Condensed Consolidating Financial Information | 3 Months Ended |
Mar. 31, 2015 |
Condensed Financial Information of Parent Company Only Disclosure [Abstract] | |
Condensed Consolidating Financial Information | Condensed Consolidating Financial Information |
|
Certain of the Company’s 100% owned domestic subsidiaries are required to jointly and severally, fully and unconditionally guarantee the 6.75% Senior Unsecured Notes that are due in the year 2020. Rather than filing separate financial statements for each guarantor subsidiary with the SEC, the Company has elected to present the following condensed consolidating financial statements, which includes the condensed consolidating statements of comprehensive income and results of operations for the three months ended March 31, 2015 and 2014, cash flows for the three months ended March 31, 2015, and 2014, and financial position as of March 31, 2015 and December 31, 2014 of the Company and its guarantor and non-guarantor subsidiaries (in each case carrying investments under the equity method), and the eliminations necessary to arrive at the reported amounts included in the condensed consolidated financial statements of the Company. |
Condensed Consolidating Balance Sheets (Unaudited) |
|
| | | | | | | | | | | | | | | | | | | |
| March 31, 2015 |
(in millions of dollars) | Parent | | Guarantors | | Non-Guarantors | | Eliminations | | Consolidated |
Assets | | | | | | | | | |
Current assets: | | | | | | | | | |
Cash and cash equivalents | $ | 6.5 | | | $ | — | | | $ | 84.3 | | | $ | — | | | $ | 90.8 | |
|
Accounts receivable, net | — | | | 90.5 | | | 141.9 | | | — | | | 232.4 | |
|
Inventories | — | | | 165.3 | | | 107.8 | | | — | | | 273.1 | |
|
Receivables from affiliates | 15.2 | | | 308.8 | | | 63.1 | | | (387.1 | ) | | — | |
|
Deferred income taxes | 27.2 | | | — | | | 7 | | | — | | | 34.2 | |
|
Other current assets | 1.1 | | | 15.8 | | | 22.6 | | | — | | | 39.5 | |
|
Total current assets | 50 | | | 580.4 | | | 426.7 | | | (387.1 | ) | | 670 | |
|
Property, plant and equipment, net | 4.1 | | | 117.2 | | | 102 | | | — | | | 223.3 | |
|
Deferred income taxes | 0.8 | | | — | | | 27.1 | | | — | | | 27.9 | |
|
Goodwill | — | | | 330.8 | | | 188.1 | | | — | | | 518.9 | |
|
Identifiable intangibles, net | 57.5 | | | 393.7 | | | 98.1 | | | — | | | 549.3 | |
|
Other non-current assets | 14.3 | | | 1 | | | 41.8 | | | — | | | 57.1 | |
|
Investment in, long term receivable from affiliates | 1,600.20 | | | 887 | | | 441 | | | (2,928.2 | ) | | — | |
|
Total assets | $ | 1,726.90 | | | $ | 2,310.10 | | | $ | 1,324.80 | | | $ | (3,315.3 | ) | | $ | 2,046.50 | |
|
Liabilities and Stockholders’ Equity | | | | | | | | | |
Current liabilities: | | | | | | | | | |
Notes payable | $ | 20 | | | $ | — | | | $ | 0.6 | | | $ | — | | | $ | 20.6 | |
|
Current portion of long-term debt | 1.4 | | | — | | | — | | | — | | | 1.4 | |
|
Accounts payable | — | | | 89.6 | | | 61.5 | | | — | | | 151.1 | |
|
Accrued compensation | 1 | | | 9.8 | | | 10.1 | | | — | | | 20.9 | |
|
Accrued customer programs liabilities | — | | | 37.9 | | | 38.2 | | | — | | | 76.1 | |
|
Accrued interest | 14.7 | | | — | | | — | | | — | | | 14.7 | |
|
Other current liabilities | 3.2 | | | 26 | | | 26.1 | | | — | | | 55.3 | |
|
Payables to affiliates | 5.7 | | | 208.5 | | | 248.8 | | | (463.0 | ) | | — | |
|
Total current liabilities | 46 | | | 371.8 | | | 385.3 | | | (463.0 | ) | | 340.1 | |
|
Long-term debt | 797.7 | | | — | | | — | | | — | | | 797.7 | |
|
Long-term notes payable to affiliates | 178.2 | | | 26.7 | | | 25.8 | | | (230.7 | ) | | — | |
|
Deferred income taxes | 117.1 | | | — | | | 43.2 | | | — | | | 160.3 | |
|
Pension and post-retirement benefit obligations | 1.5 | | | 51.8 | | | 39.7 | | | — | | | 93 | |
|
Other non-current liabilities | 3.3 | | | 21.8 | | | 47.2 | | | — | | | 72.3 | |
|
Total liabilities | 1,143.80 | | | 472.1 | | | 541.2 | | | (693.7 | ) | | 1,463.40 | |
|
Stockholders’ equity: | | | | | | | | | |
Common stock | 1.1 | | | 448 | | | 239.1 | | | (687.1 | ) | | 1.1 | |
|
Treasury stock | (10.7 | ) | | — | | | — | | | — | | | (10.7 | ) |
|
Paid-in capital | 2,018.20 | | | 1,551.10 | | | 743 | | | (2,294.1 | ) | | 2,018.20 | |
|
Accumulated other comprehensive loss | (366.6 | ) | | (65.7 | ) | | (251.1 | ) | | 316.8 | | | (366.6 | ) |
|
(Accumulated deficit) retained earnings | (1,058.9 | ) | | (95.4 | ) | | 52.6 | | | 42.8 | | | (1,058.9 | ) |
|
Total stockholders’ equity | 583.1 | | | 1,838.00 | | | 783.6 | | | (2,621.6 | ) | | 583.1 | |
|
Total liabilities and stockholders’ equity | $ | 1,726.90 | | | $ | 2,310.10 | | | $ | 1,324.80 | | | $ | (3,315.3 | ) | | $ | 2,046.50 | |
|
Condensed Consolidating Balance Sheets |
|
| | | | | | | | | | | | | | | | | | | |
| December 31, 2014 |
(in millions of dollars) | Parent | | Guarantors | | Non-Guarantors | | Eliminations | | Consolidated |
Assets | | | | | | | | | |
Current assets: | | | | | | | | | |
Cash and cash equivalents | $ | 9.7 | | | $ | 0.1 | | | $ | 43.4 | | | $ | — | | | $ | 53.2 | |
|
Accounts receivable, net | — | | | 156.1 | | | 264.4 | | | — | | | 420.5 | |
|
Inventories | — | | | 129.9 | | | 100 | | | — | | | 229.9 | |
|
Receivables from affiliates | 4.8 | | | 302.7 | | | 68 | | | (375.5 | ) | | — | |
|
Deferred income taxes | 27.2 | | | — | | | 12.2 | | | — | | | 39.4 | |
|
Other current assets | 1.4 | | | 15.1 | | | 19.3 | | | — | | | 35.8 | |
|
Total current assets | 43.1 | | | 603.9 | | | 507.3 | | | (375.5 | ) | | 778.8 | |
|
Property, plant and equipment, net | 4.2 | | | 117.8 | | | 113.5 | | | — | | | 235.5 | |
|
Deferred income taxes | 0.9 | | | — | | | 30.8 | | | — | | | 31.7 | |
|
Goodwill | — | | | 330.9 | | | 214 | | | — | | | 544.9 | |
|
Identifiable intangibles, net | 57.5 | | | 397.9 | | | 116 | | | — | | | 571.4 | |
|
Other non-current assets | 15.2 | | | 1 | | | 47.9 | | | — | | | 64.1 | |
|
Investment in, long term receivable from affiliates | 1,680.00 | | | 890.8 | | | 441 | | | (3,011.8 | ) | | — | |
|
Total assets | $ | 1,800.90 | | | $ | 2,342.30 | | | $ | 1,470.50 | | | $ | (3,387.3 | ) | | $ | 2,226.40 | |
|
Liabilities and Stockholders’ Equity | | | | | | | | | |
Current liabilities: | | | | | | | | | |
Notes payable | $ | — | | | $ | — | | | $ | 0.8 | | | $ | — | | | $ | 0.8 | |
|
Current portion of long-term debt | 0.7 | | | 0.1 | | | — | | | — | | | 0.8 | |
|
Accounts payable | — | | | 84.8 | | | 74.3 | | | — | | | 159.1 | |
|
Accrued compensation | 3.3 | | | 20.1 | | | 13.2 | | | — | | | 36.6 | |
|
Accrued customer programs liabilities | — | | | 60.1 | | | 51.7 | | | — | | | 111.8 | |
|
Accrued interest | 6.5 | | | — | | | — | | | — | | | 6.5 | |
|
Other current liabilities | 1.9 | | | 31 | | | 46.9 | | | — | | | 79.8 | |
|
Payables to affiliates | 5.6 | | | 214.1 | | | 240.5 | | | (460.2 | ) | | — | |
|
Total current liabilities | 18 | | | 410.2 | | | 427.4 | | | (460.2 | ) | | 395.4 | |
|
Long-term debt | 799 | | | — | | | — | | | — | | | 799 | |
|
Long-term notes payable to affiliates | 178.2 | | | 26.7 | | | 31.2 | | | (236.1 | ) | | — | |
|
Deferred income taxes | 120 | | | — | | | 52.2 | | | — | | | 172.2 | |
|
Pension and post-retirement benefit obligations | 1.5 | | | 52.3 | | | 46.7 | | | — | | | 100.5 | |
|
Other non-current liabilities | 3.2 | | | 19.9 | | | 55.2 | | | — | | | 78.3 | |
|
Total liabilities | 1,119.90 | | | 509.1 | | | 612.7 | | | (696.3 | ) | | 1,545.40 | |
|
Stockholders’ equity: | | | | | | | | | |
Common stock | 1.1 | | | 448 | | | 247 | | | (695.0 | ) | | 1.1 | |
|
Treasury stock | (5.9 | ) | | — | | | — | | | — | | | (5.9 | ) |
|
Paid-in capital | 2,031.50 | | | 1,551.10 | | | 743 | | | (2,294.1 | ) | | 2,031.50 | |
|
Accumulated other comprehensive loss | (292.6 | ) | | (65.2 | ) | | (183.0 | ) | | 248.2 | | | (292.6 | ) |
|
(Accumulated deficit) retained earnings | (1,053.1 | ) | | (100.7 | ) | | 50.8 | | | 49.9 | | | (1,053.1 | ) |
|
Total stockholders’ equity | 681 | | | 1,833.20 | | | 857.8 | | | (2,691.0 | ) | | 681 | |
|
Total liabilities and stockholders’ equity | $ | 1,800.90 | | | $ | 2,342.30 | | | $ | 1,470.50 | | | $ | (3,387.3 | ) | | $ | 2,226.40 | |
|
|
Condensed Consolidating Statement of Comprehensive Income (Unaudited) |
|
| | | | | | | | | | | | | | | | | | | |
| Three Months Ended March 31, 2015 |
(in millions of dollars) | Parent | | Guarantors | | Non- | | Eliminations | | Consolidated |
Guarantors |
Net sales | $ | — | | | $ | 169.3 | | | $ | 132.2 | | | $ | (11.5 | ) | | $ | 290 | |
|
Cost of products sold | — | | | 125.8 | | | 95.5 | | | (11.5 | ) | | 209.8 | |
|
Gross profit | — | | | 43.5 | | | 36.7 | | | — | | | 80.2 | |
|
Advertising, selling, general and administrative expenses | 9.7 | | | 36.2 | | | 27 | | | — | | | 72.9 | |
|
Amortization of intangibles | — | | | 4.3 | | | 0.9 | | | — | | | 5.2 | |
|
Restructuring credits | — | | | (0.5 | ) | | — | | | — | | | (0.5 | ) |
|
Operating income (loss) | (9.7 | ) | | 3.5 | | | 8.8 | | | — | | | 2.6 | |
|
(Income) expense from affiliates | (0.3 | ) | | (5.2 | ) | | 5.5 | | | — | | | — | |
|
Interest expense | 11.4 | | | — | | | (0.2 | ) | | — | | | 11.2 | |
|
Interest income | — | | | — | | | (1.1 | ) | | — | | | (1.1 | ) |
|
Equity in earnings of joint ventures | — | | | — | | | (1.4 | ) | | — | | | (1.4 | ) |
|
Other (income) expense, net | 0.2 | | | (0.4 | ) | | (0.2 | ) | | — | | | (0.4 | ) |
|
(Loss) income before income taxes and earnings of wholly owned subsidiaries | (21.0 | ) | | 9.1 | | | 6.2 | | | — | | | (5.7 | ) |
|
Income tax expense (benefit) | (3.1 | ) | | — | | | 3.2 | | | — | | | 0.1 | |
|
(Loss) income before earnings of wholly owned subsidiaries | (17.9 | ) | | 9.1 | | | 3 | | | — | | | (5.8 | ) |
|
Earnings of wholly owned subsidiaries | 12.1 | | | 5.4 | | | — | | | (17.5 | ) | | — | |
|
Net (loss) income | $ | (5.8 | ) | | $ | 14.5 | | | $ | 3 | | | $ | (17.5 | ) | | $ | (5.8 | ) |
|
Comprehensive (loss) income | $ | (79.8 | ) | | $ | 14 | | | $ | (65.1 | ) | | $ | 51.1 | | | $ | (79.8 | ) |
|
Condensed Consolidating Statement of Comprehensive Income (Unaudited) |
|
| | | | | | | | | | | | | | | | | | | |
| Three Months Ended March 31, 2014 |
(in millions of dollars) | Parent | | Guarantors | | Non- | | Eliminations | | Consolidated |
Guarantors |
Net sales | $ | — | | | $ | 166.5 | | | $ | 170.9 | | | $ | (8.0 | ) | | $ | 329.4 | |
|
Cost of products sold | — | | | 125.6 | | | 123.3 | | | (8.0 | ) | | 240.9 | |
|
Gross profit | — | | | 40.9 | | | 47.6 | | | — | | | 88.5 | |
|
Advertising, selling, general and administrative expenses | 10.1 | | | 39.7 | | | 32.3 | | | — | | | 82.1 | |
|
Amortization of intangibles | — | | | 4.8 | | | 1.1 | | | — | | | 5.9 | |
|
Restructuring charges | — | | | — | | | 1.1 | | | — | | | 1.1 | |
|
Operating (loss) income | (10.1 | ) | | (3.6 | ) | | 13.1 | | | — | | | (0.6 | ) |
|
Expense (income) from affiliates | (0.3 | ) | | (6.2 | ) | | 6.5 | | | — | | | — | |
|
Interest expense | 12.4 | | | — | | | — | | | — | | | 12.4 | |
|
Interest income | — | | | — | | | (1.1 | ) | | — | | | (1.1 | ) |
|
Equity in earnings of joint ventures | — | | | — | | | (1.2 | ) | | — | | | (1.2 | ) |
|
Other (income) expense, net | 1.1 | | | (0.9 | ) | | (0.2 | ) | | — | | | — | |
|
(Loss) income before income taxes and earnings of wholly owned subsidiaries | (23.3 | ) | | 3.5 | | | 9.1 | | | — | | | (10.7 | ) |
|
Income tax (benefit) expense | (6.1 | ) | | — | | | 3.2 | | | — | | | (2.9 | ) |
|
(Loss) income before earnings of wholly owned subsidiaries | (17.2 | ) | | 3.5 | | | 5.9 | | | — | | | (7.8 | ) |
|
Earnings of wholly owned subsidiaries | 9.4 | | | 8.8 | | | — | | | (18.2 | ) | | — | |
|
Net (loss) income | $ | (7.8 | ) | | $ | 12.3 | | | $ | 5.9 | | | $ | (18.2 | ) | | $ | (7.8 | ) |
|
Comprehensive income | $ | 5.6 | | | $ | 13 | | | $ | 17.1 | | | $ | (30.1 | ) | | $ | 5.6 | |
|
Condensed Consolidating Statement of Cash Flows (Unaudited) |
| | | | |
| | | | | | | | | | | | | | | | | | | |
| Three Months Ended March 31, 2015 | | | | |
(in millions of dollars) | Parent | | Guarantors | | Non-Guarantors | | Consolidated | | | | |
Net cash provided (used) by operating activities | $ | (11.7 | ) | | $ | 17.1 | | | $ | 44.5 | | | $ | 49.9 | | | | | |
| | | |
Investing activities: | | | | | | | | | | | |
Additions to property, plant and equipment | — | | | (5.3 | ) | | (3.4 | ) | | (8.7 | ) | | | | |
| | | |
Payments for (proceeds from) interest in affiliates | — | | | 7.9 | | | (7.9 | ) | | — | | | | | |
| | | |
Proceeds from the disposition of assets | — | | | — | | | 0.1 | | | 0.1 | | | | | |
| | | |
Net cash (used) provided by investing activities | — | | | 2.6 | | | (11.2 | ) | | (8.6 | ) | | | | |
| | | |
Financing activities: | | | | | | | | | | | |
Intercompany financing | (1.4 | ) | | (11.9 | ) | | 13.3 | | | — | | | | | |
| | | |
Net dividends | 9.3 | | | (7.9 | ) | | (1.4 | ) | | — | | | | | |
| | | |
Borrowings (repayments) of notes payable, net | 20 | | | — | | | (0.2 | ) | | 19.8 | | | | | |
| | | |
Repurchases of common stock | (14.6 | ) | | — | | | — | | | (14.6 | ) | | | | |
| | | |
Payments related to tax withholding for share-based compensation | (4.8 | ) | | — | | | — | | | (4.8 | ) | | | | |
| | | |
Net cash provided (used) by financing activities | 8.5 | | | (19.8 | ) | | 11.7 | | | 0.4 | | | | | |
| | | |
Effect of foreign exchange rate changes on cash and cash equivalents | — | | | — | | | (4.1 | ) | | (4.1 | ) | | | | |
| | | |
Net increase (decrease) in cash and cash equivalents | (3.2 | ) | | (0.1 | ) | | 40.9 | | | 37.6 | | | | | |
| | | |
Cash and cash equivalents: | | | | | | | | | | | |
Beginning of the period | 9.7 | | | 0.1 | | | 43.4 | | | 53.2 | | | | | |
| | | |
End of the period | $ | 6.5 | | | $ | — | | | $ | 84.3 | | | $ | 90.8 | | | | | |
| | | |
|
| | | | |
| | | | | | | | | | | | | | | | | | | |
| Three Months Ended March 31, 2014 | | | | |
(in millions of dollars) | Parent | | Guarantors | | Non-Guarantors | | Consolidated | | | | |
Net cash provided (used) by operating activities | $ | (13.2 | ) | | $ | 9 | | | $ | 52.2 | | | $ | 48 | | | | | |
| | | |
Investing activities: | | | | | | | | | | | |
Additions to property, plant and equipment | (0.1 | ) | | (1.4 | ) | | (5.3 | ) | | (6.8 | ) | | | | |
Payments for (proceeds from) interest in affiliates | — | | | 2.5 | | | (2.5 | ) | | — | | | | | |
| | | |
Proceeds from the disposition of assets | — | | | 0.7 | | | 0.1 | | | 0.8 | | | | | |
| | | |
Net cash (used) provided by investing activities | (0.1 | ) | | 1.8 | | | (7.7 | ) | | (6.0 | ) | | | | |
| | | |
Financing activities: | | | | | | | | | | | |
Intercompany financing | 8.3 | | | (11.3 | ) | | 3 | | | — | | | | | |
| | | |
Net dividends | 3.6 | | | (0.5 | ) | | (3.1 | ) | | — | | | | | |
| | | |
Borrowings of notes payable, net | — | | | — | | | 0.6 | | | 0.6 | | | | | |
| | | |
Payments related to tax withholding for share-based compensation | (1.4 | ) | | — | | | — | | | (1.4 | ) | | | | |
| | | |
Net cash (used) provided by financing activities | 10.5 | | | (11.8 | ) | | 0.5 | | | (0.8 | ) | | | | |
| | | |
Effect of foreign exchange rate changes on cash and cash equivalents | — | | | — | | | 0.6 | | | 0.6 | | | | | |
| | | |
Net increase (decrease) in cash and cash equivalents | (2.8 | ) | | (1.0 | ) | | 45.6 | | | 41.8 | | | | | |
| | | |
Cash and cash equivalents: | | | | | | | | | | | |
Beginning of the period | 7 | | | 1 | | | 45.5 | | | 53.5 | | | | | |
| | | |
End of the period | $ | 4.2 | | | $ | — | | | $ | 91.1 | | | $ | 95.3 | | | | | |
| | | |
| | | | | | | | | | | | | | | | | | | | |