Guarantor Condensed Consolidating Financial Statements | 3 Months Ended |
Mar. 31, 2014 |
Text Block [Abstract] | ' |
Guarantor Condensed Consolidating Financial Statements | ' |
|
18. Guarantor Condensed Consolidating Financial Statements |
|
The obligations of Tronox Finance LLC, our wholly-owned subsidiary, under the Senior Notes are fully and unconditionally (subject to certain customary circumstances providing for the release of a guarantor subsidiary) guaranteed on a senior unsecured basis, jointly and severally, by Tronox Limited (referred to for purposes of this note only as the “Parent Company”) and each of its current and future U.S. restricted subsidiaries, other than excluded subsidiaries, that guarantee any indebtedness of the Parent Company or its restricted subsidiaries (collectively, the “Guarantor Subsidiaries”). The Subsidiary Issuer and each of the Guarantor Subsidiaries are 100% owned, directly or indirectly, by the Parent Company. Our subsidiaries that do not guarantee the Senior Notes are referred to as the “Non-Guarantor Subsidiaries.” The guarantor condensed consolidating financial statements presented below presents the statements of operations, statements of comprehensive income, balance sheets and statements of cash flow data for: (i) the Parent Company, the Guarantor Subsidiaries and the Non-Guarantor Subsidiaries on a consolidated basis (which is derived from Tronox 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. |
|
The guarantor condensed consolidating financial statements are presented on a legal entity basis, not on a business segment basis. The indenture governing the Senior Notes provides for a Guarantor Subsidiary to be automatically and unconditionally released and discharged from its guarantee obligations in certain customary circumstances, including: |
|
|
| • | | Sale or other disposition of such Guarantor Subsidiary’s capital stock or all or substantially all of its assets and all of the indenture obligations (other than contingent obligations) of such Subsidiary Guarantor in respect of all other indebtedness of the Subsidiary Guarantors terminate upon the consummation of such transaction; | | | | | | | | | | | | | | | | | |
|
|
| • | | Designation of such Guarantor Subsidiary as an “unrestricted subsidiary” under the indenture; | | | | | | | | | | | | | | | | | |
|
|
| • | | In the case of certain Guarantor Subsidiaries that incur or guarantee indebtedness under certain credit facilities, upon the release or discharge of such Guarantor Subsidiary’s guarantee or incurrence of indebtedness that resulted in the creation of such guarantee, except a discharge or release as a result of payment under such guarantee; | | | | | | | | | | | | | | | | | |
|
|
| • | | Legal defeasance, covenant defeasance, or satisfaction and discharge of the indenture obligations; | | | | | | | | | | | | | | | | | |
|
|
| • | | Payment in full of the aggregate principal amount of all outstanding Senior Notes and all other obligations under the indenture; or | | | | | | | | | | | | | | | | | |
|
|
| • | | Release or discharge of the Guarantor Subsidiary’s guarantee of certain other indebtedness. | | | | | | | | | | | | | | | | | |
|
GUARANTOR CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS |
|
Three Months Ended March 31, 2014 |
|
(Unaudited) |
|
(Millions of U.S. dollars) |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | Consolidated | | | Eliminations | | | Parent | | | Guarantor | | | Non-Guarantor | |
Company | Subsidiaries | Subsidiaries |
Net sales | | $ | 418 | | | $ | (52 | ) | | $ | — | | | $ | 277 | | | $ | 193 | |
Cost of goods sold | | | 393 | | | | (78 | ) | | | — | | | | 295 | | | | 176 | |
| | | | | | | | | | | | | | | | | | | | |
Gross profit | | | 25 | | | | 26 | | | | — | | | | (18 | ) | | | 17 | |
Selling, general and administrative expenses | | | (46 | ) | | | 2 | | | | (4 | ) | | | (33 | ) | | | (11 | ) |
| | | | | | | | | | | | | | | | | | | | |
Income (loss) from operations | | | (21 | ) | | | 28 | | | | (4 | ) | | | (51 | ) | | | 6 | |
Interest and debt expense | | | (34 | ) | | | — | | | | 137 | | | | (160 | ) | | | (11 | ) |
Other income (expense) | | | — | | | | 32 | | | | — | | | | (3 | ) | | | (29 | ) |
Equity in earnings of subsidiary | | | — | | | | 151 | | | | (151 | ) | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Income (loss) before income taxes | | | (55 | ) | | | 211 | | | | (18 | ) | | | (214 | ) | | | (34 | ) |
Income tax benefit (provision) | | | 1 | | | | — | | | | (40 | ) | | | 60 | | | | (19 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | | (54 | ) | | | 211 | | | | (58 | ) | | | (154 | ) | | | (53 | ) |
Net income attributable to noncontrolling interest | | | 4 | | | | — | | | | — | | | | 4 | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Net income (loss) attributable to Tronox Limited | | $ | (58 | ) | | $ | 211 | | | $ | (58 | ) | | $ | (158 | ) | | $ | (53 | ) |
| | | | | | | | | | | | | | | | | | | | |
|
|
|
GUARANTOR CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS |
|
Three Months Ended March 31, 2013 |
|
(Unaudited) |
|
(Millions of U.S. dollars) |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | Consolidated | | | Eliminations | | | Parent | | | Guarantor | | | Non-Guarantor | |
Company | Subsidiaries | Subsidiaries |
Net sales | | $ | 470 | | | $ | (95 | ) | | $ | — | | | $ | 312 | | | $ | 253 | |
Cost of goods sold | | | 438 | | | | (68 | ) | | | — | | | | 303 | | | | 203 | |
| | | | | | | | | | | | | | | | | | | | |
Gross profit | | | 32 | | | | (27 | ) | | | — | | | | 9 | | | | 50 | |
Selling, general and administrative expenses | | | (51 | ) | | | 1 | | | | (5 | ) | | | (35 | ) | | | (12 | ) |
| | | | | | | | | | | | | | | | | | | | |
Income (loss) from operations | | | (19 | ) | | | (26 | ) | | | (5 | ) | | | (26 | ) | | | 38 | |
Interest and debt expense | | | (27 | ) | | | — | | | | 137 | | | | (163 | ) | | | (1 | ) |
Other income (expense) | | | 2 | | | | — | | | | — | | | | (6 | ) | | | 8 | |
Equity in earnings of subsidiary | | | — | | | | 150 | | | | (150 | ) | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Income (loss) before income taxes | | | (44 | ) | | | 124 | | | | (18 | ) | | | (195 | ) | | | 45 | |
Income tax benefit (provision) | | | (1 | ) | | | — | | | | (39 | ) | | | 51 | | | | (13 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | | (45 | ) | | | 124 | | | | (57 | ) | | | (144 | ) | | | 32 | |
Net income attributable to noncontrolling interest | | | 12 | | | | — | | | | — | | | | 12 | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Net income (loss) attributable to Tronox Limited | | $ | (57 | ) | | $ | 124 | | | $ | (57 | ) | | $ | (156 | ) | | $ | 32 | |
| | | | | | | | | | | | | | | | | | | | |
|
GUARANTOR CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME |
|
Three Months Ended March 31, 2014 |
|
(Unaudited) |
|
(Millions of U.S. dollars) |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | Consolidated | | | Eliminations | | | Parent | | | Guarantor | | | Non-Guarantor | |
Company | Subsidiaries | Subsidiaries |
Net income (loss) | | $ | (54 | ) | | $ | 211 | | | $ | (58 | ) | | $ | (154 | ) | | $ | (53 | ) |
Other comprehensive income (loss): | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments | | | (8 | ) | | | — | | | | — | | | | (4 | ) | | | (4 | ) |
Pension and postretirement plans | | | 3 | | | | — | | | | — | | | | 3 | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Other comprehensive loss | | | (5 | ) | | | — | | | | — | | | | (1 | ) | | | (4 | ) |
| | | | | | | | | | | | | | | | | | | | |
Total comprehensive income (loss) | | | (59 | ) | | | 211 | | | | (58 | ) | | | (155 | ) | | | (57 | ) |
| | | | | | | | | | | | | | | | | | | | |
Comprehensive income (loss) attributable to noncontrolling interest: | | | | | | | | | | | | | | | | | | | | |
Net income | | | 4 | | | | — | | | | — | | | | 4 | | | | — | |
Foreign currency translation adjustments | | | (3 | ) | | | — | | | | — | | | | (3 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Comprehensive income attributable to noncontrolling interest | | | 1 | | | | — | | | | — | | | | 1 | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Comprehensive income (loss) attributable to Tronox Limited | | $ | (60 | ) | | $ | 211 | | | $ | (58 | ) | | $ | (156 | ) | | $ | (57 | ) |
| | | | | | | | | | | | | | | | | | | | |
|
|
|
GUARANTOR CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME |
|
Three Months Ended March 31, 2013 |
|
(Unaudited) |
|
(Millions of U.S. dollars) |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | Consolidated | | | Eliminations | | | Parent | | | Guarantor | | | Non-Guarantor | |
Company | Subsidiaries | Subsidiaries |
Net income (loss) | | $ | (45 | ) | | $ | 124 | | | $ | (57 | ) | | $ | (144 | ) | | $ | 32 | |
Other comprehensive income (loss): | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments | | | (119 | ) | | | — | | | | — | | | | — | | | | (119 | ) |
Pension and postretirement plans | | | 1 | | | | — | | | | — | | | | — | | | | 1 | |
| | | | | | | | | | | | | | | | | | | | |
Other comprehensive loss | | | (118 | ) | | | — | | | | — | | | | — | | | | (118 | ) |
| | | | | | | | | | | | | | | | | | | | |
Total comprehensive income (loss) | | | (163 | ) | | | 124 | | | | (57 | ) | | | (144 | ) | | | (86 | ) |
| | | | | | | | | | | | | | | | | | | | |
Comprehensive income (loss) attributable to noncontrolling interest: | | | | | | | | | | | | | | | | | | | | |
Net income | | | 12 | | | | — | | | | — | | | | 12 | | | | — | |
Foreign currency translation adjustments | | | (28 | ) | | | — | | | | — | | | | (28 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Comprehensive income attributable to noncontrolling interest | | | (16 | ) | | | — | | | | — | | | | (16 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Comprehensive income (loss) attributable to Tronox Limited | | $ | (147 | ) | | $ | 124 | | | $ | (57 | ) | | $ | (128 | ) | | $ | (86 | ) |
| | | | | | | | | | | | | | | | | | | | |
|
GUARANTOR CONDENSED CONSOLIDATING BALANCE SHEETS |
|
As of March 31, 2014 |
|
(Unaudited) |
|
(Millions of U.S. dollars) |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | Consolidated | | | Eliminations | | | Parent | | | Guarantor | | | Non-Guarantor | |
Company | Subsidiaries | Subsidiaries |
ASSETS | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 1,403 | | | $ | — | | | $ | 118 | | | $ | 1,063 | | | $ | 222 | |
Investment in subsidiaries | | | — | | | | (1,311 | ) | | | (772 | ) | | | 1,626 | | | | 457 | |
Property, plant and equipment, net | | | 1,245 | | | | — | | | | — | | | | 708 | | | | 537 | |
Mineral leaseholds, net | | | 1,185 | | | | — | | | | — | | | | 679 | | | | 506 | |
Other assets | | | 1,773 | | | | (9,764 | ) | | | 6,835 | | | | 2,482 | | | | 2,220 | |
| | | | | | | | | | | | | | | | | | | | |
Total assets | | $ | 5,606 | | | $ | (11,075 | ) | | $ | 6,181 | | | $ | 6,558 | | | $ | 3,942 | |
| | | | | | | | | | | | | | | | | | | | |
LIABILITIES AND EQUITY | | | | | | | | | | | | | | | | | | | | |
Long-term debt | | $ | 2,390 | | | $ | (7,246 | ) | | $ | 804 | | | $ | 7,271 | | | $ | 1,561 | |
Other liabilities | | | 861 | | | | (2,501 | ) | | | 696 | | | | 2,155 | | | | 511 | |
| | | | | | | | | | | | | | | | | | | | |
Total liabilities | | | 3,251 | | | | (9,747 | ) | | | 1,500 | | | | 9,426 | | | | 2,072 | |
Total equity | | | 2,355 | | | | (1,328 | ) | | | 4,681 | | | | (2,868 | ) | | | 1,870 | |
| | | | | | | | | | | | | | | | | | | | |
Total liabilities and equity | | $ | 5,606 | | | $ | (11,075 | ) | | $ | 6,181 | | | $ | 6,558 | | | $ | 3,942 | |
| | | | | | | | | | | | | | | | | | | | |
|
|
|
GUARANTOR CONDENSED CONSOLIDATING BALANCE SHEETS |
|
As of December 31, 2013 |
|
(Unaudited) |
|
(Millions of U.S. dollars) |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | Consolidated | | | Eliminations | | | Parent | | | Guarantor | | | Non-Guarantor | |
Company | Subsidiaries | Subsidiaries |
ASSETS | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 1,478 | | | $ | — | | | $ | 179 | | | $ | 1,094 | | | $ | 205 | |
Investment in subsidiaries | | | — | | | | (952 | ) | | | (1,095 | ) | | | 1,590 | | | | 457 | |
Property, plant and equipment, net | | | 1,258 | | | | — | | | | — | | | | 710 | | | | 548 | |
Mineral leaseholds, net | | | 1,216 | | | | — | | | | — | | | | 701 | | | | 515 | |
Other assets | | | 1,747 | | | | (9,645 | ) | | | 6,687 | | | | 2,501 | | | | 2,204 | |
| | | | | | | | | | | | | | | | | | | | |
Total assets | | $ | 5,699 | | | $ | (10,597 | ) | | $ | 5,771 | | | $ | 6,596 | | | $ | 3,929 | |
| | | | | | | | | | | | | | | | | | | | |
LIABILITIES AND EQUITY | | | | | | | | | | | | | | | | | | | | |
Long-term debt | | $ | 2,395 | | | $ | (7,268 | ) | | $ | 825 | | | $ | 7,272 | | | $ | 1,566 | |
Other liabilities | | | 867 | | | | (2,333 | ) | | | 658 | | | | 2,037 | | | | 505 | |
| | | | | | | | | | | | | | | | | | | | |
Total liabilities | | | 3,262 | | | | (9,601 | ) | | | 1,483 | | | | 9,309 | | | | 2,071 | |
Total equity | | | 2,437 | | | | (996 | ) | | | 4,288 | | | | (2,713 | ) | | | 1,858 | |
| | | | | | | | | | | | | | | | | | | | |
Total liabilities and equity | | $ | 5,699 | | | $ | (10,597 | ) | | $ | 5,771 | | | $ | 6,596 | | | $ | 3,929 | |
| | | | | | | | | | | | | | | | | | | | |
|
GUARANTOR CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS |
|
Three Months Ended March 31, 2014 |
|
(Unaudited) |
|
(Millions of U.S. dollars) |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | Consolidated | | | Eliminations | | | Parent | | | Guarantor | | | Non-Guarantor | |
Company | Subsidiaries | Subsidiaries |
Cash Flows from Operating Activities: | | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | $ | (54 | ) | | $ | 211 | | | $ | (58 | ) | | $ | (154 | ) | | $ | (53 | ) |
Other | | | 42 | | | | (211 | ) | | | 25 | | | | 146 | | | | 82 | |
| | | | | | | | | | | | | | | | | | | | |
Cash provided by (used in) operating activities | | | (12 | ) | | | — | | | | (33 | ) | | | (8 | ) | | | 29 | |
| | | | | | | | | | | | | | | | | | | | |
Cash Flows from Investing Activities: | | | | | | | | | | | | | | | | | | | | |
Capital expenditures | | | (31 | ) | | | — | | | | — | | | | (23 | ) | | | (8 | ) |
| | | | | | | | | | | | | | | | | | | | |
Cash used in investing activities | | | (31 | ) | | | — | | | | — | | | | (23 | ) | | | (8 | ) |
| | | | | | | | | | | | | | | | | | | | |
Cash Flows from Financing Activities: | | | | | | | | | | | | | | | | | | | | |
Repayments of debt | | | (5 | ) | | | — | | | | — | | | | — | | | | (5 | ) |
Dividends paid | | | (29 | ) | | | — | | | | (29 | ) | | | — | | | | — | |
Proceeds from the exercise of warrants and options | | | 1 | | | | — | | | | 1 | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Cash used in financing activities | | | (33 | ) | | | — | | | | (28 | ) | | | — | | | | (5 | ) |
| | | | | | | | | | | | | | | | | | | | |
Effects of exchange rate changes on cash and cash equivalents | | | 1 | | | | — | | | | — | | | | — | | | | 1 | |
| | | | | | | | | | | | | | | | | | | | |
Net increase (decrease) in cash and cash equivalents | | | (75 | ) | | | — | | | | (61 | ) | | | (31 | ) | | | 17 | |
Cash and cash equivalents at beginning of period | | | 1,478 | | | | — | | | | 179 | | | | 1,094 | | | | 205 | |
| | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents at end of period | | $ | 1,403 | | | $ | — | | | $ | 118 | | | $ | 1,063 | | | $ | 222 | |
| | | | | | | | | | | | | | | | | | | | |
|
|
|
GUARANTOR CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS |
|
Three Months Ended March 31, 2013 |
|
(Unaudited) |
|
(Millions of U.S. dollars) |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | Consolidated | | | Eliminations | | | Parent | | | Guarantor | | | Non-Guarantor | |
Company | Subsidiaries | Subsidiaries |
Cash Flows from Operating Activities: | | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | $ | (45 | ) | | $ | 124 | | | $ | (57 | ) | | $ | (144 | ) | | $ | 32 | |
Other | | | 44 | | | | (124 | ) | | | 742 | | | | 201 | | | | (775 | ) |
| | | | | | | | | | | | | | | | | | | | |
Cash provided by (used in) operating activities | | | (1 | ) | | | — | | | | 685 | | | | 57 | | | | (743 | ) |
| | | | | | | | | | | | | | | | | | | | |
Cash Flows from Investing Activities: | | | | | | | | | | | | | | | | | | | | |
Capital expenditures | | | (45 | ) | | | — | | | | — | | | | (14 | ) | | | (31 | ) |
| | | | | | | | | | | | | | | | | | | | |
Cash used in investing activities | | | (45 | ) | | | — | | | | — | | | | (14 | ) | | | (31 | ) |
| | | | | | | | | | | | | | | | | | | | |
Cash Flows from Financing Activities: | | | | | | | | | | | | | | | | | | | | |
Repayments of debt | | | (179 | ) | | | — | | | | — | | | | — | | | | (179 | ) |
Proceeds from borrowings | | | 945 | | | | — | | | | — | | | | — | | | | 945 | |
Debt issuance costs | | | (28 | ) | | | — | | | | — | | | | — | | | | (28 | ) |
Dividends paid | | | (29 | ) | | | — | | | | (29 | ) | | | — | | | | — | |
Proceeds from the exercise of warrants | | | 1 | | | | — | | | | 1 | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Cash provided by (used in) financing activities | | | 710 | | | | — | | | | (28 | ) | | | — | | | | 738 | |
| | | | | | | | | | | | | | | | | | | | |
Effects of exchange rate changes on cash and cash equivalents | | | (5 | ) | | | — | | | | — | | | | — | | | | (5 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net increase (decrease) in cash and cash equivalents | | | 659 | | | | — | | | | 657 | | | | 43 | | | | (41 | ) |
Cash and cash equivalents at beginning of period | | | 716 | | | | — | | | | 533 | | | | 82 | | | | 101 | |
| | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents at end of period | | $ | 1,375 | | | $ | — | | | $ | 1,190 | | | $ | 125 | | | $ | 60 | |
| | | | | | | | | | | | | | | | | | | | |
|
|