XML 152 R27.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Guarantor Financial Information
12 Months Ended
Dec. 31, 2013
Condensed Consolidating Guarantor Financial Information

Note 17 —Condensed consolidating guarantor financial information

In June 2011, Teleflex Incorporated (referred to below as “Parent Company”) issued $250 million of 6.875% senior subordinated notes through a registered public offering. The notes are guaranteed, jointly and severally, by certain of the Parent Company’s subsidiaries (each, a “Guarantor Subsidiary” and collectively, the “Guarantor Subsidiaries”). The guarantees are full and unconditional, subject to certain customary release provisions. Each Guarantor Subsidiary is directly or indirectly 100% owned by the Parent Company. The Company’s condensed consolidating statements of income (loss) and comprehensive income (loss) and condensed consolidating statements of cash flows for the years ended December 31, 2013, December 31, 2012 and December 31, 2011 and condensed consolidating balance sheets as of December 31, 2013 and December 31, 2012, each of which are set forth below, provide condensed consolidating information for:

a.

Parent Company, the issuer of the guaranteed obligations;

b.

Guarantor Subsidiaries, on a combined basis;

c.

Non-guarantor subsidiaries, on a combined basis; and

d.

Parent Company and its subsidiaries on a consolidating basis.

The same accounting policies as described in Note 1 to the consolidated financial statements are used by the Parent Company and each of its subsidiaries in connection with the condensed consolidating financial information set forth below, with the exception that the Parent Company and Guarantor Subsidiaries use the equity method of accounting to reflect ownership interests in subsidiaries which are eliminated upon consolidation.

Consolidating entries and eliminations in the following condensed consolidating financial statements represent adjustments to (a) eliminate intercompany transactions between or among the Parent Company, the Guarantor Subsidiaries and the Non-guarantor subsidiaries, (b) eliminate the investments in subsidiaries and (c) record consolidating entries.

During 2013, we made two adjustments to the 2012 condensed consolidating balance sheet included within the guarantor financial information to correct 1) the presentation of intercompany payables, receivables and loans, which had been improperly netted; and 2) the classification and elimination of an intercompany investment, which had been improperly classified as a non-guarantor rather than a guarantor.

The following table illustrates the increase/(decrease) to the previously reported amounts as of December 31, 2012:

 

 

 

Parent

 

 

Guarantor

 

 

Non-Guarantor

 

 

 

 

 

Condensed

 

 

 

Company

 

 

Subsidiaries

 

 

Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

 

 

(Dollars in thousands)

Accounts receivable, net

 

$

-

 

 

$

(763,757

)

 

$

(229,467

)

 

$

993,224

 

 

$

-

 

Accounts receivable from consolidated subsidiaries

 

 

422,058

 

 

 

2,520,933

 

 

 

192,170

 

 

 

(3,135,161

)

 

 

-

 

Investments in affiliates

 

 

-

 

 

 

87,855

 

 

 

-

 

 

 

(87,855

)

 

 

-

 

Note receivable and other amounts due from consolidated subsidiaries

 

 

529,913

 

 

 

804,843

 

 

 

77

 

 

 

(1,334,833

)

 

 

-

 

Other assets

 

 

-

 

 

 

(2,699,168

)

 

 

(700,354

)

 

 

3,399,522

 

 

 

-

 

          Total assets

 

$

951,971

 

 

$

(49,294

)

 

$

(737,574

)

 

$

(165,103

)

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

(77,129

)

 

$

(829,286

)

 

$

(86,809

)

 

$

993,224

 

 

$

-

 

Accounts payable to consolidated subsidiaries

 

 

2,563,602

 

 

 

512,145

 

 

 

59,414

 

 

 

(3,135,161

)

 

 

-

 

Notes payable and other amounts due to consolidated subsidiaries

 

 

878,148

 

 

 

275,674

 

 

 

183,741

 

 

 

(1,337,563

)

 

 

-

 

Other liabilities

 

 

(2,412,650

)

 

 

(7,827

)

 

 

(981,775

)

 

 

3,402,252

 

 

 

-

 

          Total liabilities

 

 

951,971

 

 

 

(49,294

)

 

 

(825,429

)

 

 

(77,248

)

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total common shareholders’ equity

 

 

-

 

 

 

-

 

 

 

87,855

 

 

 

(87,855

)

 

 

-

 

           Total equity

 

 

-

 

 

 

-

 

 

 

87,855

 

 

 

(87,855

)

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

           Total liabilities and equity

 

$

951,971

 

 

$

(49,294

)

 

$

(737,574

)

 

$

(165,103

)

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In addition, we adjusted the 2012 and 2011 condensed consolidating statement of cash flows included within the guarantor financial information to correctly present dividends received from subsidiaries as an operating activity.

The following tables illustrate the increase/(decrease) to the previously reported amounts as of December 31, 2012 and 2011:

 

 

 

Year Ended December 31, 2012

 

 

 

Parent

 

 

Guarantor

 

 

Non-Guarantor

 

 

 

 

 

 

Condensed

 

 

 

Company

 

 

Subsidiaries

 

 

Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

 

 

(Dollars in thousands)

 

Cash Flows from Operating Activities of Continuing Operations

 

$

1,077

 

 

$

71,965

 

 

$

25,861

 

 

$

(98,903)

 

 

$

-

 

Cash Flows from Financing Activities of Continuing Operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany transactions

 

 

(1,077

)

 

 

(55,065

)

 

 

56,142

 

 

 

-

 

 

 

 

-

 

Intercompany dividends paid

 

 

-

 

 

 

(16,900

)

 

 

(82,003

)

 

 

98,903

 

 

 

-

 

Cash Flows from Financing Activities of Continuing Operations

 

$

(1,077

)

 

$

(71,965

)

 

$

(25,861

)

 

$

98,903

 

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2011

 

 

 

Parent

 

 

Guarantor

 

 

Non-Guarantor

 

 

 

 

 

 

Condensed

 

 

 

Company

 

 

Subsidiaries

 

 

Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

 

 

(Dollars in millions)

 

Cash Flows from Operating Activities of Continuing Operations

 

$

1,450

 

 

$

86,896

 

 

$

15,278

 

 

$

(103,624

)

 

$

-

 

Cash Flows from Financing Activities of Continuing Operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany transactions

 

 

(1,450

)

 

 

(68,596

)

 

 

70,046

 

 

 

-

 

 

 

-

 

Intercompany dividends paid

 

 

 

 

 

 

(18,300

)

 

 

(85,324

)

 

 

103,624

 

 

 

-

 

Cash Flows from Financing Activities of Continuing Operations

 

$

(1,450

)

 

$

(86,896

)

 

$

(15,278

)

 

$

103,624

 

 

$

-

 

 

The corrections had no impact on the consolidated financial information, but rather, resulted in reclassifications amongst the parent, guarantor subsidiaries, non-guarantor subsidiaries and eliminations as illustrated above.  We do not consider the errors to be material to the previously issued consolidated financial statements.  The Company will also revise the previously reported interim 2013 condensed consolidating statements of cash flows when presented in future filings.  

 

 

TELEFLEX INCORPORATED AND SUBSIDIARIES

CONDENSED CONSOLIDATING STATEMENTS OF INCOME (LOSS) AND COMPREHENSIVE INCOME (LOSS)

 

 

 

Year Ended December 31, 2013

 

 

 

Parent

 

 

Guarantor

 

 

Non-Guarantor

 

 

 

 

 

 

Condensed

 

 

 

Company

 

 

Subsidiaries

 

 

Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

 

 

(Dollars in thousands)

 

Net revenues

 

$

-

 

 

$

1,001,404

 

 

$

963,184

 

 

$

(268,317

)

 

$

1,696,271

 

Cost of goods sold

 

 

-

 

 

 

582,110

 

 

 

543,717

 

 

 

(268,501

)

 

 

857,326

 

Gross profit

 

 

-

 

 

 

419,294

 

 

 

419,467

 

 

 

184

 

 

 

838,945

 

Selling, general and administrative expenses

 

 

39,176

 

 

 

284,960

 

 

 

178,358

 

 

 

(307

)

 

 

502,187

 

Research and development expenses

 

 

-

 

 

 

55,694

 

 

 

9,351

 

 

 

-

 

 

 

65,045

 

Restructuring and other impairment charges

 

 

935

 

 

 

15,288

 

 

 

22,229

 

 

 

-

 

 

 

38,452

 

Income (loss) from continuing operations before interest, loss on extinguishments of debt and taxes

 

 

(40,111

)

 

 

63,352

 

 

 

209,529

 

 

 

491

 

 

 

233,261

 

Interest expense

 

 

134,879

 

 

 

(85,058

)

 

 

7,084

 

 

 

-

 

 

 

56,905

 

Interest income

 

 

(15

)

 

 

(5

)

 

 

(604

)

 

 

-

 

 

 

(624

)

Loss on extinguishments of debt

 

 

1,250

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,250

 

Income (loss) from continuing operations before taxes

 

 

(176,225

)

 

 

148,415

 

 

 

203,049

 

 

 

491

 

 

 

175,730

 

Taxes (benefit) on income (loss) from continuing operations

 

 

(63,857

)

 

 

42,804

 

 

 

45,354

 

 

 

(754

)

 

 

23,547

 

Equity in net income (loss) of consolidated subsidiaries

 

 

263,469

 

 

 

141,773

 

 

 

288

 

 

 

(405,530

)

 

 

-

 

Income (loss) from continuing operations

 

 

151,101

 

 

 

247,384

 

 

 

157,983

 

 

 

(404,285

)

 

 

152,183

 

Operating income (loss) from discontinued operations

 

 

(1,947

)

 

 

-

 

 

 

(258

)

 

 

-

 

 

 

(2,205

)

Taxes (benefit) on income (loss) from discontinued operations

 

 

(1,727

)

 

 

(170

)

 

 

127

 

 

 

-

 

 

 

(1,770

)

Income (loss) from discontinued operations

 

 

(220

)

 

 

170

 

 

 

(385

)

 

 

-

 

 

 

(435

)

Net income (loss)

 

 

150,881

 

 

 

247,554

 

 

 

157,598

 

 

 

(404,285

)

 

 

151,748

 

Less: Income from continuing operations attributable to noncontrolling interests

 

 

-

 

 

 

-

 

 

 

867

 

 

 

-

 

 

 

867

 

Net income (loss) attributable to common shareholders

 

 

150,881

 

 

 

247,554

 

 

 

156,731

 

 

 

(404,285

)

 

 

150,881

 

Other comprehensive income attributable to common shareholders

 

 

21,193

 

 

 

1,960

 

 

 

5,442

 

 

 

(7,402

)

 

 

21,193

 

Comprehensive income (loss) attributable to common shareholders

 

$

172,074

 

 

$

249,514

 

 

$

162,173

 

 

$

(411,687

)

 

$

172,074

 

 

TELEFLEX INCORPORATED AND SUBSIDIARIES

CONDENSED CONSOLIDATING STATEMENTS OF INCOME (LOSS) AND COMPREHENSIVE INCOME (LOSS)

 

 

 

Year Ended December 31, 2012

 

 

 

Parent

 

 

Guarantor

 

 

Non-Guarantor

 

 

 

 

 

 

Condensed

 

 

 

Company

 

 

Subsidiaries

 

 

Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

 

 

(Dollars in thousands)

 

Net revenues

 

$

-

 

 

$

950,888

 

 

$

833,903

 

 

$

(233,782

)

 

$

1,551,009

 

Cost of goods sold

 

 

-

 

 

 

552,726

 

 

 

482,881

 

 

 

(232,823

)

 

 

802,784

 

Gross profit

 

 

-

 

 

 

398,162

 

 

 

351,022

 

 

 

(959

)

 

 

748,225

 

Selling, general and administrative expenses

 

 

34,657

 

 

 

259,476

 

 

 

160,089

 

 

 

267

 

 

 

454,489

 

Research and development expenses

 

 

-

 

 

 

48,649

 

 

 

7,629

 

 

 

-

 

 

 

56,278

 

Goodwill impairment

 

 

-

 

 

 

331,779

 

 

 

349

 

 

 

-

 

 

 

332,128

 

Restructuring and other impairment charges

 

 

-

 

 

 

598

 

 

 

2,439

 

 

 

-

 

 

 

3,037

 

Net gain on sales of businesses and assets

 

 

(116,193

)

 

 

(149,240

)

 

 

(332

)

 

 

265,433

 

 

 

(332

)

Income (loss) from continuing operations before interest and taxes

 

 

81,536

 

 

 

(93,100

)

 

 

180,848

 

 

 

(266,659

)

 

 

(97,375

)

Interest expense

 

 

143,653

 

 

 

(81,328

)

 

 

7,240

 

 

 

-

 

 

 

69,565

 

Interest income

 

 

(372

)

 

 

(23

)

 

 

(1,176

)

 

 

-

 

 

 

(1,571

)

Income (loss) from continuing operations before taxes

 

 

(61,745

)

 

 

(11,749

)

 

 

174,784

 

 

 

(266,659

)

 

 

(165,369

)

Taxes (benefit) on income (loss) from continuing operations

 

 

(63,806

)

 

 

45,068

 

 

 

35,670

 

 

 

(519

)

 

 

16,413

 

Equity in net income (loss) of consolidated subsidiaries

 

 

(190,742

)

 

 

124,918

 

 

 

-

 

 

 

65,824

 

 

 

-

 

Income (loss) from continuing operations

 

 

(188,681

)

 

 

68,101

 

 

 

139,114

 

 

 

(200,316

)

 

 

(181,782

)

Operating income (loss) from discontinued operations

 

 

(2,647

)

 

 

(9,179

)

 

 

2,619

 

 

 

-

 

 

 

(9,207

)

Taxes (benefit) on income (loss) from discontinued operations

 

 

(1,271

)

 

 

(129

)

 

 

(487

)

 

 

-

 

 

 

(1,887

)

Income (loss) from discontinued operations

 

 

(1,376

)

 

 

(9,050

)

 

 

3,106

 

 

 

-

 

 

 

(7,320

)

Net income (loss)

 

 

(190,057

)

 

 

59,051

 

 

 

142,220

 

 

 

(200,316

)

 

 

(189,102

)

Less: Income from continuing operations attributable to noncontrolling interests

 

 

-

 

 

 

-

 

 

 

955

 

 

 

-

 

 

 

955

 

Net income (loss) attributable to common shareholders

 

 

(190,057

)

 

 

59,051

 

 

 

141,265

 

 

 

(200,316

)

 

 

(190,057

)

Other comprehensive income attributable to common shareholders

 

 

27,305

 

 

 

10,475

 

 

 

8,907

 

 

 

(19,382

)

 

 

27,305

 

Comprehensive income (loss) attributable to common shareholders

 

$

(162,752

)

 

$

69,526

 

 

$

150,172

 

 

$

(219,698

)

 

$

(162,752

)

 

TELEFLEX INCORPORATED AND SUBSIDIARIES

CONDENSED CONSOLIDATING STATEMENTS OF INCOME (LOSS) AND COMPREHENSIVE INCOME (LOSS)

 

 

 

Year Ended December 31, 2011

 

 

 

Parent

 

 

Guarantor

 

 

Non-Guarantor

 

 

 

 

 

 

Condensed

 

 

 

Company

 

 

Subsidiaries

 

 

Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

 

 

(Dollars in thousands)

 

Net revenues

 

$

-

 

 

$

923,000

 

 

$

804,867

 

 

$

(235,339

)

 

$

1,492,528

 

Cost of goods sold

 

 

-

 

 

 

552,606

 

 

 

467,711

 

 

 

(236,567

)

 

 

783,750

 

Gross profit

 

 

-

 

 

 

370,394

 

 

 

337,156

 

 

 

1,228

 

 

 

708,778

 

Selling, general and administrative expenses

 

 

39,614

 

 

 

231,490

 

 

 

152,573

 

 

 

232

 

 

 

423,909

 

Research and development expenses

 

 

-

 

 

 

41,648

 

 

 

7,064

 

 

 

-

 

 

 

48,712

 

Restructuring and other impairment charges

 

 

11

 

 

 

4,615

 

 

 

1,379

 

 

 

-

 

 

 

6,005

 

Net loss on sales of businesses and assets

 

 

-

 

 

 

-

 

 

 

582

 

 

 

-

 

 

 

582

 

Income (loss) from continuing operations before interest, loss on extinguishments of debt and taxes

 

 

(39,625

)

 

 

92,641

 

 

 

175,558

 

 

 

996

 

 

 

229,570

 

Interest expense

 

 

138,460

 

 

 

(68,926

)

 

 

783

 

 

 

-

 

 

 

70,317

 

Interest income

 

 

(384

)

 

 

(67

)

 

 

(809

)

 

 

-

 

 

 

(1,260

)

Loss on extinguishments of debt

 

 

15,413

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

15,413

 

Income (loss) from continuing operations before taxes

 

 

(193,114

)

 

 

161,634

 

 

 

175,584

 

 

 

996

 

 

 

145,100

 

Taxes (benefit) on income (loss) from continuing operations

 

 

(73,608

)

 

 

52,667

 

 

 

47,044

 

 

 

(325

)

 

 

25,778

 

Equity in net income of consolidated subsidiaries

 

 

473,311

 

 

 

397,131

 

 

 

-

 

 

 

(870,442

)

 

 

-

 

Income from continuing operations

 

 

353,805

 

 

 

506,098

 

 

 

128,540

 

 

 

(869,121

)

 

 

119,322

 

Operating income (loss) from discontinued operations

 

 

(55,872

)

 

 

40,287

 

 

 

308,268

 

 

 

-

 

 

 

292,683

 

Taxes (benefit) on income (loss) from discontinued operations

 

 

(25,396

)

 

 

88,582

 

 

 

23,852

 

 

 

-

 

 

 

87,038

 

Income (loss) from discontinued operations

 

 

(30,476

)

 

 

(48,295

)

 

 

284,416

 

 

 

-

 

 

 

205,645

 

Net income

 

 

323,329

 

 

 

457,803

 

 

 

412,956

 

 

 

(869,121

)

 

 

324,967

 

Less: Income from continuing operations attributable to noncontrolling interests

 

 

-

 

 

 

-

 

 

 

1,021

 

 

 

-

 

 

 

1,021

 

         Income from discontinued operations attributable to noncontrolling interest

 

 

-

 

 

 

-

 

 

 

617

 

 

 

-

 

 

 

617

 

Net income attributable to common shareholders

 

 

323,329

 

 

 

457,803

 

 

 

411,318

 

 

 

(869,121

)

 

 

323,329

 

Other comprehensive income (loss) attributable to common shareholders

 

 

(107,473

)

 

 

(75,928

)

 

 

(75,737

)

 

 

151,665

 

 

 

(107,473

)

Comprehensive income attributable to common shareholders

 

$

215,856

 

 

$

381,875

 

 

$

335,581

 

 

$

(717,456

)

 

$

215,856

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TELEFLEX INCORPORATED AND SUBSIDIARIES

CONDENSED CONSOLIDATING BALANCE SHEETS

 

 

 

Year Ended December 31, 2013

 

 

 

Parent

 

 

Guarantor

 

 

Non-Guarantor

 

 

 

 

 

 

Condensed

 

 

 

Company

 

 

Subsidiaries

 

 

Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

 

 

(Dollars in thousands)

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Cash and cash equivalents

 

$

42,749

 

 

$

14,500

 

 

$

374,735

 

 

$

-

 

 

$

431,984

 

     Accounts receivable, net

 

 

1,822

 

 

 

10,948

 

 

 

279,048

 

 

 

3,472

 

 

 

295,290

 

     Accounts receivable from consolidated subsidiaries

 

 

42,865

 

 

 

2,623,314

 

 

 

214,469

 

 

 

(2,880,648

)

 

 

-

 

     Inventories, net

 

 

-

 

 

 

211,165

 

 

 

138,165

 

 

 

(15,709

)

 

 

333,621

 

     Prepaid expenses and other current assets

 

 

15,200

 

 

 

6,870

 

 

 

17,740

 

 

 

-

 

 

 

39,810

 

     Prepaid taxes

 

 

27,487

 

 

 

-

 

 

 

9,017

 

 

 

-

 

 

 

36,504

 

     Deferred tax assets

 

 

20,218

 

 

 

22,472

 

 

 

10,230

 

 

 

(3

)

 

 

52,917

 

     Assets held for sale

 

 

1,669

 

 

 

3,503

 

 

 

5,256

 

 

 

-

 

 

 

10,428

 

          Total current assets

 

 

152,010

 

 

 

2,892,772

 

 

 

1,048,660

 

 

 

(2,892,888

)

 

 

1,200,554

 

Property, plant and equipment, net

 

 

14,189

 

 

 

188,455

 

 

 

123,256

 

 

 

-

 

 

 

325,900

 

Goodwill

 

 

-

 

 

 

797,671

 

 

 

556,532

 

 

 

-

 

 

 

1,354,203

 

Intangibles assets, net

 

 

-

 

 

 

962,243

 

 

 

293,354

 

 

 

-

 

 

 

1,255,597

 

Investments in affiliates

 

 

5,489,676

 

 

 

1,478,429

 

 

 

21,382

 

 

 

(6,987,772

)

 

 

1,715

 

Deferred tax assets

 

 

35,877

 

 

 

-

 

 

 

4,476

 

 

 

(39,410

)

 

 

943

 

Notes receivable and other amounts due from consolidated subsidiaries

 

 

1,049,344

 

 

 

873,105

 

 

 

14,169

 

 

 

(1,936,618

)

 

 

-

 

Other assets

 

 

24,574

 

 

 

7,447

 

 

 

38,074

 

 

 

-

 

 

 

70,095

 

          Total assets

 

$

6,765,670

 

 

$

7,200,122

 

 

$

2,099,903

 

 

$

(11,856,688

)

 

$

4,209,007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Notes payable

 

$

351,587

 

 

$

-

 

 

$

4,700

 

 

$

-

 

 

$

356,287

 

     Accounts payable

 

 

2,194

 

 

 

45,802

 

 

 

23,971

 

 

 

-

 

 

 

71,967

 

     Accounts payable to consolidated subsidiaries

 

 

2,644,296

 

 

 

147,957

 

 

 

88,395

 

 

 

(2,880,648

)

 

 

-

 

     Accrued expenses

 

 

15,569

 

 

 

21,120

 

 

 

38,179

 

 

 

-

 

 

 

74,868

 

     Current portion of contingent consideration

 

 

-

 

 

 

4,131

 

 

 

-

 

 

 

-

 

 

 

4,131

 

     Payroll and benefit-related liabilities

 

 

15,976

 

 

 

21,818

 

 

 

35,296

 

 

 

-

 

 

 

73,090

 

     Accrued interest

 

 

8,720

 

 

 

-

 

 

 

5

 

 

 

-

 

 

 

8,725

 

     Income taxes payable

 

 

-

 

 

 

-

 

 

 

23,821

 

 

 

-

 

 

 

23,821

 

     Other current liabilities

 

 

9,646

 

 

 

7,517

 

 

 

5,072

 

 

 

(4

)

 

 

22,231

 

          Total current liabilities

 

 

3,047,988

 

 

 

248,345

 

 

 

219,439

 

 

 

(2,880,652

)

 

 

635,120

 

Long-term borrowings

 

 

930,000

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

930,000

 

Deferred tax liabilities

 

 

-

 

 

 

496,228

 

 

 

57,896

 

 

 

(39,409

)

 

 

514,715

 

Pension and other postretirement benefit liabilities

 

 

57,406

 

 

 

33,777

 

 

 

18,315

 

 

 

-

 

 

 

109,498

 

Noncurrent liability for uncertain tax positions

 

 

11,389

 

 

 

17,241

 

 

 

26,522

 

 

 

-

 

 

 

55,152

 

Notes payable and other amounts due to consolidated subsidiaries

 

 

785,476

 

 

 

957,451

 

 

 

197,173

 

 

 

(1,940,100

)

 

 

-

 

Other liabilities

 

 

19,884

 

 

 

16,221

 

 

 

12,401

 

 

 

-

 

 

 

48,506

 

          Total liabilities

 

 

4,852,143

 

 

 

1,769,263

 

 

 

531,746

 

 

 

(4,860,161

)

 

 

2,292,991

 

Total common shareholders' equity

 

 

1,913,527

 

 

 

5,430,859

 

 

 

1,565,668

 

 

 

(6,996,527

)

 

 

1,913,527

 

Noncontrolling interest

 

 

-

 

 

 

-

 

 

 

2,489

 

 

 

-

 

 

 

2,489

 

          Total equity

 

 

1,913,527

 

 

 

5,430,859

 

 

 

1,568,157

 

 

 

(6,996,527

)

 

 

1,916,016

 

          Total liabilities and equity

 

$

6,765,670

 

 

$

7,200,122

 

 

$

2,099,903

 

 

$

(11,856,688

)

 

$

4,209,007

 

 

TELEFLEX INCORPORATED AND SUBSIDIARIES

CONDENSED CONSOLIDATING BALANCE SHEETS

 

 

 

Year Ended December 31, 2012

 

 

 

Parent

 

 

Guarantor

 

 

Non-Guarantor

 

 

 

 

 

 

Condensed

 

 

 

Company

 

 

Subsidiaries

 

 

Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

 

 

(Dollars in thousands)

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

70,860

 

 

$

1,989

 

 

$

264,190

 

 

$

-

 

 

$

337,039

 

Accounts receivable, net

 

 

2,147

 

 

 

10,523

 

 

 

282,142

 

 

 

3,164

 

 

 

297,976

 

Accounts receivable from consolidated subsidiaries

 

 

422,058

 

 

 

2,520,933

 

 

 

192,170

 

 

 

(3,135,161

)

 

 

-

 

Inventories, net

 

 

-

 

 

 

202,748

 

 

 

136,492

 

 

 

(15,893

)

 

 

323,347

 

Prepaid expenses and other current assets

 

 

7,769

 

 

 

5,294

 

 

 

15,649

 

 

 

-

 

 

 

28,712

 

Prepaid taxes

 

 

11,079

 

 

 

-

 

 

 

19,217

 

 

 

(3,136

)

 

 

27,160

 

Deferred tax assets

 

 

13,987

 

 

 

30,201

 

 

 

7,882

 

 

 

(1,045

)

 

 

51,025

 

Assets held for sale

 

 

-

 

 

 

2,738

 

 

 

5,225

 

 

 

-

 

 

 

7,963

 

Total current assets

 

 

527,900

 

 

 

2,774,426

 

 

 

922,967

 

 

 

(3,152,071

)

 

 

1,073,222

 

Property, plant and equipment, net

 

 

7,258

 

 

 

168,451

 

 

 

122,236

 

 

 

-

 

 

 

297,945

 

Goodwill

 

 

-

 

 

 

694,070

 

 

 

544,382

 

 

 

-

 

 

 

1,238,452

 

Intangibles assets, net

 

 

-

 

 

 

782,631

 

 

 

276,161

 

 

 

-

 

 

 

1,058,792

 

Investments in affiliates

 

 

5,226,567

 

 

 

1,369,056

 

 

 

21,379

 

 

 

(6,614,936

)

 

 

2,066

 

Deferred tax assets

 

 

59,644

 

 

 

-

 

 

 

4,248

 

 

 

(62,545

)

 

 

1,347

 

Notes receivable and other amounts due from consolidated subsidiaries

 

 

529,913

 

 

 

804,843

 

 

 

77

 

 

 

(1,334,833

)

 

 

-

 

Other assets

 

 

33,937

 

 

 

8,096

 

 

 

19,830

 

 

 

-

 

 

 

61,863

 

          Total assets

 

$

6,385,219

 

 

$

6,601,573

 

 

$

1,911,280

 

 

$

(11,164,385

)

 

$

3,733,687

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Notes payable

 

$

-

 

 

$

-

 

 

$

4,700

 

 

$

-

 

 

$

4,700

 

     Accounts payable

 

 

3,366

 

 

 

44,468

 

 

 

27,331

 

 

 

-

 

 

 

75,165

 

     Accounts payable to consolidated subsidiaries

 

 

2,563,602

 

 

 

512,145

 

 

 

59,414

 

 

 

(3,135,161

)

 

 

-

 

     Accrued expenses

 

 

11,338

 

 

 

20,471

 

 

 

33,255

 

 

 

-

 

 

 

65,064

 

      Current portion of contingent consideration

 

 

-

 

 

 

21,115

 

 

 

2,578

 

 

 

-

 

 

 

23,693

 

     Payroll and benefit-related liabilities

 

 

24,633

 

 

 

19,799

 

 

 

30,154

 

 

 

-

 

 

 

74,586

 

     Accrued interest

 

 

9,413

 

 

 

-

 

 

 

5

 

 

 

-

 

 

 

9,418

 

     Income taxes payable

 

 

-

 

 

 

1,322

 

 

 

18,709

 

 

 

(3,136

)

 

 

16,895

 

     Other current liabilities

 

 

598

 

 

 

704

 

 

 

5,522

 

 

 

(1,045

)

 

 

5,779

 

          Total current liabilities

 

 

2,612,950

 

 

 

620,024

 

 

 

181,668

 

 

 

(3,139,342

)

 

 

275,300

 

Long-term borrowings

 

 

965,280

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

965,280

 

Deferred tax liabilities

 

 

-

 

 

 

426,754

 

 

 

54,664

 

 

 

(62,544

)

 

 

418,874

 

Pension and other postretirement benefit liabilities

 

 

114,257

 

 

 

37,269

 

 

 

19,420

 

 

 

-

 

 

 

170,946

 

Noncurrent liability for uncertain tax positions

 

 

13,131

 

 

 

22,127

 

 

 

26,721

 

 

 

-

 

 

 

61,979

 

Notes payable and other amounts due to consolidated subs

 

 

878,148

 

 

 

275,674

 

 

 

183,741

 

 

 

(1,337,563

)

 

 

-

 

Other liabilities

 

 

22,503

 

 

 

27,720

 

 

 

9,548

 

 

 

-

 

 

 

59,771

 

          Total liabilities

 

 

4,606,269

 

 

 

1,409,568

 

 

 

475,762

 

 

 

(4,539,449

)

 

 

1,952,150

 

Total common shareholders' equity

 

 

1,778,950

 

 

 

5,192,005

 

 

 

1,432,931

 

 

 

(6,624,936

)

 

 

1,778,950

 

Noncontrolling interest

 

 

-

 

 

 

-

 

 

 

2,587

 

 

 

-

 

 

 

2,587

 

          Total equity

 

 

1,778,950

 

 

 

5,192,005

 

 

 

1,435,518

 

 

 

(6,624,936

)

 

 

1,781,537

 

          Total liabilities and equity

 

$

6,385,219

 

 

$

6,601,573

 

 

$

1,911,280

 

 

$

(11,164,385

)

 

$

3,733,687

 

 

 

 

TELEFLEX INCORPORATED AND SUBSIDIARIES

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS

 

 

 

Year Ended December 31, 2013

 

 

 

Parent

 

 

Guarantor

 

 

Non-Guarantor

 

 

 

 

 

 

Condensed

 

 

 

Company

 

 

Subsidiaries

 

 

Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

 

 

(Dollars in thousands)

 

Net cash (used in) provided by operating activities from continuing operations

 

$

(132,459

)

 

$

205,954

 

 

$

304,278

 

 

$

(147,902

)

 

$

229,871

 

Cash Flows from Investing Activities of Continuing Operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenditures for property, plant and equipment

 

 

(1,553

)

 

 

(47,633

)

 

 

(14,394

)

 

 

-

 

 

 

(63,580

)

Payments for businesses and intangibles acquired, net of cash acquired

 

 

-

 

 

 

(250,912

)

 

 

(58,096

)

 

 

-

 

 

 

(309,008

)

Investments in affiliates

 

 

(50

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(50

)

Net cash used in investing activities from continuing operations

 

 

(1,603

)

 

 

(298,545

)

 

 

(72,490

)

 

 

-

 

 

 

(372,638

)

Cash Flows from Financing Activities of Continuing Operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from new borrowings

 

 

680,000

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

680,000

 

Repayment of long-term borrowings

 

 

(375,000

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(375,000

)

Debt issuance and amendment fees

 

 

(6,400

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(6,400

)

Proceeds from stock compensation plans

 

 

7,609

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

7,609

 

Dividends

 

 

(55,917

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(55,917

)

Payments to minority interest shareholders

 

 

-

 

 

 

-

 

 

 

(736

)

 

 

-

 

 

 

(736

)

Payments for contingent consideration

 

 

-

 

 

 

(14,802

)

 

 

(2,156

)

 

 

-

 

 

 

(16,958

)

Intercompany transactions

 

 

(141,614

)

 

 

137,304

 

 

 

4,310

 

 

 

-

 

 

 

-

 

Intercompany dividends paid

 

 

-

 

 

 

(17,400

)

 

 

(130,502

)

 

 

147,902

 

 

 

-

 

Net cash provided by (used in) financing activities from continuing operations

 

 

108,678

 

 

 

105,102

 

 

 

(129,084

)

 

 

147,902

 

 

 

232,598

 

Cash Flows from Discontinued Operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash used in operating activities

 

 

(2,727

)

 

 

-

 

 

 

(600

)

 

 

-

 

 

 

(3,327

)

Net cash used in discontinued operations

 

 

(2,727

)

 

 

-

 

 

 

(600

)

 

 

-

 

 

 

(3,327

)

Effect of exchange rate changes on cash and cash equivalents

 

 

-

 

 

 

-

 

 

 

8,441

 

 

 

-

 

 

 

8,441

 

Net (decrease) increase in cash and cash equivalents

 

 

(28,111

)

 

 

12,511

 

 

 

110,545

 

 

 

-

 

 

 

94,945

 

Cash and cash equivalents at the beginning of the period

 

 

70,860

 

 

 

1,989

 

 

 

264,190

 

 

 

-

 

 

 

337,039

 

Cash and cash equivalents at the end of the period

 

$

42,749

 

 

$

14,500

 

 

$

374,735

 

 

$

-

 

 

$

431,984

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TELEFLEX INCORPORATED AND SUBSIDIARIES

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS

 

 

 

 

Year Ended December 31, 2012

 

 

 

Parent

 

 

Guarantor

 

 

Non-Guarantor

 

 

 

 

 

 

Condensed

 

 

 

Company

 

 

Subsidiaries

 

 

Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

 

 

(Dollars in thousands)

 

Net cash (used in) provided by operating activities from continuing operations

 

$

(178,782

)

 

$

310,736

 

 

$

160,802

 

 

$

(98,903

)

 

$

193,853

 

Cash Flows from Investing Activities of Continuing Operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenditures for property, plant and equipment

 

 

(7,352

)

 

 

(39,118

)

 

 

(18,924

)

 

 

-

 

 

 

(65,394

)

Proceeds from sales of businesses and assets, net of cash sold

 

 

4,301

 

 

 

45,204

 

 

 

17,155

 

 

 

-

 

 

 

66,660

 

Payments for businesses and intangibles acquired, net of cash acquired

 

 

-

 

 

 

(105,195

)

 

 

(264,249

)

 

 

-

 

 

 

(369,444

)

Investments in affiliates

 

 

(80

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(80

)

Net cash used in investing activities from continuing operations

 

 

(3,131

)

 

 

(99,109

)

 

 

(266,018

)

 

 

-

 

 

 

(368,258

)

Cash Flows from Financing Activities of Continuing Operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Decrease in notes payable and current borrowings

 

 

-

 

 

 

(421

)

 

 

(285

)

 

 

-

 

 

 

(706

)

Proceeds from stock compensation plans

 

 

9,003

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

9,003

 

Dividends

 

 

(55,589

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(55,589

)

Payments for contingent consideration

 

 

-

 

 

 

(16,289

)

 

 

(1,307

)

 

 

-

 

 

 

(17,596

)

Intercompany transactions

 

 

196,850

 

 

 

(177,900

)

 

 

(18,950

)

 

 

-

 

 

 

-

 

Intercompany dividends paid

 

 

-

 

 

 

(16,900

)

 

 

(82,003

)

 

 

98,903

 

 

 

-

 

Net cash provided by (used in) financing activities from continuing operations

 

 

150,264

 

 

 

(211,510

)

 

 

(102,545

)

 

 

98,903

 

 

 

(64,888

)

Cash Flows from Discontinued Operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash (used in) provided by operating activities

 

 

(12,022

)

 

 

4,223

 

 

 

-

 

 

 

-

 

 

 

(7,799

)

Net cash used in investing activities

 

 

-

 

 

 

(2,351

)

 

 

-

 

 

 

-

 

 

 

(2,351

)

Net cash (used in) provided by discontinued operations

 

 

(12,022

)

 

 

1,872

 

 

 

-

 

 

 

-

 

 

 

(10,150

)

Effect of exchange rate changes on cash and cash equivalents

 

 

-

 

 

 

-

 

 

 

2,394

 

 

 

-

 

 

 

2,394

 

Net (decrease) increase in cash and cash equivalents

 

 

(43,671

)

 

 

1,989

 

 

 

(205,367

)

 

 

-

 

 

 

(247,049

)

Cash and cash equivalents at the beginning of the period

 

 

114,531

 

 

 

-

 

 

 

469,557

 

 

 

-

 

 

 

584,088

 

Cash and cash equivalents at the end of the period

 

$

70,860

 

 

$

1,989

 

 

$

264,190

 

 

$

-

 

 

$

337,039

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TELEFLEX INCORPORATED AND SUBSIDIARIES

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS

 

 

 

Year Ended December 31, 2011

 

 

 

Parent

 

 

Guarantor

 

 

Non-Guarantor

 

 

 

 

 

 

Condensed

 

 

 

Company

 

 

Subsidiaries

 

 

Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

 

 

(Dollars in thousands)

 

Net cash (used in) provided by operating activities from continuing operations

 

$

(107,279

)

 

$

234,145

 

 

$

71,115

 

 

$

(103,624

)

 

$

94,357

 

Cash Flows from Investing Activities of Continuing Operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenditures for property, plant and equipment

 

 

(3,167

)

 

 

(25,840

)

 

 

(15,575

)

 

 

-

 

 

 

(44,582

)

Payments for businesses and intangibles acquired, net of cash acquired

 

 

-

 

 

 

(24,623

)

 

 

-

 

 

 

-

 

 

 

(24,623

)

Proceeds from sales of businesses and assets, net of cash sold

 

 

-

 

 

 

58,986

 

 

 

317,039

 

 

 

-

 

 

 

376,025

 

Investments in affiliates

 

 

(150

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(150

)

Net cash (used in) provided by investing activities from continuing operations

 

 

(3,317

)

 

 

8,523

 

 

 

301,464

 

 

 

-

 

 

 

306,670

 

Cash Flows from Financing Activities of Continuing Operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from long-term borrowings

 

 

515,000

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

515,000

 

Repayment of long-term borrowings

 

 

(455,800

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(455,800

)

Debt extinguishment, issuance and amendment fees

 

 

(18,518

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(18,518

)

Decrease (increase) in notes payable and current borrowings

 

 

(25,000

)

 

 

-

 

 

 

286

 

 

 

-

 

 

 

(24,714

)

Proceeds from stock compensation plans

 

 

34,009

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

34,009

 

Dividends

 

 

(55,136

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(55,136

)

Payments for contingent consideration

 

 

-

 

 

 

(5,947

)

 

 

-

 

 

 

-

 

 

 

(5,947

)

Intercompany transactions

 

 

220,302

 

 

 

(227,222

)

 

 

6,920

 

 

 

-

 

 

 

-

 

Intercompany dividends paid

 

 

-

 

 

 

(18,300

)

 

 

(85,324

)

 

 

103,624

 

 

 

-

 

Net cash provided by (used in) financing activities from continuing operations

 

 

214,857

 

 

 

(251,469

)

 

 

(78,118

)

 

 

103,624

 

 

 

(11,106

)

Cash Flows from Discontinued Operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash (used in) provided by operating activities

 

 

(12,359

)

 

 

9,306

 

 

 

3,174

 

 

 

-

 

 

 

121

 

Net cash used in investing activities

 

 

(3

)

 

 

(505

)

 

 

(2,367

)

 

 

-

 

 

 

(2,875

)

Net cash (used in) provided by discontinued operations

 

 

(12,362

)

 

 

8,801

 

 

 

807

 

 

 

-

 

 

 

(2,754

)

Effect of exchange rate changes on cash and cash equivalents

 

 

-

 

 

 

-

 

 

 

(11,531

)

 

 

-

 

 

 

(11,531

)

Net increase in cash and cash equivalents

 

 

91,899

 

 

 

-

 

 

 

283,737

 

 

 

-

 

 

 

375,636

 

Cash and cash equivalents at the beginning of the period

 

 

22,632

 

 

 

-

 

 

 

185,820

 

 

 

-

 

 

 

208,452

 

Cash and cash equivalents at the end of the period

 

$

114,531

 

 

$

-

 

 

$

469,557

 

 

$

-

 

 

$

584,088