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 June 30, 2016 (In thousands) Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Total ASSETS Cash and cash equivalents $ 17,704 $ — $ 10,127 $ — $ 27,831 Customer and other receivables, net 47,589 15,818 13,595 (6,477 ) 70,525 Intercompany receivables 120,640 68,426 87,598 (276,664 ) — Inventories 14,496 16,312 8,939 (3 ) 39,744 Other current assets 6,324 1,178 885 — 8,387 Total current assets 206,753 101,734 121,144 (283,144 ) 146,487 Property, plant and equipment, net 75,230 90,288 50,693 — 216,211 Goodwill 96,283 — — — 96,283 Other intangible assets, net 105,351 2,247 — — 107,598 Investments in and advances to subsidiaries and affiliates 223,018 — — (223,018 ) — Deferred income taxes 37,662 — 834 (37,662 ) 834 Other non-current assets 2,599 345 17,863 — 20,807 TOTAL $ 746,896 $ 194,614 $ 190,534 $ (543,824 ) $ 588,220 LIABILITIES AND STOCKHOLDERS' EQUITY Accounts payable $ 12,802 $ 30,006 $ 19,150 $ — $ 61,958 Intercompany payables 246,816 — 29,851 (276,667 ) — Accrued payroll and compensation 1,955 4,618 3,065 — 9,638 Accrued interest payable 12,384 — — — 12,384 Accrued and other liabilities 10,114 9,617 14,263 (6,477 ) 27,517 Total current liabilities 284,071 44,241 66,329 (283,144 ) 111,497 Long term debt 305,220 — 134 — 305,354 Deferred and non-current income taxes 64,132 (5,805 ) (654 ) (37,662 ) 20,011 Other non-current liabilities 25,909 38,492 19,393 — 83,794 Stockholders' equity 67,564 117,686 105,332 (223,018 ) 67,564 TOTAL $ 746,896 $ 194,614 $ 190,534 $ (543,824 ) $ 588,220 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 receivables 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 payables 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 June 30, 2016 (In thousands) Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Total Net sales $ 115,998 $ 59,837 $ 36,550 $ (48,269 ) $ 164,116 Cost of goods sold 96,374 57,569 35,181 (48,266 ) 140,858 Gross profit (loss) 19,624 2,268 1,369 (3 ) 23,258 Operating expenses 11,216 14 537 — 11,767 Income (loss) from operations 8,408 2,254 832 (3 ) 11,491 Other income (expense): Interest income (expense), net (8,865 ) (37 ) 497 — (8,405 ) Equity in earnings of subsidiaries 3,377 — — (3,377 ) — Other expense, net 58 — (555 ) — (497 ) Income (loss) before income taxes 2,978 2,217 774 (3,380 ) 2,589 Income tax provision (benefit) 516 (490 ) 429 — 455 Net Income (loss) 2,462 2,707 345 (3,380 ) 2,134 Loss attributable to noncontrolling interest — — (328 ) — (328 ) Net income (loss) attributable to stockholders $ 2,462 $ 2,707 $ 673 $ (3,380 ) $ 2,462 Comprehensive income (loss) $ 2,157 $ 2,398 $ 730 $ (3,128 ) $ 2,157 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 provision (benefit) 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 Loss attributable to noncontrolling interest — — — — — Net income (loss) attributable to stockholders $ 6,339 $ 11,136 $ 3,571 $ (14,707 ) $ 6,339 Comprehensive income (loss) $ 23,905 $ 28,034 $ 3,727 $ (31,761 ) $ 23,905 Six Months Ended June 30, 2016 (In thousands) Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Total Net sales $ 227,642 $ 119,080 $ 70,433 $ (92,097 ) $ 325,058 Cost of goods sold 192,036 117,053 69,502 (92,090 ) 286,501 Gross profit (loss) 35,606 2,027 931 (7 ) 38,557 Operating expenses 23,516 (52 ) 1,184 — 24,648 Income (loss) from operations 12,090 2,079 (253 ) (7 ) 13,909 Other income (expense): Interest income (expense), net (17,762 ) (8 ) 964 — (16,806 ) Equity in earnings of subsidiaries 3,483 — — (3,483 ) — Other expense, net 472 — 92 — 564 Income (loss) before income taxes (1,717 ) 2,071 803 (3,490 ) (2,333 ) Income tax provision (benefit) 565 (490 ) 681 — 756 Net Income (loss) (2,282 ) 2,561 122 (3,490 ) (3,089 ) Loss attributable to noncontrolling interest — — (807 ) — (807 ) Net income (loss) attributable to stockholders $ (2,282 ) $ 2,561 $ 929 $ (3,490 ) $ (2,282 ) Comprehensive income (loss) $ (3,336 ) $ 1,948 $ 594 $ (2,542 ) $ (3,336 ) 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 provision (benefit) (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 Loss attributable to noncontrolling interest — — — — — Net income (loss) attributable to stockholders $ 5,751 $ 17,911 $ 4,710 $ (22,621 ) $ 5,751 Comprehensive income (loss) $ 24,591 $ 34,899 $ 6,028 $ (40,927 ) $ 24,591 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS Six Months Ended June 30, 2016 (In thousands) Parent Company Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Total CASH FLOWS FROM OPERATING ACTIVITIES: Net income (loss) $ (2,282 ) $ 2,561 $ 122 $ (3,490 ) $ (3,089 ) Adjustments to reconcile net loss to net cash provided by (used in) operating activities: Depreciation 6,518 9,330 2,316 — 18,164 Amortization – deferred financing costs 1,242 — — — 1,242 Amortization – other intangible assets 4,110 83 — — 4,193 Loss (gain) on disposal of assets 120 (157 ) 94 — 57 Deferred income taxes 495 (490 ) — — 5 Non-cash share-based compensation 1,069 — — — 1,069 Equity in earnings of subsidiaries and affiliates (3,483 ) — — 3,483 — Change in other operating items (22,072 ) 20,007 (6,763 ) 7 (8,821 ) Net cash provided by (used in) operating activities (14,283 ) 31,334 (4,231 ) — 12,820 CASH FLOWS FROM INVESTING ACTIVITIES: Purchases of property, plant, and equipment (4,750 ) (5,479 ) (3,248 ) — (13,477 ) Proceeds from notes receivable (1,578 ) (8,998 ) — 10,576 — Payments on notes receivable 17,131 1,580 — (18,711 ) — Net cash provided by (used in) investing activities 10,803 (12,897 ) (3,248 ) (8,135 ) (13,477 ) CASH FLOWS FROM FINANCING ACTIVITIES Proceeds from notes payable 30,234 7 2,728 (12,173 ) 20,796 Payments on notes payable (21,177 ) (17,131 ) (2,754 ) 20,308 (20,754 ) Principal payments on capital leases — (1,313 ) — — (1,313 ) Net cash provided by (used in) financing activities 9,057 (18,437 ) (26 ) 8,135 (1,271 ) Net increase (decrease) in cash and cash equivalents 5,577 — (7,505 ) — (1,928 ) Cash and cash equivalents, beginning of period 12,127 — 17,632 — 29,759 Cash and cash equivalents, end of period $ 17,704 $ — $ 10,127 $ — $ 27,831 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 (gain) on disposal of assets 123 37 (62 ) — 98 Deferred income taxes 27 (490 ) — — (463 ) Non-cash share-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 — Payment on notes receivable 67,829 46,892 — (114,721 ) — 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) financings 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 |