Consolidating Financial Information | CONSOLIDATING FINANCIAL INFORMATION Certain of our subsidiaries have guaranteed our obligations under the $375.0 million outstanding principal amount of 6.875% Senior Notes due June 2023 (the "Notes"). The following presents the condensed consolidating financial information separately for: (i) A. Schulman Inc. (“Parent”), the issuer of the guaranteed obligations; (ii) Guarantor subsidiaries (“Guarantors”), on a combined basis, as specified in the indentures related to the Company’s obligations under the Notes; (iii) Non-guarantor subsidiaries (“Non-Guarantors”), on a combined basis; (iv) Eliminations representing adjustments to (a) eliminate intercompany transactions between or among Parent, Guarantors and Non-Guarantors and (b) eliminate the investments in our subsidiaries; (v) A. Schulman, Inc. and Subsidiaries on a consolidated basis (“Consolidated”). Each Guarantor is 100% owned by Parent for each period presented. The Notes are fully and unconditionally guaranteed on a joint and several basis by each Guarantor. The guarantees of the Guarantors are subject to release in limited circumstances only upon the occurrence of certain customary conditions. Each entity in the consolidating financial information follows the same accounting policies as described in the notes to the consolidated financial statements, except for the use by Parent and Guarantors of the equity method of accounting to reflect ownership interests in subsidiaries which are eliminated upon consolidation. Changes in intercompany receivables and payables related to operations, such as intercompany sales or service charges, are included in cash flows from operating activities. Intercompany transactions reported as investing or financing activities include the sale of the capital stock of various subsidiaries, loans and other capital transactions between members of the consolidated group. Certain Non-Guarantors are limited in their ability to remit funds to Parent by means of dividends, advances or loans due to required foreign government and/or currency exchange board approvals or limitations in credit agreements or other debt instruments of those subsidiaries. During fiscal 2018, certain Guarantors merged with Parent in conjunction with simplification of the Company's legal entity structure and certain Non-Guarantors became Guarantors due to bank requirements. As required, the Company has changed the prior year consolidating financial statement presentation to conform to the current legal entity structure. As a result, Parent's total assets increased by $11.7 million , Guarantor total assets decreased by $211.0 million , and Non-Guarantor total assets decreased by $58.0 million , with corresponding offsetting adjustments presented on the same line items in the eliminations column as of August 31, 2017. Parent's total liabilities increased by $11.7 million , Guarantor total liabilities decreased by $11.6 million , and Non-Guarantor total liabilities decreased $13.9 million , with corresponding adjustments presented on the same line items in the eliminations column as of August 31, 2017. Guarantor total stockholders' equity decreased $199.5 million and Non-Guarantor total stockholders' equity decreased $44.1 million , with corresponding offsetting adjustments presented on the same line items in the eliminations column as of August 31, 2017. Guarantor net income increased $2.3 million and decreased $3.0 million for the three and nine months ended May 31, 2017 , respectively, and Non-Guarantor net income decreased $3.3 million and $6.8 million for the three and nine months ended May 31, 2017 , respectively, with corresponding offsetting adjustments presented on the same line item in the eliminations column. Condensed Consolidating Balance Sheet May 31, 2018 Parent Guarantors Non-Guarantors Eliminations Consolidated (In thousands) ASSETS Current assets: Cash and cash equivalents $ 308 $ — $ 51,694 $ — $ 52,002 Accounts receivable, net 52,463 60,707 330,535 — 443,705 Accounts receivable, intercompany 21,798 11,944 22,945 (56,687 ) — Inventories 41,482 34,916 228,040 — 304,438 Prepaid expenses and other current assets 5,276 3,054 29,360 — 37,690 Assets held for sale — 2,671 823 — 3,494 Total current assets 121,327 113,292 663,397 (56,687 ) 841,329 Net property, plant and equipment 59,780 51,179 171,569 — 282,528 Deferred charges and other noncurrent assets 108,432 3,934 53,812 (90,173 ) 76,005 Intercompany loans receivable 14,264 18,121 — (32,385 ) — Investment in subsidiaries 800,456 70,794 — (871,250 ) — Goodwill 56,155 98,909 106,688 — 261,752 Intangible assets, net 37,022 187,298 84,056 — 308,376 Total assets $ 1,197,436 $ 543,527 $ 1,079,522 $ (1,050,495 ) $ 1,769,990 LIABILITIES AND EQUITY Current liabilities: Accounts payable $ 45,103 $ 40,769 $ 260,085 $ — $ 345,957 Accounts payable, intercompany 13,289 26,353 17,045 (56,687 ) — U.S. and foreign income taxes payable — 411 3,655 — 4,066 Accrued payroll, taxes and related benefits 11,765 6,001 31,911 — 49,677 Other accrued liabilities 30,159 5,090 34,239 — 69,488 Short-term debt 18,627 37 2,541 — 21,205 Total current liabilities 118,943 78,661 349,476 (56,687 ) 490,393 Long-term debt 871,822 43 25,378 — 897,243 Intercompany debt — — 32,385 (32,385 ) — Pension plans 2,164 1,180 131,494 — 134,838 Deferred income taxes — 78,201 33,434 (90,173 ) 21,462 Other long-term liabilities 11,536 1,070 9,932 — 22,538 Total liabilities 1,004,465 159,155 582,099 (179,245 ) 1,566,474 Commitments and contingencies Stockholders’ equity: Convertible special stock, no par value 120,289 — — — 120,289 Common stock 48,567 — — — 48,567 Other equity 24,115 384,372 486,878 (871,250 ) 24,115 Total A. Schulman, Inc.’s stockholders’ equity 192,971 384,372 486,878 (871,250 ) 192,971 Noncontrolling interests — — 10,545 — 10,545 Total equity 192,971 384,372 497,423 (871,250 ) 203,516 Total liabilities and equity $ 1,197,436 $ 543,527 $ 1,079,522 $ (1,050,495 ) $ 1,769,990 Condensed Consolidating Balance Sheet August 31, 2017 Parent Guarantors Non-Guarantors Eliminations Consolidated (In thousands) ASSETS Current assets: Cash and cash equivalents $ 620 $ — $ 52,631 $ — $ 53,251 Restricted cash — — 768 — 768 Accounts receivable, net 56,339 55,778 296,322 — 408,439 Accounts receivable, intercompany 33,180 8,837 18,721 (60,738 ) — Inventories 41,862 34,199 200,398 — 276,459 Prepaid expenses and other current assets 1,018 8,900 26,794 — 36,712 Assets held for sale 2,764 2,912 — — 5,676 Total current assets 135,783 110,626 595,634 (60,738 ) 781,305 Net property, plant and equipment 63,693 53,601 181,409 — 298,703 Deferred charges and other noncurrent assets 95,287 4,198 59,620 (81,258 ) 77,847 Intercompany loans receivable 16,564 17,460 — (34,024 ) — Investment in subsidiaries 769,126 73,394 — (842,520 ) — Goodwill 56,155 98,909 108,671 — 263,735 Intangible assets, net 40,416 199,618 92,156 — 332,190 Total assets $ 1,177,024 $ 557,806 $ 1,037,490 $ (1,018,540 ) $ 1,753,780 LIABILITIES AND EQUITY Current liabilities: Accounts payable $ 43,433 $ 35,580 $ 239,807 $ — $ 318,820 Accounts payable, intercompany 13,187 34,309 13,242 (60,738 ) — U.S. and foreign income taxes payable — 597 4,303 — 4,900 Accrued payroll, taxes and related benefits 7,928 6,152 32,871 — 46,951 Other accrued liabilities 21,511 4,612 35,638 — 61,761 Short-term debt 14,912 29 17,072 — 32,013 Total current liabilities 100,971 81,279 342,933 (60,738 ) 464,445 Long-term debt 858,446 41 26,691 — 885,178 Intercompany debt — — 34,024 (34,024 ) — Pension plans 2,266 1,308 132,117 — 135,691 Deferred income taxes 5,593 78,201 35,163 (81,258 ) 37,699 Other long-term liabilities 12,730 1,067 9,938 — 23,735 Total liabilities 980,006 161,896 580,866 (176,020 ) 1,546,748 Commitments and contingencies Stockholders’ equity: Convertible special stock, no par value 120,289 — — — 120,289 Common stock 48,529 — — — 48,529 Other equity 28,200 395,910 446,610 (842,520 ) 28,200 Total A. Schulman, Inc.’s stockholders’ equity 197,018 395,910 446,610 (842,520 ) 197,018 Noncontrolling interests — — 10,014 — 10,014 Total equity 197,018 395,910 456,624 (842,520 ) 207,032 Total liabilities and equity $ 1,177,024 $ 557,806 $ 1,037,490 $ (1,018,540 ) $ 1,753,780 Consolidating Statement of Operations Three months ended May 31, 2018 Parent Guarantors Non-Guarantors Eliminations Consolidated (In thousands) Net sales $ 105,754 $ 107,815 $ 523,368 $ (14,697 ) $ 722,240 Cost of sales 92,540 90,907 455,991 (14,697 ) 624,741 Selling, general and administrative expenses 17,391 14,705 44,344 — 76,440 Restructuring expense — — 104 — 104 Operating income (loss) (4,177 ) 2,203 22,929 — 20,955 Interest expense 13,489 2 1,014 (220 ) 14,285 Intercompany charges 40 8 3,220 (3,268 ) — Intercompany income (1,817 ) (1,400 ) (51 ) 3,268 — Foreign currency transaction (gains) losses (641 ) 12 592 — (37 ) Other (income) expense, net 9 (188 ) 512 220 553 (Gain) loss on intercompany investments (14,930 ) 433 — 14,497 — Income (loss) before taxes (327 ) 3,336 17,642 (14,497 ) 6,154 Provision (benefit) for U.S. and foreign income taxes (5,375 ) 437 5,816 — 878 Net income (loss) 5,048 2,899 11,826 (14,497 ) 5,276 Noncontrolling interests — — (228 ) — (228 ) Net income (loss) attributable to A. Schulman, Inc. 5,048 2,899 11,598 (14,497 ) 5,048 Convertible special stock dividends 1,875 — — — 1,875 Net income (loss) available to A. Schulman, Inc. common stockholders $ 3,173 $ 2,899 $ 11,598 $ (14,497 ) $ 3,173 Comprehensive income (loss) $ (13,412 ) $ 1,707 $ (6,973 ) $ 5,312 $ (13,366 ) Less: comprehensive income (loss) attributable to noncontrolling interests — — 46 — 46 Comprehensive income (loss) attributable to A. Schulman, Inc. $ (13,412 ) $ 1,707 $ (7,019 ) $ 5,312 $ (13,412 ) Consolidating Statement of Operations Three months ended May 31, 2017 Parent Guarantors Non-Guarantors Eliminations Consolidated (In thousands) Net sales $ 97,961 $ 105,590 $ 453,077 $ (10,833 ) $ 645,795 Cost of sales 82,890 90,644 384,667 (10,833 ) 547,368 Selling, general and administrative expenses 11,189 13,827 40,250 — 65,266 Restructuring expense 91 6 842 — 939 Operating income (loss) 3,791 1,113 27,318 — 32,222 Interest expense 12,326 2 1,095 (244 ) 13,179 Intercompany charges 112 — 1,810 (1,922 ) — Intercompany income (591 ) (1,254 ) (77 ) 1,922 — Foreign currency transaction (gains) losses (1,481 ) (5 ) 1,418 — (68 ) Other (income) expense, net (22 ) (429 ) (475 ) 244 (682 ) (Gain) loss on intercompany investments (17,795 ) (118 ) — 17,913 — Income (loss) before taxes 11,242 2,917 23,547 (17,913 ) 19,793 Provision (benefit) for U.S. and foreign income taxes (4,536 ) 259 7,972 — 3,695 Net income (loss) 15,778 2,658 15,575 (17,913 ) 16,098 Noncontrolling interests — — (320 ) — (320 ) Net income (loss) attributable to A. Schulman, Inc. 15,778 2,658 15,255 (17,913 ) 15,778 Convertible special stock dividends 1,875 — — — 1,875 Net income (loss) available to A. Schulman, Inc. common stockholders $ 13,903 $ 2,658 $ 15,255 $ (17,913 ) $ 13,903 Comprehensive income (loss) $ 30,916 $ 2,224 $ 30,879 $ (32,830 ) $ 31,189 Less: comprehensive income (loss) attributable to noncontrolling interests — — 273 — 273 Comprehensive income (loss) attributable to A. Schulman, Inc. $ 30,916 $ 2,224 $ 30,606 $ (32,830 ) $ 30,916 Consolidating Statement of Operations Nine months ended May 31, 2018 Parent Guarantors Non-Guarantors Eliminations Consolidated (In thousands) Net sales $ 302,515 $ 299,975 $ 1,484,142 $ (39,671 ) $ 2,046,961 Cost of sales 259,951 252,083 1,280,319 (39,671 ) 1,752,682 Selling, general and administrative expenses 54,406 45,053 130,464 — 229,923 Restructuring expense 247 — 448 — 695 (Gain) loss on sale of assets (3,004 ) (73 ) — — (3,077 ) Operating income (loss) (9,085 ) 2,912 72,911 — 66,738 Interest expense 38,583 4 3,239 (665 ) 41,161 Intercompany charges 97 14 9,702 (9,813 ) — Intercompany income (5,623 ) (4,083 ) (107 ) 9,813 — Foreign currency transaction (gains) losses (165 ) 23 1,375 — 1,233 Other (income) expense, net 49 (779 ) (1,127 ) 665 (1,192 ) (Gain) loss on intercompany investments (47,910 ) 1,333 — 46,577 — Income (loss) before taxes 5,884 6,400 59,829 (46,577 ) 25,536 Provision (benefit) for U.S. and foreign income taxes (19,266 ) 786 17,985 — (495 ) Net income (loss) 25,150 5,614 41,844 (46,577 ) 26,031 Noncontrolling interests — — (881 ) — (881 ) Net income (loss) attributable to A. Schulman, Inc. 25,150 5,614 40,963 (46,577 ) 25,150 Convertible special stock dividends 5,625 — — — 5,625 Net income (loss) available to A. Schulman, Inc. common stockholders $ 19,525 $ 5,614 $ 40,963 $ (46,577 ) $ 19,525 Comprehensive income (loss) $ 17,611 $ 3,791 $ 33,765 $ (37,005 ) $ 18,162 Less: comprehensive income (loss) attributable to noncontrolling interests — — 551 — 551 Comprehensive income (loss) attributable to A. Schulman, Inc. $ 17,611 $ 3,791 $ 33,214 $ (37,005 ) $ 17,611 Consolidating Statement of Operations Nine months ended May 31, 2017 Parent Guarantors Non-Guarantors Eliminations Consolidated (In thousands) Net sales $ 280,779 $ 289,908 $ 1,276,855 $ (33,069 ) $ 1,814,473 Cost of sales 239,022 247,278 1,072,614 (33,069 ) 1,525,845 Selling, general and administrative expenses 36,950 42,525 124,133 — 203,608 Restructuring expense 1,963 449 9,949 — 12,361 Operating income (loss) 2,844 (344 ) 70,159 — 72,659 Interest expense 36,309 28 3,879 (766 ) 39,450 Intercompany charges 120 — 6,706 (6,826 ) — Intercompany income (3,046 ) (3,687 ) (93 ) 6,826 — Foreign currency transaction (gains) losses 555 (31 ) 1,051 — 1,575 Other (income) expense, net (326 ) (1,035 ) (543 ) 766 (1,138 ) (Gain) loss on intercompany investments (29,900 ) (261 ) — 30,161 — Income (loss) before taxes (868 ) 4,642 59,159 (30,161 ) 32,772 Provision (benefit) for U.S. and foreign income taxes (24,615 ) 4,737 28,035 — 8,157 Net income (loss) 23,747 (95 ) 31,124 (30,161 ) 24,615 Noncontrolling interests — — (868 ) — (868 ) Net income (loss) attributable to A. Schulman, Inc. 23,747 (95 ) 30,256 (30,161 ) 23,747 Convertible special stock dividends 5,625 — — — 5,625 Net income (loss) available to A. Schulman, Inc. common stockholders $ 18,122 $ (95 ) $ 30,256 $ (30,161 ) $ 18,122 Comprehensive income (loss) $ 28,967 $ 203 $ 36,502 $ (35,928 ) $ 29,744 Less: comprehensive income (loss) attributable to noncontrolling interests — — 777 — 777 Comprehensive income (loss) attributable to A. Schulman, Inc. $ 28,967 $ 203 $ 35,725 $ (35,928 ) $ 28,967 Condensed Consolidating Statement of Cash Flows Nine months ended May 31, 2018 Parent Guarantors Non-Guarantors Eliminations Consolidated (In thousands) Operating activities: Net cash provided from (used in) operating activities $ 3,433 $ 2,005 $ 31,639 $ (3,675 ) $ 33,402 Investing activities Expenditures for property, plant and equipment (2,846 ) (2,649 ) (15,290 ) — (20,785 ) Proceeds from the sale of assets 5,692 546 276 — 6,514 Distributions from equity investees — 125 — — 125 Net cash provided from (used in) investing activities 2,846 (1,978 ) (15,014 ) — (14,146 ) Financing activities: Cash dividends paid to common stockholders (18,300 ) — — — (18,300 ) Cash dividends paid to convertible special stockholders (5,625 ) — — — (5,625 ) Intercompany dividends paid — — (3,675 ) 3,675 — Increase (decrease) in short-term debt — — (13,904 ) — (13,904 ) Borrowings on long-term debt 223,800 — 368,888 — 592,688 Repayments on long-term debt including current portion (207,716 ) (27 ) (369,864 ) — (577,607 ) Intercompany loan borrowings and repayments 2,300 — (2,300 ) — — Noncontrolling interests' distributions — — (20 ) — (20 ) Issuances of stock, common and treasury 175 — — — 175 Redemptions of common stock (1,225 ) — — — (1,225 ) Net cash provided from (used in) financing activities (6,591 ) (27 ) (20,875 ) 3,675 (23,818 ) Effect of exchange rate changes on cash — — 2,545 — 2,545 Net increase (decrease) in cash, cash equivalents, and restricted cash (312 ) — (1,705 ) — (2,017 ) Cash, cash equivalents, and restricted cash at beginning of period 620 — 53,399 — 54,019 Cash, cash equivalents, and restricted cash at end of period $ 308 $ — $ 51,694 $ — $ 52,002 Condensed Consolidating Statement of Cash Flows Nine months ended May 31, 2017 Parent Guarantors Non-Guarantors Eliminations Consolidated (In thousands) Operating activities: Net cash provided from (used in) operating activities $ 45,613 $ 1,638 $ 71,737 $ (45,422 ) $ 73,566 Investing activities Expenditures for property, plant and equipment (9,348 ) (2,853 ) (18,518 ) (30,719 ) Proceeds from the sale of assets 31 2,298 421 2,750 Distributions from equity investees — 125 — — 125 Intercompany investments (228 ) (1,166 ) — 1,394 — Net cash provided from (used in) investing activities (9,545 ) (1,596 ) (18,097 ) 1,394 (27,844 ) Financing activities: Cash dividends paid to common stockholders (18,129 ) — — — (18,129 ) Cash dividends paid to convertible special stockholders (5,625 ) — — — (5,625 ) Intercompany dividends paid — — (45,422 ) 45,422 — Increase (decrease) in short-term debt — — (2,283 ) — (2,283 ) Borrowings on long-term debt 153,200 — 130,743 — 283,943 Repayments on long-term debt including current portion (164,508 ) (42 ) (131,158 ) — (295,708 ) Noncontrolling interests' contributions (distributions) — — (53 ) — (53 ) Issuances of stock, common and treasury 143 — — — 143 Redemptions of common stock (711 ) — — — (711 ) Issuances (redemptions) of intercompany common stock — — 1,394 (1,394 ) — Net cash provided from (used in) financing activities (35,630 ) (42 ) (46,779 ) 44,028 (38,423 ) Effect of exchange rate changes on cash — — 496 — 496 Net increase (decrease) in cash, cash equivalents, and restricted cash 438 — 7,357 — 7,795 Cash, cash equivalents, and restricted cash at beginning of period — — 43,403 43,403 Cash, cash equivalents, and restricted cash at end of period $ 438 $ — $ 50,760 $ — $ 51,198 |