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 September 30, 2015 (In thousands) Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Total ASSETS Cash and cash equivalents $ 26,212 $ — $ 12,913 $ — $ 39,125 Customer and other receivables, net 40,728 16,896 5,763 348 63,735 Intercompany receivable 2,834 38,687 88,825 (130,346) — Inventories 18,930 15,806 2,307 (348) 36,695 Other current assets 7,165 1,891 2,135 — 11,191 Total current assets 95,869 73,280 111,943 (130,346) 150,746 Property, plant and equipment, net 77,779 95,956 30,043 — 203,778 Goodwill 96,283 4,414 — — 100,697 Other intangible assets, net 109,417 4,275 — — 113,692 Investments in and advances to subsidiaries and affiliates 176,217 — — (176,217) — Deferred income taxes — 35,640 2,490 (35,640) 2,490 Other non-current assets 5,709 345 14,814 — 20,868 TOTAL $ 561,274 $ 213,910 $ 159,290 $ (342,203) $ 592,271 LIABILITIES AND STOCKHOLDERS' EQUITY Accounts payable $ 18,315 $ 33,133 $ 8,444 $ — $ 59,892 Intercompany payable 94,237 — 36,109 (130,346) — Accrued payroll and compensation 923 5,887 1,222 — 8,032 Accrued interest payable 5,073 — — — 5,073 Accrued and other liabilities 5,205 9,870 3,530 — 18,605 Total current liabilities 123,753 48,890 49,305 (130,346) 91,602 Long term debt 322,022 — — — 322,022 Deferred and non-current income taxes 45,759 10,615 937 (35,640) 21,671 Other non-current liabilities 14,056 70,965 16,271 — 101,292 Stockholders' equity 55,684 83,440 92,777 (176,217) 55,684 TOTAL $ 561,274 $ 213,910 $ 159,290 $ (342,203) $ 592,271 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 September 30, 2015 (In thousands) Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Total Net sales $ 123,912 $ 66,262 $ 30,576 $ (57,322) $ 163,428 Cost of goods sold 117,925 58,200 26,014 (56,974) 145,165 Gross profit 5,987 8,062 4,562 (348) 18,263 Operating expenses 10,363 369 33 — 10,765 Income (loss) from operations (4,376) 7,693 4,529 (348) 7,498 Other income (expense): Interest income (expense), net (8,749) (47) 547 — (8,249) Equity in earnings of subsidiaries 10,038 — — (10,038) — Other income (expense), net (384) — (758) — (1,142) Income (loss) before income taxes from continuing operations (3,471) 7,646 4,318 (10,386) (1,893) Income tax (benefit) provision (5,291) 925 695 — (3,671) Income (loss) from continuing operations 1,820 6,721 3,623 (10,386) 1,778 Discontinued operations, net of tax — — 42 — 42 Net income (loss) $ 1,820 $ 6,721 $ 3,665 $ (10,386) $ 1,820 Comprehensive income (loss) $ (1,439) $ 2,866 $ 4,735 $ (7,601) $ (1,439) Three Months Ended September 30, 2014 (In thousands) Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Total Net sales $ 124,025 $ 82,505 $ 33,589 $ (56,112) $ 184,007 Cost of goods sold 111,184 77,396 31,216 (55,701) 164,095 Gross profit 12,841 5,109 2,373 (411) 19,912 Operating expenses 9,623 204 41 — 9,868 Income (loss) from operations 3,218 4,905 2,332 (411) 10,044 Other income (expense): Interest income (expense), net (8,695) (53) 304 — (8,444) Equity in earnings of subsidiaries 5,385 — — (5,385) — Other income (expense), net (714) 327 (418) — (805) Income (loss) before income taxes from continuing operations (806) 5,179 2,218 (5,796) 795 Income tax (benefit) provision (1,905) 925 570 — (410) Income (loss) from continuing operations 1,099 4,254 1,648 (5,796) 1,205 Discontinued operations, net of tax — — (106) — (106) Net income (loss) $ 1,099 $ 4,254 $ 1,542 $ (5,796) $ 1,099 Comprehensive income (loss) $ 1,571 $ 4,252 $ 1,999 $ (6,251) $ 1,571 Nine Months Ended September 30, 2015 (In thousands) Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Total Net sales $ 379,041 $ 234,426 $ 94,462 $ (175,462) $ 532,467 Cost of goods sold 348,803 208,191 84,778 (174,405) 467,367 Gross profit 30,238 26,235 9,684 (1,057) 65,100 Operating expenses 33,100 873 117 — 34,090 Income (loss) from operations (2,862) 25,362 9,567 (1,057) 31,010 Other income (expense): Interest income (expense), net (26,191) (152) 1,390 — (24,953) Equity in earnings of subsidiaries 31,950 — — (31,950) — Other income (expense), net (663) — (1,735) — (2,398) Income (loss) before income taxes from continuing operations 2,234 25,210 9,222 (33,007) 3,659 Income tax (benefit) provision (5,337) 578 1,096 — (3,663) Income (loss) from continuing operations 7,571 24,632 8,126 (33,007) 7,322 Discontinued operations, net of tax — — 249 — 249 Net income (loss) $ 7,571 $ 24,632 $ 8,375 $ (33,007) $ 7,571 Comprehensive income (loss) $ 23,152 $ 37,765 $ 10,763 $ (48,528) $ 23,152 Nine Months Ended September 30, 2014 (In thousands) Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Total Net sales $ 355,600 $ 233,339 $ 99,912 $ (156,485) $ 532,366 Cost of goods sold 318,350 217,082 92,720 (155,143) 473,009 Gross profit 37,250 16,257 7,192 (1,342) 59,357 Operating expenses 29,588 706 146 — 30,440 Income (loss) from operations 7,662 15,551 7,046 (1,342) 28,917 Other income (expense): Interest income (expense), net (26,118) (173) 940 — (25,351) Equity in earnings of subsidiaries 19,446 — — (19,446) — Other income (expense), net (1,591) 453 (366) — (1,504) Income (loss) before income taxes from continuing operations (601) 15,831 7,620 (20,788) 2,062 Income tax (benefit) provision (3,422) 1,068 1,387 — (967) Income (loss) from continuing operations 2,821 14,763 6,233 (20,788) 3,029 Discontinued operations, net of tax — — (208) — (208) Net income (loss) $ 2,821 $ 14,763 $ 6,025 $ (20,788) $ 2,821 Comprehensive income (loss) $ 3,766 $ 14,738 $ 6,956 $ (21,694) $ 3,766 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS Nine Months Ended September 30, 2015 (In thousands) Parent Company Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Total CASH FLOWS FROM OPERATING ACTIVITIES: Net income (loss) $ 7,571 $ 24,632 $ 8,375 $ (33,007) $ 7,571 Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: Depreciation 8,302 14,142 2,882 — 25,326 Amortization – deferred financing costs 1,859 — — — 1,859 Amortization – other intangible assets 6,048 126 — — 6,174 Loss on disposal of assets 256 39 (55) — 240 Deferred income taxes (5,299) 435 — — (4,864) Non-cash stock-based compensation 2,147 — — — 2,147 Equity in earnings of subsidiaries and affiliates (31,950) — — 31,950 — Change in other operating items 44,418 (52,797) (36) 1,057 (7,358) Net cash provided by (used in) operating activities 33,352 (13,423) 11,166 — 31,095 CASH FLOWS FROM INVESTING ACTIVITIES: Purchases of property, plant, and equipment (7,499) (7,449) (931) — (15,879) Proceeds from notes receivable 3,518 (28,217) (33,901) 58,600 — Payments on notes receivable (26,268) 75,191 32,680 (81,603) — Other — (1,903) — — (1,903) Net cash provided by (used in) investing activities (30,249) 37,622 (2,152) (23,003) (17,782) CASH FLOWS FROM FINANCING ACTIVITIES Proceeds from notes payable 15,312 64,288 — (58,600) 21,000 Payments on notes payable (18,053) (86,550) — 81,603 (23,000) Principal payments on capital leases — (1,937) — — (1,937) Other 3,140 — (3,164) — (24) Net cash provided by (used in) financing activities 399 (24,199) (3,164) 23,003 (3,961) Net increase in cash and cash equivalents 3,502 — 5,850 — 9,352 Cash and cash equivalents, beginning of period 22,710 — 7,063 — 29,773 Cash and cash equivalents, end of period $ 26,212 $ — $ 12,913 $ — $ 39,125 Nine Months Ended September 30, 2014 (In thousands) Parent Company Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Total CASH FLOWS FROM OPERATING ACTIVITIES: Net income (loss) $ 2,821 $ 14,763 $ 6,025 $ (20,788) $ 2,821 Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: Depreciation 8,335 13,446 3,126 — 24,907 Amortization – deferred financing costs 1,859 — — — 1,859 Amortization – other intangible assets 5,971 126 — — 6,097 (Gain) loss on disposal of assets 580 62 27 — 669 Deferred income taxes (2,195) 925 678 — (592) Non-cash stock-based compensation 1,831 — — — 1,831 Equity in earnings of subsidiaries and affiliates (20,377) — — 20,377 — Change in other operating items 14,837 (41,354) (3,212) 411 (29,318) Net cash provided by (used in) operating activities 13,662 (12,032) 6,644 — 8,274 CASH FLOWS FROM INVESTING ACTIVITIES: Purchases of property, plant, and equipment (8,350) (11,977) (407) — (20,734) Proceeds from notes receivable 36,698 (106,680) (33,946) 103,928 — Payment on notes receivable (34,517) 71,408 32,725 (69,616) — Other (671) 1,235 — — 564 Net cash provided by (used in) investing activities (6,840) (46,014) (1,628) 34,312 (20,170) CASH FLOWS FROM FINANCING ACTIVITIES Proceeds from notes payable 19,041 94,887 — (103,928) 10,000 Payments on notes payable (42,775) (36,841) — 69,616 (10,000) Other — — — — — Net cash provided by (used in) financings activities (23,734) 58,046 — (34,312) — Net increase (decrease) in cash and cash equivalents (16,912) — 5,016 — (11,896) Cash and cash equivalents, beginning of period 31,018 — 2,408 — 33,426 Cash and cash equivalents, end of period $ 14,106 $ — $ 7,424 $ — $ 21,530 |