XML 35 R18.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Consolidating Financial Statements
3 Months Ended
Mar. 31, 2012
Condensed Consolidating Financial Statements  
Condensed Consolidating Financial Statements

12. Condensed Consolidating Financial Statements

 

In November 2006, we issued senior unsecured notes in the aggregate principal amount of $600 million at fixed interest rates that are guaranteed by our wholly-owned domestic subsidiaries. The accompanying consolidating financial information has been prepared and presented pursuant to Rule 3-10 of SEC Regulation S-X “Financial Statements of Guarantors and Issuers of Guaranteed Securities Registered or Being Registered.” The guarantees are full and unconditional and joint and several obligations of each of the guarantor subsidiaries. There are no significant restrictions on our ability to obtain funds from any of the guarantor subsidiaries by dividends or loans. The supplemental consolidating financial information has been presented in lieu of separate financial statements of the guarantors as such separate financial statements are not considered meaningful.

 

Condensed Unaudited Consolidating Balance Sheet
As of March 31, 2012

(in millions)

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidating
Adjustments

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

15.0

 

$

11.3

 

$

43.7

 

$

 

$

70.0

 

Accounts receivable, less allowance for doubtful accounts

 

84.0

 

860.0

 

100.2

 

 

1,044.2

 

Inventories

 

57.1

 

1,173.2

 

169.1

 

 

1,399.4

 

Intercompany receivables

 

0.4

 

12.4

 

2.2

 

(15.0

)

 

Other current assets

 

123.1

 

28.3

 

9.9

 

(89.0

)

72.3

 

Total current assets

 

279.6

 

2,085.2

 

325.1

 

(104.0

)

2,585.9

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in subsidiaries

 

3,292.2

 

292.5

 

 

(3,584.7

)

 

Property, plant and equipment, net

 

99.9

 

943.7

 

77.0

 

 

1,120.6

 

Goodwill

 

23.8

 

1,119.0

 

106.8

 

 

1,249.6

 

Intangible assets, net

 

12.9

 

742.4

 

135.6

 

 

890.9

 

Intercompany receivables

 

1,342.4

 

36.6

 

 

(1,379.0

)

 

Other assets

 

14.4

 

68.7

 

1.7

 

 

84.8

 

Total assets

 

$

5,065.2

 

$

5,288.1

 

$

646.2

 

$

(5,067.7

)

$

5,931.8

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities & Equity

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

40.3

 

$

355.2

 

$

53.2

 

$

(15.0

)

$

433.7

 

Accrued compensation and retirement costs

 

9.7

 

58.4

 

5.5

 

 

73.6

 

Other current liabilities

 

60.0

 

98.4

 

11.9

 

(14.0

)

156.3

 

Deferred income taxes

 

 

75.0

 

 

(75.0

)

 

Current maturities of long-term debt and short-term borrowings

 

0.3

 

0.2

 

11.6

 

 

12.1

 

Total current liabilities

 

110.3

 

587.2

 

82.2

 

(104.0

)

675.7

 

Long-term debt

 

1,419.0

 

 

 

 

1,419.0

 

Intercompany borrowings

 

 

1,214.4

 

164.6

 

(1,379.0

)

 

Other long-term liabilities

 

270.5

 

267.7

 

24.4

 

 

562.6

 

Total Reliance shareholders’ equity

 

3,265.4

 

3,213.6

 

371.1

 

(3,584.7

)

3,265.4

 

Noncontrolling interests

 

 

5.2

 

3.9

 

 

9.1

 

Total equity

 

3,265.4

 

3,218.8

 

375.0

 

(3,584.7

)

3,274.5

 

Total liabilities and equity

 

$

5,065.2

 

$

5,288.1

 

$

646.2

 

$

(5,067.7

)

$

5,931.8

 

 

Condensed Consolidating Balance Sheet
As of December 31, 2011

(in millions)

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidating
Adjustments

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

15.1

 

$

10.8

 

$

58.7

 

$

 

$

84.6

 

Accounts receivable, less allowance for doubtful accounts

 

69.6

 

739.1

 

87.5

 

 

896.2

 

Inventories

 

43.7

 

1,017.4

 

151.7

 

 

1,212.8

 

Intercompany receivables

 

0.3

 

11.6

 

0.9

 

(12.8

)

 

Other current assets

 

108.7

 

28.0

 

7.5

 

(63.1

)

81.1

 

Total current assets

 

237.4

 

1,806.9

 

306.3

 

(75.9

)

2,274.7

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in subsidiaries

 

3,217.0

 

273.9

 

 

(3,490.9

)

 

Property, plant and equipment, net

 

100.0

 

931.5

 

74.0

 

 

1,105.5

 

Goodwill

 

23.8

 

1,115.7

 

104.8

 

 

1,244.3

 

Intangible assets, net

 

13.6

 

748.0

 

134.3

 

 

895.9

 

Intercompany receivables

 

1,229.9

 

35.9

 

 

(1,265.8

)

 

Other assets

 

13.7

 

70.0

 

1.8

 

 

85.5

 

Total assets

 

$

4,835.4

 

$

4,981.9

 

$

621.2

 

$

(4,832.6

)

$

5,605.9

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities & Equity

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

31.2

 

$

270.6

 

$

46.2

 

$

(12.8

)

$

335.2

 

Accrued compensation and retirement costs

 

22.0

 

81.4

 

7.6

 

 

111.0

 

Other current liabilities

 

49.3

 

41.4

 

15.4

 

11.9

 

118.0

 

Deferred income taxes

 

 

75.0

 

 

(75.0

)

 

Current maturities of long-term debt and short-term borrowings

 

0.2

 

0.2

 

11.8

 

 

12.2

 

Total current liabilities

 

102.7

 

468.6

 

81.0

 

(75.9

)

576.4

 

Long-term debt

 

1,319.0

 

 

 

 

1,319.0

 

Intercompany borrowings

 

 

1,097.2

 

168.6

 

(1,265.8

)

 

Other long-term liabilities

 

269.8

 

264.9

 

23.8

 

 

558.5

 

Total Reliance shareholders’ equity

 

3,143.9

 

3,146.8

 

344.1

 

(3,490.9

)

3,143.9

 

Noncontrolling interests

 

 

4.4

 

3.7

 

 

8.1

 

Total equity

 

3,143.9

 

3,151.2

 

347.8

 

(3,490.9

)

3,152.0

 

Total liabilities and equity

 

$

4,835.4

 

$

4,981.9

 

$

621.2

 

$

(4,832.6

)

$

5,605.9

 

 

Condensed Unaudited Consolidating Statement of Income
For the three months ended March 31, 2012
(in millions)

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidating
Adjustments

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

192.7

 

$

1,972.1

 

$

191.6

 

$

(68.1

)

$

2,288.3

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

Cost of sales (exclusive of depreciation and amortization shown below)

 

153.7

 

1,487.8

 

137.2

 

(68.2

)

1,710.5

 

Warehouse, delivery, selling, general and administrative

 

15.0

 

344.4

 

24.8

 

(26.5

)

357.7

 

Depreciation and amortization

 

3.5

 

29.2

 

2.8

 

 

35.5

 

 

 

172.2

 

1,861.4

 

164.8

 

(94.7

)

2,103.7

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

20.5

 

110.7

 

26.8

 

26.6

 

184.6

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

Interest

 

(14.4

)

(3.9

)

(0.7

)

4.5

 

(14.5

)

Other income, net

 

33.9

 

2.7

 

1.0

 

(31.1

)

6.5

 

Income before equity in earnings of subsidiaries and income taxes

 

40.0

 

109.5

 

27.1

 

 

176.6

 

Equity in earnings of subsidiaries

 

68.0

 

9.9

 

 

(77.9

)

 

Income before income taxes

 

108.0

 

119.4

 

27.1

 

(77.9

)

176.6

 

Income tax (benefit) provision

 

(8.2

)

62.2

 

4.7

 

 

58.7

 

Net income

 

116.2

 

57.2

 

22.4

 

(77.9

)

117.9

 

Less: Net income attributable to noncontrolling interests

 

 

1.5

 

0.2

 

 

1.7

 

Net income attributable to Reliance

 

$

116.2

 

$

55.7

 

$

22.2

 

$

(77.9

)

$

116.2

 

 

Condensed Unaudited Consolidating Statement of Income
For the three months ended March 31, 2011

(in millions)

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidating
Adjustments

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

175.7

 

$

1,683.9

 

$

109.3

 

$

(56.2

)

$

1,912.7

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

Cost of sales (exclusive of depreciation and amortization shown below)

 

139.1

 

1,253.2

 

70.3

 

(56.2

)

1,406.4

 

Warehouse, delivery, selling, general and administrative

 

19.6

 

303.6

 

20.2

 

(24.9

)

318.5

 

Depreciation and amortization

 

3.4

 

27.9

 

1.7

 

 

33.0

 

 

 

162.1

 

1,584.7

 

92.2

 

(81.1

)

1,757.9

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

13.6

 

99.2

 

17.1

 

24.9

 

154.8

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

Interest

 

(14.5

)

(6.6

)

(0.4

)

6.9

 

(14.6

)

Other income, net

 

32.0

 

 

 

(31.8

)

0.2

 

Income before equity in earnings of subsidiaries and income taxes

 

31.1

 

92.6

 

16.7

 

 

140.4

 

Equity in earnings of subsidiaries

 

53.1

 

7.8

 

 

(60.9

)

 

Income before income taxes

 

84.2

 

100.4

 

16.7

 

(60.9

)

140.4

 

Income tax (benefit) provision

 

(8.1

)

51.0

 

3.9

 

 

46.8

 

Net income

 

92.3

 

49.4

 

12.8

 

(60.9

)

93.6

 

Less: Net income attributable to noncontrolling interests

 

 

1.0

 

0.3

 

 

1.3

 

Net income attributable to Reliance

 

$

92.3

 

$

48.4

 

$

12.5

 

$

(60.9

)

$

92.3

 

 

Condensed Unaudited Consolidating Cash Flow Statement
For the three months ended March 31, 2012

(in millions)

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidating
Adjustments

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating activities:

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

116.2

 

$

57.2

 

$

22.4

 

$

(77.9

)

$

117.9

 

Equity in earnings of subsidiaries

 

(68.0

)

(10.4

)

 

77.9

 

(0.5

)

Other operating activities, net

 

(26.5

)

(125.1

)

(29.0

)

 

(180.6

)

Cash provided by (used in) operating activities

 

21.7

 

(78.3

)

(6.6

)

 

(63.2

)

 

 

 

 

 

 

 

 

 

 

 

 

Investing activities:

 

 

 

 

 

 

 

 

 

 

 

Purchases of property, plant and equipment

 

(2.7

)

(28.7

)

(3.2

)

 

(34.6

)

Acquisition of a metal service center, net of cash acquired

 

 

(10.0

)

 

 

(10.0

)

Net advances to subsidiaries

 

(112.5

)

 

 

112.5

 

 

Other investing activities, net

 

 

3.0

 

 

 

3.0

 

Cash used in investing activities

 

(115.2

)

(35.7

)

(3.2

)

112.5

 

(41.6

)

 

 

 

 

 

 

 

 

 

 

 

 

Financing activities:

 

 

 

 

 

 

 

 

 

 

 

Net short-term debt repayments

 

 

 

(0.4

)

 

(0.4

)

Proceeds from long-term debt borrowings

 

221.0

 

 

 

 

221.0

 

Principal payments on long-term debt

 

(120.9

)

(1.3

)

 

 

(122.2

)

Dividends paid

 

(11.2

)

 

 

 

(11.2

)

Net intercompany borrowings (repayments)

 

 

116.5

 

(4.0

)

(112.5

)

 

Other financing activities, net

 

4.5

 

(0.7

)

 

 

3.8

 

Cash provided by (used in) financing activities

 

93.4

 

114.5

 

(4.4

)

(112.5

)

91.0

 

Effect of exchange rate changes on cash and cash equivalents

 

 

 

(0.8

)

 

(0.8

)

(Decrease) increase in cash and cash equivalents

 

(0.1

)

0.5

 

(15.0

)

 

(14.6

)

Cash and cash equivalents at beginning of year

 

15.1

 

10.8

 

58.7

 

 

84.6

 

Cash and cash equivalents at end of period

 

$

15.0

 

$

11.3

 

$

43.7

 

$

 

$

70.0

 

 

Condensed Unaudited Consolidating Cash Flow Statement
For the three months ended March 31, 2011

(in millions)

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidating
Adjustments

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating activities:

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

92.3

 

$

49.4

 

$

12.8

 

$

(60.9

)

$

93.6

 

Equity in earnings of subsidiaries

 

(53.1

)

(8.5

)

 

60.9

 

(0.7

)

Other operating activities, net

 

(0.9

)

(175.4

)

(18.0

)

 

(194.3

)

Cash provided by (used in) operating activities

 

38.3

 

(134.5

)

(5.2

)

 

(101.4

)

 

 

 

 

 

 

 

 

 

 

 

 

Investing activities:

 

 

 

 

 

 

 

 

 

 

 

Purchases of property, plant and equipment

 

(1.8

)

(33.7

)

(0.3

)

 

(35.8

)

Net advances to subsidiaries

 

(178.2

)

 

 

178.2

 

 

Other investing activities, net

 

 

1.0

 

 

 

1.0

 

Cash used in investing activities

 

(180.0

)

(32.7

)

(0.3

)

178.2

 

(34.8

)

 

 

 

 

 

 

 

 

 

 

 

 

Financing activities:

 

 

 

 

 

 

 

 

 

 

 

Proceeds from long-term debt borrowings

 

197.0

 

 

 

 

197.0

 

Principal payments on long-term debt

 

(51.1

)

(0.9

)

 

 

(52.0

)

Dividends paid

 

(9.0

)

 

 

 

(9.0

)

Net intercompany borrowings

 

 

177.9

 

0.3

 

(178.2

)

 

Other financing activities, net

 

3.9

 

(0.8

)

 

 

3.1

 

Cash provided by financing activities

 

140.8

 

176.2

 

0.3

 

(178.2

)

139.1

 

Effect of exchange rate changes on cash and cash equivalents

 

 

 

1.0

 

 

1.0

 

(Decrease) increase in cash and cash equivalents

 

(0.9

)

9.0

 

(4.2

)

 

3.9

 

Cash and cash equivalents at beginning of year

 

14.4

 

8.0

 

50.5

 

 

72.9

 

Cash and cash equivalents at end of period

 

$

13.5

 

$

17.0

 

$

46.3

 

$

 

$

76.8