XML 13 R17.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Financial Statements
6 Months Ended
Jun. 30, 2013
Condensed Consolidating Financial Statements  
Condensed Consolidating Financial Statements

11.  Condensed Consolidating Financial Statements

 

In November 2006 and April 2013, we issued senior unsecured notes in the aggregate principal amount of $1.1 billion, at fixed interest rates that are guaranteed by our named 100%-owned domestic subsidiaries that also guarantee our credit facility. 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 June 30, 2013

(in millions)

 

 

 

Parent

 

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidating
Adjustments

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

47.7

 

 

 

$

(7.8

)

 

 

$

60.9

 

 

 

$

 

 

 

$

100.8

 

Accounts receivable, less allowance for doubtful accounts

 

76.6

 

 

 

967.0

 

 

 

99.9

 

 

 

 

 

 

1,143.5

 

Inventories

 

58.3

 

 

 

1,369.5

 

 

 

159.3

 

 

 

 

 

 

1,587.1

 

Intercompany receivables

 

0.6

 

 

 

18.2

 

 

 

2.8

 

 

 

(21.6

)

 

 

 

Income taxes receivable

 

57.2

 

 

 

 

 

 

 

 

 

(39.6

)

 

 

17.6

 

Other current assets

 

109.1

 

 

 

41.2

 

 

 

11.4

 

 

 

(78.2

)

 

 

83.5

 

Total current assets

 

349.5

 

 

 

2,388.1

 

 

 

334.3

 

 

 

(139.4

)

 

 

2,932.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in subsidiaries

 

4,399.0

 

 

 

1,139.3

 

 

 

 

 

 

(5,538.3

)

 

 

 

Property, plant and equipment, net

 

99.9

 

 

 

1,274.5

 

 

 

211.9

 

 

 

 

 

 

1,586.3

 

Goodwill

 

23.8

 

 

 

1,525.5

 

 

 

109.5

 

 

 

 

 

 

1,658.8

 

Intangible assets, net

 

19.0

 

 

 

1,172.7

 

 

 

122.2

 

 

 

 

 

 

1,313.9

 

Intercompany receivables

 

1,461.0

 

 

 

18.1

 

 

 

871.6

 

 

 

(2,350.7

)

 

 

 

Other assets

 

18.6

 

 

 

61.8

 

 

 

3.7

 

 

 

 

 

 

84.1

 

Total assets

 

$

6,370.8

 

 

 

$

7,580.0

 

 

 

$

1,653.2

 

 

 

$

(8,028.4

)

 

 

$

7,575.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities & Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

41.6

 

 

 

$

305.7

 

 

 

$

93.6

 

 

 

$

(21.6

)

 

 

$

419.3

 

Accrued compensation and retirement costs

 

13.5

 

 

 

74.3

 

 

 

10.8

 

 

 

 

 

 

98.6

 

Income taxes payable

 

 

 

 

33.5

 

 

 

6.1

 

 

 

(39.6

)

 

 

 

Other current liabilities

 

52.2

 

 

 

133.9

 

 

 

36.5

 

 

 

(78.3

)

 

 

144.3

 

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

 

100.3

 

 

 

 

 

 

14.3

 

 

 

 

 

 

114.6

 

Total current liabilities

 

207.6

 

 

 

547.4

 

 

 

161.3

 

 

 

(139.5

)

 

 

776.8

 

Long-term debt

 

2,165.6

 

 

 

5.7

 

 

 

48.6

 

 

 

 

 

 

2,219.9

 

Intercompany borrowings

 

 

 

 

2,269.4

 

 

 

81.3

 

 

 

(2,350.7

)

 

 

 

Other long-term liabilities

 

284.1

 

 

 

526.1

 

 

 

45.9

 

 

 

 

 

 

856.1

 

Total Reliance shareholders’ equity

 

3,713.5

 

 

 

4,225.3

 

 

 

1,312.9

 

 

 

(5,538.2

)

 

 

3,713.5

 

Noncontrolling interests

 

 

 

 

6.1

 

 

 

3.2

 

 

 

 

 

 

9.3

 

Total equity

 

3,713.5

 

 

 

4,231.4

 

 

 

1,316.1

 

 

 

(5,538.2

)

 

 

3,722.8

 

Total liabilities and equity

 

$

6,370.8

 

 

 

$

7,580.0

 

 

 

$

1,653.2

 

 

 

$

(8,028.4

)

 

 

$

7,575.6

 

 

Condensed Unaudited Consolidating Balance Sheet
As of December 31, 2012

(in millions)

 

 

 

Parent

 

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidating
Adjustments

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

28.1

 

 

 

$

13.1

 

 

 

$

56.4

 

 

 

$

 

 

 

$

97.6

 

Accounts receivable, less allowance for doubtful accounts

 

67.4

 

 

 

658.3

 

 

 

82.0

 

 

 

 

 

 

807.7

 

Inventories

 

50.3

 

 

 

1,068.4

 

 

 

153.6

 

 

 

 

 

 

1,272.3

 

Intercompany receivables

 

0.2

 

 

 

16.7

 

 

 

2.4

 

 

 

(19.3

)

 

 

 

Income taxes receivable

 

28.2

 

 

 

 

 

 

0.2

 

 

 

 

 

 

28.4

 

Other current assets

 

113.3

 

 

 

26.5

 

 

 

6.8

 

 

 

(75.2

)

 

 

71.4

 

Total current assets

 

287.5

 

 

 

1,783.0

 

 

 

301.4

 

 

 

(94.5

)

 

 

2,277.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in subsidiaries

 

3,722.7

 

 

 

257.8

 

 

 

 

 

 

(3,980.5

)

 

 

 

Property, plant and equipment, net

 

100.8

 

 

 

1,044.1

 

 

 

95.8

 

 

 

 

 

 

1,240.7

 

Goodwill

 

23.7

 

 

 

1,183.9

 

 

 

107.0

 

 

 

 

 

 

1,314.6

 

Intangible assets, net

 

11.0

 

 

 

794.6

 

 

 

130.9

 

 

 

 

 

 

936.5

 

Intercompany receivables

 

969.7

 

 

 

26.2

 

 

 

3.7

 

 

 

(999.6

)

 

 

 

Other assets

 

18.3

 

 

 

68.1

 

 

 

2.1

 

 

 

 

 

 

88.5

 

Total assets

 

$

5,133.7

 

 

 

$

5,157.7

 

 

 

$

640.9

 

 

 

$

(5,074.6

)

 

 

$

5,857.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities & Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

25.7

 

 

 

$

195.2

 

 

 

$

54.0

 

 

 

$

(19.3

)

 

 

$

255.6

 

Accrued compensation and retirement costs

 

22.8

 

 

 

84.0

 

 

 

6.0

 

 

 

 

 

 

112.8

 

Other current liabilities

 

48.5

 

 

 

146.8

 

 

 

6.1

 

 

 

(75.2

)

 

 

126.2

 

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

 

75.3

 

 

 

 

 

 

8.3

 

 

 

 

 

 

83.6

 

Total current liabilities

 

172.3

 

 

 

426.0

 

 

 

74.4

 

 

 

(94.5

)

 

 

578.2

 

Long-term debt

 

1,123.8

 

 

 

 

 

 

 

 

 

 

 

 

1,123.8

 

Intercompany borrowings

 

 

 

 

864.3

 

 

 

135.3

 

 

 

(999.6

)

 

 

 

Other long-term liabilities

 

279.2

 

 

 

284.0

 

 

 

25.1

 

 

 

 

 

 

588.3

 

Total Reliance shareholders’ equity

 

3,558.4

 

 

 

3,577.4

 

 

 

403.1

 

 

 

(3,980.5

)

 

 

3,558.4

 

Noncontrolling interests

 

 

 

 

6.0

 

 

 

3.0

 

 

 

 

 

 

9.0

 

Total equity

 

3,558.4

 

 

 

3,583.4

 

 

 

406.1

 

 

 

(3,980.5

)

 

 

3,567.4

 

Total liabilities and equity

 

$

5,133.7

 

 

 

$

5,157.7

 

 

 

$

640.9

 

 

 

$

(5,074.6

)

 

 

$

5,857.7

 

 

Condensed Unaudited Consolidating Statement of Income
For the three months ended June 30, 2013

(in millions)

 

 

 

Parent

 

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidating
Adjustments

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

183.6

 

 

 

$

2,139.2

 

 

 

$

177.5

 

 

 

$

(52.0

)

 

 

$

2,448.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

129.3

 

 

 

1,617.6

 

 

 

131.8

 

 

 

(52.0

)

 

 

1,826.7

 

Warehouse, delivery, selling, general and administrative

 

58.6

 

 

 

349.8

 

 

 

31.4

 

 

 

(13.8

)

 

 

426.0

 

Depreciation and amortization

 

5.1

 

 

 

40.9

 

 

 

4.1

 

 

 

 

 

 

50.1

 

 

 

193.0

 

 

 

2,008.3

 

 

 

167.3

 

 

 

(65.8

)

 

 

2,302.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating (loss) income

 

(9.4

)

 

 

130.9

 

 

 

10.2

 

 

 

13.8

 

 

 

145.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

(21.2

)

 

 

(4.9

)

 

 

(0.8

)

 

 

4.8

 

 

 

(22.1

)

Other income (expense), net

 

18.5

 

 

 

(0.2

)

 

 

(0.3

)

 

 

(18.6

)

 

 

(0.6

)

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

 

(12.1

)

 

 

125.8

 

 

 

9.1

 

 

 

 

 

 

122.8

 

Equity in earnings of subsidiaries

 

82.1

 

 

 

3.2

 

 

 

 

 

 

(85.3

)

 

 

 

Income before income taxes

 

70.0

 

 

 

129.0

 

 

 

9.1

 

 

 

(85.3

)

 

 

122.8

 

Income tax (benefit) provision

 

(11.0

)

 

 

49.5

 

 

 

2.4

 

 

 

 

 

 

40.9

 

Net income

 

81.0

 

 

 

79.5

 

 

 

6.7

 

 

 

(85.3

)

 

 

81.9

 

Less: Net income attributable to noncontrolling interests

 

 

 

 

0.8

 

 

 

0.1

 

 

 

 

 

 

0.9

 

Net income attributable to Reliance

 

$

81.0

 

 

 

$

78.7

 

 

 

$

6.6

 

 

 

$

(85.3

)

 

 

$

81.0

 

 

Condensed Unaudited Consolidating Statement of Income
For the three months ended June 30, 2012

(in millions)

 

 

 

Parent

 

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidating
Adjustments

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

189.7

 

 

 

$

1,924.1

 

 

 

$

154.3

 

 

 

$

(58.4

)

 

 

$

2,209.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

132.9

 

 

 

1,457.1

 

 

 

108.7

 

 

 

(58.4

)

 

 

1,640.3

 

Warehouse, delivery, selling, general and administrative

 

16.2

 

 

 

326.2

 

 

 

24.4

 

 

 

(20.1

)

 

 

346.7

 

Depreciation and amortization

 

3.4

 

 

 

29.8

 

 

 

3.3

 

 

 

 

 

 

36.5

 

 

 

152.5

 

 

 

1,813.1

 

 

 

136.4

 

 

 

(78.5

)

 

 

2,023.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

37.2

 

 

 

111.0

 

 

 

17.9

 

 

 

20.1

 

 

 

186.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

(14.8

)

 

 

(4.7

)

 

 

(0.5

)

 

 

5.0

 

 

 

(15.0

)

Other income (expense), net

 

22.8

 

 

 

(0.7

)

 

 

(0.5

)

 

 

(25.1

)

 

 

(3.5

)

Income before equity in earnings of subsidiaries and income taxes

 

45.2

 

 

 

105.6

 

 

 

16.9

 

 

 

 

 

 

167.7

 

Equity in earnings of subsidiaries

 

60.1

 

 

 

7.9

 

 

 

 

 

 

(68.0

)

 

 

 

Income before income taxes

 

105.3

 

 

 

113.5

 

 

 

16.9

 

 

 

(68.0

)

 

 

167.7

 

Income tax (benefit) provision

 

(3.5

)

 

 

57.4

 

 

 

3.6

 

 

 

 

 

 

57.5

 

Net income

 

108.8

 

 

 

56.1

 

 

 

13.3

 

 

 

(68.0

)

 

 

110.2

 

Less: Net income attributable to noncontrolling interests

 

 

 

 

1.4

 

 

 

 

 

 

 

 

 

1.4

 

Net income attributable to Reliance

 

$

108.8

 

 

 

$

54.7

 

 

 

$

13.3

 

 

 

$

(68.0

)

 

 

$

108.8

 

 

Condensed Unaudited Consolidating Statement of Income
For the six months ended June 30, 2013

(in millions)

 

 

 

Parent

 

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidating
Adjustments

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

363.0

 

 

 

$

3,877.9

 

 

 

$

341.2

 

 

 

$

(108.5

)

 

 

$

4,473.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

267.4

 

 

 

2,909.0

 

 

 

255.3

 

 

 

(108.5

)

 

 

3,323.2

 

Warehouse, delivery, selling, general and administrative

 

109.5

 

 

 

649.4

 

 

 

54.7

 

 

 

(29.9

)

 

 

783.7

 

Depreciation and amortization

 

9.1

 

 

 

74.5

 

 

 

7.6

 

 

 

 

 

 

91.2

 

 

 

386.0

 

 

 

3,632.9

 

 

 

317.6

 

 

 

(138.4

)

 

 

4,198.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating (loss) income

 

(23.0

)

 

 

245.0

 

 

 

23.6

 

 

 

29.9

 

 

 

275.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

(34.3

)

 

 

(7.4

)

 

 

(1.3

)

 

 

7.8

 

 

 

(35.2

)

Other income (expense), net

 

36.8

 

 

 

3.7

 

 

 

(0.5

)

 

 

(37.7

)

 

 

2.3

 

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

 

(20.5

)

 

 

241.3

 

 

 

21.8

 

 

 

 

 

 

242.6

 

Equity in earnings of subsidiaries

 

164.7

 

 

 

8.0

 

 

 

 

 

 

(172.7

)

 

 

 

Income before income taxes

 

144.2

 

 

 

249.3

 

 

 

21.8

 

 

 

(172.7

)

 

 

242.6

 

Income tax (benefit) provision

 

(20.5

)

 

 

91.7

 

 

 

5.0

 

 

 

 

 

 

76.2

 

Net income

 

164.7

 

 

 

157.6

 

 

 

16.8

 

 

 

(172.7

)

 

 

166.4

 

Less: Net income attributable to noncontrolling interests

 

 

 

 

1.6

 

 

 

0.1

 

 

 

 

 

 

1.7

 

Net income attributable to Reliance

 

$

164.7

 

 

 

$

156.0

 

 

 

$

16.7

 

 

 

$

(172.7

)

 

 

$

164.7

 

 

Condensed Unaudited Consolidating Statement of Income
For the six months ended June 30, 2012

(in millions)

 

 

 

 

 

Parent

 

 

 

Guarantor
Subsidiaries

 

 

 

Non-
Guarantor
Subsidiaries

 

 

 

Consolidating
Adjustments

 

 

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

 

$

382.4

 

 

 

$

3,896.3

 

 

 

$

345.9

 

 

 

$

(126.6

)

 

 

$

4,498.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

286.6

 

 

 

2,944.9

 

 

 

245.9

 

 

 

(126.6

)

 

 

3,350.8

 

Warehouse, delivery, selling, general and administrative

 

 

31.2

 

 

 

670.7

 

 

 

49.2

 

 

 

(46.7

)

 

 

704.4

 

Depreciation and amortization

 

 

6.9

 

 

 

59.0

 

 

 

6.1

 

 

 

 

 

 

72.0

 

 

 

 

324.7

 

 

 

3,674.6

 

 

 

301.2

 

 

 

(173.3

)

 

 

4,127.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

57.7

 

 

 

221.7

 

 

 

44.7

 

 

 

46.7

 

 

 

370.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

 

(29.2

)

 

 

(8.6

)

 

 

(1.2

)

 

 

9.5

 

 

 

(29.5

)

Other income, net

 

 

56.7

 

 

 

2.0

 

 

 

0.5

 

 

 

(56.2

)

 

 

3.0

 

Income before equity in earnings of subsidiaries and income taxes

 

 

85.2

 

 

 

215.1

 

 

 

44.0

 

 

 

 

 

 

344.3

 

Equity in earnings of subsidiaries

 

 

128.1

 

 

 

17.8

 

 

 

 

 

 

(145.9

)

 

 

 

Income before income taxes

 

 

213.3

 

 

 

232.9

 

 

 

44.0

 

 

 

(145.9

)

 

 

344.3

 

Income tax (benefit) provision

 

 

(11.7

)

 

 

119.6

 

 

 

8.3

 

 

 

 

 

 

116.2

 

Net income

 

 

225.0

 

 

 

113.3

 

 

 

35.7

 

 

 

(145.9

)

 

 

228.1

 

Less: Net income attributable to noncontrolling interests

 

 

 

 

 

2.9

 

 

 

0.2

 

 

 

 

 

 

3.1

 

Net income attributable to Reliance

 

 

$

225.0

 

 

 

$

110.4

 

 

 

$

35.5

 

 

 

$

(145.9

)

 

 

$

225.0

 

 

Condensed Unaudited Consolidating Cash Flow Statement
For the six months ended June 30, 2013

(in millions)

 

 

 

 

Parent

 

 

 

Guarantor
Subsidiaries

 

 

 

Non-
Guarantor
Subsidiaries

 

 

 

Consolidating
Adjustments

 

 

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash provided by operating activities

 

 

$

94.8

 

 

 

$

186.4

 

 

 

$

2.7

 

 

 

$

 

 

 

$

283.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchases of property, plant and equipment

 

 

(6.2

)

 

 

(62.6

)

 

 

(5.5

)

 

 

 

 

 

(74.3

)

Acquisitions, net of cash acquired

 

 

(794.7

)

 

 

 

 

 

 

 

 

 

 

 

(794.7

)

Net advances to subsidiaries

 

 

(326.9

)

 

 

 

 

 

 

 

 

326.9

 

 

 

 

Other investing activities, net

 

 

0.1

 

 

 

8.3

 

 

 

0.1

 

 

 

 

 

 

8.5

 

Cash used in investing activities

 

 

(1,127.7

)

 

 

(54.3

)

 

 

(5.4

)

 

 

326.9

 

 

 

(860.5

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net short-term debt (repayments) borrowings

 

 

 

 

 

(473.8

)

 

 

4.5

 

 

 

 

 

 

(469.3

)

Proceeds from long-term debt borrowings

 

 

2,257.9

 

 

 

 

 

 

 

 

 

 

 

 

2,257.9

 

Principal (payments) borrowings on long-term debt

 

 

(1,191.2

)

 

 

(0.5

)

 

 

0.1

 

 

 

 

 

 

(1,191.6

)

Dividends paid

 

 

(46.0

)

 

 

 

 

 

 

 

 

 

 

 

(46.0

)

Net intercompany borrowings

 

 

 

 

 

322.7

 

 

 

4.2

 

 

 

(326.9

)

 

 

 

Other financing activities, net

 

 

31.8

 

 

 

(1.4

)

 

 

 

 

 

 

 

 

30.4

 

Cash provided by (used in) financing activities

 

 

1,052.5

 

 

 

(153.0

)

 

 

8.8

 

 

 

(326.9

)

 

 

581.4

 

Effect of exchange rate changes on cash and cash equivalents

 

 

 

 

 

 

 

 

(1.6

)

 

 

 

 

 

(1.6

)

Increase (decrease) in cash and cash equivalents

 

 

19.6

 

 

 

(20.9

)

 

 

4.5

 

 

 

 

 

 

3.2

 

Cash and cash equivalents at beginning of year

 

 

28.1

 

 

 

13.1

 

 

 

56.4

 

 

 

 

 

 

97.6

 

Cash and cash equivalents at end of period

 

 

$

47.7

 

 

 

$

(7.8

)

 

 

$

60.9

 

 

 

$

 

 

 

$

100.8

 

 

Condensed Unaudited Consolidating Cash Flow Statement
For the six months ended June 30, 2012

(in millions)

 

 

 

 

Parent

 

 

 

Guarantor
Subsidiaries

 

 

 

Non-
Guarantor
Subsidiaries

 

 

 

Consolidating
Adjustments

 

 

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash provided by (used in) operating activities

 

 

$

111.0

 

 

 

$

(99.5

)

 

 

$

9.7

 

 

 

$

 

 

 

$

21.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchases of property, plant and equipment

 

 

(7.6

)

 

 

(72.0

)

 

 

(7.2

)

 

 

 

 

 

(86.8

)

Acquisitions, net of cash acquired

 

 

(65.9

)

 

 

(16.4

)

 

 

 

 

 

 

 

 

(82.3

)

Net advances to subsidiaries

 

 

(209.4

)

 

 

 

 

 

 

 

 

209.4

 

 

 

 

Other investing activities, net

 

 

0.1

 

 

 

1.7

 

 

 

 

 

 

 

 

 

1.8

 

Cash used in investing activities

 

 

(282.8

)

 

 

(86.7

)

 

 

(7.2

)

 

 

209.4

 

 

 

(167.3

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net short-term debt (repayments) borrowings

 

 

 

 

 

(29.5

)

 

 

0.1

 

 

 

 

 

 

(29.4

)

Proceeds from long-term debt borrowings

 

 

458.0

 

 

 

 

 

 

 

 

 

 

 

 

458.0

 

Principal payments on long-term debt

 

 

(258.0

)

 

 

(1.5

)

 

 

 

 

 

 

 

 

(259.5

)

Dividends paid

 

 

(22.5

)

 

 

 

 

 

 

 

 

 

 

 

(22.5

)

Net intercompany borrowings (repayments)

 

 

 

 

 

221.6

 

 

 

(12.2

)

 

 

(209.4

)

 

 

 

Other financing activities, net

 

 

9.9

 

 

 

(1.4

)

 

 

 

 

 

 

 

 

8.5

 

Cash provided by (used in) financing activities

 

 

187.4

 

 

 

189.2

 

 

 

(12.1

)

 

 

(209.4

)

 

 

155.1

 

Effect of exchange rate changes on cash and cash equivalents

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

 

15.6

 

 

 

3.0

 

 

 

(9.6

)

 

 

 

 

 

9.0

 

Cash and cash equivalents at beginning of year

 

 

15.1

 

 

 

10.8

 

 

 

58.7

 

 

 

 

 

 

84.6

 

Cash and cash equivalents at end of period

 

 

$

30.7

 

 

 

$

13.8

 

 

 

$

49.1

 

 

 

$

 

 

 

$

93.6