XML 36 R24.htm IDEA: XBRL DOCUMENT
v3.8.0.1

Condensed Consolidating Financial Statements | 3 Months Ended
--- | ---
Mar. 31, 2018
Condensed Financial Information of Parent Company Only Disclosure [Abstract] |
Condensed Consolidating Financial Statements | Condensed Consolidating Financial Statements: The Company’s senior unsecured notes are unconditionally guaranteed by certain of the Company’s subsidiaries (the “Guarantor Subsidiaries”) and are not guaranteed by our other subsidiaries (the “Non-Guarantor Subsidiaries”). The Guarantor Subsidiaries are 100% owned, all guarantees are full and unconditional, and all guarantees are joint and several. As a result of the guarantee arrangements, we are required to present the following condensed consolidating financial statements. The condensed consolidating financial statements reflect the investments in subsidiaries of the Company using the equity method of accounting. The principal elimination entries eliminate investments in subsidiaries and intercompany balances and transactions. Condensed consolidating financial statements of the Company, its Guarantor Subsidiaries and Non-Guarantor Subsidiaries as of March 31, 2018 and December 31, 2017 and for the three months ended March 31, 2018 and 2017 are shown on the following pages. Lennox International Inc. and Subsidiaries Condensed Consolidating Balance Sheets As of March 31, 2018
(Amounts in millions) | Parent |  | Guarantor Subsidiaries |  | Non-Guarantor Subsidiaries |  | Eliminations |  | Consolidated
ASSETS
Current Assets: |  |  |  |  |  |  |  |  |
Cash and cash equivalents | $ | 1.4 |  |  | $ | 15.0 |  |  | $ | 40.7 |  |  | $ | — |  |  | $ | 57.1 |
Accounts and notes receivable, net | — |  |  | 49.4 |  |  | 479.1 |  |  | — |  |  | 528.5 |
Inventories, net | — |  |  | 469.2 |  |  | 97.8 |  |  | (5.5 | ) |  | 561.5 |
Assets held for sale | — |  |  | — |  |  | 93.3 |  |  | — |  |  | 93.3 |
Other assets | 7.3 |  |  | 69.8 |  |  | 63.1 |  |  | (33.8 | ) |  | 106.4 |
Total current assets | 8.7 |  |  | 603.4 |  |  | 774.0 |  |  | (39.3 | ) |  | 1,346.8 |
Property, plant and equipment, net | — |  |  | 259.0 |  |  | 135.1 |  |  | (4.0 | ) |  | 390.1 |
Goodwill | — |  |  | 134.9 |  |  | 55.4 |  |  | — |  |  | 190.3 |
Investment in subsidiaries | 1,524.7 |  |  | 472.6 |  |  | (12.5 | ) |  | (1,984.8 | ) |  | — |
Deferred income taxes | 4.7 |  |  | 71.5 |  |  | 30.0 |  |  | (12.2 | ) |  | 94.0 |
Other assets, net | 3.1 |  |  | 45.0 |  |  | 18.3 |  |  | (1.5 | ) |  | 64.9 |
Intercompany (payables) receivables, net | (555.5 | ) |  | 576.1 |  |  | 82.2 |  |  | (102.8 | ) |  | — |
Total assets | $ | 985.7 |  |  | $ | 2,162.5 |  |  | $ | 1,082.5 |  |  | $ | (2,144.6 | ) |  | $ | 2,086.1 |
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities: |  |  |  |  |  |  |  |  |
Short-term debt | $ | — |  |  | $ | — |  |  | $ | 0.9 |  |  | $ | — |  |  | $ | 0.9 |
Current maturities of long-term debt | 29.4 |  |  | 0.2 |  |  | 0.3 |  |  | — |  |  | 29.9 |
Accounts payable | 21.1 |  |  | 278.5 |  |  | 106.0 |  |  | — |  |  | 405.6 |
Accrued expenses | 6.0 |  |  | 179.1 |  |  | 40.9 |  |  | — |  |  | 226.0 |
Liabilities held for sale | — |  |  | — |  |  | 28.7 |  |  | — |  |  | 28.7 |
Income taxes payable (receivable) | 11.4 |  |  | 20.7 |  |  | 40.4 |  |  | (50.8 | ) |  | 21.7 |
Total current liabilities | 67.9 |  |  | 478.5 |  |  | 217.2 |  |  | (50.8 | ) |  | 712.8 |
Long-term debt | 1,021.6 |  |  | 11.7 |  |  | 225.0 |  |  | — |  |  | 1,258.3 |
Post-retirement benefits, other than pensions | — |  |  | 2.5 |  |  | — |  |  | — |  |  | 2.5 |
Pensions | — |  |  | 76.3 |  |  | 9.6 |  |  | — |  |  | 85.9 |
Other liabilities | (1.2 | ) |  | 122.1 |  |  | 8.3 |  |  | — |  |  | 129.2 |
Total liabilities | 1,088.3 |  |  | 691.1 |  |  | 460.1 |  |  | (50.8 | ) |  | 2,188.7 |
Commitments and contingencies |  |  |  |  |  |  |  |  |
Total stockholders' equity | (102.6 | ) |  | 1,471.4 |  |  | 622.4 |  |  | (2,093.8 | ) |  | (102.6 | )
Total liabilities and stockholders' equity | $ | 985.7 |  |  | $ | 2,162.5 |  |  | $ | 1,082.5 |  |  | $ | (2,144.6 | ) |  | $ | 2,086.1 |
Lennox International Inc. and Subsidiaries Condensed Consolidating Balance Sheets As of December 31, 2017
(Amounts in millions) | Parent |  | Guarantor Subsidiaries |  | Non- Guarantor Subsidiaries |  | Eliminations |  | Consolidated
ASSETS
Current Assets: |  |  |  |  |  |  |  |  |
Cash and cash equivalents | $ | 1.6 |  |  | $ | 28.0 |  |  | $ | 38.6 |  |  | $ | — |  |  | $ | 68.2 |
Accounts and notes receivable, net | — |  |  | 35.3 |  |  | 471.2 |  |  | — |  |  | 506.5 |
Inventories, net | — |  |  | 355.7 |  |  | 131.9 |  |  | (3.4 | ) |  | 484.2 |
Other assets | 16.2 |  |  | 23.1 |  |  | 67.5 |  |  | (28.4 | ) |  | 78.4 |
Total current assets | 17.8 |  |  | 442.1 |  |  | 709.2 |  |  | (31.8 | ) |  | 1,137.3 |
Property, plant and equipment, net | — |  |  | 257.6 |  |  | 144.4 |  |  | (4.2 | ) |  | 397.8 |
Goodwill | — |  |  | 134.9 |  |  | 65.6 |  |  | — |  |  | 200.5 |
Investment in subsidiaries | 1,257.7 |  |  | 365.8 |  |  | (0.6 | ) |  | (1,622.9 | ) |  | — |
Deferred income taxes | 3.9 |  |  | 69.1 |  |  | 33.6 |  |  | (12.2 | ) |  | 94.4 |
Other assets, net | 2.1 |  |  | 41.3 |  |  | 19.6 |  |  | (1.5 | ) |  | 61.5 |
Intercompany (payables) receivables, net | (559.3 | ) |  | 554.7 |  |  | 107.4 |  |  | (102.8 | ) |  | — |
Total assets | $ | 722.2 |  |  | $ | 1,865.5 |  |  | $ | 1,079.2 |  |  | $ | (1,775.4 | ) |  | $ | 1,891.5 |
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities: |  |  |  |  |  |  |  |  |
Short-term debt | $ | — |  |  | $ | — |  |  | $ | 0.9 |  |  | $ | — |  |  | $ | 0.9 |
Current maturities of long-term debt | 29.4 |  |  | 2.9 |  |  | 0.3 |  |  | — |  |  | 32.6 |
Accounts payable | 21.3 |  |  | 228.0 |  |  | 99.3 |  |  | — |  |  | 348.6 |
Accrued expenses | 3.1 |  |  | 209.4 |  |  | 57.8 |  |  | — |  |  | 270.3 |
Income taxes (receivable) payable | (64.5 | ) |  | 56.5 |  |  | 60.9 |  |  | (50.8 | ) |  | 2.1 |
Total current liabilities | (10.7 | ) |  | 496.8 |  |  | 219.2 |  |  | (50.8 | ) |  | 654.5 |
Long-term debt | 682.8 |  |  | 11.7 |  |  | 276.0 |  |  | — |  |  | 970.5 |
Post-retirement benefits, other than pensions | — |  |  | 2.6 |  |  | — |  |  | — |  |  | 2.6 |
Pensions | — |  |  | 74.7 |  |  | 9.8 |  |  | — |  |  | 84.5 |
Other liabilities | — |  |  | 120.6 |  |  | 8.7 |  |  | — |  |  | 129.3 |
Total liabilities | 672.1 |  |  | 706.4 |  |  | 513.7 |  |  | (50.8 | ) |  | 1,841.4 |
Commitments and contingencies |  |  |  |  |  |  |  |  |
Total stockholders' equity | 50.1 |  |  | 1,159.1 |  |  | 565.5 |  |  | (1,724.6 | ) |  | 50.1 |
Total liabilities and stockholders' equity | $ | 722.2 |  |  | $ | 1,865.5 |  |  | $ | 1,079.2 |  |  | $ | (1,775.4 | ) |  | $ | 1,891.5 |
Lennox International Inc. and Subsidiaries Condensed Consolidating Statements of Operations and Comprehensive Income For the Three Months Ended March 31, 2018
(Amounts in millions) | Parent |  | Guarantor Subsidiaries |  | Non-Guarantor Subsidiaries |  | Eliminations |  | Consolidated
Net Sales | $ | — |  |  | $ | 716.3 |  |  | $ | 279.0 |  |  | $ | (160.5 | ) |  | $ | 834.8 |
Cost of goods sold | — |  |  | 533.4 |  |  | 236.5 |  |  | (158.3 | ) |  | 611.6 |
Gross profit | — |  |  | 182.9 |  |  | 42.5 |  |  | (2.2 | ) |  | 223.2 |
Operating expenses: |  |  |  |  |  |  |  |  |
Selling, general and administrative expenses | — |  |  | 133.7 |  |  | 21.7 |  |  | (0.2 | ) |  | 155.2 |
Losses (gains) and other expenses, net | 1.2 |  |  | 4.0 |  |  | 2.2 |  |  | (0.1 | ) |  | 7.3 |
Restructuring charges | — |  |  | 0.7 |  |  | 0.2 |  |  | — |  |  | 0.9 |
Loss on assets held for sale | — |  |  | — |  |  | 10.3 |  |  | — |  |  | 10.3 |
Income from equity method investments | (40.6 | ) |  | (4.6 | ) |  | (3.0 | ) |  | 44.7 |  |  | (3.5 | )
Operating income | 39.4 |  |  | 49.1 |  |  | 11.1 |  |  | (46.6 | ) |  | 53.0 |
Interest expense, net | 2.4 |  |  | 4.1 |  |  | 1.9 |  |  | — |  |  | 8.4 |
Other expense, net | — |  |  | 0.6 |  |  | — |  |  | — |  |  | 0.6 |
Income from continuing operations before income taxes | 37.0 |  |  | 44.4 |  |  | 9.2 |  |  | (46.6 | ) |  | 44.0 |
Provision for income tax (benefit) expense | (0.9 | ) |  | 5.5 |  |  | 1.3 |  |  | 0.2 |  |  | 6.1 |
Income from continuing operations | 37.9 |  |  | 38.9 |  |  | 7.9 |  |  | (46.8 | ) |  | 37.9 |
Loss from discontinued operations, net of tax | — |  |  | — |  |  | — |  |  | — |  |  | — |
Net income | $ | 37.9 |  |  | $ | 38.9 |  |  | $ | 7.9 |  |  | $ | (46.8 | ) |  | $ | 37.9 |
Other comprehensive income, net of tax | (7.1 | ) |  | (20.7 | ) |  | 3.9 |  |  | — |  |  | (23.9 | )
Comprehensive income (loss) | $ | 30.8 |  |  | $ | 18.2 |  |  | $ | 11.8 |  |  | $ | (46.8 | ) |  | $ | 14.0 |
Lennox International Inc. and Subsidiaries Condensed Consolidating Statements of Operations and Comprehensive Income For the Three Months Ended March 31, 2017
(Amounts in millions) | Parent |  | Guarantor Subsidiaries |  | Non- Guarantor Subsidiaries |  | Eliminations |  | Consolidated
Net Sales | $ | — |  |  | $ | 686.3 |  |  | $ | 258.8 |  |  | $ | (151.7 | ) |  | $ | 793.4 |
Cost of goods sold | — |  |  | 513.3 |  |  | 217.7 |  |  | (148.5 | ) |  | 582.5 |
Gross profit | — |  |  | 173.0 |  |  | 41.1 |  |  | (3.2 | ) |  | 210.9 |
Operating expenses: |  |  |  |  |  |  |  |  |
Selling, general and administrative expenses | — |  |  | 130.5 |  |  | 22.1 |  |  | (0.2 | ) |  | 152.4 |
Losses (gains) and other expenses, net | 0.6 |  |  | 2.0 |  |  | 0.6 |  |  | (0.1 | ) |  | 3.1 |
Restructuring charges | — |  |  | — |  |  | 0.1 |  |  | — |  |  | 0.1 |
Income from equity method investments | (48.6 | ) |  | (12.7 | ) |  | (4.9 | ) |  | 60.7 |  |  | (5.5 | )
Operating income | 48.0 |  |  | 53.2 |  |  | 23.2 |  |  | (63.6 | ) |  | 60.8 |
Interest expense, net | 7.2 |  |  | (0.8 | ) |  | 1.0 |  |  | — |  |  | 7.4 |
Other expense, net | — |  |  | — |  |  | — |  |  | — |  |  | — |
Income from continuing operations before income taxes | 40.8 |  |  | 54.0 |  |  | 22.2 |  |  | (63.6 | ) |  | 53.4 |
Provision for income tax (benefit) expense | (2.7 | ) |  | 7.1 |  |  | 6.3 |  |  | (0.8 | ) |  | 9.9 |
Income from continuing operations | 43.5 |  |  | 46.9 |  |  | 15.9 |  |  | (62.8 | ) |  | 43.5 |
Loss from discontinued operations, net of tax | — |  |  | — |  |  | — |  |  | — |  |  | — |
Net income | $ | 43.5 |  |  | $ | 46.9 |  |  | $ | 15.9 |  |  | $ | (62.8 | ) |  | $ | 43.5 |
Other comprehensive (loss) income, net of tax | (71.2 | ) |  | (29.4 | ) |  | 10.8 |  |  | 108.4 |  |  | 18.6 |
Comprehensive (loss) income | $ | (27.7 | ) |  | $ | 17.5 |  |  | $ | 26.7 |  |  | $ | 45.6 |  |  | $ | 62.1 |
Lennox International Inc. and Subsidiaries Condensed Consolidating Statements of Cash Flows For the Three Months Ended March 31, 2018
(Amounts in millions) | Parent |  | Guarantor Subsidiaries |  | Non-Guarantor Subsidiaries |  | Eliminations |  | Consolidated
Cash flows from operating activities | $ | 104.4 |  |  | $ | (158.6 | ) |  | $ | (29.3 | ) |  | $ | — |  |  | $ | (83.5 | )
Cash flows from investing activities: |  |  |  |  |  |  |  |  |
Proceeds from the disposal of property, plant and equipment | — |  |  | — |  |  | 0.1 |  |  | — |  |  | 0.1 |
Purchases of property, plant and equipment | — |  |  | (17.3 | ) |  | (5.4 | ) |  | — |  |  | (22.7 | )
Net cash used in investing activities | — |  |  | (17.3 | ) |  | (5.3 | ) |  | — |  |  | (22.6 | )
Cash flows from financing activities: |  |  |  |  |  |  |  |  |
Short-term borrowings, net | — |  |  | — |  |  | (0.1 | ) |  | — |  |  | (0.1 | )
Asset securitization borrowings | — |  |  | — |  |  | — |  |  | — |  |  | — |
Asset securitization payments | — |  |  | — |  |  | (51.0 | ) |  | — |  |  | (51.0 | )
Long-term debt payments | (7.5 | ) |  | (2.7 | ) |  | — |  |  | — |  |  | (10.2 | )
Long-term borrowings | — |  |  | — |  |  | — |  |  | — |  |  | — |
Borrowings from credit facility | 790.0 |  |  | — |  |  | — |  |  | — |  |  | 790.0 |
Payments on credit facility | (444.1 | ) |  | — |  |  | — |  |  | — |  |  | (444.1 | )
Proceeds from employee stock purchases | 0.8 |  |  | — |  |  | — |  |  | — |  |  | 0.8 |
Repurchases of common stock | (150.0 | ) |  | — |  |  | — |  |  | — |  |  | (150.0 | )
Repurchases of common stock to satisfy employee withholding tax obligations | (18.1 | ) |  | — |  |  | — |  |  | — |  |  | (18.1 | )
Intercompany debt | (47.5 | ) |  | 37.9 |  |  | 9.6 |  |  | — |  |  | — |
Intercompany financing activity | (206.9 | ) |  | 127.7 |  |  | 79.2 |  |  | — |  |  | — |
Cash dividends paid | (21.3 | ) |  | — |  |  | — |  |  | — |  |  | (21.3 | )
Net cash (used in) provided by financing activities | (104.6 | ) |  | 162.9 |  |  | 37.7 |  |  | — |  |  | 96.0 |
Increase (decrease) in cash and cash equivalents | (0.2 | ) |  | (13.0 | ) |  | 3.1 |  |  | — |  |  | (10.1 | )
Effect of exchange rates on cash and cash equivalents | — |  |  | — |  |  | (1.0 | ) |  | — |  |  | (1.0 | )
Cash and cash equivalents, beginning of period | 1.6 |  |  | 28.0 |  |  | 38.6 |  |  | — |  |  | 68.2 |
Cash and cash equivalents, end of period | $ | 1.4 |  |  | $ | 15.0 |  |  | $ | 40.7 |  |  | $ | — |  |  | $ | 57.1 |
Lennox International Inc. and Subsidiaries Condensed Consolidating Statements of Cash Flows For the Three Months Ended March 31, 2017
(Amounts in millions) | Parent |  | Guarantor Subsidiaries |  | Non-Guarantor Subsidiaries |  | Eliminations |  | Consolidated
Cash flows from operating activities | $ | 341.2 |  |  | $ | (308.6 | ) |  | $ | (140.2 | ) |  | $ | — |  |  | $ | (107.6 | )
Cash flows from investing activities: |  |  |  |  |  |  |  |  |
Proceeds from the disposal of property, plant and equipment | — |  |  | — |  |  | 0.1 |  |  | — |  |  | 0.1 |
Purchases of property, plant and equipment | — |  |  | (22.0 | ) |  | (2.9 | ) |  | — |  |  | (24.9 | )
Net cash used in investing activities | — |  |  | (22.0 | ) |  | (2.8 | ) |  | — |  |  | (24.8 | )
Cash flows from financing activities: |  |  |  |  |  |  |  |  |
Short-term borrowings, net | — |  |  | — |  |  | (0.8 | ) |  | — |  |  | (0.8 | )
Asset securitization borrowings | — |  |  | — |  |  | 150.0 |  |  | — |  |  | 150.0 |
Asset securitization payments | — |  |  | — |  |  | — |  |  | — |  |  | — |
Long-term debt payments | — |  |  | (0.1 | ) |  | (0.1 | ) |  | — |  |  | (0.2 | )
Borrowings from credit facility | 583.0 |  |  | — |  |  | — |  |  | — |  |  | 583.0 |
Payments on credit facility | (497.5 | ) |  | — |  |  | — |  |  | — |  |  | (497.5 | )
Proceeds from employee stock purchases | 0.7 |  |  | — |  |  | — |  |  | — |  |  | 0.7 |
Repurchases of common stock | (75.0 | ) |  | — |  |  | — |  |  | — |  |  | (75.0 | )
Repurchases of common stock to satisfy employee withholding tax obligations | (13.3 | ) |  | — |  |  | — |  |  | — |  |  | (13.3 | )
Intercompany debt | (29.3 | ) |  | 7.6 |  |  | 21.7 |  |  | — |  |  | — |
Intercompany financing activity | (291.0 | ) |  | 320.0 |  |  | (29.0 | ) |  | — |  |  | — |
Cash dividends paid | (18.5 | ) |  | — |  |  | — |  |  | — |  |  | (18.5 | )
Net cash (used in) provided by financing activities | (340.9 | ) |  | 327.5 |  |  | 141.8 |  |  | — |  |  | 128.4 |
Increase (decrease) in cash and cash equivalents | 0.3 |  |  | (3.1 | ) |  | (1.2 | ) |  | — |  |  | (4.0 | )
Effect of exchange rates on cash and cash equivalents | — |  |  | — |  |  | 2.6 |  |  | — |  |  | 2.6 |
Cash and cash equivalents, beginning of period | 1.2 |  |  | 17.1 |  |  | 31.9 |  |  | — |  |  | 50.2 |
Cash and cash equivalents, end of period | $ | 1.5 |  |  | $ | 14.0 |  |  | $ | 33.3 |  |  | $ | — |  |  | $ | 48.8 |

X
- References No definition available. + Details
Name: | us-gaap_CondensedFinancialInformationOfParentCompanyOnlyDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for condensed financial information, including the financial position, cash flows, and the results of operations of the registrant (parent company) as of the same dates or for the same periods for which audited consolidated financial statements are being presented. Alternatively, the details of this disclosure can be reported by the specific parent company taxonomy elements, indicating the appropriate date and period contexts in an instance document. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 944 -SubTopic 10 -Section S99 -Paragraph 3 -Subparagraph (SX 210.7-05(c)(Schedule II)) -URI http://asc.fasb.org/extlink&oid=6879921&loc=d3e569147-122900 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 810 -SubTopic 10 -Section 45 -Paragraph 11 -URI http://asc.fasb.org/extlink&oid=96868048&loc=d3e5283-111683 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 942 -SubTopic 235 -Section S99 -Paragraph 2 -Subparagraph (SX 210.9-06) -URI http://asc.fasb.org/extlink&oid=6882215&loc=d3e537971-122884 Reference 4: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 205 -SubTopic 10 -Section S99 -Paragraph 6 -Subparagraph (SX 210.5-04(c)(Schedule I)) -URI http://asc.fasb.org/extlink&oid=27047687&loc=d3e5864-122674 Reference 5: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 235 -SubTopic 10 -Section S99 -Paragraph 3 -Subparagraph (SX 210.12-04) -URI http://asc.fasb.org/extlink&oid=26873400&loc=d3e24072-122690 + Details
Name: | us-gaap_CondensedFinancialInformationOfParentCompanyOnlyDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration