XML 65 R52.htm IDEA: XBRL DOCUMENT v3.10.0.1
Separate Financial Information of Subsidiary Guarantors of Indebtedness (Tables)
12 Months Ended
Dec. 31, 2018
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
Condensed Consolidated Statement of Operations
Condensed Consolidating Statement of Operations
For the Year Ended December 31, 2016
 
Quad/Graphics,
Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Total
Net sales
$
1,863.6

 
$
2,429.0

 
$
454.6

 
$
(417.7
)
 
$
4,329.5

Cost of sales
1,381.1

 
2,067.3

 
364.1

 
(417.7
)
 
3,394.8

Selling, general and administrative expenses
257.8

 
164.6

 
44.3

 

 
466.7

Depreciation and amortization
146.8

 
100.1

 
30.2

 

 
277.1

Restructuring, impairment and transaction-related charges
56.8

 
18.2

 
(1.4
)
 

 
73.6

Goodwill impairment

 

 

 

 

Total operating expenses
1,842.5

 
2,350.2

 
437.2

 
(417.7
)
 
4,212.2

Operating income (loss)
21.1

 
78.8

 
17.4

 

 
117.3

Interest expense (income)
76.0

 
(4.1
)
 
5.3

 

 
77.2

Net pension income

 
(5.1
)
 

 

 
(5.1
)
Loss (gain) on debt extinguishment
(14.1
)
 

 

 

 
(14.1
)
Earnings (loss) before income taxes and equity in (earnings) loss of consolidated and unconsolidated entities
(40.8
)
 
88.0

 
12.1

 

 
59.3

Income tax expense (benefit)
15.2

 
(4.8
)
 
2.6

 

 
13.0

Earnings (loss) before equity in (earnings) loss of consolidated and unconsolidated entities
(56.0
)
 
92.8

 
9.5

 

 
46.3

Equity in (earnings) loss of consolidated entities
(100.9
)
 
(6.0
)
 

 
106.9

 

Equity in (earnings) loss of unconsolidated entity

 

 
1.4

 

 
1.4

Net earnings (loss)
44.9

 
98.8

 
8.1

 
(106.9
)
 
44.9

Less: net earnings (loss) attributable to noncontrolling interests

 

 

 

 

Net earnings (loss) attributable to Quad common shareholders
$
44.9

 
$
98.8

 
$
8.1

 
$
(106.9
)
 
$
44.9

Condensed Consolidating Statement of Operations
For the Year Ended December 31, 2017
 
Quad/Graphics,
Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Total
Net sales
$
1,759.7

 
$
2,342.5

 
$
424.2

 
$
(395.0
)
 
$
4,131.4

Cost of sales
1,292.2

 
2,018.9

 
336.1

 
(387.8
)
 
3,259.4

Selling, general and administrative expenses
264.7

 
127.0

 
39.3

 
(7.2
)
 
423.8

Depreciation and amortization
107.0

 
103.4

 
22.1

 

 
232.5

Restructuring, impairment and transaction-related charges
44.3

 
13.0

 
3.1

 

 
60.4

Total operating expenses
1,708.2

 
2,262.3

 
400.6

 
(395.0
)
 
3,976.1

Operating income (loss)
51.5

 
80.2

 
23.6

 

 
155.3

Interest expense (income)
70.4

 
(3.1
)
 
3.8

 

 
71.1

Net pension income

 
(9.6
)
 

 

 
(9.6
)
Loss (gain) on debt extinguishment
2.6

 

 

 

 
2.6

Earnings (loss) before income taxes and equity in (earnings) loss of consolidated and unconsolidated entities
(21.5
)
 
92.9

 
19.8

 

 
91.2

Income tax expense (benefit)
(32.6
)
 
30.7

 
(14.1
)
 

 
(16.0
)
Earnings (loss) before equity in (earnings) loss of consolidated and unconsolidated entities
11.1

 
62.2

 
33.9

 

 
107.2

Equity in (earnings) loss of consolidated entities
(96.1
)
 
(2.9
)
 

 
99.0

 

Equity in (earnings) loss of unconsolidated entity

 

 

 

 

Net earnings (loss)
107.2

 
65.1

 
33.9

 
(99.0
)
 
107.2

Less: net earnings (loss) attributable to noncontrolling interests

 

 

 

 

Net earnings (loss) attributable to Quad common shareholders
$
107.2

 
$
65.1

 
$
33.9

 
$
(99.0
)
 
$
107.2

Condensed Consolidating Statement of Operations
For the Year Ended December 31, 2018
 
Quad/Graphics,
Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Total
Net sales
$
1,748.7

 
$
2,457.6

 
$
463.9

 
$
(476.5
)
 
$
4,193.7

Cost of sales
1,378.2

 
2,156.2

 
361.2

 
(466.3
)
 
3,429.3

Selling, general and administrative expenses
232.3

 
101.9

 
48.1

 
(10.2
)
 
372.1

Depreciation and amortization
99.5

 
104.7

 
26.5

 

 
230.7

Restructuring, impairment and transaction-related charges
9.1

 
72.3

 
22.2

 

 
103.6

Total operating expenses
1,719.1

 
2,435.1

 
458.0

 
(476.5
)
 
4,135.7

Operating income (loss)
29.6

 
22.5

 
5.9

 

 
58.0

Interest expense (income)
64.9

 
3.1

 
5.3

 

 
73.3

Net pension income

 
(12.4
)
 

 

 
(12.4
)
Loss (gain) on debt extinguishment

 

 

 

 

Earnings (loss) before income taxes and equity in (earnings) loss of consolidated and unconsolidated entities
(35.3
)

31.8


0.6



 
(2.9
)
Income tax expense (benefit)
13.9

 
(18.7
)
 
(5.0
)
 

 
(9.8
)
Earnings (loss) before equity in (earnings) loss of consolidated and unconsolidated entities
(49.2
)

50.5


5.6



 
6.9

Equity in (earnings) loss of consolidated entities
(57.7
)
 
(5.7
)
 

 
63.4

 

Equity in (earnings) loss of unconsolidated entity

 

 
(1.0
)
 

 
(1.0
)
Net earnings (loss)
8.5


56.2


6.6


(63.4
)

7.9

Less: net earnings (loss) attributable to noncontrolling interests

 

 
(0.6
)
 

 
(0.6
)
Net earnings (loss) attributable to Quad common shareholders
$
8.5


$
56.2


$
7.2


$
(63.4
)

$
8.5

Condensed Consolidated Statement of Comprehensive Income (Loss)
Condensed Consolidating Statement of Comprehensive Income (Loss)
For the Year Ended December 31, 2018
 
Quad/Graphics,
Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Total
Net earnings (loss)
$
8.5

 
$
56.2

 
$
6.6

 
$
(63.4
)
 
$
7.9

Other comprehensive income (loss), net of tax
(24.9
)
 
(17.8
)
 
(12.7
)
 
30.5

 
(24.9
)
Total comprehensive income (loss)
(16.4
)
 
38.4

 
(6.1
)
 
(32.9
)
 
(17.0
)
Less: comprehensive income (loss) attributable to noncontrolling interests

 

 
(0.6
)
 

 
(0.6
)
Comprehensive income (loss) attributable to Quad common shareholders
$
(16.4
)
 
$
38.4

 
$
(5.5
)
 
$
(32.9
)
 
$
(16.4
)
Condensed Consolidating Statement of Comprehensive Income (Loss)
For the Year Ended December 31, 2016
 
Quad/Graphics,
Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Total
Net earnings (loss)
$
44.9

 
$
98.8

 
$
8.1

 
$
(106.9
)
 
$
44.9

Other comprehensive income (loss), net of tax
(0.1
)
 
1.7

 
(4.7
)
 
3.0

 
(0.1
)
Total comprehensive income (loss)
44.8

 
100.5

 
3.4

 
(103.9
)
 
44.8

Less: comprehensive income (loss) attributable to noncontrolling interests

 

 

 

 

Comprehensive income (loss) attributable to Quad common shareholders
$
44.8

 
$
100.5

 
$
3.4

 
$
(103.9
)
 
$
44.8

Condensed Consolidating Statement of Comprehensive Income (Loss)
For the Year Ended December 31, 2017
 
Quad/Graphics,
Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Total
Net earnings (loss)
$
107.2

 
$
65.1

 
$
33.9

 
$
(99.0
)
 
$
107.2

Other comprehensive income (loss), net of tax
28.2

 
13.0

 
12.0

 
(25.0
)
 
28.2

Total comprehensive income (loss)
135.4

 
78.1

 
45.9

 
(124.0
)
 
135.4

Less: comprehensive income (loss) attributable to noncontrolling interests

 

 

 

 

Comprehensive income (loss) attributable to Quad common shareholders
$
135.4

 
$
78.1

 
$
45.9

 
$
(124.0
)
 
$
135.4

Condensed Consolidating Balance Sheet
Condensed Consolidating Balance Sheet
As of December 31, 2018
 
Quad/Graphics,
Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Total
ASSETS
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
60.3

 
$
2.9

 
$
6.3

 
$

 
$
69.5

Receivables, less allowances for doubtful accounts
378.0

 
63.3

 
87.4

 

 
528.7

Intercompany receivables

 
153.9

 
28.8

 
(182.7
)
 

Inventories
108.6

 
121.0

 
71.0

 

 
300.6

Other current assets
34.3

 
4.3

 
9.2

 

 
47.8

Total current assets
581.2

 
345.4

 
202.7

 
(182.7
)
 
946.6

 
 
 
 
 
 
 
 
 
 
Property, plant and equipment—net
647.7

 
451.6

 
158.1

 

 
1,257.4

Investment in consolidated entities
757.0

 
16.7

 

 
(773.7
)
 

Goodwill and intangible assets—net
1.7

 
111.3

 
54.2

 

 
167.2

Intercompany loan receivable
109.7

 

 

 
(109.7
)
 

Other long-term assets
42.5

 
10.4

 
45.0

 

 
97.9

Total assets
$
2,139.8

 
$
935.4

 
$
460.0

 
$
(1,066.1
)
 
$
2,469.1

 
 
 
 
 
 
 
 
 
 
LIABILITIES AND SHAREHOLDERS' EQUITY
 
 
 
 
 
 
 
 
 
Accounts payable
$
265.5

 
$
137.8

 
$
107.7

 
$

 
$
511.0

Intercompany accounts payable
182.7

 

 

 
(182.7
)
 

Short-term debt and current portion of long-term debt and capital lease obligations
29.7

 
0.7

 
17.6

 

 
48.0

Other current liabilities
182.6

 
64.7

 
45.0

 

 
292.3

Total current liabilities
660.5

 
203.2

 
170.3

 
(182.7
)
 
851.3

 
 
 
 
 
 
 
 
 
 
Long-term debt and capital lease obligations
878.8

 
1.0

 
13.1

 

 
892.9

Intercompany loan payable

 
42.0

 
67.7

 
(109.7
)
 

Other long-term liabilities
140.3

 
115.4

 
9.0

 

 
264.7

Total liabilities
1,679.6

 
361.6

 
260.1

 
(292.4
)
 
2,008.9

 
 
 
 
 
 
 
 
 
 
Total shareholders' equity and noncontrolling interests
460.2

 
573.8

 
199.9

 
(773.7
)
 
460.2

Total liabilities and shareholders' equity
$
2,139.8

 
$
935.4

 
$
460.0

 
$
(1,066.1
)
 
$
2,469.1


Condensed Consolidating Balance Sheet
As of December 31, 2017
 
Quad/Graphics,
Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Total
ASSETS
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
51.7

 
$
2.0

 
$
10.7

 
$

 
$
64.4

Receivables, less allowances for doubtful accounts
427.9

 
40.6

 
84.0

 

 
552.5

Intercompany receivables

 
85.3

 

 
(85.3
)
 

Inventories
97.0

 
108.6

 
40.9

 

 
246.5

Other current assets
35.2

 
2.6

 
7.3

 

 
45.1

Total current assets
611.8

 
239.1

 
142.9

 
(85.3
)
 
908.5

 
 
 
 
 
 
 
 
 
 
Property, plant and equipment—net
706.5

 
508.6

 
162.5

 

 
1,377.6

Investment in consolidated entities
578.3

 
12.1

 

 
(590.4
)
 

Goodwill and intangible assets—net
6.9

 
25.5

 
11.0

 

 
43.4

Intercompany loan receivable
106.3

 

 
1.7

 
(108.0
)
 

Other long-term assets
60.5

 
13.5

 
48.9

 

 
122.9

Total assets
$
2,070.3

 
$
798.8

 
$
367.0

 
$
(783.7
)
 
$
2,452.4

 
 
 
 
 
 
 
 
 
 
LIABILITIES AND SHAREHOLDERS' EQUITY
 
 
 
 
 
 
 
 
 
Accounts payable
$
201.6

 
$
115.9

 
$
64.1

 
$

 
$
381.6

Intercompany accounts payable
75.1

 

 
10.2

 
(85.3
)
 

Short-term debt and current portion of long-term debt and capital lease obligations
31.9

 
1.0

 
14.7

 

 
47.6

Other current liabilities
213.9

 
74.9

 
27.9

 

 
316.7

Total current liabilities
522.5

 
191.8

 
116.9

 
(85.3
)
 
745.9

 
 
 
 
 
 
 
 
 
 
Long-term debt and capital lease obligations
904.3

 
1.4

 
11.5

 

 
917.2

Intercompany loan payable

 
40.9

 
67.1

 
(108.0
)
 

Other long-term liabilities
121.1

 
133.4

 
12.4

 

 
266.9

Total liabilities
1,547.9

 
367.5

 
207.9

 
(193.3
)
 
1,930.0

 
 
 
 
 
 
 
 
 
 
Total shareholders' equity and noncontrolling interests
522.4

 
431.3

 
159.1

 
(590.4
)
 
522.4

Total liabilities and shareholders' equity
$
2,070.3

 
$
798.8

 
$
367.0

 
$
(783.7
)
 
$
2,452.4

Condensed Consolidated Statement of Cash Flows
Condensed Consolidating Statement of Cash Flows
For the Year Ended December 31, 2018
 
Quad/Graphics,
Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Total
OPERATING ACTIVITIES
 
 
 
 
 
 
 
 
 
Net cash from (used in) operating activities
$
145.1

 
$
65.6

 
$
49.9

 
$

 
$
260.6

 
 
 
 
 
 
 
 
 
 
INVESTING ACTIVITIES
 
 
 
 
 
 
 
 
 
Purchases of property, plant and equipment
(23.7
)
 
(45.3
)
 
(27.3
)
 

 
(96.3
)
Acquisition related investing activities—net of cash acquired

 
(76.4
)
 
5.0

 

 
(71.4
)
Intercompany investing activities
(151.0
)
 
(81.2
)
 
(0.6
)
 
232.8

 

Other investing activities
29.4

 
13.3

 
4.5

 

 
47.2

Net cash from (used in) investing activities
(145.3
)
 
(189.6
)
 
(18.4
)
 
232.8

 
(120.5
)
 
 
 
 
 
 
 
 
 
 
FINANCING ACTIVITIES
 
 
 
 
 
 
 
 
 
Proceeds from issuance of long-term debt

 

 
7.8

 

 
7.8

Payments of long-term debt and capital lease obligations
(31.7
)
 
(2.1
)
 
(5.7
)
 

 
(39.5
)
Borrowings on revolving credit facilities
2,536.3

 

 
27.4

 

 
2,563.7

Payments on revolving credit facilities
(2,536.3
)
 

 
(24.8
)
 

 
(2,561.1
)
Purchases of treasury stock
(36.7
)
 

 

 

 
(36.7
)
Payment of cash dividends
(62.9
)
 

 

 

 
(62.9
)
Intercompany financing activities
144.9

 
127.0

 
(39.1
)
 
(232.8
)
 

Other financing activities
(4.8
)
 

 

 

 
(4.8
)
Net cash from (used in) financing activities
8.8

 
124.9

 
(34.4
)
 
(232.8
)
 
(133.5
)
 
 
 
 
 
 
 
 
 
 
Effect of exchange rates on cash and cash equivalents

 

 
(1.5
)
 

 
(1.5
)
Net increase (decrease) in cash and cash equivalents
8.6

 
0.9

 
(4.4
)
 

 
5.1

Cash and cash equivalents at beginning of year
51.7

 
2.0

 
10.7

 

 
64.4

Cash and cash equivalents at end of year
$
60.3

 
$
2.9

 
$
6.3

 
$

 
$
69.5



Condensed Consolidating Statement of Cash Flows
For the Year Ended December 31, 2017
 
Quad/Graphics,
Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Total
OPERATING ACTIVITIES
 
 
 
 
 
 
 
 
 
Net cash from (used in) operating activities
$
974.5

 
$
(647.3
)
 
$
16.8

 
$

 
$
344.0

 
 
 
 
 
 
 
 
 
 
INVESTING ACTIVITIES
 
 
 
 
 
 
 
 
 
Purchases of property, plant and equipment
(27.5
)
 
(43.9
)
 
(14.5
)
 

 
(85.9
)
Divestiture related investing activities
8.4

 
5.7

 

 

 
14.1

Acquisition related investing activities—net of cash acquired

 

 

 

 

Intercompany investing activities
(18.1
)
 
632.7

 
(0.3
)
 
(614.3
)
 

Other investing activities
0.9

 
21.6

 
2.1

 

 
24.6

Net cash from (used in) investing activities
(36.3
)
 
616.1

 
(12.7
)
 
(614.3
)
 
(47.2
)
 
 
 
 
 
 
 
 
 
 
FINANCING ACTIVITIES
 
 
 
 
 
 
 
 
 
Proceeds from issuance of long-term debt
375.0

 

 

 

 
375.0

Payments of long-term debt and capital lease obligations
(523.3
)
 
(2.9
)
 
(4.3
)
 

 
(530.5
)
Borrowings on revolving credit facilities
706.7

 

 
11.8

 

 
718.5

Payments on revolving credit facilities
(725.7
)
 

 
(10.3
)
 

 
(736.0
)
Purchases of treasury stock
(3.8
)
 

 

 

 
(3.8
)
Payment of cash dividends
(62.5
)
 

 

 

 
(62.5
)
Intercompany financing activities
(645.1
)
 
30.2

 
0.6

 
614.3

 

Other financing activities
(8.1
)
 
(4.3
)
 

 

 
(12.4
)
Net cash from (used in) financing activities
(886.8
)
 
23.0

 
(2.2
)
 
614.3

 
(251.7
)
 
 
 
 
 
 
 
 
 
 
Effect of exchange rates on cash and cash equivalents

 

 
0.1

 

 
0.1

Net increase (decrease) in cash and cash equivalents
51.4

 
(8.2
)
 
2.0

 

 
45.2

Cash and cash equivalents at beginning of year
0.3

 
10.2

 
8.7

 

 
19.2

Cash and cash equivalents at end of year
$
51.7

 
$
2.0

 
$
10.7

 
$

 
$
64.4



Condensed Consolidating Statement of Cash Flows
For the Year Ended December 31, 2016
 
Quad/Graphics,
Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Total
OPERATING ACTIVITIES
 
 
 
 
 
 
 
 
 
Net cash from (used in) operating activities
$
676.2

 
$
(340.8
)
 
$
18.2

 
$

 
$
353.6

 
 
 
 
 
 
 
 
 
 
INVESTING ACTIVITIES
 
 
 
 
 
 
 
 
 
Purchases of property, plant and equipment
(35.9
)
 
(46.8
)
 
(23.4
)
 

 
(106.1
)
Acquisition related investing activities—net of cash acquired
(0.9
)
 
0.9

 

 

 

Intercompany investing activities
(62.4
)
 
368.1

 
3.8

 
(309.5
)
 

Other investing activities
(4.5
)
 
18.1

 
3.7

 

 
17.3

Net cash from (used in) investing activities
(103.7
)
 
340.3

 
(15.9
)
 
(309.5
)
 
(88.8
)
 
 
 
 
 
 
 
 
 
 
FINANCING ACTIVITIES
 
 
 
 
 
 
 
 
 
Proceeds from issuance of long-term debt

 

 
19.7

 

 
19.7

Payments of long-term debt and capital lease obligations
(195.7
)
 
(3.5
)
 
(2.3
)
 

 
(201.5
)
Borrowings on revolving credit facilities
806.1

 

 
65.8

 

 
871.9

Payments on revolving credit facilities
(857.9
)
 

 
(60.1
)
 

 
(918.0
)
Purchases of treasury stock
(8.8
)
 

 

 

 
(8.8
)
Payment of cash dividends
(61.1
)
 

 

 

 
(61.1
)
Intercompany financing activities
(285.9
)
 
0.2

 
(23.8
)
 
309.5

 

Other financing activities
28.8

 
(0.3
)
 

 

 
28.5

Net cash from (used in) financing activities
(574.5
)
 
(3.6
)
 
(0.7
)
 
309.5

 
(269.3
)
 
 
 
 
 
 
 
 
 
 
Effect of exchange rates on cash and cash equivalents

 

 
(0.6
)
 

 
(0.6
)
Net increase (decrease) in cash and cash equivalents
(2.0
)
 
(4.1
)
 
1.0

 

 
(5.1
)
Cash and cash equivalents at beginning of year
2.3

 
14.3

 
7.7

 

 
24.3

Cash and cash equivalents at end of year
$
0.3

 
$
10.2

 
$
8.7

 
$

 
$
19.2