CONSOLIDATING CONDENSED STATEMENTS OF OPERATIONS



	The Company (Parent)			Combined Guarantor Subsidiaries			Combined Non-Guarantor Subsidiaries			Eliminations			Total
	(in thousands)
Year ended December 31, 2014
Net sales	$	213,072		$	413,067		$	740,669		$	(96,645	)	$	1,270,163
Cost of products sold	192,566			314,562			512,521			(96,874		)	922,775
Gross Profit	20,506			98,505			228,148			229			347,388
Selling, general and administrative expenses	119,904			81,676			182,416			(83		)	383,913
Charge related to restructuring activities	9,672			(1,326		)	2,766			—			11,112
Asset write-downs to intangibles	—			13,041			—			—			13,041
Income (loss) from equity investee	53,536			35,208			280			(89,024		)	—
Interest expense—net	175			2,114			243			—			2,532
Earnings (Loss) from Continuing Operations Before Income Taxes	(55,709		)	38,208			43,003			(88,712		)	(63,210		)
Income taxes	361			—			5,189			—			5,550
Net Earnings (Loss) from Continuing Operations	(56,070		)	38,208			37,814			(88,712		)	(68,760		)
Net Earnings from Discontinued Operations	—			12,690			—			—			12,690
Net Earnings (Loss)	(56,070		)	50,898			37,814			(88,712		)	(56,070		)

Other Comprehensive Income (Loss), net of Tax	(53,537		)	(5,057		)	(50,058		)	55,115			(53,537		)

Comprehensive Income (Loss)	$	(109,607	)	$	45,841		$	(12,244	)	$	(33,597	)	$	(109,607	)



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		$	460,960		$	720,978	$	(89,304	)	$	1,334,505
Cost of products sold	211,896			338,650			506,308		(89,775		)	967,079
Gross Profit	29,975			122,310			214,670		471			367,426
Selling, general and administrative expenses	123,377			93,731			177,530		2,694			397,332
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		)	3,353			1,002		—			2,694
Earnings (Loss) from Continuing Operations Before Income Taxes	35,253			53,541			33,250		(165,503		)	(43,459		)
Income taxes (benefit)	2,202			(1,785		)	10,458		—			10,875
Net Earnings (Loss) from Continuing Operations	33,051			55,326			22,792		(165,503		)	(54,334		)
Net Earnings from Discontinued Operations	—			87,385			—		—			87,385
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		$	452,317		$	724,641		$	(118,324	)	$	1,415,818
Cost of products sold	274,439			331,010			500,855			(117,423		)	988,881
Gross Profit	82,745			121,307			223,786			(901		)	426,937
Selling, general and administrative expenses	134,170			81,883			186,244			4,526			406,823
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 and goodwill	—			—			773			—			773
Income (loss) from equity investee	62,637			2,278			499			(65,414		)	—
Interest expense—net	2,725			1,244			3,084			—			7,053
Earnings (Loss) from Continuing Operations Before Income Taxes	3,316			40,052			28,545			(70,841		)	1,072
Income taxes (benefit)	1,489			(2,976		)	16,642			—			15,155
Net Earnings (Loss) from Continuing Operations	1,827			43,028			11,903			(70,841		)	(14,083		)
Net Earnings from Discontinued Operations	—			15,910			—			—			15,910
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 BALANCE SHEETS



	The Company (Parent)		Combined Guarantor Subsidiaries		Combined Non-Guarantor Subsidiaries		Eliminations			Total
	(in thousands)
December 31, 2014
Assets
Current Assets
Cash and cash equivalents	$	7,340	$	355	$	31,236	$	—		$	38,931
Trade receivables, net	50,656		24,560		85,198		—			160,414
Installment receivables, net	—		292		762		—			1,054
Inventories, net	25,272		25,848		107,139		(2,383		)	155,876
Deferred income taxes	—		—		2,048		—			2,048
Intercompany advances, net	10,007		976		84,816		(95,799		)	—
Other current assets	8,134		397		33,123		(4,635		)	37,019
Total Current Assets	101,409		52,428		344,322		(102,817		)	395,342
Investment in Subsidiaries	1,409,482		491,541		—		(1,901,023		)	—
Intercompany Advances, net	1,049,235		1,685,366		184,651		(2,919,252		)	—
Other Assets	16,955		656		1,442		—			19,053
Intangibles	286		450		37,334		—			38,070
Property and Equipment, net	29,686		13,051		42,818		—			85,555
Goodwill	—		16,660		409,051		—			425,711
Total Assets	$	2,607,053	$	2,260,152	$	1,019,618	$	(4,923,092	)	$	963,731
Liabilities and Shareholders’ Equity
Current Liabilities
Accounts payable	$	49,040	$	6,362	$	64,749	$	—		$	120,151
Accrued expenses	52,022		20,900		88,188		(4,635		)	156,475
Current taxes, payable and deferred	1,632		—		11,002		—			12,634
Intercompany advances, net	81,141		1,738		12,920		(95,799		)	—
Short-term debt and current maturities of long-term obligations	—		8		959		—			967
Total Current Liabilities	183,835		29,008		177,818		(100,434		)	290,227
Long-Term Debt	15,351		6		4,020		—			19,377
Other Long-Term Obligations	28,551		—		60,254		—			88,805
Intercompany Advances, net	1,813,994		1,051,170		54,088		(2,919,252		)	—
Total Shareholders’ Equity	565,322		1,179,968		723,438		(1,903,406		)	565,322
Total Liabilities and Shareholders’ Equity	$	2,607,053	$	2,260,152	$	1,019,618	$	(4,923,092	)	$	963,731

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
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
Current taxes, payable and deferred	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 STATEMENTS OF CASH FLOWS



	The Company (Parent)			Combined Guarantor Subsidiaries			Combined Non-Guarantor Subsidiaries			Eliminations			Total
	(in thousands)
Year ended December 31, 2014
Net Cash Provided (Used) by Operating Activities	$	(34,135	)	$	(511	)	$	14,105		$	29,433		$	8,892
Investing Activities
Purchases of property and equipment	(2,256		)	(1,811		)	(8,260		)	—			(12,327		)
Proceeds from sale of property and equipment	—			—			2,521			—			2,521
Proceeds from sale of businesses	—			21,870			—			—			21,870
Decrease in other long-term assets	20,926			—			23			—			20,949
Other	44,420			(14,393		)	(25		)	(29,433		)	569
Net Cash Provided (Used) for Investing Activities	63,090			5,666			(5,741		)	(29,433		)	33,582
Financing Activities
Proceeds from revolving lines of credit and long-term borrowings	255,658			—			—			—			255,658
Payments on revolving lines of credit and long-term borrowings	(277,570		)	(5,113		)	(4,029		)	—			(286,712		)
Proceeds from exercise of equity awards	480			—			—			—			480
Payment of dividends	(1,584		)	—			—			—			(1,584		)
Net Cash Used by Financing Activities	(23,016		)	(5,113		)	(4,029		)	—			(32,158		)
Effect of exchange rate changes on cash	—			—			(1,170		)	—			(1,170		)
Increase in cash and cash equivalents	5,939			42			3,165			—			9,146
Cash and cash equivalents at beginning of year	1,401			313			28,071			—			29,785
Cash and cash equivalents at end of year	$	7,340		$	355		$	31,236		$	—		$	38,931

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
Decrease in 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 equity awards	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		)
(Increase) decrease in other long-term assets	(381		)	—			116			—			(265		)
Other	82,999			(10,849		)	46			(72,441		)	(245		)
Net Cash Provided (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
Increase (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