Supplemental Guarantor Information | Supplemental Guarantor Information Prior to the consummation of the Arizona Chemical Acquisition, certain of our wholly-owned domestic subsidiaries became co-registrants on our shelf registration statement on Form S-3 that was filed in August 2015 (the “Form S-3”) pursuant to which such subsidiaries may in the future be issuers or guarantors of registered debt securities. As a result, we are required by the rules of the SEC to provide certain separate financial information with respect to the subsidiary issuers and guarantors that are co-registrants on the Form S-3 (which subsidiaries do not include any entities that became our subsidiary as a result of the subsequent consummation of the Arizona Chemical Acquisition). As of December 31, 2016, neither we nor any of our subsidiaries had any registered debt securities outstanding. Kraton Polymers LLC and its wholly-owned financing subsidiary, Kraton Polymers Capital Corporation, issued the 10.5% Senior Notes in January 2016 and the 7.0% Senior Notes in March 2017, each in private offerings, and each of which is fully and unconditionally guaranteed on a joint and several basis by Kraton Corporation, our subsidiaries that are co-registrants on the Form S-3 and certain entities that became our wholly-owned domestic subsidiaries in connection with the Arizona Chemical Acquisition. Kraton Polymers Capital Corporation has minimal assets and income. Because we have no registered debt outstanding at this time, we are presenting the following condensed consolidating financial information for the subsidiary issuers and guarantors of each of the 10.5% Senior Notes and 7.0% Senior Notes, which are prepared in accordance with the requirements of Rule 3-10 under Regulation S-X, to allow investors to determine the nature of the assets held by, and the operations and cash flows of, the various consolidating groups. If in the future we are no longer required by the rules of the SEC to provide separate financial information with respect to any of our subsidiaries, we will not necessarily continue presenting the below information. CONDENSED CONSOLIDATING BALANCE SHEET September 30, 2017 (Unaudited) (In thousands, except par value) Kraton Corporation Kraton Polymers LLC Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ — $ 1,903 $ 4,514 $ 82,701 $ — $ 89,118 Receivables, net of allowances — 1,084 106,007 146,346 — 253,437 Inventories of products — 89 188,728 174,014 — 362,831 Inventories of materials and supplies — — 13,890 10,942 — 24,832 Prepaid expenses — 4,993 20,556 10,799 — 36,348 Other current assets — 1,281 5,879 38,833 — 45,993 Total current assets — 9,350 339,574 463,635 — 812,559 Property, plant, and equipment, less accumulated depreciation — 20,955 461,777 460,102 — 942,834 Goodwill — — 740,390 33,245 — 773,635 Intangible assets, less accumulated amortization — 28,909 327,531 60,307 — 416,747 Investment in consolidated subsidiaries 652,395 894,752 — — (1,547,147 ) — Investment in unconsolidated joint venture — 813 — 11,285 — 12,098 Debt issuance costs — — 2,633 — — 2,633 Deferred income taxes — 213 — 8,553 — 8,766 Other long-term assets — 910,871 238,716 839,392 (1,965,645 ) 23,334 Total assets $ 652,395 $ 1,865,863 $ 2,110,621 $ 1,876,519 $ (3,512,792 ) $ 2,992,606 LIABILITIES AND STOCKHOLDERS' AND MEMBER'S EQUITY Current liabilities: Current portion of long-term debt $ — $ — $ 1,009 $ 32,544 $ — $ 33,553 Accounts payable-trade — 1,823 72,878 81,725 — 156,426 Other payables and accruals — 43,832 43,285 64,739 — 151,856 Due to related party — — — 16,045 — 16,045 Total current liabilities — 45,655 117,172 195,053 — 357,880 Long-term debt, net of current portion — 1,274,842 1,330 390,902 — 1,667,074 Deferred income taxes — (106,969 ) 277,893 44,221 — 215,145 Other long-term liabilities — 258 1,261,509 872,017 (1,965,645 ) 168,139 Total liabilities — 1,213,786 1,657,904 1,502,193 (1,965,645 ) 2,408,238 Commitments and contingencies (note 10) Stockholders' and member's equity: Preferred stock, $0.01 par value; 100,000 shares authorized; none issued — — — — — — Common stock, $0.01 par value; 500,000 shares authorized 313 — — — — 313 Additional paid in capital 369,702 — — — — 369,702 Member's equity — 652,395 519,466 375,286 (1,547,147 ) — Retained earnings 282,380 — — — — 282,380 Accumulated other comprehensive loss — (318 ) (66,749 ) (30,038 ) — (97,105 ) Kraton Corporation stockholders' and member's equity 652,395 652,077 452,717 345,248 (1,547,147 ) 555,290 Noncontrolling interest — — — 29,078 — 29,078 Total stockholders' and member's equity 652,395 652,077 452,717 374,326 (1,547,147 ) 584,368 Total liabilities and stockholders' and member's equity $ 652,395 $ 1,865,863 $ 2,110,621 $ 1,876,519 $ (3,512,792 ) $ 2,992,606 CONDENSED CONSOLIDATING BALANCE SHEET December 31, 2016 (In thousands, except par value) Kraton Corporation Kraton Polymers LLC Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ — $ 214 $ 6,280 $ 115,255 $ — $ 121,749 Receivables, net of allowances — 468 95,398 104,994 — 200,860 Inventories of products — (1,634 ) 176,301 153,329 — 327,996 Inventories of materials and supplies — — 13,521 8,871 — 22,392 Prepaid expenses — 6,077 20,635 9,139 — 35,851 Other current assets — 253 8,209 29,196 — 37,658 Total current assets — 5,378 320,344 420,784 — 746,506 Property, plant, and equipment, less accumulated depreciation — 27,123 457,031 422,568 — 906,722 Goodwill — — 740,394 29,618 — 770,012 Intangible assets, less accumulated amortization — 32,493 351,155 55,550 — 439,198 Investment in consolidated subsidiaries 616,431 2,952,279 — — (3,568,710 ) — Investment in unconsolidated joint venture — 813 — 10,382 — 11,195 Debt issuance costs — — 3,511 — — 3,511 Deferred income taxes — 213 — 6,694 — 6,907 Other long-term assets — 77,963 1,876,402 1,006,230 (2,938,001 ) 22,594 Total assets $ 616,431 $ 3,096,262 $ 3,748,837 $ 1,951,826 $ (6,506,711 ) $ 2,906,645 LIABILITIES AND STOCKHOLDERS’ AND MEMBER’S EQUITY Current liabilities: Current portion of long-term debt $ — $ 29,250 $ 990 $ 11,585 $ — $ 41,825 Accounts payable-trade — 5,318 73,501 71,262 — 150,081 Other payables and accruals — 22,266 51,488 56,644 — 130,398 Due to related party — — — 14,669 — 14,669 Total current liabilities — 56,834 125,979 154,160 — 336,973 Long-term debt, net of current portion — 1,591,637 2,051 104,012 — 1,697,700 Deferred income taxes — (104,841 ) 277,756 38,481 — 211,396 Other long-term liabilities — 937,569 1,142,952 1,027,819 (2,938,001 ) 170,339 Total liabilities — 2,481,199 1,548,738 1,324,472 (2,938,001 ) 2,416,408 Commitments and contingencies (note 10) Stockholders’ and member’s equity: Preferred stock, $.01 par value; 100,000 shares authorized; none issued — — — — — — Common stock, $.01 par value; 500,000 shares authorized 310 — — — — 310 Additional paid in capital 361,682 — — — — 361,682 Member’s equity — 616,431 2,266,840 685,439 (3,568,710 ) — Retained earnings 254,439 — — — — 254,439 Accumulated other comprehensive loss — (1,368 ) (66,741 ) (90,421 ) — (158,530 ) Kraton Corporation stockholders’ and member’s equity 616,431 615,063 2,200,099 595,018 (3,568,710 ) 457,901 Noncontrolling interest — — — 32,336 — 32,336 Total stockholders’ and member’s equity 616,431 615,063 2,200,099 627,354 (3,568,710 ) 490,237 Total liabilities and stockholders’ and member’s equity $ 616,431 $ 3,096,262 $ 3,748,837 $ 1,951,826 $ (6,506,711 ) $ 2,906,645 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS Three Months Ended September 30, 2017 (Unaudited) (In thousands) Kraton Corporation Kraton Polymers LLC Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Revenue $ — $ — $ 277,964 $ 381,147 $ (148,164 ) $ 510,947 Cost of goods sold — 4,257 219,541 306,594 (148,164 ) 382,228 Gross profit (loss) — (4,257 ) 58,423 74,553 — 128,719 Operating expenses: Research and development — 4,020 2,503 3,802 — 10,325 Selling, general, and administrative — 18,636 11,838 12,105 — 42,579 Depreciation and amortization — 5,580 18,209 10,518 — 34,307 Other (income) expense — (26,894 ) (18,355 ) 45,249 — — Operating income (loss) — (5,599 ) 44,228 2,879 — 41,508 Loss on extinguishment of debt — (15,632 ) — — — (15,632 ) Earnings (loss) in consolidated subsidiaries (4,851 ) 16,926 — — (12,075 ) — Earnings of unconsolidated joint venture — — — 125 — 125 Interest expense, net — (2,328 ) (28,757 ) (1,932 ) — (33,017 ) Income (loss) before income taxes (4,851 ) (6,633 ) 15,471 1,072 (12,075 ) (7,016 ) Income tax benefit (expense) — 1,782 1,660 (1,277 ) — 2,165 Consolidated net income (loss) (4,851 ) (4,851 ) 17,131 (205 ) (12,075 ) (4,851 ) Net loss attributable to noncontrolling interest — — — 818 — 818 Net income (loss) attributable to Kraton $ (4,851 ) $ (4,851 ) $ 17,131 $ 613 $ (12,075 ) $ (4,033 ) CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS Three Months Ended September 30, 2016 (Unaudited) (In thousands) Kraton Corporation Kraton Polymers LLC Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Revenue $ — $ — $ 227,916 $ 268,179 $ (41,952 ) $ 454,143 Cost of goods sold — (2,090 ) 150,426 212,503 (41,952 ) 318,887 Gross profit — 2,090 77,490 55,676 — 135,256 Operating expenses: Research and development — 3,661 2,432 3,600 — 9,693 Selling, general, and administrative — 36,277 (3,220 ) 9,712 — 42,769 Depreciation and amortization — 5,610 19,818 6,549 — 31,977 Other (income) expense — (70,969 ) 29,124 41,845 — — Operating income (loss) — 27,511 29,336 (6,030 ) — 50,817 Earnings in consolidated subsidiaries 14,843 21,259 — — (36,102 ) — Earnings of unconsolidated joint venture — — — 94 — 94 Interest income (expense), net — (34,163 ) (60 ) 353 — (33,870 ) Income (loss) before income taxes 14,843 14,607 29,276 (5,583 ) (36,102 ) 17,041 Income tax benefit (expense) — 236 288 (2,722 ) — (2,198 ) Consolidated net income (loss) 14,843 14,843 29,564 (8,305 ) (36,102 ) 14,843 Net loss attributable to noncontrolling interest — — — 717 — 717 Net income (loss) attributable to Kraton $ 14,843 $ 14,843 $ 29,564 $ (7,588 ) $ (36,102 ) $ 15,560 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS Nine Months Ended September 30, 2017 (Unaudited) (In thousands) Kraton Corporation Kraton Polymers LLC Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Revenue $ — $ — $ 826,753 $ 1,094,397 $ (426,758 ) $ 1,494,392 Cost of goods sold — 173 610,728 890,908 (426,758 ) 1,075,051 Gross profit (loss) — (173 ) 216,025 203,489 — 419,341 Operating expenses: Research and development — 11,588 7,650 11,191 — 30,429 Selling, general, and administrative — 50,893 35,770 37,773 — 124,436 Depreciation and amortization — 16,721 55,199 30,120 — 102,040 Other (income) expense — (73,860 ) (66 ) 73,926 — — Operating income (loss) — (5,515 ) 117,472 50,479 — 162,436 Loss on extinguishment of debt — (35,370 ) — — — (35,370 ) Earnings in consolidated subsidiaries 22,763 77,296 — — (100,059 ) — Earnings of unconsolidated joint venture — — — 370 — 370 Interest expense, net — (16,703 ) (83,055 ) (2,008 ) — (101,766 ) Income before income taxes 22,763 19,708 34,417 48,841 (100,059 ) 25,670 Income tax benefit (expense) — 3,055 698 (6,660 ) — (2,907 ) Consolidated net income 22,763 22,763 35,115 42,181 (100,059 ) 22,763 Net loss attributable to noncontrolling interest — — — 5,178 — 5,178 Net income attributable to Kraton $ 22,763 $ 22,763 $ 35,115 $ 47,359 $ (100,059 ) $ 27,941 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS Nine Months Ended September 30, 2016 (Unaudited) (In thousands) Kraton Corporation Kraton Polymers LLC Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Revenue $ — $ — $ 658,995 $ 788,826 $ (119,106 ) $ 1,328,715 Cost of goods sold — (1,519 ) 462,311 626,058 (119,106 ) 967,744 Gross profit — 1,519 196,684 162,768 — 360,971 Operating expenses: Research and development — 11,259 7,864 11,260 — 30,383 Selling, general, and administrative — 77,720 23,550 34,575 — 135,845 Depreciation and amortization — 16,811 58,691 18,411 — 93,913 Other (income) expense — (119,947 ) 53,682 66,265 — — Operating income — 15,676 52,897 32,257 — 100,830 Disposition and exit of business activities — — 36,821 3,180 — 40,001 Loss on extinguishment of debt — (13,423 ) — — — (13,423 ) Earnings in consolidated subsidiaries 109,256 121,262 — — (230,518 ) — Earnings of unconsolidated joint venture — — — 274 — 274 Interest income (expense), net — (101,521 ) (952 ) 1,023 — (101,450 ) Income before income taxes 109,256 21,994 88,766 36,734 (230,518 ) 26,232 Income tax benefit (expense) — 87,262 (2,071 ) (2,167 ) — 83,024 Consolidated net income 109,256 109,256 86,695 34,567 (230,518 ) 109,256 Net loss attributable to noncontrolling interest — — — 1,792 — 1,792 Net income attributable to Kraton $ 109,256 $ 109,256 $ 86,695 $ 36,359 $ (230,518 ) $ 111,048 CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) Three Months Ended September 30, 2017 (Unaudited) (In thousands) Kraton Corporation Kraton Polymers LLC Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net income (loss) attributable to Kraton $ (4,851 ) $ (4,851 ) $ 17,131 $ 613 $ (12,075 ) $ (4,033 ) Other comprehensive income: Foreign currency translation adjustments, net of tax — — — 18,910 — 18,910 Unrealized loss on cash flow hedges, net of tax — (239 ) — — — (239 ) Reclassification of loss on cash flow hedge — 920 — — — 920 Other comprehensive income, net of tax — 681 — 18,910 — 19,591 Comprehensive income (loss) attributable to Kraton (4,851 ) (4,170 ) 17,131 19,523 (12,075 ) 15,558 Comprehensive loss attributable to noncontrolling interest — — — (787 ) — (787 ) Consolidated comprehensive income (loss) $ (4,851 ) $ (4,170 ) $ 17,131 $ 18,736 $ (12,075 ) $ 14,771 CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) Three Months Ended September 30, 2016 (Unaudited) (In thousands) Kraton Corporation Kraton Polymers LLC Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net income (loss) attributable to Kraton $ 14,843 $ 14,843 $ 29,564 $ (7,588 ) $ (36,102 ) $ 15,560 Other comprehensive income (loss): Foreign currency translation adjustments, net of tax — — — 3,994 — 3,994 Unrealized loss on cash flow hedges, net of tax — (21 ) — (27 ) — (48 ) Other comprehensive income (loss), net of tax — (21 ) — 3,967 — 3,946 Comprehensive income (loss) attributable to Kraton 14,843 14,822 29,564 (3,621 ) (36,102 ) 19,506 Comprehensive loss attributable to noncontrolling interest — — — 339 — 339 Consolidated comprehensive income (loss) $ 14,843 $ 14,822 $ 29,564 $ (3,282 ) $ (36,102 ) $ 19,845 CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME Nine Months Ended September 30, 2017 (Unaudited) (In thousands) Kraton Corporation Kraton Polymers LLC Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net income attributable to Kraton $ 22,763 $ 22,763 $ 35,115 $ 47,359 $ (100,059 ) $ 27,941 Other comprehensive income: Foreign currency translation adjustments, net of tax — — — 60,691 — 60,691 Unrealized loss on cash flow hedges, net of tax — (145 ) — — — (145 ) Reclassification of loss on cash flow hedge — 879 — — — 879 Other comprehensive income, net of tax — 734 — 60,691 — 61,425 Comprehensive income attributable to Kraton 22,763 23,497 35,115 108,050 (100,059 ) 89,366 Comprehensive loss attributable to noncontrolling interest — — — (3,258 ) — (3,258 ) Consolidated comprehensive income $ 22,763 $ 23,497 $ 35,115 $ 104,792 $ (100,059 ) $ 86,108 CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) Nine Months Ended September 30, 2016 (Unaudited) (In thousands) Kraton Corporation Kraton Polymers LLC Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net income attributable to Kraton $ 109,256 $ 109,256 $ 86,695 $ 36,359 $ (230,518 ) $ 111,048 Other comprehensive income (loss): Foreign currency translation adjustments, net of tax — — — 27,311 — 27,311 Unrealized loss on cash flow hedges, net of tax — (5,293 ) — (61 ) — (5,354 ) Other comprehensive income (loss), net of tax — (5,293 ) — 27,250 — 21,957 Comprehensive income attributable to Kraton 109,256 103,963 86,695 63,609 (230,518 ) 133,005 Comprehensive loss attributable to noncontrolling interest — — — (199 ) — (199 ) Consolidated comprehensive income $ 109,256 $ 103,963 $ 86,695 $ 63,410 $ (230,518 ) $ 132,806 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS Nine Months Ended September 30, 2017 (Unaudited) (In thousands) Kraton Corporation Kraton Polymers LLC Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Cash flows provided by operating activities $ — $ 3,202 $ 83,812 $ 48,435 $ — $ 135,449 Cash flows provided by (used in) investing activities: Proceeds from intercompany loans — 44,961 — — (44,961 ) — Kraton purchase of property, plant and equipment — (2,943 ) (39,904 ) (28,748 ) — (71,595 ) KFPC purchase of property, plant and equipment — — — (11,790 ) — (11,790 ) Purchase of software and other intangibles — (3,956 ) (147 ) (856 ) — (4,959 ) Net cash provided by (used in) investing activities — 38,062 (40,051 ) (41,394 ) (44,961 ) (88,344 ) Cash flows used in financing activities: Proceeds from debt — 399,350 32,797 307,020 — 739,167 Repayments of debt — (778,000 ) (32,797 ) (26,215 ) — (837,012 ) KFPC proceeds from debt — — — 39,898 — 39,898 KFPC repayments of debt — — — (16,244 ) — (16,244 ) Capital lease payments — — (703 ) — — (703 ) Purchase of treasury stock (2,297 ) — — — — (2,297 ) Cash contributions from member — (2,297 ) — (351,324 ) 353,621 — Cash distributions to member (657 ) 354,278 — — (353,621 ) — Proceeds from the exercise of stock options 2,954 — — — — 2,954 Settlement of interest rate swap — (879 ) — — — (879 ) Settlement of foreign currency hedges — (716 ) — — — (716 ) Debt issuance costs — (11,311 ) — (2,618 ) — (13,929 ) Payments on intercompany loans — — (44,824 ) (137 ) 44,961 — Net cash used in financing activities — (39,575 ) (45,527 ) (49,620 ) 44,961 (89,761 ) Effect of exchange rate differences on cash — — — 10,025 — 10,025 Net increase (decrease) in cash and cash equivalents — 1,689 (1,766 ) (32,554 ) — (32,631 ) Cash and cash equivalents, beginning of period — 214 6,280 115,255 — 121,749 Cash and cash equivalents, end of period $ — $ 1,903 $ 4,514 $ 82,701 $ — $ 89,118 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS Nine Months Ended September 30, 2016 (Unaudited) (In thousands) Kraton Corporation Kraton Polymers LLC Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Cash flows provided by (used in) operating activities $ — $ (53,043 ) $ 142,718 $ 36,454 $ — $ 126,129 Cash flows provided by (used in) investing activities: Proceeds from intercompany loans — 167,868 — — (167,868 ) — Kraton purchase of property, plant, and equipment — (2,253 ) (38,082 ) (22,550 ) — (62,885 ) KFPC purchase of property, plant, and equipment — — — (16,995 ) — (16,995 ) Purchase of software and other intangibles — (3,280 ) (1,411 ) — — (4,691 ) Acquisition, net of cash acquired — (1,367,088 ) 11,590 43,393 — (1,312,105 ) Sale of assets — — 72,803 — — 72,803 Net cash provided by (used in) investing activities — (1,204,753 ) 44,900 3,848 (167,868 ) (1,323,873 ) Cash flows provided by (used in) financing activities: Proceeds from debt — 1,732,890 50,075 — — 1,782,965 Repayments of debt — (430,058 ) (50,075 ) — — (480,133 ) KFPC proceeds from debt — — — 24,368 — 24,368 Capital lease payments — — (105 ) — — (105 ) Purchase of treasury stock (967 ) — — — — (967 ) Cash contributions from member — (967 ) — — 967 — Cash distributions to member (1,658 ) 2,625 — — (967 ) — Proceeds from the exercise of stock options 2,625 — — — — 2,625 Settlement of interest rate swap — — (5,155 ) — — (5,155 ) Debt issuance costs — (53,929 ) (3,717 ) — — (57,646 ) Payments on intercompany loans — — (168,075 ) 207 167,868 — Net cash provided by (used in) financing activities — 1,250,561 (177,052 ) 24,575 167,868 1,265,952 Effect of exchange rate differences on cash — — — 5,291 — 5,291 Net increase (decrease) in cash and cash equivalents — (7,235 ) 10,566 70,168 — 73,499 Cash and cash equivalents, beginning of period — 7,256 11,595 51,198 — 70,049 Cash and cash equivalents, end of period $ — $ 21 $ 22,161 $ 121,366 $ — $ 143,548 |