SUPPLEMENTAL GUARANTOR FINANCIAL INFORMATION | SUPPLEMENTAL GUARANTOR FINANCIAL INFORMATION In October 2015, Blue Cube Spinco LLC (the Issuer) issued $720.0 million aggregate principal amount of 9.75% senior notes due October 15, 2023 (2023 Notes) and $500.0 million aggregate principal amount of 10.00% senior notes due October 15, 2025 (2025 Notes and, together with the 2023 Notes, the Notes). During 2016, the Notes were registered under the Securities Act of 1933, as amended. The Issuer was formed on March 13, 2015 as a wholly owned subsidiary of DowDuPont and upon closing of the Acquisition became a 100% owned subsidiary of Olin (the Parent Guarantor). The Exchange Notes are fully and unconditionally guaranteed by the Parent Guarantor. The following condensed consolidating financial information presents the condensed consolidating balance sheets as of September 30, 2018 , December 31, 2017 and September 30, 2017 , the related condensed consolidating statements of operations, comprehensive income (loss) for each of the three and nine months ended September 30, 2018 and 2017 , and the related statements of cash flows for the nine months ended September 30, 2018 and 2017 , of (a) the Parent Guarantor, (b) the Issuer, (c) the non-guarantor subsidiaries, (d) elimination entries necessary to consolidate the Parent Guarantor with the Issuer and the non-guarantor subsidiaries and (e) Olin on a consolidated basis. Investments in consolidated subsidiaries are presented under the equity method of accounting. CONDENSED CONSOLIDATING BALANCE SHEETS September 30, 2018 (In millions) (Unaudited) Parent Guarantor Issuer Subsidiary Eliminations Total Assets Current assets: Cash and cash equivalents $ 23.1 $ — $ 133.6 $ — $ 156.7 Receivables, net 227.8 — 781.4 — 1,009.2 Intercompany receivables — — 2,402.8 (2,402.8 ) — Income taxes receivable 10.0 — 2.8 — 12.8 Inventories, net 171.2 — 553.2 — 724.4 Other current assets 211.9 — 3.6 (180.3 ) 35.2 Total current assets 644.0 — 3,877.4 (2,583.1 ) 1,938.3 Property, plant and equipment, net 597.6 — 2,859.1 — 3,456.7 Investment in subsidiaries 6,862.8 4,192.8 — (11,055.6 ) — Deferred income taxes — 1.0 31.1 (7.3 ) 24.8 Other assets 23.6 — 1,136.0 — 1,159.6 Long-term receivables—affiliates — 1,330.5 — (1,330.5 ) — Intangible assets, net 0.3 5.7 522.3 — 528.3 Goodwill — 966.3 1,153.3 — 2,119.6 Total assets $ 8,128.3 $ 6,496.3 $ 9,579.2 $ (14,976.5 ) $ 9,227.3 Liabilities and Shareholders’ Equity Current liabilities: Current installments of long-term debt $ 0.9 $ — $ — $ — $ 0.9 Accounts payable 72.3 — 640.9 (3.8 ) 709.4 Intercompany payables 2,402.8 — — (2,402.8 ) — Income taxes payable 0.4 — 21.7 — 22.1 Accrued liabilities 157.5 — 361.7 (177.9 ) 341.3 Total current liabilities 2,633.9 — 1,024.3 (2,584.5 ) 1,073.7 Long-term debt 1,347.6 1,808.8 180.0 — 3,336.4 Accrued pension liability 360.7 — 228.9 — 589.6 Deferred income taxes 16.1 4.1 535.7 (7.3 ) 548.6 Long-term payables—affiliates 536.6 — 793.9 (1,330.5 ) — Other liabilities 310.5 5.5 440.1 — 756.1 Total liabilities 5,205.4 1,818.4 3,202.9 (3,922.3 ) 6,304.4 Commitments and contingencies Shareholders’ equity: Common stock 166.8 — 14.6 (14.6 ) 166.8 Additional paid-in capital 2,276.9 4,125.7 4,808.2 (8,933.9 ) 2,276.9 Accumulated other comprehensive loss (571.3 ) — (6.3 ) 6.3 (571.3 ) Retained earnings 1,050.5 552.2 1,559.8 (2,112.0 ) 1,050.5 Total shareholders’ equity 2,922.9 4,677.9 6,376.3 (11,054.2 ) 2,922.9 Total liabilities and shareholders’ equity $ 8,128.3 $ 6,496.3 $ 9,579.2 $ (14,976.5 ) $ 9,227.3 CONDENSED CONSOLIDATING BALANCE SHEETS December 31, 2017 (In millions) (Unaudited) Parent Guarantor Issuer Subsidiary Eliminations Total Assets Current assets: Cash and cash equivalents $ 57.1 $ — $ 161.3 $ — $ 218.4 Receivables, net 95.6 — 637.6 — 733.2 Intercompany receivables — — 2,093.2 (2,093.2 ) — Income taxes receivable 11.7 — 6.3 (1.1 ) 16.9 Inventories, net 155.4 — 527.2 — 682.6 Other current assets 206.2 — 5.3 (163.4 ) 48.1 Total current assets 526.0 — 3,430.9 (2,257.7 ) 1,699.2 Property, plant and equipment, net 544.4 — 3,031.4 — 3,575.8 Investment in subsidiaries 6,680.4 4,092.3 — (10,772.7 ) — Deferred income taxes 38.1 — 34.5 (36.2 ) 36.4 Other assets 45.9 — 1,162.5 — 1,208.4 Long-term receivables—affiliates — 2,132.1 — (2,132.1 ) — Intangible assets, net 0.3 5.7 572.5 — 578.5 Goodwill — 966.3 1,153.7 — 2,120.0 Total assets $ 7,835.1 $ 7,196.4 $ 9,385.5 $ (15,198.7 ) $ 9,218.3 Liabilities and Shareholders’ Equity Current liabilities: Current installments of long-term debt $ 0.7 $ — $ — $ — $ 0.7 Accounts payable 83.2 — 590.0 (3.4 ) 669.8 Intercompany payables 2,093.2 — — (2,093.2 ) — Income taxes payable — — 10.5 (1.1 ) 9.4 Accrued liabilities 117.7 — 318.1 (161.4 ) 274.4 Total current liabilities 2,294.8 — 918.6 (2,259.1 ) 954.3 Long-term debt 839.4 2,522.2 249.7 — 3,611.3 Accrued pension liability 406.7 — 229.2 — 635.9 Deferred income taxes — 3.0 544.4 (36.2 ) 511.2 Long-term payables—affiliates 1,250.0 — 882.1 (2,132.1 ) — Other liabilities 290.5 5.6 455.8 — 751.9 Total liabilities 5,081.4 2,530.8 3,279.8 (4,427.4 ) 6,464.6 Commitments and contingencies Shareholders’ equity: Common stock 167.1 — 14.6 (14.6 ) 167.1 Additional paid-in capital 2,280.9 4,125.7 4,808.2 (8,933.9 ) 2,280.9 Accumulated other comprehensive loss (484.6 ) — (4.6 ) 4.6 (484.6 ) Retained earnings 790.3 539.9 1,287.5 (1,827.4 ) 790.3 Total shareholders’ equity 2,753.7 4,665.6 6,105.7 (10,771.3 ) 2,753.7 Total liabilities and shareholders’ equity $ 7,835.1 $ 7,196.4 $ 9,385.5 $ (15,198.7 ) $ 9,218.3 CONDENSED CONSOLIDATING BALANCE SHEETS September 30, 2017 (In millions) (Unaudited) Parent Guarantor Issuer Subsidiary Eliminations Total Assets Current assets: Cash and cash equivalents $ 36.9 $ — $ 219.0 $ — $ 255.9 Receivables, net 106.0 — 623.5 — 729.5 Intercompany receivables — — 1,948.4 (1,948.4 ) — Income taxes receivable 13.4 — 4.6 (2.1 ) 15.9 Inventories, net 172.2 — 517.3 — 689.5 Other current assets 180.5 — 5.0 (158.4 ) 27.1 Total current assets 509.0 — 3,317.8 (2,108.9 ) 1,717.9 Property, plant and equipment, net 513.0 — 3,066.2 — 3,579.2 Investment in subsidiaries 6,155.3 3,828.7 — (9,984.0 ) — Deferred income taxes 140.9 — 127.0 (126.8 ) 141.1 Other assets 45.5 — 1,170.1 — 1,215.6 Long-term receivables—affiliates — 2,174.0 — (2,174.0 ) — Intangible assets, net 0.3 5.7 586.9 — 592.9 Goodwill — 966.3 1,153.5 — 2,119.8 Total assets $ 7,364.0 $ 6,974.7 $ 9,421.5 $ (14,393.7 ) $ 9,366.5 Liabilities and Shareholders’ Equity Current liabilities: Current installments of long-term debt $ 0.7 $ 68.8 $ 12.2 $ — $ 81.7 Accounts payable 69.6 — 548.3 (4.4 ) 613.5 Intercompany payables 1,948.4 — — (1,948.4 ) — Income taxes payable — — 11.7 (2.1 ) 9.6 Accrued liabilities 146.0 — 305.0 (156.5 ) 294.5 Total current liabilities 2,164.7 68.8 877.2 (2,111.4 ) 999.3 Long-term debt 944.1 2,470.1 249.3 — 3,663.5 Accrued pension liability 405.7 — 213.0 — 618.7 Deferred income taxes — 250.5 931.8 (126.8 ) 1,055.5 Long-term payables—affiliates 1,267.2 — 906.8 (2,174.0 ) — Other liabilities 283.8 5.6 441.6 — 731.0 Total liabilities 5,065.5 2,795.0 3,619.7 (4,412.2 ) 7,068.0 Commitments and contingencies Shareholders’ equity: Common stock 166.4 — 14.6 (14.6 ) 166.4 Additional paid-in capital 2,267.7 4,125.7 4,808.2 (8,933.9 ) 2,267.7 Accumulated other comprehensive loss (470.0 ) — (5.7 ) 5.7 (470.0 ) Retained earnings 334.4 54.0 984.7 (1,038.7 ) 334.4 Total shareholders’ equity 2,298.5 4,179.7 5,801.8 (9,981.5 ) 2,298.5 Total liabilities and shareholders’ equity $ 7,364.0 $ 6,974.7 $ 9,421.5 $ (14,393.7 ) $ 9,366.5 CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS Three Months Ended September 30, 2018 (In millions) (Unaudited) Parent Guarantor Issuer Subsidiary Eliminations Total Sales $ 360.9 $ — $ 1,621.7 $ (110.2 ) $ 1,872.4 Operating expenses: Cost of goods sold 208.3 — 1,343.6 (110.2 ) 1,441.7 Selling and administration 51.4 — 59.4 — 110.8 Restructuring charges — — 3.3 — 3.3 Acquisition-related costs 0.4 — — — 0.4 Other operating (expense) income (3.5 ) — 1.8 — (1.7 ) Operating income 97.3 — 217.2 — 314.5 Earnings of non-consolidated affiliates 0.4 — — — 0.4 Equity income in subsidiaries 122.2 85.2 — (207.4 ) — Interest expense 17.3 37.3 6.1 (1.5 ) 59.2 Interest income 1.8 — — (1.5 ) 0.3 Non-operating pension income (expense) 6.5 — (1.1 ) — 5.4 Income before taxes 210.9 47.9 210.0 (207.4 ) 261.4 Income tax provision (benefit) 15.8 (9.1 ) 59.6 — 66.3 Net income $ 195.1 $ 57.0 $ 150.4 $ (207.4 ) $ 195.1 CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS Nine Months Ended September 30, 2018 (In millions) (Unaudited) Parent Guarantor Issuer Subsidiary Eliminations Total Sales $ 1,083.1 $ — $ 4,554.6 $ (326.6 ) $ 5,311.1 Operating expenses: Cost of goods sold 853.2 — 3,904.5 (326.6 ) 4,431.1 Selling and administration 151.7 — 169.9 — 321.6 Restructuring charges — — 13.7 — 13.7 Acquisition-related costs 1.0 — — — 1.0 Other operating (expense) income (0.9 ) — 7.3 — 6.4 Operating income 76.3 — 473.8 — 550.1 Losses of non-consolidated affiliates (20.2 ) — — — (20.2 ) Equity income in subsidiaries 249.1 195.5 — (444.6 ) — Interest expense 52.4 116.4 19.6 (4.4 ) 184.0 Interest income 4.7 — 0.8 (4.4 ) 1.1 Non-operating pension income (expense) 19.9 — (3.7 ) — 16.2 Income before taxes 277.4 79.1 451.3 (444.6 ) 363.2 Income tax provision (benefit) 2.8 (28.2 ) 114.0 — 88.6 Net income $ 274.6 $ 107.3 $ 337.3 $ (444.6 ) $ 274.6 CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS Three Months Ended September 30, 2017 (In millions) (Unaudited) Parent Guarantor Issuer Subsidiary Eliminations Total Sales $ 348.0 $ — $ 1,321.8 $ (114.9 ) $ 1,554.9 Operating expenses: Cost of goods sold 318.5 — 1,145.7 (114.9 ) 1,349.3 Selling and administration 35.8 — 55.3 — 91.1 Restructuring charges — — 9.2 — 9.2 Acquisition-related costs 1.1 — — — 1.1 Other operating (expense) income (2.6 ) — 2.6 — — Operating (loss) income (10.0 ) — 114.2 — 104.2 Earnings of non-consolidated affiliates 0.5 — — — 0.5 Equity income in subsidiaries 54.5 54.7 — (109.2 ) — Interest expense 11.9 41.0 1.5 (1.3 ) 53.1 Interest income 1.7 — — (1.3 ) 0.4 Non-operating pension income (expense) 9.4 — (1.0 ) — 8.4 Income before taxes 44.2 13.7 111.7 (109.2 ) 60.4 Income tax (benefit) provision (8.5 ) (15.0 ) 31.2 — 7.7 Net income $ 52.7 $ 28.7 $ 80.5 $ (109.2 ) $ 52.7 CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS Nine Months Ended September 30, 2017 (In millions) (Unaudited) Parent Guarantor Issuer Subsidiary Eliminations Total Sales $ 1,000.9 $ — $ 3,976.9 $ (329.3 ) $ 4,648.5 Operating expenses: Cost of goods sold 897.6 — 3,586.4 (329.3 ) 4,154.7 Selling and administration 113.9 — 154.9 — 268.8 Restructuring charges — — 25.9 — 25.9 Acquisition-related costs 12.5 — — — 12.5 Other operating (expense) income (7.1 ) — 7.0 — (0.1 ) Operating (loss) income (30.2 ) — 216.7 — 186.5 Earnings of non-consolidated affiliates 1.5 — — — 1.5 Equity income in subsidiaries 72.9 94.0 — (166.9 ) — Interest expense 33.3 123.8 5.5 (4.6 ) 158.0 Interest income 4.7 — 0.9 (4.6 ) 1.0 Non-operating pension income (expense) 28.5 — (3.0 ) — 25.5 Income (loss) before taxes 44.1 (29.8 ) 209.1 (166.9 ) 56.5 Income tax (benefit) provision (16.1 ) (45.7 ) 58.1 — (3.7 ) Net income $ 60.2 $ 15.9 $ 151.0 $ (166.9 ) $ 60.2 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (LOSS) Three Months Ended September 30, 2018 (In millions) (Unaudited) Parent Guarantor Issuer Subsidiary Eliminations Total Net income $ 195.1 $ 57.0 $ 150.4 $ (207.4 ) $ 195.1 Other comprehensive income (loss), net of tax: Foreign currency translation adjustments, net — — (2.0 ) — (2.0 ) Unrealized losses on derivative contracts, net (3.6 ) — — — (3.6 ) Amortization of prior service costs and actuarial losses, net 6.6 — 0.9 — 7.5 Total other comprehensive income (loss), net of tax 3.0 — (1.1 ) — 1.9 Comprehensive income $ 198.1 $ 57.0 $ 149.3 $ (207.4 ) $ 197.0 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (LOSS) Nine Months Ended September 30, 2018 (In millions) (Unaudited) Parent Guarantor Issuer Subsidiary Eliminations Total Net income $ 274.6 $ 107.3 $ 337.3 $ (444.6 ) $ 274.6 Other comprehensive income (loss), net of tax: Foreign currency translation adjustments, net — — (15.7 ) — (15.7 ) Unrealized losses on derivative contracts, net (6.1 ) — — — (6.1 ) Amortization of prior service costs and actuarial losses, net 19.7 — 1.3 — 21.0 Total other comprehensive income (loss), net of tax 13.6 — (14.4 ) — (0.8 ) Comprehensive income $ 288.2 $ 107.3 $ 322.9 $ (444.6 ) $ 273.8 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (LOSS) Three Months Ended September 30, 2017 (In millions) (Unaudited) Parent Guarantor Issuer Subsidiary Eliminations Total Net income $ 52.7 $ 28.7 $ 80.5 $ (109.2 ) $ 52.7 Other comprehensive income, net of tax: Foreign currency translation adjustments, net — — 9.8 — 9.8 Unrealized gains on derivative contracts, net 1.3 — — — 1.3 Amortization of prior service costs and actuarial losses, net 3.6 — 0.7 — 4.3 Total other comprehensive income, net of tax 4.9 — 10.5 — 15.4 Comprehensive income $ 57.6 $ 28.7 $ 91.0 $ (109.2 ) $ 68.1 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (LOSS) Nine Months Ended September 30, 2017 (In millions) (Unaudited) Parent Guarantor Issuer Subsidiary Eliminations Total Net income $ 60.2 $ 15.9 $ 151.0 $ (166.9 ) $ 60.2 Other comprehensive income, net of tax: Foreign currency translation adjustments, net — — 31.7 — 31.7 Unrealized losses on derivative contracts, net (4.4 ) — — — (4.4 ) Amortization of prior service costs and actuarial losses, net 11.6 — 1.1 — 12.7 Total other comprehensive income, net of tax 7.2 — 32.8 — 40.0 Comprehensive income $ 67.4 $ 15.9 $ 183.8 $ (166.9 ) $ 100.2 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS Nine Months Ended September 30, 2018 (In millions) (Unaudited) Parent Guarantor Issuer Subsidiary Eliminations Total Net operating activities $ 287.9 $ — $ 298.4 $ — $ 586.3 Investing Activities Capital expenditures (110.5 ) — (164.0 ) — (274.5 ) Proceeds from disposition of property, plant and equipment — — 2.9 — 2.9 Distributions from consolidated subsidiaries, net 95.0 95.0 — (190.0 ) — Net investing activities (15.5 ) 95.0 (161.1 ) (190.0 ) (271.6 ) Financing Activities Long-term debt: Borrowings 550.0 — 20.0 — 570.0 Repayments (20.6 ) (713.4 ) (89.7 ) — (823.7 ) Common stock repurchased and retired (16.8 ) — — — (16.8 ) Stock options exercised 3.2 — — — 3.2 Dividends paid (100.3 ) (95.0 ) (95.0 ) 190.0 (100.3 ) Debt issuance costs (8.5 ) — — — (8.5 ) Intercompany financing activities (713.4 ) 713.4 — — — Net financing activities (306.4 ) (95.0 ) (164.7 ) 190.0 (376.1 ) Effect of exchange rate changes on cash and cash equivalents — — (0.3 ) — (0.3 ) Net decrease in cash and cash equivalents (34.0 ) — (27.7 ) — (61.7 ) Cash and cash equivalents, beginning of period 57.1 — 161.3 — 218.4 Cash and cash equivalents, end of period $ 23.1 $ — $ 133.6 $ — $ 156.7 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS Nine Months Ended September 30, 2017 (In millions) (Unaudited) Parent Guarantor Issuer Subsidiary Eliminations Total Net operating activities $ 290.3 $ — $ 164.8 $ — $ 455.1 Investing Activities Capital expenditures (64.5 ) — (145.5 ) — (210.0 ) Payments under long-term supply contracts — — (209.4 ) — (209.4 ) Proceeds from disposition of property, plant and equipment — — 0.1 — 0.1 Net investing activities (64.5 ) — (354.8 ) — (419.3 ) Financing Activities Long-term debt: Borrowings 620.0 1,375.0 40.0 — 2,035.0 Repayments (590.5 ) (1,316.9 ) — — (1,907.4 ) Stock options exercised 18.5 — — — 18.5 Dividends paid (99.6 ) — — — (99.6 ) Debt issuance costs (8.3 ) (2.9 ) — — (11.2 ) Intercompany financing activities (154.2 ) (55.2 ) 209.4 — — Net financing activities (214.1 ) — 249.4 — 35.3 Effect of exchange rate changes on cash and cash equivalents — — 0.3 — 0.3 Net increase in cash and cash equivalents 11.7 — 59.7 — 71.4 Cash and cash equivalents, beginning of period 25.2 — 159.3 — 184.5 Cash and cash equivalents, end of period $ 36.9 $ — $ 219.0 $ — $ 255.9 |