CONSOLIDATING CONDENSED STATEMENTS OF OPERATIONS



	The Company (Parent)			Combined Guarantor Subsidiaries			Combined Non-Guarantor Subsidiaries		Eliminations			Total
	(in thousands)
Year ended December 31, 2013
Net sales	$	241,871		$	478,814		$	720,978	$	(89,304	)	$	1,352,359
Cost of products sold	211,896			346,464			506,308		(89,775		)	974,893
Gross Profit	29,975			132,350			214,670		471			377,466
Selling, general and administrative expenses	123,377			98,222			177,530		2,694			401,823
Charge related to restructuring activities	6,356			79			2,901		—			9,336
Asset write-downs to intangibles	—			1,250			273		—			1,523
Income (loss) from equity investee	133,350			29,644			286		(163,280		)	—
Interest (income) expense—net	(1,661		)	3,783			1,002		—			3,124
Earnings (Loss) from Continuing Operations Before Income Taxes	35,253			58,660			33,250		(165,503		)	(38,340		)
Income taxes	2,202			—			10,458		—			12,660
Net Earnings (Loss) from Continuing Operations	$	33,051		$	58,660		$	22,792	$	(165,503	)	$	(51,000	)
Net Earnings from Discontinued Operations	—			84,051			—		—			84,051
Net Earnings (Loss)	$	33,051		$	142,711		$	22,792	$	(165,503	)	$	33,051

Other Comprehensive Income (Loss), net of Tax	12,413			(2,309		)	17,797		(15,488		)	12,413

Comprehensive Income (Loss)	$	45,464		$	140,402		$	40,589	$	(180,991	)	$	45,464



CONSOLIDATING CONDENSED STATEMENTS OF OPERATIONS
	The Company (Parent)			Combined Guarantor Subsidiaries			Combined Non-Guarantor Subsidiaries			Eliminations			Total
	(in thousands)
Year ended December 31, 2012
Net sales	$	357,184		$	469,192		$	724,641		$	(118,324	)	$	1,432,693
Cost of products sold	274,439			338,347			500,855			(117,423		)	996,218
Gross Profit	82,745			130,845			223,786			(901		)	436,475
Selling, general and administrative expenses	134,170			86,292			186,244			4,526			411,232
Charge related to restructuring activities	4,859			406			5,639			—			10,904
Loss on debt extinguishment including debt finance charges and associated fees	312			—			—			—			312
Asset write-downs to intangibles	—			—			773			—			773
Income (loss) from equity investee	62,637			2,278			499			(65,414		)	—
Interest expense—net	2,725			1,745			3,084			—			7,554
Earnings (Loss) from Continuing Operations Before Income Taxes	3,316			44,680			28,545			(70,841		)	5,700
Income taxes (benefit)	1,489			(1,356		)	16,642			—			16,775
Net Earnings (Loss) from Continuing Operations	$	1,827		$	46,036		$	11,903		$	(70,841	)	$	(11,075	)
Net Earnings from Discontinued Operations	—			12,902			—			—			12,902
Net Earnings (Loss)	$	1,827		$	58,938		$	11,903		$	(70,841	)	$	1,827

Other Comprehensive Income (Loss), net of Tax	(12,133		)	2,245			(14,288		)	12,043			(12,133		)

Comprehensive Income (Loss)	$	(10,306	)	$	61,183		$	(2,385	)	$	(58,798	)	$	(10,306	)



CONSOLIDATING CONDENSED STATEMENTS OF OPERATIONS

	The Company (Parent)			Combined Guarantor Subsidiaries			Combined Non-Guarantor Subsidiaries		Eliminations			Total
	(in thousands)
Year ended December 31, 2011
Net sales	$	379,570		$	457,404		$	746,359	$	(100,904	)	$	1,482,429
Cost of products sold	276,164			330,094			503,050		(100,664		)	1,008,644
Gross Profit	103,406			127,310			243,309		(240		)	473,785
Selling, general and administrative expenses	131,145			25,220			182,510		54,560			393,435
Charge related to restructuring activities	3,854			426			5,977		—			10,257
Loss on debt extinguishment including debt finance charges and associated fees	24,200			—			—		—			24,200
Asset write-downs to intangibles and goodwill	5,531			3,592			40,357		—			49,480
Income (loss) from equity investee	58,155			3,364			1,523		(63,042		)	—
Interest expense—net	38			5,430			3,425		—			8,893
Earnings (Loss) from Continuing Operations Before Income Taxes	(3,207		)	96,006			12,563		(117,842		)	(12,480		)
Income taxes (benefit)	906			(344		)	8,718		—			9,280
Net Earnings (Loss) from Continuing Operations	$	(4,113	)	$	96,350		$	3,845	$	(117,842	)	$	(21,760	)
Net Earnings from Discontinued Operations	—			17,647			—		—			17,647
Net Earnings (Loss)	$	(4,113	)	$	113,997		$	3,845	$	(117,842	)	$	(4,113	)

Other Comprehensive Income (Loss), net of Tax	12,245			(2,026		)	14,828		(12,802		)	12,245

Comprehensive Income (Loss)	$	8,132		$	111,971		$	18,673	$	(130,644	)	$	8,132

CONSOLIDATING CONDENSED BALANCE SHEETS



	The Company (Parent)		Combined Guarantor Subsidiaries		Combined Non-Guarantor Subsidiaries		Eliminations			Total
	(in thousands)
December 31, 2013
Assets
Current Assets
Cash and cash equivalents	$	1,401	$	313	$	28,071	$	—		$	29,785
Trade receivables, net	72,272		28,317		88,033		—			188,622
Installment receivables, net	—		452		1,110		—			1,562
Inventories, net	30,806		27,472		100,444		(3,085		)	155,637
Deferred income taxes	—		—		2,761		—			2,761
Intercompany advances, net	4,179		380		44,292		(48,851		)	—
Other current assets	9,970		568		35,461		(4,827		)	41,172
Total Current Assets	118,628		57,502		300,172		(56,763		)	419,539
Investment in subsidiaries	1,475,156		450,021		—		(1,925,177		)	—
Intercompany advances, net	959,071		1,620,683		179,451		(2,759,205		)	—
Other Assets	42,831		1,061		2,044		—			45,936
Other Intangibles	466		17,109		45,009		—			62,584
Property and Equipment, net	35,169		17,774		53,206		—			106,149
Goodwill	—		16,660		445,566		—			462,226
Total Assets	$	2,631,321	$	2,180,810	$	1,025,448	$	(4,741,145	)	$	1,096,434
Liabilities and Shareholders’ Equity
Current Liabilities
Accounts payable	$	42,521	$	7,237	$	66,946	$	—		$	116,704
Accrued expenses	30,314		17,228		90,385		(4,827		)	133,100
Accrued income taxes	5,375		—		6,884		—			12,259
Intercompany advances, net	42,314		2,124		4,413		(48,851		)	—
Short-term debt and current maturities of long-term obligations	13,118		8		976		—			14,102
Total Current Liabilities	133,642		26,597		169,604		(53,678		)	276,165
Long-Term Debt	25,642		61		5,481		—			31,184
Other Long-Term Obligations	53,470		—		64,806		—			118,276
Intercompany advances, net	1,747,758		959,172		52,275		(2,759,205		)	—
Total Shareholders’ Equity	670,809		1,194,980		733,282		(1,928,262		)	670,809
Total Liabilities and Shareholders’ Equity	$	2,631,321	$	2,180,810	$	1,025,448	$	(4,741,145	)	$	1,096,434

CONSOLIDATING CONDENSED BALANCE SHEETS



	The Company (Parent)		Combined Guarantor Subsidiaries		Combined Non-Guarantor Subsidiaries		Eliminations			Total
	(in thousands)
December 31, 2012
Assets
Current Assets
Cash and cash equivalents	$	5,774	$	1,018	$	31,999	$	—		$	38,791
Trade receivables, net	71,622		37,223		89,946		—			198,791
Installment receivables, net	—		829		1,359		—			2,188
Inventories, net	40,278		31,455		114,169		(2,656		)	183,246
Intercompany advances, net	4,077		763		64,570		(69,410		)	—
Other current assets	12,727		473		34,606		(6,030		)	41,776
Assets held for sale - current	—		103,157		—		—			103,157
Total Current Assets	134,478		174,918		336,649		(78,096		)	567,949
Investment in subsidiaries	1,536,898		523,176		6,888		(2,066,962		)	—
Intercompany advances, net	863,973		1,468,405		173,903		(2,506,281		)	—
Other Assets	41,006		314		942		—			42,262
Other Intangibles	663		22,211		48,778		—			71,652
Property and Equipment, net	39,911		19,957		58,363		—			118,231
Goodwill	—		32,937		429,263		—			462,200
Total Assets	$	2,616,929	$	2,241,918	$	1,054,786	$	(4,651,339	)	$	1,262,294
Liabilities and Shareholders’ Equity
Current Liabilities
Accounts payable	$	63,812	$	9,465	$	59,771	$	—		$	133,048
Accrued expenses	36,716		18,155		86,348		(6,030		)	135,189
Accrued income taxes	1,545		—		1,168		—			2,713
Intercompany advances, net	61,368		2,369		5,673		(69,410		)	—
Short-term debt and current maturities of long-term obligations	4,552		7		868		—			5,427
Liabilities held for sale - current	—		23,358		—		—			23,358
Total Current Liabilities	167,993		53,354		153,828		(75,440		)	299,735
Long-Term Debt	223,014		143		6,218		—			229,375
Other Long-Term Obligations	52,957		—		59,238		—			112,195
Intercompany advances, net	1,551,976		863,585		90,720		(2,506,281		)	—
Total Shareholders’ Equity	620,989		1,324,836		744,782		(2,069,618		)	620,989
Total Liabilities and Shareholders’ Equity	$	2,616,929	$	2,241,918	$	1,054,786	$	(4,651,339	)	$	1,262,294

CONSOLIDATING CONDENSED STATEMENTS OF CASH FLOWS



	The Company (Parent)			Combined Guarantor Subsidiaries			Combined Non-Guarantor Subsidiaries			Eliminations			Total
	(in thousands)
Year ended December 31, 2013
Net Cash Provided (Used) by Operating Activities	$	11,566		$	(68,792	)	$	1,891		$	65,389		$	10,054
Investing Activities
Purchases of property and equipment	(3,601		)	(4,020		)	(6,537		)	—			(14,158		)
Proceeds from sale of property and equipment	4			13			868			—			885
Proceeds from sale of businesses	—			187,552			—			—			187,552
Other long-term assets	833			—			168			—			1,001
Other	181,195			(113,067		)	20			(68,083		)	65
Net Cash Provided (Used) for Investing Activities	178,431			70,478			(5,481		)	(68,083		)	175,345
Financing Activities
Proceeds from revolving lines of credit and long-term borrowings	323,187			—			29,268			—			352,455
Payments on revolving lines of credit and long-term borrowings	(516,488		)	(2,391		)	(26,995		)	—			(545,874		)
Proceeds from exercise of stock options	512			—			—			—			512
Payment of dividends	(1,581		)	—			(2,694		)	2,694			(1,581		)
Net Cash Provided (Used) by Financing Activities	(194,370		)	(2,391		)	(421		)	2,694			(194,488		)
Effect of exchange rate changes on cash	—			—			83			—			83
Decrease in cash and cash equivalents	(4,373		)	(705		)	(3,928		)	—			(9,006		)
Cash and cash equivalents at beginning of year	5,774			1,018			31,999			—			38,791
Cash and cash equivalents at end of year	$	1,401		$	313		$	28,071		$	—		$	29,785

CONSOLIDATING CONDENSED STATEMENTS OF CASH FLOWS



	The Company (Parent)			Combined Guarantor Subsidiaries			Combined Non-Guarantor Subsidiaries			Eliminations			Total
	(in thousands)
Year ended December 31, 2012
Net Cash Provided (Used) by Operating Activities	$	(46,194	)	$	26,243		$	14,326		$	67,916		$	62,291
Investing Activities
Purchases of property and equipment	(2,266		)	(9,643		)	(8,182		)	—			(20,091		)
Proceeds from sale of property and equipment	12			23			124			—			159
Business acquisitions, net of cash acquired	—			(9,000		)	—			—			(9,000		)
Other long-term assets	(381		)	—			116			—			(265		)
Other	82,999			(10,849		)	46			(72,441		)	(245		)
Net Cash Used for Investing Activities	80,364			(29,469		)	(7,896		)	(72,441		)	(29,442		)
Financing Activities
Proceeds from revolving lines of credit and long-term borrowings	337,044			2,140			130			—			339,314
Payments on revolving lines of credit and long-term borrowings	(367,500		)	—			—			—			(367,500		)
Payment of financing costs	(1		)	—			—			—			(1		)
Payment of dividends	(1,581		)	—			(4,525		)	4,525			(1,581		)
Net Cash Provided (Used) by Financing Activities	(32,038		)	2,140			(4,395		)	4,525			(29,768		)
Effect of exchange rate changes on cash	—			—			786			—			786
Decrease in cash and cash equivalents	2,132			(1,086		)	2,821			—			3,867
Cash and cash equivalents at beginning of year	3,642			2,104			29,178			—			34,924
Cash and cash equivalents at end of year	$	5,774		$	1,018		$	31,999		$	—		$	38,791

CONSOLIDATING CONDENSED STATEMENTS OF CASH FLOWS



	The Company (Parent)			Combined Guarantor Subsidiaries			Combined Non-Guarantor Subsidiaries			Eliminations			Total
	(in thousands)
Year ended December 31, 2011
Net Cash Provided (Used) by Operating Activities	$	38,724		$	49,396		$	65,516		$	(54,558	)	$	99,078
Investing Activities
Purchases of property and equipment	(6,887		)	(5,316		)	(9,957		)	—			(22,160		)
Proceeds from sale of property and equipment	—			16			48			—			64
Business acquisitions, net of cash acquired	—			(42,430		)	—			—			(42,430		)
Other long-term assets	(731		)	—			7			—			(724		)
Other	(219		)	73			133			—			(13		)
Net Cash Used for Investing Activities	(7,837		)	(47,657		)	(9,769		)	—			(65,263		)
Financing Activities
Proceeds from revolving lines of credit and long-term borrowings	450,595			—			—			—			450,595
Payments on revolving lines of credit and long-term borrowings	(438,766		)	(2,111		)	(13,690		)	—			(454,567		)
Proceeds from exercise of stock options	4,139			—			—			—			4,139
Payment of financing costs	(24,113		)	—			—			—			(24,113		)
Payment of dividends	(1,588		)	—			(54,558		)	54,558			(1,588		)
Purchase of treasury stock	(21,548		)	—			—			—			(21,548		)
Net Cash Provided (Used) by Financing Activities	(31,281		)	(2,111		)	(68,248		)	54,558			(47,082		)
Effect of exchange rate changes on cash	—			—			(271		)	—			(271		)
Increase (Decrease) in cash and cash equivalents	(394		)	(372		)	(12,772		)	—			(13,538		)
Cash and cash equivalents at beginning of year	4,036			2,476			41,950			—			48,462
Cash and cash equivalents at end of year	$	3,642		$	2,104		$	29,178		$	—		$	34,924