SUPPLEMENTAL GUARANTOR FINANCIAL INFORMATION | NOTE 23 . 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 Dow and upon closing of the Acquisition became a 100% owned subsidiary of Olin (the Parent Guarantor). The 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, 2019 , December 31, 2018 and September 30, 2018 , the related condensed consolidating statements of operations and comprehensive income (loss) for each of the three and nine months ended September 30, 2019 and 2018 and the related condensed consolidating statements of cash flows for the nine months ended September 30, 2019 and 2018 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, 2019 (In millions) (Unaudited) Parent Guarantor Issuer Subsidiary Eliminations Total Assets Current assets: Cash and cash equivalents $ 19.0 $ — $ 158.4 $ — $ 177.4 Receivables, net 43.4 — 807.6 (1.1 ) 849.9 Intercompany receivables — — 2,734.8 (2,734.8 ) — Income taxes receivable 13.4 — 5.7 (1.6 ) 17.5 Inventories, net 162.1 — 538.6 — 700.7 Other current assets 222.9 — 4.1 (202.9 ) 24.1 Total current assets 460.8 — 4,249.2 (2,940.4 ) 1,769.6 Property, plant and equipment, net 688.8 — 2,678.2 — 3,367.0 Operating lease assets, net 47.8 — 266.8 — 314.6 Investment in subsidiaries 7,144.2 4,400.8 — (11,545.0 ) — Deferred income taxes — — 31.3 (1.0 ) 30.3 Other assets 17.3 — 1,152.8 — 1,170.1 Long-term receivables—affiliates 73.4 627.0 — (700.4 ) — Intangible assets, net 0.3 — 461.6 — 461.9 Goodwill — 966.3 1,152.8 — 2,119.1 Total assets $ 8,432.6 $ 5,994.1 $ 9,992.7 $ (15,186.8 ) $ 9,232.6 Liabilities and Shareholders’ Equity Current liabilities: Current installments of long-term debt $ 1.1 $ — $ — $ — $ 1.1 Accounts payable — — 649.8 (2.1 ) 647.7 Intercompany payables 2,734.8 — — (2,734.8 ) — Income taxes payable — — 11.4 (1.6 ) 9.8 Current operating lease liabilities 7.9 — 63.3 — 71.2 Accrued liabilities 205.9 — 341.5 (200.0 ) 347.4 Total current liabilities 2,949.7 — 1,066.0 (2,938.5 ) 1,077.2 Long-term debt 2,135.1 1,203.9 — — 3,339.0 Operating lease liabilities 41.1 — 207.1 — 248.2 Accrued pension liability 390.2 — 232.2 — 622.4 Deferred income taxes 2.6 7.1 506.8 (1.0 ) 515.5 Long-term payables—affiliates — — 700.4 (700.4 ) — Other liabilities 249.2 5.6 510.8 — 765.6 Total liabilities 5,767.9 1,216.6 3,223.3 (3,639.9 ) 6,567.9 Commitments and contingencies Shareholders’ equity: Common stock 159.7 — 14.6 (14.6 ) 159.7 Additional paid-in capital 2,128.6 4,125.7 4,808.2 (8,933.9 ) 2,128.6 Accumulated other comprehensive loss (672.7 ) — (7.0 ) 7.0 (672.7 ) Retained earnings 1,049.1 651.8 1,953.6 (2,605.4 ) 1,049.1 Total shareholders’ equity 2,664.7 4,777.5 6,769.4 (11,546.9 ) 2,664.7 Total liabilities and shareholders’ equity $ 8,432.6 $ 5,994.1 $ 9,992.7 $ (15,186.8 ) $ 9,232.6 CONDENSED CONSOLIDATING BALANCE SHEETS December 31, 2018 (In millions) (Unaudited) Parent Guarantor Issuer Subsidiary Eliminations Total Assets Current assets: Cash and cash equivalents $ 92.0 $ — $ 86.8 $ — $ 178.8 Receivables, net 99.7 — 676.6 — 776.3 Intercompany receivables — — 2,558.2 (2,558.2 ) — Income taxes receivable 2.6 — 3.3 — 5.9 Inventories, net 161.4 — 550.0 — 711.4 Other current assets 220.2 — 1.8 (187.0 ) 35.0 Total current assets 575.9 — 3,876.7 (2,745.2 ) 1,707.4 Property, plant and equipment, net 651.4 — 2,830.7 — 3,482.1 Investment in subsidiaries 6,943.3 4,286.9 — (11,230.2 ) — Deferred income taxes 7.3 — 27.4 (8.4 ) 26.3 Other assets 24.3 — 1,126.1 — 1,150.4 Long-term receivables—affiliates — 1,247.2 — (1,247.2 ) — Intangible assets, net 0.3 — 511.3 — 511.6 Goodwill — 966.3 1,153.3 — 2,119.6 Total assets $ 8,202.5 $ 6,500.4 $ 9,525.5 $ (15,231.0 ) $ 8,997.4 Liabilities and Shareholders’ Equity Current liabilities: Current installments of long-term debt $ 0.9 $ — $ 125.0 $ — $ 125.9 Accounts payable 90.1 — 549.4 (3.0 ) 636.5 Intercompany payables 2,558.2 — — (2,558.2 ) — Income taxes payable 3.9 — 18.7 — 22.6 Accrued liabilities 150.3 — 367.5 (184.5 ) 333.3 Total current liabilities 2,803.4 — 1,060.6 (2,745.7 ) 1,118.3 Long-term debt 1,357.5 1,746.9 — — 3,104.4 Accrued pension liability 439.1 — 235.2 — 674.3 Deferred income taxes — 6.0 521.3 (8.4 ) 518.9 Long-term payables—affiliates 469.6 — 777.6 (1,247.2 ) — Other liabilities 300.7 5.5 443.1 — 749.3 Total liabilities 5,370.3 1,758.4 3,037.8 (4,001.3 ) 6,165.2 Commitments and contingencies Shareholders’ equity: Common stock 165.3 — 14.6 (14.6 ) 165.3 Additional paid-in capital 2,247.4 4,125.7 4,808.2 (8,933.9 ) 2,247.4 Accumulated other comprehensive loss (651.0 ) — (6.9 ) 6.9 (651.0 ) Retained earnings 1,070.5 616.3 1,671.8 (2,288.1 ) 1,070.5 Total shareholders’ equity 2,832.2 4,742.0 6,487.7 (11,229.7 ) 2,832.2 Total liabilities and shareholders’ equity $ 8,202.5 $ 6,500.4 $ 9,525.5 $ (15,231.0 ) $ 8,997.4 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 — 1,336.2 — (1,336.2 ) — Intangible assets, net 0.3 — 528.0 — 528.3 Goodwill — 966.3 1,153.3 — 2,119.6 Total assets $ 8,128.3 $ 6,496.3 $ 9,584.9 $ (14,982.2 ) $ 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 — 799.6 (1,336.2 ) — Other liabilities 310.5 5.5 440.1 — 756.1 Total liabilities 5,205.4 1,818.4 3,208.6 (3,928.0 ) 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 $ 9,584.9 $ (14,982.2 ) $ 9,227.3 CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS Three Months Ended September 30, 2019 (In millions) (Unaudited) Parent Guarantor Issuer Subsidiary Eliminations Total Sales $ 348.0 $ — $ 1,363.4 $ (134.8 ) $ 1,576.6 Operating expenses: Cost of goods sold 328.6 — 1,163.8 (134.8 ) 1,357.6 Selling and administration 58.2 — 52.6 — 110.8 Restructuring charges — — 4.9 — 4.9 Other operating income 0.1 — — — 0.1 Operating (loss) income (38.7 ) — 142.1 — 103.4 Equity income in subsidiaries 81.6 69.9 — (151.5 ) — Interest expense 30.1 31.5 4.1 (1.8 ) 63.9 Interest income 1.1 — 0.9 (1.8 ) 0.2 Non-operating pension income (expense) 5.5 — (1.4 ) — 4.1 Income before taxes 19.4 38.4 137.5 (151.5 ) 43.8 Income tax (benefit) provision (24.8 ) (7.5 ) 31.9 — (0.4 ) Net income $ 44.2 $ 45.9 $ 105.6 $ (151.5 ) $ 44.2 CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS Nine Months Ended September 30, 2019 (In millions) (Unaudited) Parent Guarantor Issuer Subsidiary Eliminations Total Sales $ 1,004.8 $ — $ 4,088.4 $ (370.3 ) $ 4,722.9 Operating expenses: Cost of goods sold 942.5 — 3,596.4 (370.3 ) 4,168.6 Selling and administration 157.8 — 157.0 — 314.8 Restructuring charges 1.4 — 11.3 — 12.7 Other operating (expense) income (4.3 ) — 4.6 — 0.3 Operating (loss) income (101.2 ) — 328.3 — 227.1 Equity income in subsidiaries 155.1 113.9 — (269.0 ) — Interest expense 65.8 103.3 15.8 (5.7 ) 179.2 Interest income 3.7 — 2.7 (5.7 ) 0.7 Non-operating pension income (expense) 16.6 — (4.4 ) — 12.2 Other income 11.2 — 11.2 Income before taxes 19.6 10.6 310.8 (269.0 ) 72.0 Income tax (benefit) provision (46.3 ) (24.9 ) 77.3 — 6.1 Net income $ 65.9 $ 35.5 $ 233.5 $ (269.0 ) $ 65.9 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 COMPREHENSIVE INCOME (LOSS) Three Months Ended September 30, 2019 (In millions) (Unaudited) Parent Guarantor Issuer Subsidiary Eliminations Total Net income $ 44.2 $ 45.9 $ 105.6 $ (151.5 ) $ 44.2 Other comprehensive income (loss), net of tax: Foreign currency translation adjustments, net — — (15.7 ) — (15.7 ) Unrealized losses on derivative contracts, net (2.5 ) — — — (2.5 ) Amortization of prior service costs and actuarial losses, net 4.9 — 1.0 — 5.9 Total other comprehensive income (loss), net of tax 2.4 — (14.7 ) — (12.3 ) Comprehensive income $ 46.6 $ 45.9 $ 90.9 $ (151.5 ) $ 31.9 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (LOSS) Nine Months Ended September 30, 2019 (In millions) (Unaudited) Parent Guarantor Issuer Subsidiary Eliminations Total Net income $ 65.9 $ 35.5 $ 233.5 $ (269.0 ) $ 65.9 Other comprehensive loss, net of tax: Foreign currency translation adjustments, net — — (20.7 ) — (20.7 ) Unrealized losses on derivative contracts, net (17.9 ) — — — (17.9 ) Amortization of prior service costs and actuarial losses, net 14.8 — 2.1 — 16.9 Total other comprehensive loss, net of tax (3.1 ) — (18.6 ) — (21.7 ) Comprehensive income $ 62.8 $ 35.5 $ 214.9 $ (269.0 ) $ 44.2 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 CASH FLOWS Nine Months Ended September 30, 2019 (In millions) (Unaudited) Parent Guarantor Issuer Subsidiary Eliminations Total Net operating activities $ 63.5 $ — $ 353.1 $ — $ 416.6 Investing Activities Capital expenditures (115.4 ) — (156.4 ) — (271.8 ) Proceeds from disposition of non-consolidated affiliate 20.0 — — — 20.0 Net investing activities (95.4 ) — (156.4 ) — (251.8 ) Financing Activities Long-term debt: Borrowings 800.0 — 25.0 — 825.0 Repayments (51.1 ) (543.0 ) (150.0 ) — (744.1 ) Common stock repurchased and retired (135.6 ) — — — (135.6 ) Stock options exercised 1.5 — — — 1.5 Dividends paid (98.5 ) — — — (98.5 ) Debt issuance costs (14.4 ) — — — (14.4 ) Intercompany financing activities (543.0 ) 543.0 — — — Net financing activities (41.1 ) — (125.0 ) — (166.1 ) Effect of exchange rate changes on cash and cash equivalents — — (0.1 ) — (0.1 ) Net (decrease) increase in cash and cash equivalents (73.0 ) — 71.6 — (1.4 ) Cash and cash equivalents, beginning of period 92.0 — 86.8 — 178.8 Cash and cash equivalents, end of period $ 19.0 $ — $ 158.4 $ — $ 177.4 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 |