,274

 

Earnings (Loss) from Continuing Operations

   Including Noncontrolling Interests

 

(6,810

)

 

 

102,778

 

 

 

70,592

 

 

 

-

 

 

 

166,560

 

Earnings Attributable to Noncontrolling

   Interests

 

-

 

 

 

-

 

 

 

(553

)

 

 

-

 

 

 

(553

)

Earnings (Loss) from Continuing Operations

   Attributable to Esterline, Net of Tax

 

(6,810

)

 

 

102,778

 

 

 

70,039

 

 

 

-

 

 

 

166,007

 

Loss from Discontinued Operations

   Attributable to Esterline, Net of Tax

 

(719

)

 

 

(34,636

)

 

 

(28,234

)

 

 

-

 

 

 

(63,589

)

Equity in Net Earnings of Consolidated

   Subsidiaries

 

109,947

 

 

 

189

 

 

 

(301

)

 

 

(109,835

)

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Earnings (Loss) Attributable to Esterline

$

102,418

 

 

$

68,331

 

 

$

41,504

 

 

$

(109,835

)

 

$

102,418

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive Income (Loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings (loss)

$

102,418

 

 

$

68,331

 

 

$

41,504

 

 

$

(109,835

)

 

$

102,418

 

Change in fair value of derivative financial

   instruments, net of tax

 

-

 

 

 

-

 

 

 

(8,793

)

 

 

-

 

 

 

(8,793

)

Change in pension and post-retirement

   obligations, net of tax

 

(4,915

)

 

 

-

 

 

 

947

 

 

 

-

 

 

 

(3,968

)

Foreign currency translation adjustment

 

(96,532

)

 

 

(1,504

)

 

 

(77,029

)

 

 

78,533

 

 

 

(96,532

)

Comprehensive Income (Loss)

$

971

 

 

$

66,827

 

 

$

(43,371

)

 

$

(31,302

)

 

$

(6,875

)

 

 

 


Condensed Consolidating Statement of Cash Flows for the fiscal year ended October 31, 2014

 

In Thousands

 

 

 

 

 

 

 

 

Non-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Guarantor

 

 

Guarantor

 

 

 

 

 

 

 

 

 

 

Parent

 

 

Subsidiaries

 

 

Subsidiaries

 

 

Eliminations

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows Provided (Used) by Operating Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings (loss) including

   noncontrolling interests

$

102,971

 

 

$

68,331

 

 

$

41,504

 

 

$

(109,835

)

 

$

102,971

 

Depreciation & amortization

 

-

 

 

 

47,633

 

 

 

68,394

 

 

 

-

 

 

 

116,027

 

Deferred income taxes

 

(5,274

)

 

 

(4

)

 

 

(9,615

)

 

 

-

 

 

 

(14,893

)

Share-based compensation

 

-

 

 

 

5,706

 

 

 

7,338

 

 

 

-

 

 

 

13,044

 

Loss (gain) on disposal of capital assets

 

-

 

 

 

2,580

 

 

 

594

 

 

 

-

 

 

 

3,174

 

Gain on settlement of contingency

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Goodwill impairment

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Loss on assets held for sale

 

-

 

 

 

31,164

 

 

 

18,308

 

 

 

-

 

 

 

49,472

 

Working capital changes, net of effect

   of acquisitions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

(294

)

 

 

8,820

 

 

 

(25,901

)

 

 

-

 

 

 

(17,375

)

Inventories

 

-

 

 

 

(7,858

)

 

 

(13,633

)

 

 

-

 

 

 

(21,491

)

Prepaid expenses

 

(30

)

 

 

(1,030

)

 

 

(2,177

)

 

 

-

 

 

 

(3,237

)

Other current assets

 

6

 

 

 

1

 

 

 

1,002

 

 

 

-

 

 

 

1,009

 

Accounts payable

 

37

 

 

 

4,186

 

 

 

(2,882

)

 

 

-

 

 

 

1,341

 

Accrued liabilities

 

(950

)

 

 

8,613

 

 

 

5,798

 

 

 

-

 

 

 

13,461

 

Federal and foreign income taxes

 

(4,690

)

 

 

27,794

 

 

 

(34,279

)

 

 

-

 

 

 

(11,175

)

Other liabilities

 

(5,951

)

 

 

608

 

 

 

(8,509

)

 

 

-

 

 

 

(13,852

)

Other, net

 

(14,802

)

 

 

(11,531

)

 

 

24,221

 

 

 

-

 

 

 

(2,112

)

 

 

71,023

 

 

 

185,013

 

 

 

70,163

 

 

 

(109,835

)

 

 

216,364

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows Provided (Used) by Investing Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchases of capital assets

 

(331

)

 

 

(16,674

)

 

 

(28,673

)

 

 

-

 

 

 

(45,678

)

Proceeds from sale of capital assets

 

-

 

 

 

427

 

 

 

145

 

 

 

-

 

 

 

572

 

Acquisition of business, net of cash

   acquired

 

-

 

 

 

(44,745

)

 

 

-

 

 

 

-

 

 

 

(44,745

)

 

 

(331

)

 

 

(60,992

)

 

 

(28,528

)

 

 

-

 

 

 

(89,851

)

 

 

 


Condensed Consolidating Statement of Cash Flows for the fiscal year ended October 31, 2014

 

 

In Thousands

 

 

 

 

 

 

 

 

Non-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Guarantor

 

 

Guarantor

 

 

 

 

 

 

 

 

 

 

Parent

 

 

Subsidiaries

 

 

Subsidiaries

 

 

Eliminations

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows Provided (Used) by Financing Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds provided by stock issuance

   under employee stock plans

 

31,215

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

31,215

 

Excess tax benefits from stock option

   exercises

 

7,090

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

7,090

 

Shares repurchased

 

(30,262

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(30,262

)

Repayment of long-term credit facilities

 

(55,000

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(55,000

)

Repayment of long-term debt

 

(8,750

)

 

 

(390

)

 

 

(26,670

)

 

 

-

 

 

 

(35,810

)

Proceeds from issuance of long-term

   credit facilities

 

25,000

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

25,000

 

Proceeds from government assistance

 

-

 

 

 

-

 

 

 

3,337

 

 

 

-

 

 

 

3,337

 

Dividends paid to noncontrolling interests

 

-

 

 

 

-

 

 

 

(778

)

 

 

-

 

 

 

(778

)

Debt and other issuance costs

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Net change in intercompany financing

 

(33,112

)

 

 

(125,071

)

 

 

48,348

 

 

 

109,835

 

 

 

-

 

 

 

(63,819

)

 

 

(125,461

)

 

 

24,237

 

 

 

109,835

 

 

 

(55,208

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of Foreign Exchange Rates on Cash

   and Cash Equivalents

 

(65

)

 

 

18

 

 

 

(12,292

)

 

 

-

 

 

 

(12,339

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Increase (Decrease) in Cash and

   Cash Equivalents

 

6,808

 

 

 

(1,422

)

 

 

53,580

 

 

 

-

 

 

 

58,966

 

Cash and Cash Equivalents -

   Beginning of Period

 

7,826

 

 

 

4,876

 

 

 

166,476

 

 

 

-

 

 

 

179,178

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and Cash Equivalents - End of Period

$

14,634

 

 

$

3,454

 

 

$

220,056

 

 

$

-

 

 

$

238,144

 

 

 

 


Condensed Consolidating Balance Sheet as of October 25, 2013

 

In Thousands

 

 

 

 

 

 

 

 

Non-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Guarantor

 

 

Guarantor

 

 

 

 

 

 

 

 

 

 

Parent

 

 

Subsidiaries

 

 

Subsidiaries

 

 

Eliminations

 

 

Total

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

7,826

 

 

$

4,876

 

 

$

166,476

 

 

$

-

 

 

$

179,178

 

Cash in escrow

 

4,018

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

4,018

 

Accounts receivable, net

 

316

 

 

 

154,492

 

 

 

228,858

 

 

 

-

 

 

 

383,666

 

Inventories

 

-

 

 

 

190,830

 

 

 

256,833

 

 

 

-

 

 

 

447,663

 

Income tax refundable

 

-

 

 

 

6,526

 

 

 

-

 

 

 

-

 

 

 

6,526

 

Deferred income tax benefits

 

26,731

 

 

 

171

 

 

 

20,375

 

 

 

-

 

 

 

47,277

 

Prepaid expenses

 

117

 

 

 

5,510

 

 

 

12,556

 

 

 

-

 

 

 

18,183

 

Other current assets

 

86

 

 

 

115

 

 

 

5,003

 

 

 

-

 

 

 

5,204

 

Current assets of businesses held for sale

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Total Current Assets

 

39,094

 

 

 

362,520

 

 

 

690,101

 

 

 

-

 

 

 

1,091,715

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, Plant & Equipment, Net

 

1,754

 

 

 

175,402

 

 

 

194,041

 

 

 

-

 

 

 

371,197

 

Goodwill

 

-

 

 

 

344,995

 

 

 

783,982

 

 

 

-

 

 

 

1,128,977

 

Intangibles, net

 

-

 

 

 

144,222

 

 

 

436,727

 

 

 

-

 

 

 

580,949

 

Debt issuance costs, net

 

5,252

 

 

 

-

 

 

 

959

 

 

 

-

 

 

 

6,211

 

Deferred income tax benefits

 

16,782

 

 

 

-

 

 

 

55,058

 

 

 

-

 

 

 

71,840

 

Other assets

 

18

 

 

 

3,692

 

 

 

7,513

 

 

 

-

 

 

 

11,223

 

Non-current assets of businesses held

   for sale

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Amounts Due From (To) Subsidiaries

 

-

 

 

 

549,307

 

 

 

-

 

 

 

(549,307

)

 

 

-

 

Investment in Subsidiaries

 

2,588,478

 

 

 

979,123

 

 

 

349,104

 

 

 

(3,916,705

)

 

 

-

 

Total Assets

$

2,651,378

 

 

$

2,559,261

 

 

$

2,517,485

 

 

$

(4,466,012

)

 

$

3,262,112

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

$

1,714

 

 

$

29,064

 

 

$

92,819

 

 

$

-

 

 

$

123,597

 

Accrued liabilities

 

21,652

 

 

 

87,826

 

 

 

144,083

 

 

 

-

 

 

 

253,561

 

Current maturities of long-term debt

 

8,750

 

 

 

237

 

 

 

12,292

 

 

 

-

 

 

 

21,279

 

Deferred income tax liabilities

 

568

 

 

 

24

 

 

 

1,715

 

 

 

-

 

 

 

2,307

 

Federal and foreign income taxes

 

2,408

 

 

 

(27,399

)

 

 

32,339

 

 

 

-

 

 

 

7,348

 

Current liabilities of businesses held

   for sale

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Total Current Liabilities

 

35,092

 

 

 

89,752

 

 

 

283,248

 

 

 

-

 

 

 

408,092

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit Facilities

 

130,000

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

130,000

 

Long-Term Debt, Net

 

411,875

 

 

 

55,562

 

 

 

70,422

 

 

 

-

 

 

 

537,859

 

Deferred Income Tax Liabilities

 

57,757

 

 

 

(7

)

 

 

135,369

 

 

 

-

 

 

 

193,119

 

Pension and Post-Retirement Obligations

 

17,500

 

 

 

618

 

 

 

49,984

 

 

 

-

 

 

 

68,102

 

Other Liabilities

 

12,298

 

 

 

194

 

 

 

27,696

 

 

 

-

 

 

 

40,188

 

Non-current liabilities of businesses held

   for sale

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Amounts Due To (From) Subsidiaries

 

102,104

 

 

 

-

 

 

 

405,018

 

 

 

(507,122

)

 

 

-

 

Shareholders' Equity

 

1,884,752

 

 

 

2,413,142

 

 

 

1,545,748

 

 

 

(3,958,890

)

 

 

1,884,752

 

Total Liabilities and Shareholders' Equity

$

2,651,378

 

 

$

2,559,261

 

 

$

2,517,485

 

 

$

(4,466,012

)

 

$

3,262,112

 

 


Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) for the fiscal year ended October 25, 2013

 

 

In Thousands

 

 

 

 

 

 

 

 

Non-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Guarantor

 

 

Guarantor

 

 

 

 

 

 

 

 

 

 

Parent

 

 

Subsidiaries

 

 

Subsidiaries

 

 

Eliminations

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

$

-

 

 

$

912,572

 

 

$

980,512

 

 

$

(4,307

)

 

$

1,888,777

 

Cost of sales

 

-

 

 

 

567,432

 

 

 

620,943

 

 

 

(4,307

)

 

 

1,184,068

 

 

 

-

 

 

 

345,140

 

 

 

359,569

 

 

 

-

 

 

 

704,709

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative

 

-

 

 

 

147,893

 

 

 

218,748

 

 

 

-

 

 

 

366,641

 

Research, development & engineering

 

-

 

 

 

46,999

 

 

 

43,215

 

 

 

-

 

 

 

90,214

 

Restructuring charges

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Gain on sale of product line

 

-

 

 

 

(2,264

)

 

 

-

 

 

 

-

 

 

 

(2,264

)

Gain on settlement of contingency

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Goodwill impairment

 

-

 

 

 

-

 

 

 

3,454

 

 

 

-

 

 

 

3,454

 

Other (income) expense

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Total Expenses

 

-

 

 

 

192,628

 

 

 

265,417

 

 

 

-

 

 

 

458,045

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Earnings from Continuing

   Operations

 

-

 

 

 

152,512

 

 

 

94,152

 

 

 

-

 

 

 

246,664

 

Interest Income

 

(15,639

)

 

 

(7,704

)

 

 

(54,602

)

 

 

77,410

 

 

 

(535

)

Interest Expense

 

30,050

 

 

 

26,868

 

 

 

60,130

 

 

 

(77,410

)

 

 

39,638

 

Loss on Extinguishment of Debt

 

946

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

946

 

Earnings (Loss) from Continuing Operations

   Before Income Taxes

 

(15,357

)

 

 

133,348

 

 

 

88,624

 

 

 

-

 

 

 

206,615

 

Income Tax Expense (Benefit)

 

(3,320

)

 

 

27,312

 

 

 

9,899

 

 

 

-

 

 

 

33,891

 

Earnings (Loss) from Continuing Operations

   Including Noncontrolling Interests

 

(12,037

)

 

 

106,036

 

 

 

78,725

 

 

 

-

 

 

 

172,724

 

Earnings Attributable to Noncontrolling

   Interests

 

-

 

 

 

-

 

 

 

(1,730

)

 

 

-

 

 

 

(1,730

)

Earnings (Loss) from Continuing Operations

   Attributable to Esterline, Net of Tax

 

(12,037

)

 

 

106,036

 

 

 

76,995

 

 

 

-

 

 

 

170,994

 

Loss from Discontinued Operations

   Attributable to Esterline, Net of Tax

 

(1,300

)

 

 

(2,685

)

 

 

(2,275

)

 

 

-

 

 

 

(6,260

)

Equity in Net Earnings of Consolidated

   Subsidiaries

 

178,071

 

 

 

1,697

 

 

 

3,705

 

 

 

(183,473

)

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Earnings (Loss) Attributable to Esterline

$

164,734

 

 

$

105,048

 

 

$

78,425

 

 

$

(183,473

)

 

$

164,734

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive Income (Loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings (loss)

$

164,734

 

 

$

105,048

 

 

$

78,425

 

 

$

(183,473

)

 

$

164,734

 

Change in fair value of derivative financial

   instruments, net of tax

 

-

 

 

 

-

 

 

 

(3,119

)

 

 

-

 

 

 

(3,119

)

Change in pension and post-retirement

   obligations, net of tax

 

36,669

 

 

 

-

 

 

 

6,325

 

 

 

-

 

 

 

42,994

 

Foreign currency translation adjustment

 

23,125

 

 

 

100

 

 

 

40,442

 

 

 

(40,542

)

 

 

23,125

 

Comprehensive Income (Loss)

$

224,528

 

 

$

105,148

 

 

$

122,073

 

 

$

(224,015

)

 

$

227,734

 

 

 


Condensed Consolidating Statement of Cash Flows for the fiscal year ended October 25, 2013

 

 

In Thousands

 

 

 

 

 

 

 

 

Non-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Guarantor

 

 

Guarantor

 

 

 

 

 

 

 

 

 

 

Parent

 

 

Subsidiaries

 

 

Subsidiaries

 

 

Eliminations

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows Provided (Used) by Operating Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings (loss) including

   noncontrolling interests

$

166,464

 

 

$

105,048

 

 

$

78,425

 

 

$

(183,473

)

 

$

166,464

 

Depreciation & amortization

 

-

 

 

 

43,539

 

 

 

68,593

 

 

 

-

 

 

 

112,132

 

Deferred income taxes

 

8,274

 

 

 

(11,067

)

 

 

(19,019

)

 

 

-

 

 

 

(21,812

)

Share-based compensation

 

-

 

 

 

4,163

 

 

 

5,412

 

 

 

-

 

 

 

9,575

 

Loss (gain) on disposal of capital assets

 

-

 

 

 

(1,013

)

 

 

(1,290

)

 

 

-

 

 

 

(2,303

)

Gain on settlement of contingency

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Goodwill impairment

 

-

 

 

 

-

 

 

 

3,454

 

 

 

-

 

 

 

3,454

 

Loss on assets held for sale

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Working capital changes, net of effect

   of acquisitions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

(135

)

 

 

(4,976

)

 

 

10,126

 

 

 

-

 

 

 

5,015

 

Inventories

 

-

 

 

 

(16,652

)

 

 

(11,665

)

 

 

-

 

 

 

(28,317

)

Prepaid expenses

 

(41

)

 

 

1,775

 

 

 

1,870

 

 

 

-

 

 

 

3,604

 

Other current assets

 

1,332

 

 

 

437

 

 

 

(3,327

)

 

 

-

 

 

 

(1,558

)

Accounts payable

 

(230

)

 

 

362

 

 

 

8,876

 

 

 

-

 

 

 

9,008

 

Accrued liabilities

 

5,955

 

 

 

6,725

 

 

 

(15,800

)

 

 

-

 

 

 

(3,120

)

Federal and foreign income taxes

 

4,445

 

 

 

(10,800

)

 

 

9,534

 

 

 

-

 

 

 

3,179

 

Other liabilities

 

3,271

 

 

 

(185

)

 

 

(10,688

)

 

 

-

 

 

 

(7,602

)

Other, net

 

(89

)

 

 

2,329

 

 

 

813

 

 

 

-

 

 

 

3,053

 

 

 

189,246

 

 

 

119,685

 

 

 

125,314

 

 

 

(183,473

)

 

 

250,772

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows Provided (Used) by Investing Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchases of capital assets

 

(105

)

 

 

(15,937

)

 

 

(39,293

)

 

 

-

 

 

 

(55,335

)

Proceeds from sale of capital assets

 

-

 

 

 

1,013

 

 

 

1,290

 

 

 

-

 

 

 

2,303

 

Acquisition of business, net of cash

   acquired

 

-

 

 

 

-

 

 

 

(40,689

)

 

 

-

 

 

 

(40,689

)

 

 

(105

)

 

 

(14,924

)

 

 

(78,692

)

 

 

-

 

 

 

(93,721

)

 

 

 


Condensed Consolidating Statement of Cash Flows for the fiscal year ended October 25, 2013

 

 

In Thousands

 

 

 

 

 

 

 

 

Non-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Guarantor

 

 

Guarantor

 

 

 

 

 

 

 

 

 

 

Parent

 

 

Subsidiaries

 

 

Subsidiaries

 

 

Eliminations

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows Provided (Used) by Financing Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds provided by stock issuance

   under employee stock plans

 

22,854

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

22,854

 

Excess tax benefits from stock option

   exercises

 

2,961

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,961

 

Shares repurchased

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

Repayment of long-term credit facilities

 

(110,000

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(110,000

)

Repayment of long-term debt

 

(179,375

)

 

 

(326

)

 

 

(55,727

)

 

 

-

 

 

 

(235,428

)

Proceeds from issuance of long-term

   credit facilities

 

175,000

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

175,000

 

Proceeds from government assistance

 

-

 

 

 

-

 

 

 

5,092

 

 

 

-

 

 

 

5,092

 

Dividends paid to noncontrolling interests

 

-

 

 

 

-

 

 

 

(1,048

)

 

 

-

 

 

 

(1,048

)

Debt and other issuance costs

 

(454

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(454

)

Net change in intercompany financing

 

(109,094

)

 

 

(100,893

)

 

 

26,514

 

 

 

183,473

 

 

 

-

 

 

 

(198,108

)

 

 

(101,219

)

 

 

(25,169

)

 

 

183,473

 

 

 

(141,023

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of Foreign Exchange Rates on Cash

   and Cash Equivalents

 

23

 

 

 

10

 

 

 

2,442

 

 

 

-

 

 

 

2,475

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Increase (Decrease) in Cash and

   Cash Equivalents

 

(8,944

)

 

 

3,552

 

 

 

23,895

 

 

 

-

 

 

 

18,503

 

Cash and Cash Equivalents -

   Beginning of Period

 

16,770

 

 

 

1,324

 

 

 

142,581

 

 

 

-

 

 

 

160,675

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and Cash Equivalents - End of Period

$

7,826

 

 

$

4,876

 

 

$

166,476

 

 

$

-

 

 

$

179,178

 

 

 

 


Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) for the fiscal year ended October 26, 2012

 

 

In Thousands

 

 

 

 

 

 

 

 

Non-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Guarantor

 

 

Guarantor

 

 

 

 

 

 

 

 

 

 

Parent

 

 

Subsidiaries

 

 

Subsidiaries

 

 

Eliminations

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

$

-

 

 

$

846,062

 

 

$

1,035,764

 

 

$

(4,005

)

 

$

1,877,821

 

Cost of sales

 

-

 

 

 

530,401

 

 

 

673,537

 

 

 

(4,005

)

 

 

1,199,933

 

 

 

-

 

 

 

315,661

 

 

 

362,227

 

 

 

-

 

 

 

677,888

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative

 

-

 

 

 

127,022

 

 

 

223,200

 

 

 

-

 

 

 

350,222

 

Research, development & engineering

 

-

 

 

 

45,506

 

 

 

55,371

 

 

 

-

 

 

 

100,877

 

Restructuring charges

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Gain on sale of product line

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Gain on settlement of contingency

 

-

 

 

 

-

 

 

 

(11,891

)

 

 

-

 

 

 

(11,891

)

Goodwill impairment

 

-

 

 

 

-

 

 

 

52,169

 

 

 

-

 

 

 

52,169

 

Other (income) expense

 

-

 

 

 

-

 

 

 

(1,263

)

 

 

-

 

 

 

(1,263

)

Total Expenses

 

-

 

 

 

172,528

 

 

 

317,586

 

 

 

-

 

 

 

490,114

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Earnings from Continuing

   Operations

 

-

 

 

 

143,133

 

 

 

44,641

 

 

 

-

 

 

 

187,774

 

Interest Income

 

(14,178

)

 

 

(16,141

)

 

 

(60,297

)

 

 

90,153

 

 

 

(463

)

Interest Expense

 

34,948

 

 

 

27,210

 

 

 

74,222

 

 

 

(90,153

)

 

 

46,227

 

Loss on Extinguishment of Debt

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Earnings (Loss) from Continuing Operations

   Before Income Taxes

 

(20,770

)

 

 

132,064

 

 

 

30,716

 

 

 

-

 

 

 

142,010

 

Income Tax Expense (Benefit)

 

(5,591

)

 

 

28,711

 

 

 

4,696

 

 

 

-

 

 

 

27,816

 

Earnings (Loss) from Continuing Operations

   Including Noncontrolling Interests

 

(15,179

)

 

 

103,353

 

 

 

26,020

 

 

 

-

 

 

 

114,194

 

Earnings Attributable to Noncontrolling

   Interests

 

-

 

 

 

-

 

 

 

(1,040

)

 

 

-

 

 

 

(1,040

)

Earnings (Loss) from Continuing Operations

   Attributable to Esterline, Net of Tax

 

(15,179

)

 

 

103,353

 

 

 

24,980

 

 

 

-

 

 

 

113,154

 

Loss from Discontinued Operations

   Attributable to Esterline, Net of Tax

 

-

 

 

 

6,977

 

 

 

(7,596

)

 

 

-

 

 

 

(619

)

Equity in Net Earnings of Consolidated

   Subsidiaries

 

127,714

 

 

 

17,659

 

 

 

(145

)

 

 

(145,228

)

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Earnings (Loss) Attributable to Esterline

$

112,535

 

 

$

127,989

 

 

$

17,239

 

 

$

(145,228

)

 

$

112,535

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive Income (Loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings (loss)

$

112,535

 

 

$

127,989

 

 

$

17,239

 

 

$

(145,228

)

 

$

112,535

 

Change in fair value of derivative financial

   instruments, net of tax

 

-

 

 

 

-

 

 

 

(2,399

)

 

 

-

 

 

 

(2,399

)

Change in pension and post-retirement

   obligations, net of tax

 

(15,727

)

 

 

-

 

 

 

(7,981

)

 

 

-

 

 

 

(23,708

)

Foreign currency translation adjustment

 

(56,365

)

 

 

172

 

 

 

(58,746

)

 

 

58,574

 

 

 

(56,365

)

Comprehensive Income (Loss)

$

40,443

 

 

$

128,161

 

 

$

(51,887

)

 

$

(86,654

)

 

$

30,063

 

 

 

 


Condensed Consolidating Statement of Cash Flows for the fiscal year ended October 26, 2012

 

 

In Thousands

 

 

 

 

 

 

 

 

Non-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Guarantor

 

 

Guarantor

 

 

 

 

 

 

 

 

 

 

Parent

 

 

Subsidiaries

 

 

Subsidiaries

 

 

Eliminations

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows Provided (Used) by Operating Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings (loss) including

   noncontrolling interests

$

113,575

 

 

$

127,989

 

 

$

17,239

 

 

$

(145,228

)

 

$

113,575

 

Depreciation & amortization

 

-

 

 

 

39,405

 

 

 

68,387

 

 

 

-

 

 

 

107,792

 

Deferred income taxes

 

18,013

 

 

 

(16,390

)

 

 

(22,823

)

 

 

-

 

 

 

(21,200

)

Share-based compensation

 

-

 

 

 

4,246

 

 

 

5,297

 

 

 

-

 

 

 

9,543

 

Loss (gain) on disposal of capital assets

 

-

 

 

 

(410

)

 

 

(534

)

 

 

-

 

 

 

(944

)

Gain on settlement of contingency

 

-

 

 

 

-

 

 

 

(11,891

)

 

 

-

 

 

 

(11,891

)

Goodwill impairment

 

-

 

 

 

-

 

 

 

52,169

 

 

 

-

 

 

 

52,169

 

Loss on assets held for sale

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Working capital changes, net of effect

   of acquisitions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

Accounts receivable

 

(23

)

 

 

(2,704

)

 

 

(19,654

)

 

 

-

 

 

 

(22,381

)

Inventories

 

-

 

 

 

(15,707

)

 

 

(3,596

)

 

 

-

 

 

 

(19,303

)

Prepaid expenses

 

(17

)

 

 

(385

)

 

 

(2,104

)

 

 

-

 

 

 

(2,506

)

Other current assets

 

6

 

 

 

(208

)

 

 

(800

)

 

 

-

 

 

 

(1,002

)

Accounts payable

 

1,132

 

 

 

(174

)

 

 

(7,440

)

 

 

-

 

 

 

(6,482

)

Accrued liabilities

 

(1,929

)

 

 

(156

)

 

 

16,964

 

 

 

-

 

 

 

14,879

 

Federal and foreign income taxes

 

(4,345

)

 

 

(7,707

)

 

 

4,984

 

 

 

-

 

 

 

(7,068

)

Other liabilities

 

(20,618

)

 

 

12,196

 

 

 

(6,280

)

 

 

-

 

 

 

(14,702

)

Other, net

 

(1,418

)

 

 

580

 

 

 

4,530

 

 

 

-

 

 

 

3,692

 

 

 

104,376

 

 

 

140,575

 

 

 

94,448

 

 

 

(145,228

)

 

 

194,171

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows Provided (Used) by Investing Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchases of capital assets

 

(1,503

)

 

 

(23,553

)

 

 

(24,390

)

 

 

-

 

 

 

(49,446

)

Proceeds from sale of capital assets

 

-

 

 

 

410

 

 

 

534

 

 

 

-

 

 

 

944

 

Acquisition of business, net of cash

   acquired

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(1,503

)

 

 

(23,143

)

 

 

(23,856

)

 

 

-

 

 

 

(48,502

)

 

 


Condensed Consolidating Statement of Cash Flows for the fiscal year ended October 26, 2012

 

 

In Thousands

 

 

 

 

 

 

 

 

Non-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Guarantor

 

 

Guarantor

 

 

 

 

 

 

 

 

 

 

Parent

 

 

Subsidiaries

 

 

Subsidiaries

 

 

Eliminations

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows Provided (Used) by Financing Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds provided by stock issuance

   under employee stock plans

 

7,658

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

7,658

 

Excess tax benefits from stock option

   exercises

 

382

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

382

 

Shares repurchased

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

Repayment of long-term credit facilities

 

(150,000

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(150,000

)

Repayment of long-term debt

 

-

 

 

 

(405

)

 

 

(72,740

)

 

 

-

 

 

 

(73,145

)

Proceeds from issuance of long-term

   credit facilities

 

30,000

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

30,000

 

Proceeds from government assistance

 

-

 

 

 

-

 

 

 

17,285

 

 

 

-

 

 

 

17,285

 

Dividends paid to noncontrolling interests

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Debt and other issuance costs

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Net change in intercompany financing

 

(24,731

)

 

 

(129,158

)

 

 

8,661

 

 

 

145,228

 

 

 

-

 

 

 

(136,691

)

 

 

(129,563

)

 

 

(46,794

)

 

 

145,228

 

 

 

(167,820

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of Foreign Exchange Rates on Cash

   and Cash Equivalents

 

751

 

 

 

5

 

 

 

(2,965

)

 

 

-

 

 

 

(2,209

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Increase (Decrease) in Cash and

   Cash Equivalents

 

(33,067

)

 

 

(12,126

)

 

 

20,833

 

 

 

-

 

 

 

(24,360

)

Cash and Cash Equivalents -

   Beginning of Period

 

49,837

 

 

 

13,450

 

 

 

121,748

 

 

 

-

 

 

 

185,035

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and Cash Equivalents - End of Period

$

16,770

 

 

$

1,324

 

 

$

142,581

 

 

$

-

 

 

$

160,675