Guarantor and Non-guarantor Financial Statements | Note 11 – 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 March 31, 2016 (In thousands) Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Total ASSETS Cash and cash equivalents $ 3,051 $ — $ 15,405 $ — $ 18,456 Customer and other receivables, net 41,481 16,597 14,197 — 72,275 Intercompany receivable (payable) (15,807) 199,542 86,060 (269,795) — Inventories 14,850 17,185 8,892 (4) 40,923 Other current assets 5,369 1,641 839 — 7,849 Total current assets 48,944 234,965 125,393 (269,799) 139,503 Property, plant and equipment, net 76,787 93,203 50,482 — 220,472 Goodwill 96,283 — — — 96,283 Other intangible assets, net 107,406 2,316 — — 109,722 Investments in and advances to subsidiaries and affiliates 220,697 — — (220,697) — Deferred income taxes 39,511 — 828 (39,511) 828 Other non-current assets 7,995 345 16,813 (5,291) 19,862 TOTAL $ 597,623 $ 330,829 $ 193,516 $ (535,298) $ 586,670 LIABILITIES AND STOCKHOLDERS' EQUITY Accounts payable $ 14,069 $ 27,236 $ 18,396 $ — $ 59,701 Intercompany payable 94,497 139,815 35,487 (269,799) — Accrued payroll and compensation 2,778 5,335 3,149 — 11,262 Accrued interest payable 5,124 — — — 5,124 Accrued and other liabilities 8,689 8,625 12,688 (5,291) 24,711 Total current liabilities 125,157 181,011 69,720 (275,090) 100,798 Long term debt 314,954 — 66 — 315,020 Deferred and non-current income taxes 65,955 (5,804) (654) (39,511) 19,986 Other non-current liabilities 26,323 39,844 19,465 — 85,632 Stockholders' equity 65,234 115,778 104,919 (220,697) 65,234 TOTAL $ 597,623 $ 330,829 $ 193,516 $ (535,298) $ 586,670 December 31, 2015 (In thousands) Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Total ASSETS Cash and cash equivalents $ 12,127 $ — $ 17,632 $ — $ 29,759 Customer and other receivables, net 34,900 14,348 16,366 366 65,980 Intercompany receivable (payable) 123,479 67,504 58,430 (249,413) — Inventories 20,352 19,169 8,637 (366) 47,792 Other current assets 3,689 2,957 1,753 — 8,399 Total current assets 194,547 103,978 102,818 (249,413) 151,930 Property, plant and equipment, net 78,527 95,526 50,709 — 224,762 Goodwill 96,283 — — — 96,283 Other intangible assets, net 109,461 2,330 — — 111,791 Investments in and advances to subsidiaries and affiliates 221,676 — — (221,676) — Other non-current assets 2,806 345 15,702 — 18,853 TOTAL $ 703,300 $ 202,179 $ 169,229 $ (471,089) $ 603,619 LIABILITIES AND STOCKHOLDERS' EQUITY Accounts payable $ 18,239 $ 35,890 $ 17,653 $ — $ 71,782 Intercompany payable 239,042 — 10,371 (249,413) — Accrued payroll and compensation 1,485 5,448 2,299 — 9,232 Accrued interest payable 12,521 — — — 12,521 Accrued and other liabilities 4,549 8,792 15,022 — 28,363 Total current liabilities 275,836 50,130 45,345 (249,413) 121,898 Long term debt 304,188 — 66 — 304,254 Deferred and non-current income taxes 17,969 (4,754) (82) — 13,133 Other non-current liabilities 34,453 40,575 18,452 — 93,480 Stockholders' equity 70,854 116,228 105,448 (221,676) 70,854 TOTAL $ 703,300 $ 202,179 $ 169,229 $ (471,089) $ 603,619 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (LOSS) Three Months Ended March 31, 2016 (In thousands) Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Total Net sales $ 111,644 $ 59,243 $ 33,883 $ (43,828) $ 160,942 Cost of goods sold 95,662 59,484 34,321 (43,824) 145,643 Gross profit (loss) 15,982 (241) (438) (4) 15,299 Operating expenses 12,300 (66) 647 — 12,881 Income (loss) from operations 3,682 (175) (1,085) (4) 2,418 Other income (expense): Interest income (expense), net (8,897) 29 467 — (8,401) Equity in earnings of subsidiaries 106 — — (106) — Other expense, net 414 — 647 — 1,061 Income (loss) before income taxes (4,695) (146) 29 (110) (4,922) Income tax provision 49 — 252 — 301 Net loss (4,744) (146) (223) (110) (5,223) Loss attributable to noncontrolling interest — — (479) — (479) Net loss attributable to stockholders $ (4,744) $ (146) $ 256 $ (110) $ (4,744) Comprehensive income (loss) $ (5,493) $ (450) $ (136) $ 586 $ (5,493) Three Months Ended March 31, 2015 (In thousands) Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Total Net sales $ 119,499 $ 89,243 $ 31,770 $ (56,853) $ 183,659 Cost of goods sold 107,236 82,017 30,027 (56,552) 162,728 Gross profit 12,263 7,226 1,743 (301) 20,931 Operating expenses 11,303 254 46 — 11,603 Income (loss) from operations 960 6,972 1,697 (301) 9,328 Other income (expense): Interest income (expense), net (8,688) (54) 392 — (8,350) Equity in earnings of subsidiaries 7,613 — — (7,613) — Other income (expense), net (569) — (603) — (1,172) Income (loss) before income taxes from continuing operations (684) 6,918 1,486 (7,914) (194) Income tax provision (96) 143 339 — 386 Income (loss) from continuing operations (588) 6,775 1,147 (7,914) (580) Discontinued operations, net of tax — — (8) — (8) Net income (loss) (588) 6,775 1,139 (7,914) (588) Loss attributable to noncontrolling interest — — — — — Net income (loss) $ (588) $ 6,775 $ 1,139 $ (7,914) $ (588) Comprehensive income (loss) $ 686 $ 6,865 $ 2,301 $ (9,166) $ 686 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS Three Months Ended March 31, 2016 (In thousands) Parent Company Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Total CASH FLOWS FROM OPERATING ACTIVITIES: Net loss $ (4,744) $ (146) $ (223) $ (110) $ (5,223) Adjustments to reconcile net loss to net cash provided by (used in) operating activities: Depreciation 3,052 4,671 1,223 — 8,946 Amortization – deferred financing costs 621 — — — 621 Amortization – other intangible assets 2,055 14 — — 2,069 Loss (gain) on disposal of assets 146 (133) 86 — 99 Deferred income taxes 14 — — — 14 Non-cash share-based compensation 614 — — — 614 Equity in earnings of subsidiaries and affiliates (106) — — 106 — Change in other operating items (29,901) 11,962 227 4 (17,708) Net cash provided by (used in) operating activities (28,249) 16,368 1,313 — (10,568) CASH FLOWS FROM INVESTING ACTIVITIES: Purchases of property, plant, and equipment (2,632) (4,157) (1,943) — (8,732) Proceeds from notes receivable (7) (3,130) — 3,137 — Payments on notes receivable 9,686 1,254 — (10,939) — Other 1,597 — (1,597) — — Net cash provided by (used in) investing activities 8,644 (6,033) (3,540) (7,802) (8,732) CASH FLOWS FROM FINANCING ACTIVITIES Proceeds from notes payable 21,529 7 — (3,137) 18,399 Payments on notes payable (11,000) (9,686) — 10,939 (9,746) Principal payments on capital leases — (656) — — (656) Net cash provided by (used in) financing activities 10,529 (10,335) — 7,802 7,997 Net decrease in cash and cash equivalents (9,076) — (2,227) — (11,303) Cash and cash equivalents, beginning of period 12,127 — 17,632 — 29,759 Cash and cash equivalents, end of period $ 3,051 $ — $ 15,405 $ — $ 18,456 Three Months Ended March 31, 2015 (In thousands) Parent Company Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Total CASH FLOWS FROM OPERATING ACTIVITIES: Net income (loss) $ (588) $ 6,775 $ 1,139 $ (7,914) $ (588) Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: Depreciation 2,863 4,681 1,013 — 8,557 Amortization – deferred financing costs 620 — — — 620 Amortization – other intangible assets 1,997 42 — — 2,039 (Gain) loss on disposal of assets 17 (18) — — (1) Deferred income taxes 30 — — — 30 Non-cash share-based compensation 663 — — — 663 Equity in earnings of subsidiaries and affiliates (7,613) — — 7,613 — Change in other operating items (11,688) (8,972) (1,451) 301 (21,810) Net cash provided by (used in) operating activities (13,699) 2,508 701 — (10,490) CASH FLOWS FROM INVESTING ACTIVITIES: Purchases of property, plant, and equipment (2,388) (1,387) (296) — (4,071) Proceeds from notes receivable (24,726) (9,691) — 34,417 — Payment on notes receivable 37,197 21,683 — (58,880) — Other 3,164 — (3,164) — — Net cash provided by (used in) investing activities 13,247 10,605 (3,460) (24,463) (4,071) CASH FLOWS FROM FINANCING ACTIVITIES Proceeds from notes payable 20,691 24,726 — (34,417) 11,000 Payments on notes payable (29,683) (37,197) — 58,880 (8,000) Other — (642) — — (642) Net cash provided by (used in) financings activities (8,992) (13,113) — 24,463 2,358 Net decrease in cash and cash equivalents (9,444) — (2,759) — (12,203) Cash and cash equivalents, beginning of period 22,710 — 7,063 — 29,773 Cash and cash equivalents, end of period $ 13,266 $ — $ 4,304 $ — $ 17,570 |