XML 33 R17.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Financial Statements
3 Months Ended
Mar. 31, 2014
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 borrowings under the Credit Agreement. 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, 2014

(in millions)

 

 

 

 

 

 

 

Non-

 

 

 

 

 

 

 

 

 

Guarantor

 

Guarantor

 

Consolidating

 

 

 

 

 

Parent

 

Subsidiaries

 

Subsidiaries

 

Adjustments

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

46.8

 

$

(9.5

)

$

76.3

 

$

 

$

113.6

 

Accounts receivable, less allowance for doubtful accounts

 

79.0

 

976.0

 

105.1

 

 

1,160.1

 

Inventories

 

60.5

 

1,449.8

 

145.9

 

 

1,656.2

 

Income taxes receivable

 

49.9

 

 

 

(49.9

)

 

Intercompany receivables

 

0.4

 

20.7

 

1.5

 

(22.6

)

 

Other current assets

 

109.2

 

51.9

 

10.6

 

(76.5

)

95.2

 

Total current assets

 

345.8

 

2,488.9

 

339.4

 

(149.0

)

3,025.1

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in subsidiaries

 

4,555.0

 

211.5

 

 

(4,766.5

)

 

Property, plant and equipment, net

 

100.6

 

1,291.1

 

202.3

 

 

1,594.0

 

Goodwill

 

23.8

 

1,556.8

 

109.7

 

 

1,690.3

 

Intangible assets, net

 

34.4

 

1,048.2

 

114.1

 

 

1,196.7

 

Intercompany receivables

 

1,376.6

 

112.4

 

10.1

 

(1,499.1

)

 

Other assets

 

20.9

 

64.4

 

5.3

 

 

90.6

 

Total assets

 

$

6,457.1

 

$

6,773.3

 

$

780.9

 

$

(6,414.6

)

$

7,596.7

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities & Equity

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

43.3

 

$

403.1

 

$

33.5

 

$

(22.6

)

$

457.3

 

Accrued compensation and retirement costs

 

9.5

 

69.5

 

8.9

 

 

87.9

 

Other current liabilities

 

79.5

 

91.5

 

44.4

 

(51.2

)

164.2

 

Deferred income taxes

 

 

75.2

 

 

(75.2

)

 

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

 

25.3

 

 

11.5

 

 

36.8

 

Total current liabilities

 

157.6

 

639.3

 

98.3

 

(149.0

)

746.2

 

Long-term debt

 

2,038.1

 

5.7

 

47.2

 

 

2,091.0

 

Intercompany borrowings

 

 

1,321.7

 

177.4

 

(1,499.1

)

 

Other long-term liabilities

 

321.9

 

446.6

 

41.0

 

 

809.5

 

Total Reliance shareholders’ equity

 

3,939.5

 

4,352.9

 

413.6

 

(4,766.5

)

3,939.5

 

Noncontrolling interests

 

 

7.1

 

3.4

 

 

10.5

 

Total equity

 

3,939.5

 

4,360.0

 

417.0

 

(4,766.5

)

3,950.0

 

Total liabilities and equity

 

$

6,457.1

 

$

6,773.3

 

$

780.9

 

$

(6,414.6

)

$

7,596.7

 

 

Condensed Unaudited Consolidating Balance Sheet
As of December 31, 2013

(in millions)

 

 

 

 

 

 

 

Non-

 

 

 

 

 

 

 

 

 

Guarantor

 

Guarantor

 

Consolidating

 

 

 

 

 

Parent

 

Subsidiaries

 

Subsidiaries

 

Adjustments

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

19.7

 

$

(0.8

)

$

64.7

 

$

 

$

83.6

 

Accounts receivable, less allowance for doubtful accounts

 

64.1

 

820.3

 

99.1

 

 

983.5

 

Inventories

 

52.6

 

1,344.8

 

142.6

 

 

1,540.0

 

Income taxes receivable

 

34.4

 

 

 

(0.5

)

33.9

 

Intercompany receivables

 

0.3

 

350.6

 

2.2

 

(353.1

)

 

Other current assets

 

124.8

 

40.8

 

8.9

 

(76.6

)

97.9

 

Total current assets

 

295.9

 

2,555.7

 

317.5

 

(430.2

)

2,738.9

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in subsidiaries

 

4,647.7

 

312.4

 

 

(4,960.1

)

 

Property, plant and equipment, net

 

100.8

 

1,298.7

 

204.4

 

 

1,603.9

 

Goodwill

 

23.8

 

1,555.7

 

112.1

 

 

1,691.6

 

Intangible assets, net

 

17.4

 

1,077.8

 

118.6

 

 

1,213.8

 

Intercompany receivables

 

1,219.4

 

22.4

 

394.3

 

(1,636.1

)

 

Other assets

 

20.8

 

66.6

 

5.4

 

 

92.8

 

Total assets

 

$

6,325.8

 

$

6,889.3

 

$

1,152.3

 

$

(7,026.4

)

$

7,341.0

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities & Equity

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

29.1

 

$

185.8

 

$

418.5

 

$

(353.1

)

$

280.3

 

Accrued compensation and retirement costs

 

21.1

 

85.9

 

12.5

 

 

119.5

 

Other current liabilities

 

53.5

 

63.1

 

22.4

 

(1.9

)

137.1

 

Deferred income taxes

 

 

75.2

 

 

(75.2

)

 

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

 

25.3

 

 

11.2

 

 

36.5

 

Total current liabilities

 

129.0

 

410.0

 

464.6

 

(430.2

)

573.4

 

Long-term debt

 

2,019.2

 

5.7

 

47.6

 

 

2,072.5

 

Intercompany borrowings

 

 

1,550.6

 

85.5

 

(1,636.1

)

 

Other long-term liabilities

 

303.0

 

466.5

 

41.2

 

 

810.7

 

Total Reliance shareholders’ equity

 

3,874.6

 

4,450.1

 

510.0

 

(4,960.1

)

3,874.6

 

Noncontrolling interests

 

 

6.4

 

3.4

 

 

9.8

 

Total equity

 

3,874.6

 

4,456.5

 

513.4

 

(4,960.1

)

3,884.4

 

Total liabilities and equity

 

$

6,325.8

 

$

6,889.3

 

$

1,152.3

 

$

(7,026.4

)

$

7,341.0

 

 

Condensed Unaudited Consolidating Statement of Income
For the three months ended March 31, 2014
(in millions)

 

 

 

 

 

 

 

Non-

 

 

 

 

 

 

 

 

 

Guarantor

 

Guarantor

 

Consolidating

 

 

 

 

 

Parent

 

Subsidiaries

 

Subsidiaries

 

Adjustments

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

182.4

 

$

2,244.9

 

$

187.6

 

$

(61.9

)

$

2,553.0

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

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

 

146.1

 

1,678.6

 

143.0

 

(61.9

)

1,905.8

 

Warehouse, delivery, selling, general and administrative

 

45.1

 

381.1

 

31.2

 

(16.4

)

441.0

 

Depreciation and amortization

 

4.5

 

42.9

 

4.5

 

 

51.9

 

 

 

195.7

 

2,102.6

 

178.7

 

(78.3

)

2,398.7

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating (loss) income

 

(13.3

)

142.3

 

8.9

 

16.4

 

154.3

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

Interest

 

(19.2

)

(6.2

)

(1.2

)

6.4

 

(20.2

)

Other income (expense), net

 

20.5

 

(0.2

)

2.5

 

(22.8

)

 

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

 

(12.0

)

135.9

 

10.2

 

 

134.1

 

Equity in earnings of subsidiaries

 

84.7

 

2.8

 

 

(87.5

)

 

Income before income taxes

 

72.7

 

138.7

 

10.2

 

(87.5

)

134.1

 

Income tax (benefit) provision

 

(14.5

)

56.8

 

3.9

 

 

46.2

 

Net income

 

87.2

 

81.9

 

6.3

 

(87.5

)

87.9

 

Less: Net income attributable to noncontrolling interests

 

 

0.7

 

 

 

0.7

 

Net income attributable to Reliance

 

$

87.2

 

$

81.2

 

$

6.3

 

$

(87.5

)

$

87.2

 

Comprehensive income (loss) attributable to Reliance

 

$

87.4

 

$

81.3

 

$

(2.8

)

$

(87.5

)

$

78.4

 

 

Condensed Unaudited Consolidating Statement of Income
For the three months ended March 31, 2013

(in millions)

 

 

 

 

 

 

 

Non-

 

 

 

 

 

 

 

 

 

Guarantor

 

Guarantor

 

Consolidating

 

 

 

 

 

Parent

 

Subsidiaries

 

Subsidiaries

 

Adjustments

 

Consolidated

 

Net sales

 

$

179.4

 

$

1,738.7

 

$

163.7

 

$

(56.5

)

$

2,025.3

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

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

 

138.1

 

1,291.4

 

123.5

 

(56.5

)

1,496.5

 

Warehouse, delivery, selling, general and administrative

 

50.9

 

299.6

 

23.3

 

(16.1

)

357.7

 

Depreciation and amortization

 

4.0

 

33.6

 

3.5

 

 

41.1

 

 

 

193.0

 

1,624.6

 

150.3

 

(72.6

)

1,895.3

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating (loss) income

 

(13.6

)

114.1

 

13.4

 

16.1

 

130.0

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

Interest

 

(13.1

)

(2.5

)

(0.5

)

3.0

 

(13.1

)

Other income (expense), net

 

18.3

 

3.9

 

(0.2

)

(19.1

)

2.9

 

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

 

(8.4

)

115.5

 

12.7

 

 

119.8

 

Equity in earnings of subsidiaries

 

82.6

 

4.8

 

 

(87.4

)

 

Income before income taxes

 

74.2

 

120.3

 

12.7

 

(87.4

)

119.8

 

Income tax (benefit) provision

 

(9.5

)

42.2

 

2.6

 

 

35.3

 

Net income

 

83.7

 

78.1

 

10.1

 

(87.4

)

84.5

 

Less: Net income attributable to noncontrolling interests

 

 

0.8

 

 

 

0.8

 

Net income attributable to Reliance

 

$

83.7

 

$

77.3

 

$

10.1

 

$

(87.4

)

$

83.7

 

Comprehensive income attributable to Reliance

 

$

82.2

 

$

77.5

 

$

1.5

 

$

(87.4

)

$

73.8

 

 

Condensed Unaudited Consolidating Cash Flow Statement
For the three months ended March 31, 2014

(in millions)

 

 

 

 

 

 

 

Non-

 

 

 

 

 

 

 

 

 

Guarantor

 

Guarantor

 

Consolidating

 

 

 

 

 

Parent

 

Subsidiaries

 

Subsidiaries

 

Adjustments

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash provided by (used in) operating activities

 

$

164.6

 

$

(94.5

)

$

(1.3

)

$

 

$

68.8

 

 

 

 

 

 

 

 

 

 

 

 

 

Investing activities:

 

 

 

 

 

 

 

 

 

 

 

Purchases of property, plant and equipment

 

(3.3

)

(23.7

)

(1.9

)

 

(28.9

)

Net advances to subsidiaries

 

(134.6

)

 

 

134.6

 

 

Other investing activities, net

 

0.1

 

(9.2

)

 

 

(9.1

)

Cash used in investing activities

 

(137.8

)

(32.9

)

(1.9

)

134.6

 

(38.0

)

 

 

 

 

 

 

 

 

 

 

 

 

Financing activities:

 

 

 

 

 

 

 

 

 

 

 

Net short-term debt borrowings

 

 

 

0.3

 

 

0.3

 

Proceed from long-term debt borrowings

 

160.0

 

 

 

 

160.0

 

Principal payments on long-term debt

 

(141.3

)

(0.4

)

 

 

(141.7

)

Dividends paid

 

(27.1

)

 

 

 

(27.1

)

Intercompany borrowings

 

 

119.1

 

15.5

 

(134.6

)

 

Other financing activities, net

 

8.7

 

 

 

 

8.7

 

Cash provided by financing activities

 

0.3

 

118.7

 

15.8

 

(134.6

)

0.2

 

Effect of exchange rate changes on cash and cash equivalents

 

 

 

(1.0

)

 

(1.0

)

Increase (decrease) in cash and cash equivalents

 

27.1

 

(8.7

)

11.6

 

 

30.0

 

Cash and cash equivalents at beginning of year

 

19.7

 

(0.8

)

64.7

 

 

83.6

 

Cash and cash equivalents at end of period

 

$

46.8

 

$

(9.5

)

$

76.3

 

$

 

$

113.6

 

 

Condensed Unaudited Consolidating Cash Flow Statement
For the three months ended March 31, 2013

(in millions)

 

 

 

 

 

 

 

Non-

 

 

 

 

 

 

 

 

 

Guarantor

 

Guarantor

 

Consolidating

 

 

 

 

 

Parent

 

Subsidiaries

 

Subsidiaries

 

Adjustments

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash provided by (used in) operating activities

 

$

112.9

 

$

(66.5

)

$

25.8

 

$

 

$

72.2

 

 

 

 

 

 

 

 

 

 

 

 

 

Investing activities:

 

 

 

 

 

 

 

 

 

 

 

Purchases of property, plant and equipment

 

(3.0

)

(21.6

)

(2.2

)

 

(26.8

)

Net advances to subsidiaries

 

(52.2

)

 

 

52.2

 

 

Other investing activities, net

 

 

7.3

 

 

 

7.3

 

Cash used in investing activities

 

(55.2

)

(14.3

)

(2.2

)

52.2

 

(19.5

)

 

 

 

 

 

 

 

 

 

 

 

 

Financing activities:

 

 

 

 

 

 

 

 

 

 

 

Net short-term debt borrowings

 

 

 

3.1

 

 

3.1

 

Proceed from long-term debt borrowings

 

50.0

 

 

 

 

50.0

 

Principal payments on long-term debt

 

(110.0

)

 

 

 

(110.0

)

Dividends paid

 

(22.9

)

 

 

 

(22.9

)

Net intercompany borrowings (repayments)

 

 

81.6

 

(29.4

)

(52.2

)

 

Other financing activities, net

 

30.8

 

(0.7

)

 

 

30.1

 

Cash (used in) provided by financing activities

 

(52.1

)

80.9

 

(26.3

)

(52.2

)

(49.7

)

Effect of exchange rate changes on cash and cash equivalents

 

 

 

(0.5

)

 

(0.5

)

Increase (decrease) in cash and cash equivalents

 

5.6

 

0.1

 

(3.2

)

 

2.5

 

Cash and cash equivalents at beginning of year

 

28.1

 

13.1

 

56.4

 

 

97.6

 

Cash and cash equivalents at end of period

 

$

33.7

 

$

13.2

 

$

53.2

 

$

 

$

100.1