GUARANTOR CONDENSED CONSOLIDATING FINANCIAL DATA | 9 Months Ended |
Sep. 30, 2014 |
GUARANTOR CONDENSED CONSOLIDATING FINANCIAL DATA | ' |
GUARANTOR CONDENSED CONSOLIDATING FINANCIAL DATA | ' |
19) GUARANTOR CONDENSED CONSOLIDATING FINANCIAL DATA |
|
Our obligations under the 2018 Senior Notes and 2021 Senior Notes are fully and unconditionally guaranteed on a senior unsecured basis, jointly and severally, by each current and future domestic restricted subsidiary, other than excluded subsidiaries that guarantee any indebtedness of Chemtura or our restricted subsidiaries. Our subsidiaries that do not guarantee the 2018 Senior Notes and 2021 Senior Notes are referred to as the “Non-Guarantor Subsidiaries.” The Guarantor Condensed Consolidating Financial Data presented below presents the statements of operations, statements of comprehensive income (loss), balance sheets and statements of cash flow for: (i) Chemtura Corporation (the “Parent Company”), the Guarantor Subsidiaries and the Non-Guarantor Subsidiaries on a consolidated basis (which is derived from Chemtura historical reported financial information); (ii) the Parent Company, alone (accounting for our Guarantor Subsidiaries and the Non-Guarantor Subsidiaries on an equity basis under which the investments are recorded by each entity owning a portion of another entity at cost, adjusted for the applicable share of the subsidiary’s cumulative results of operations, capital contributions and distributions, and other equity changes); (iii) the Guarantor Subsidiaries alone; and (iv) the Non-Guarantor Subsidiaries alone. |
|
Condensed Consolidating Statement of Operations |
Quarter ended September 30, 2014 |
(In millions) |
|
| | Consolidated | | Eliminations | | Parent | | Guarantor | | Non- | |
Company | Subsidiaries | Guarantor |
| | Subsidiaries |
Net sales | | $ | 558 | | $ | (473 | ) | $ | 333 | | $ | 106 | | $ | 592 | |
Cost of goods sold | | 424 | | (473 | ) | 260 | | 91 | | 546 | |
Selling, general and administrative | | 65 | | — | | 36 | | 4 | | 25 | |
Depreciation and amortization | | 24 | | — | | 6 | | 8 | | 10 | |
Research and development | | 10 | | — | | 3 | | 2 | | 5 | |
Operating income | | 35 | | — | | 28 | | 1 | | 6 | |
Interest expense | | (12 | ) | — | | (12 | ) | — | | — | |
Other income (expense), net | | 4 | | — | | (10 | ) | 2 | | 12 | |
Equity in net earnings of subsidiaries | | — | | (9 | ) | 9 | | — | | — | |
Earnings from continuing operations before income taxes | | 27 | | (9 | ) | 15 | | 3 | | 18 | |
Income tax expense | | (12 | ) | — | | (2 | ) | — | | (10 | ) |
Earnings from continuing operations | | 15 | | (9 | ) | 13 | | 3 | | 8 | |
Gain (loss) on sale of discontinued operations, net of tax | | — | | — | | 2 | | (2 | ) | — | |
Net earnings | | $ | 15 | | $ | (9 | ) | $ | 15 | | $ | 1 | | $ | 8 | |
|
Condensed Consolidating Statement of Operations |
Nine months ended September 30, 2014 |
(In millions) |
|
| | Consolidated | | Eliminations | | Parent | | Guarantor | | Non- | |
Company | Subsidiaries | Guarantor |
| | Subsidiaries |
Net sales | | $ | 1,723 | | $ | (1,496 | ) | $ | 1,043 | | $ | 330 | | $ | 1,846 | |
Cost of goods sold | | 1,311 | | (1,496 | ) | 850 | | 282 | | 1,675 | |
Selling, general and administrative | | 192 | | — | | 106 | | 12 | | 74 | |
Depreciation and amortization | | 77 | | — | | 19 | | 23 | | 35 | |
Research and development | | 28 | | — | | 10 | | 5 | | 13 | |
Facility closures, severance and related costs | | 6 | | — | | 2 | | 1 | | 3 | |
Operating income | | 109 | | — | | 56 | | 7 | | 46 | |
Interest expense | | (35 | ) | — | | (39 | ) | — | | 4 | |
Other income (expense), net | | 5 | | — | | (20 | ) | 2 | | 23 | |
Reorganization items, net | | (1 | ) | — | | (1 | ) | — | | — | |
Equity in net earnings of subsidiaries | | — | | (65 | ) | 65 | | — | | — | |
Earnings from continuing operations before income taxes | | 78 | | (65 | ) | 61 | | 9 | | 73 | |
Income tax expense | | (10 | ) | — | | (3 | ) | — | | (7 | ) |
Earnings from continuing operations | | 68 | | (65 | ) | 58 | | 9 | | 66 | |
Earnings from discontinued operations, net of tax | | 1 | | — | | 1 | | — | | — | |
(Loss) earnings on sale of discontinued operations, net of tax | | (9 | ) | — | | 1 | | (8 | ) | (2 | ) |
Net earnings | | $ | 60 | | $ | (65 | ) | $ | 60 | | $ | 1 | | $ | 64 | |
|
Condensed Consolidating Statement of Comprehensive Income (Loss) |
Quarter ended September 30, 2014 |
(In millions) |
|
| | Consolidated | | Eliminations | | Parent | | Guarantor | | Non- | |
Company | Subsidiaries | Guarantor |
| | Subsidiaries |
Net earnings | | $ | 15 | | $ | (9 | ) | $ | 15 | | $ | 1 | | $ | 8 | |
Other comprehensive (loss) income, net of tax | | | | | | | | | | | |
Foreign currency translation adjustments | | (45 | ) | — | | 31 | | — | | (76 | ) |
Unrecognized pension and other post-retirement benefit costs | | 4 | | — | | 3 | | — | | 1 | |
Comprehensive (loss) income | | $ | (26 | ) | $ | (9 | ) | $ | 49 | | $ | 1 | | $ | (67 | ) |
|
Condensed Consolidating Statement of Comprehensive Income (Loss) |
Nine months ended September 30, 2014 |
(In millions) |
|
| | Consolidated | | Eliminations | | Parent | | Guarantor | | Non- | |
Company | Subsidiaries | Guarantor |
| | Subsidiaries |
Net earnings | | $ | 60 | | $ | (65 | ) | $ | 60 | | $ | 1 | | $ | 64 | |
Other comprehensive income (loss), net of tax | | | | | | | | | | | |
Foreign currency translation adjustments | | (39 | ) | — | | 34 | | — | | (73 | ) |
Unrecognized pension and other post-retirement benefit costs | | 8 | | — | | 10 | | — | | (2 | ) |
Comprehensive income (loss) | | $ | 29 | | $ | (65 | ) | $ | 104 | | $ | 1 | | $ | (11 | ) |
|
Condensed Consolidating Balance Sheet |
As of September 30, 2014 |
(In millions) |
|
| | Consolidated | | Eliminations | | Parent | | Guarantor | | Non- | |
Company | Subsidiaries | Guarantor |
| | Subsidiaries |
ASSETS | | | | | | | | | | | |
Current assets | | $ | 1,209 | | $ | — | | $ | 322 | | $ | 112 | | $ | 775 | |
Intercompany receivables | | — | | (7,448 | ) | 3,016 | | 2,640 | | 1,792 | |
Investment in subsidiaries | | — | | (5,964 | ) | 1,243 | | 1,135 | | 3,586 | |
Property, plant and equipment | | 707 | | — | | 115 | | 220 | | 372 | |
Goodwill | | 175 | | — | | 93 | | 3 | | 79 | |
Other assets | | 288 | | — | | 137 | | 37 | | 114 | |
Total assets | | $ | 2,379 | | $ | (13,412 | ) | $ | 4,926 | | $ | 4,147 | | $ | 6,718 | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | |
Current liabilities | | $ | 423 | | $ | — | | $ | 144 | | $ | 52 | | $ | 227 | |
Intercompany payables | | — | | (7,448 | ) | 3,077 | | 2,921 | | 1,450 | |
Long-term debt | | 793 | | — | | 767 | | — | | 26 | |
Other long-term liabilities | | 346 | | — | | 121 | | 51 | | 174 | |
Total liabilities | | 1,562 | | (7,448 | ) | 4,109 | | 3,024 | | 1,877 | |
Stockholders’ equity | | 817 | | (5,964 | ) | 817 | | 1,123 | | 4,841 | |
Total liabilities and stockholders’ equity | | $ | 2,379 | | $ | (13,412 | ) | $ | 4,926 | | $ | 4,147 | | $ | 6,718 | |
|
Condensed Consolidating Statement of Cash Flows |
Nine months ended September 30, 2014 |
(In millions) |
|
| | Consolidated | | Eliminations | | Parent | | Guarantor | | Non- | |
Company | Subsidiaries | Guarantor |
| | Subsidiaries |
Increase (decrease) to cash | | | | | | | | | | | |
CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | | | | | | |
Net earnings | | $ | 60 | | $ | (65 | ) | $ | 60 | | $ | 1 | | $ | 64 | |
Adjustments to reconcile net earnings to net cash (used in) provided by operations: | | | | | | | | | | | |
Loss (gain) on sale of discontinued operations | | 9 | | — | | (1 | ) | 8 | | 2 | |
Depreciation and amortization | | 77 | | — | | 19 | | 23 | | 35 | |
Stock-based compensation expense | | 10 | | — | | 10 | | — | | — | |
Changes in assets and liabilities, net | | (179 | ) | 65 | | (54 | ) | (23 | ) | (167 | ) |
Net cash (used in) provided by operations | | (23 | ) | — | | 34 | | 9 | | (66 | ) |
CASH FLOWS FROM INVESTING ACTIVITIES | | | | | | | | | | | |
Proceeds from divestments, net of transaction costs | | 23 | | — | | (5 | ) | 15 | | 13 | |
Capital expenditures | | (78 | ) | — | | (11 | ) | (24 | ) | (43 | ) |
Net cash used in investing activities | | (55 | ) | — | | (16 | ) | (9 | ) | (30 | ) |
CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | | | | | |
Payments on Term Loan | | (110 | ) | — | | (110 | ) | — | | — | |
Proceeds from other long-term borrowings | | 17 | | — | | — | | — | | 17 | |
Payments on other long-term borrowings | | (3 | ) | — | | (1 | ) | — | | (2 | ) |
Payments on other short-term borrowings, net | | (1 | ) | — | | — | | — | | (1 | ) |
Common shares acquired | | (227 | ) | — | | (227 | ) | — | | — | |
Proceeds from the exercise of stock options | | 8 | | — | | 8 | | — | | — | |
Net cash (used in) provided by financing activities | | (316 | ) | — | | (330 | ) | — | | 14 | |
CASH AND CASH EQUIVALENTS | | | | | | | | | | | |
Effect of exchange rates on cash and cash equivalents | | (10 | ) | — | | — | | — | | (10 | ) |
Change in cash and cash equivalents | | (404 | ) | — | | (312 | ) | — | | (92 | ) |
Cash and cash equivalents at beginning of period | | 549 | | — | | 317 | | — | | 232 | |
Cash and cash equivalents at end of period | | $ | 145 | | $ | — | | $ | 5 | | $ | — | | $ | 140 | |
|
Condensed Consolidating Statement of Operations |
Quarter ended September 30, 2013 |
(In millions) |
|
| | Consolidated | | Eliminations | | Parent | | Guarantor | | Non- | |
Company | Subsidiaries | Guarantor |
| | Subsidiaries |
Net sales | | $ | 569 | | $ | (509 | ) | $ | 362 | | $ | 129 | | $ | 587 | |
Cost of goods sold | | 448 | | (509 | ) | 330 | | 113 | | 514 | |
Selling, general and administrative | | 58 | | — | | 27 | | 4 | | 27 | |
Depreciation and amortization | | 24 | | — | | 7 | | 9 | | 8 | |
Research and development | | 9 | | — | | 4 | | 1 | | 4 | |
Facility closures, severance and related costs | | 3 | | — | | 3 | | — | | — | |
Operating income (loss) | | 27 | | — | | (9 | ) | 2 | | 34 | |
Interest expense | | (14 | ) | — | | (16 | ) | — | | 2 | |
Loss on early extinguishment of debt | | (50 | ) | — | | (50 | ) | — | | — | |
Other (expense) income, net | | (4 | ) | — | | (6 | ) | (1 | ) | 3 | |
Equity in net earnings of subsidiaries | | — | | (45 | ) | 45 | | — | | — | |
(Loss) earnings from continuing operations before income taxes | | (41 | ) | (45 | ) | (36 | ) | 1 | | 39 | |
Income tax (expense) benefit | | (3 | ) | — | | 1 | | — | | (4 | ) |
(Loss) earnings from continuing operations | | (44 | ) | (45 | ) | (35 | ) | 1 | | 35 | |
Earnings (loss) from discontinued operations, net of tax | | 7 | | — | | (1 | ) | 6 | | 2 | |
(Loss) gain on sale of discontinued operations, net of tax | | (3 | ) | — | | (4 | ) | — | | 1 | |
Net (loss) earnings | | $ | (40 | ) | $ | (45 | ) | $ | (40 | ) | $ | 7 | | $ | 38 | |
|
Condensed Consolidating Statement of Operations |
Nine months ended September 30, 2013 |
(In millions) |
|
| | Consolidated | | Eliminations | | Parent | | Guarantor | | Non- | |
Company | Subsidiaries | Guarantor |
| | Subsidiaries |
Net sales | | $ | 1,687 | | $ | (1,357 | ) | $ | 1,118 | | $ | 353 | | $ | 1,573 | |
Cost of goods sold | | 1,310 | | (1,357 | ) | 970 | | 300 | | 1,397 | |
Selling, general and administrative | | 169 | | — | | 81 | | 12 | | 76 | |
Depreciation and amortization | | 76 | | — | | 21 | | 32 | | 23 | |
Research and development | | 27 | | — | | 11 | | 5 | | 11 | |
Facility closures, severance and related costs | | 28 | | — | | 15 | | — | | 13 | |
Equity loss | | 3 | | — | | — | | — | | 3 | |
Operating income | | 74 | | — | | 20 | | 4 | | 50 | |
Interest expense | | (45 | ) | — | | (50 | ) | — | | 5 | |
Loss on early extinguishment of debt | | (50 | ) | — | | (50 | ) | — | | — | |
Other income (expense), net | | 11 | | — | | (11 | ) | (1 | ) | 23 | |
Reorganization items, net | | (1 | ) | — | | (1 | ) | — | | — | |
Equity in net earnings of subsidiaries | | — | | (46 | ) | 46 | | — | | — | |
(Loss) earnings from continuing operations before income taxes | | (11 | ) | (46 | ) | (46 | ) | 3 | | 78 | |
Income tax expense | | (24 | ) | — | | — | | — | | (24 | ) |
(Loss) earnings from continuing operations | | (35 | ) | (46 | ) | (46 | ) | 3 | | 54 | |
Earnings from discontinued operations, net of tax | | 28 | | — | | 2 | | 22 | | 4 | |
Loss on sale of discontinued operations, net of tax | | (149 | ) | — | | (112 | ) | — | | (37 | ) |
Net (loss) earnings | | $ | (156 | ) | $ | (46 | ) | $ | (156 | ) | $ | 25 | | $ | 21 | |
|
Condensed Consolidating Statement of Comprehensive Income (Loss) |
Quarter ended September 30, 2013 |
(In millions) |
|
| | Consolidated | | Eliminations | | Parent | | Guarantor | | Non- | |
Company | Subsidiaries | Guarantor |
| | Subsidiaries |
Net (loss) earnings | | $ | (40 | ) | $ | (45 | ) | $ | (40 | ) | $ | 7 | | $ | 38 | |
Other comprehensive (loss) income, net of tax | | | | | | | | | | | |
Foreign currency translation adjustments | | 25 | | — | | (20 | ) | 3 | | 42 | |
Unrecognized pension and other post-retirement benefit costs | | 5 | | — | | 4 | | — | | 1 | |
Comprehensive (loss) income | | $ | (10 | ) | $ | (45 | ) | $ | (56 | ) | $ | 10 | | $ | 81 | |
|
Condensed Consolidating Statement of Comprehensive Income (Loss) |
Nine months ended September 30, 2013 |
(In millions) |
|
| | Consolidated | | Eliminations | | Parent | | Guarantor | | Non- | |
Company | Subsidiaries | Guarantor |
| | Subsidiaries |
Net (loss) earnings | | $ | (156 | ) | $ | (46 | ) | $ | (156 | ) | $ | 25 | | $ | 21 | |
Other comprehensive (loss) income, net of tax | | | | | | | | | | | |
Foreign currency translation adjustments | | (16 | ) | — | | (10 | ) | 2 | | (8 | ) |
Unrecognized pension and other post-retirement benefit costs | | 142 | | — | | 141 | | — | | 1 | |
Comprehensive (loss) income | | $ | (30 | ) | $ | (46 | ) | $ | (25 | ) | $ | 27 | | $ | 14 | |
|
Condensed Consolidating Balance Sheet |
As of December 31, 2013 |
(In millions) |
|
| | Consolidated | | Eliminations | | Parent | | Guarantor | | Non- | |
Company | Subsidiaries | Guarantor |
| | Subsidiaries |
ASSETS | | | | | | | | | | | |
Current assets | | $ | 1,525 | | $ | — | | $ | 571 | | $ | 121 | | $ | 833 | |
Intercompany receivables | | — | | (7,671 | ) | 2,681 | | 2,349 | | 2,641 | |
Investment in subsidiaries | | — | | (7,277 | ) | 1,530 | | 1,135 | | 4,612 | |
Property, plant and equipment | | 717 | | — | | 121 | | 215 | | 381 | |
Goodwill | | 179 | | — | | 93 | | 3 | | 83 | |
Other assets | | 283 | | — | | 137 | | 44 | | 102 | |
Total assets | | $ | 2,704 | | $ | (14,948 | ) | $ | 5,133 | | $ | 3,867 | | $ | 8,652 | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | |
Current liabilities | | $ | 484 | | $ | — | | $ | 244 | | $ | 39 | | $ | 201 | |
Intercompany payables | | — | | (7,671 | ) | 2,944 | | 2,583 | | 2,144 | |
Long-term debt | | 781 | | — | | 764 | | — | | 17 | |
Other long-term liabilities | | 440 | | — | | 182 | | 54 | | 204 | |
Total liabilities | | 1,705 | | (7,671 | ) | 4,134 | | 2,676 | | 2,566 | |
Stockholders’ equity | | 999 | | (7,277 | ) | 999 | | 1,191 | | 6,086 | |
Total liabilities and stockholders’ equity | | $ | 2,704 | | $ | (14,948 | ) | $ | 5,133 | | $ | 3,867 | | $ | 8,652 | |
|
Condensed Consolidating Statement of Cash Flows |
Nine months ended September 30, 2013 |
(In millions) |
|
| | Consolidated | | Eliminations | | Parent | | Guarantor | | Non- | |
Company | Subsidiaries | Guarantor |
| | Subsidiaries |
Increase (decrease) to cash | | | | | | | | | | | |
CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | | | | | | |
Net (loss) earnings | | $ | (156 | ) | $ | (46 | ) | $ | (156 | ) | $ | 25 | | $ | 21 | |
Adjustments to reconcile net (loss) earnings to net cash provided by operations: | | | | | | | | | | | |
Loss on sale of discontinued operations | | 149 | | — | | 112 | | — | | 37 | |
Release of cumulative translation adjustment from liquidation of entities | | (15 | ) | — | | — | | — | | (15 | ) |
Loss on early extinguishment of debt | | 50 | | — | | 50 | | — | | — | |
Depreciation and amortization | | 93 | | — | | 21 | | 38 | | 34 | |
Stock-based compensation expense | | 11 | | — | | 11 | | — | | — | |
Equity loss | | 1 | | — | | — | | — | | 1 | |
Changes in assets and liabilities, net | | (74 | ) | 46 | | (36 | ) | (23 | ) | (61 | ) |
Net cash provided by operations | | 59 | | — | | 2 | | 40 | | 17 | |
CASH FLOWS FROM INVESTING ACTIVITIES | | | | | | | | | | | |
Proceeds from divestments, net | | 91 | | — | | (4 | ) | — | | 95 | |
Payments for acquisitions, net of cash acquired | | (3 | ) | — | | — | | — | | (3 | ) |
Capital expenditures | | (124 | ) | — | | (14 | ) | (35 | ) | (75 | ) |
Net cash (used in) provided by investing activities | | (36 | ) | — | | (18 | ) | (35 | ) | 17 | |
CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | | | | | |
Proceeds from 2021 Senior Notes | | 450 | | — | | 450 | | — | | — | |
Payments on 2018 Senior Notes, includes premium on tendering of notes | | (395 | ) | — | | (395 | ) | — | | — | |
Payments on Term Loan | | (102 | ) | — | | (102 | ) | — | | — | |
Proceeds from other long-term borrowings | | 27 | | — | | 7 | | — | | 20 | |
Payments on other long-term borrowings | | (3 | ) | — | | — | | — | | (3 | ) |
Payments on other short-term borrowings, net | | (1 | ) | — | | — | | — | | (1 | ) |
Common shares acquired | | (50 | ) | — | | (50 | ) | — | | — | |
Payment for debt issuance costs | | (8 | ) | — | | (8 | ) | — | | — | |
Proceeds from exercise of stock options | | 6 | | — | | 6 | | — | | — | |
Net cash (used in) provided by financing activities | | (76 | ) | — | | (92 | ) | — | | 16 | |
CASH AND CASH EQUIVALENTS | | | | | | | | | | | |
Effect of exchange rates on cash and cash equivalents | | (1 | ) | — | | — | | — | | (1 | ) |
Change in cash and cash equivalents | | (54 | ) | — | | (108 | ) | 5 | | 49 | |
Cash and cash equivalents at beginning of period | | 365 | | — | | 193 | | — | | 172 | |
Cash and cash equivalents at end of period | | $ | 311 | | $ | — | | $ | 85 | | $ | 5 | | $ | 221 | |