Guarantor and Non-guarantor Financial Statements | Note 10 – Guarantor and Non-guarantor Financial Statements Our senior secured notes are, jointly and severally, fully and unconditionally guaranteed, on a senior basis, by all of our existing and future 100% owned domestic subsidiaries ("Guarantor Subsidiaries"). The non-guarantor subsidiaries are our foreign subsidiaries and discontinued operations. The following condensed financial information illustrates the composition of the combined Guarantor Subsidiaries: CONDENSED CONSOLIDATING BALANCE SHEETS June 30, 2015 (In thousands) Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Total ASSETS Cash and cash equivalents $ 21,713 $ — $ 9,134 $ — $ 30,847 Customer and other receivables, net 51,354 20,783 5,554 — 77,691 Intercompany receivable — 32,364 86,585 (118,949 ) — Inventories 20,373 17,397 3,362 (408 ) 40,724 Other current assets 6,774 2,037 4,775 — 13,586 Total current assets 100,214 72,581 109,410 (119,357 ) 162,848 Property, plant and equipment, net 78,031 97,703 30,440 — 206,174 Goodwill 96,283 4,414 — — 100,697 Other intangible assets, net 111,470 2,414 — — 113,884 Investments in and advances to subsidiaries and affiliates 165,788 — — (165,788 ) — Deferred income taxes — 35,640 4,819 (37,662 ) 2,797 Other non-current assets 5,907 345 11,048 — 17,300 TOTAL $ 557,693 $ 213,097 $ 155,717 $ (322,807 ) $ 603,700 LIABILITIES AND STOCKHOLDERS' EQUITY Accounts payable $ 17,395 $ 36,894 $ 11,284 $ — $ 65,573 Intercompany payable 87,645 — 31,712 (119,357 ) — Accrued payroll and compensation 1,278 6,011 1,086 — 8,375 Accrued interest payable 12,462 — — — 12,462 Accrued and other liabilities 4,309 9,956 3,070 — 17,335 Total current liabilities 123,089 52,861 47,152 (119,357 ) 103,745 Long term debt 316,760 — — — 316,760 Deferred and non-current income taxes 47,326 10,615 2,959 (37,662 ) 23,238 Other non-current liabilities 14,086 71,875 17,564 — 103,525 Stockholders' equity 56,432 77,746 88,042 (165,788 ) 56,432 TOTAL $ 557,693 $ 213,097 $ 155,717 $ (322,807 ) $ 603,700 December 31, 2014 (In thousands) Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Total ASSETS Cash and cash equivalents $ 22,710 $ — $ 7,063 $ — $ 29,773 Customer and other receivables, net 35,630 20,994 6,543 403 63,570 Intercompany receivables 191,272 5,086 53,055 (249,413 ) — Inventories 18,693 21,352 3,423 (403 ) 43,065 Other current assets 4,970 3,386 5,116 — 13,472 Total current assets 273,275 50,818 75,200 (249,413 ) 149,880 Property, plant and equipment, net 78,603 101,648 31,932 — 212,183 Goodwill 96,283 4,414 — — 100,697 Other intangible assets, net 115,465 2,498 — — 117,963 Investments in and advances to subsidiaries and affiliates 128,372 — — (128,372 ) — Other non-current assets 3,118 3,774 10,807 — 17,699 TOTAL $ 695,116 $ 163,152 $ 117,939 $ (377,785 ) $ 598,422 LIABILITIES AND STOCKHOLDERS' EQUITY Accounts payable $ 15,209 $ 31,931 $ 9,312 $ — $ $56,452 Intercompany payable 249,407 — 6 (249,413 ) — Accrued payroll and compensation 4,002 5,458 1,160 — 10,620 Accrued interest payable 12,428 — — — 12,428 Accrued and other liabilities 4,183 10,060 3,328 — 17,571 Total current liabilities 285,229 47,449 13,806 (249,413 ) 97,071 Long term debt 323,234 — — — 323,234 Deferred and non-current income taxes 41,775 (20,736 ) 332 — 21,371 Other non-current liabilities 14,075 93,245 18,623 — 125,943 Stockholders' equity 30,803 43,194 85,178 (128,372 ) 30,803 TOTAL $ 695,116 $ 163,152 $ 117,939 $ (377,785 ) $ 598,422 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (LOSS) Three Months Ended June 30, 2015 (In thousands) Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Total Net sales $ 135,630 $ 78,921 $ 32,116 $ (61,287 ) $ 185,380 Cost of goods sold 123,642 67,974 28,737 (60,879 ) 159,474 Gross profit 11,988 10,947 3,379 (408 ) 25,906 Operating expenses 11,434 250 38 — 11,722 Income (loss) from operations 554 10,697 3,341 (408 ) 14,184 Other income (expense): Interest income (expense), net (8,754 ) (51 ) 451 — (8,354 ) Equity in earnings of subsidiaries 14,299 — — (14,299 ) — Other income (expense), net 290 — (374 ) — (84 ) Income (loss) before income taxes from continuing operations 6,389 10,646 3,418 (14,707 ) 5,746 Income tax (benefit) provision 50 (490 ) 62 — (378 ) Income (loss) from continuing operations 6,339 11,136 3,356 (14,707 ) 6,124 Discontinued operations, net of tax — — 215 — 215 Net income (loss) $ 6,339 $ 11,136 $ 3,571 $ (14,707 ) $ 6,339 Comprehensive income (loss) $ 23,905 $ 28,034 $ 3,727 $ (31,761 ) $ 23,905 Three Months Ended June 30, 2014 (In thousands) Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Total Net sales $ 123,044 $ 76,532 $ 33,669 $ (51,670 ) $ 181,575 Cost of goods sold 108,284 69,982 32,065 (51,178 ) 159,153 Gross profit 14,760 6,550 1,604 (492 ) 22,422 Operating expenses 9,843 222 53 — 10,118 Income (loss) from operations 4,917 6,328 1,551 (492 ) 12,304 Other income (expense): Interest income (expense), net (8,766 ) (59 ) 338 — (8,487 ) Equity in earnings of subsidiaries 8,388 — — (8,388 ) — Other income (expense), net (800 ) 63 568 — (169 ) Income (loss) before income taxes from continuing operations 3,739 6,332 2,457 (8,880 ) 3,648 Income tax (benefit) provision (1,556 ) — 95 — (1,461 ) Income (loss) from continuing operations 5,295 6,332 2,362 (8,880 ) 5,109 Discontinued operations, net of tax — — 186 — 186 Net income (loss) $ 5,295 $ 6,332 $ 2,548 $ (8,880 ) $ 5,295 Comprehensive income (loss) $ 5,435 $ 6,322 $ 2,687 $ (9,009 ) $ 5,435 Six Months Ended June 30, 2015 (In thousands) Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Total Net sales $ 255,129 $ 168,164 $ 63,886 $ (118,140 ) $ 369,039 Cost of goods sold 230,878 149,991 58,764 (117,431 ) 322,202 Gross profit 24,251 18,173 5,122 (709 ) 46,837 Operating expenses 22,737 504 84 — 23,325 Income (loss) from operations 1,514 17,669 5,038 (709 ) 23,512 Other income (expense): Interest income (expense), net (17,442 ) (105 ) 843 — (16,704 ) Equity in earnings of subsidiaries 21,912 — — (21,912 ) — Other income (expense), net (279 ) — (977 ) — (1,256 ) Income (loss) before income taxes from continuing operations 5,705 17,564 4,904 (22,621 ) 5,552 Income tax (benefit) provision (46 ) (347 ) 401 — 8 Income (loss) from continuing operations 5,751 17,911 4,503 (22,621 ) 5,544 Discontinued operations, net of tax — — 207 — 207 Net income (loss) $ 5,751 $ 17,911 $ 4,710 $ (22,621 ) $ 5,751 Comprehensive income (loss) $ 24,591 $ 34,899 $ 6,028 $ (40,927 ) $ 24,591 Six Months Ended June 30, 2014 (In thousands) Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Total Net sales $ 231,575 $ 150,834 $ 66,323 $ (100,373 ) $ 348,359 Cost of goods sold 207,166 139,686 61,504 (99,442 ) 308,914 Gross profit 24,409 11,148 4,819 (931 ) 39,445 Operating expenses 19,965 502 105 — 20,572 Income (loss) from operations 4,444 10,646 4,714 (931 ) 18,873 Other income (expense): Interest income (expense), net (17,423 ) (120 ) 636 — (16,907 ) Equity in earnings of subsidiaries 14,061 — — (14,061 ) — Other income (expense), net (877 ) 126 52 — (699 ) Income (loss) before income taxes from continuing operations 205 10,652 5,402 (14,992 ) 1,267 Income tax (benefit) provision (1,517 ) 143 817 — (557 ) Income (loss) from continuing operations 1,722 10,509 4,585 (14,992 ) 1,824 Discontinued operations, net of tax — — (102 ) — (102 ) Net income (loss) $ 1,722 $ 10,509 $ 4,483 $ (14,992 ) $ 1,722 Comprehensive income (loss) $ 2,195 $ 10,486 $ 4,957 $ (15,443 ) $ 2,195 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS Six Months Ended June 30, 2015 (In thousands) Parent Company Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Total CASH FLOWS FROM OPERATING ACTIVITIES: Net income (loss) $ 5,751 $ 17,911 $ 4,710 $ (22,621 ) $ 5,751 Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: Depreciation 5,558 9,418 1,954 — 16,930 Amortization – deferred financing costs 1,239 — — — 1,239 Amortization – other intangible assets 3,995 84 — — 4,079 Loss on disposal of assets 123 37 (62 ) — 98 Deferred income taxes 27 (490 ) — — (463 ) Non-cash stock-based compensation 1,449 — — — 1,449 Equity in earnings of subsidiaries and affiliates (21,912 ) — — 21,912 — Change in other operating items 18,869 (29,152 ) (889 ) 709 (10,463 ) Net cash provided by (used in) operating activities 15,099 (2,192 ) 5,713 — 18,620 CASH FLOWS FROM INVESTING ACTIVITIES: Purchases of property, plant, and equipment (4,776 ) (3,990 ) (478 ) — (9,244 ) Proceeds from notes receivable (48,107 ) (19,700 ) — 67,807 — Payments on notes receivable 67,829 46,892 — (114,721 ) — Other — — — — — Net cash provided by (used in) investing activities 14,946 23,202 (478 ) (46,914 ) (9,244 ) CASH FLOWS FROM FINANCING ACTIVITIES Proceeds from notes payable 35,700 48,107 — (67,807 ) 16,000 Payments on notes payable (69,892 ) (67,829 ) — 114,721 (23,000 ) Principal payments on capital leases 3,164 (1,288 ) (3,164 ) — (1,288 ) Other (14 ) — — — (14 ) Net cash provided by (used in) financing activities (31,042 ) (21,010 ) (3,164 ) 46,914 (8,302 ) Net increase (decrease) in cash and cash equivalents (997 ) — 2,071 — 1,074 Cash and cash equivalents, beginning of period 22,710 — 7,063 — 29,773 Cash and cash equivalents, end of period $ 21,713 $ — $ 9,134 $ — $ 30,847 Six Months Ended June 30, 2014 (In thousands) Parent Company Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Total CASH FLOWS FROM OPERATING ACTIVITIES: Net income (loss) $ 1,722 $ 10,509 $ 4,483 $ (14,992 ) $ 1,722 Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: Depreciation 5,488 8,864 2,091 — 16,443 Amortization – deferred financing costs 1,239 — — — 1,239 Amortization – other intangible assets 3,975 84 — — 4,059 (Gain) loss on disposal of assets 322 57 27 — 406 Deferred income taxes (292 ) — 277 — (15 ) Non-cash stock-based compensation 1,209 — — — 1,209 Equity in earnings of subsidiaries and affiliates (14,061 ) — — 14,061 - Change in other operating items 9,268 (29,191 ) (1,811 ) 931 (20,803 ) Net cash provided by (used in) operating activities 8,870 (9,677 ) 5,067 — 4,260 CASH FLOWS FROM INVESTING ACTIVITIES: Purchases of property, plant, and equipment (6,236 ) (8,356 ) (156 ) — (14,748 ) Proceeds from notes receivable (64,880 ) (66,615 ) (45 ) 131,540 — Payment on notes receivable 25,568 45,700 45 (71,313 ) — Other (671 ) 1,235 — — 564 Net cash provided by (used in) investing activities (46,219 ) (28,036 ) (156 ) 60,227 (14,184 ) CASH FLOWS FROM FINANCING ACTIVITIES Proceeds from notes payable 76,615 64,925 — (131,540 ) 10,000 Payments on notes payable (45,700 ) (25,613 ) — 71,313 — Other — (1,599 ) — — (1,599 ) Net cash provided by (used in) financings activities 30,915 37,713 — (60,227 ) 8,401 Net increase (decrease) in cash and cash equivalents (6,434 ) — 4,911 — (1,523 ) Cash and cash equivalents, beginning of period 31,018 — 2,408 — 33,426 Cash and cash equivalents, end of period $ 24,584 $ — $ 7,319 $ — $ 31,903 |