Condensed consolidating financial information | Condensed consolidating financial information Our 2021 Notes are guaranteed by each of our material existing and future domestic subsidiaries (The "Guarantor Subsidiaries"), except for Nordural US LLC, Century Aluminum Development LLC and Century Aluminum of West Virginia, Inc. The Guarantor Subsidiaries are 100% owned by Century. All guarantees are full and unconditional; all guarantees are joint and several. These notes are not guaranteed by our foreign subsidiaries (such foreign subsidiaries, Nordural US LLC, Century Aluminum Development LLC and Century Aluminum of West Virginia, Inc., collectively the “Non-Guarantor Subsidiaries”). We allocate corporate expenses or income to our subsidiaries and charge interest on certain intercompany balances. The following summarized condensed consolidating statements of comprehensive income (loss) for three and six months ended June 30, 2017 and 2016 , condensed consolidating balance sheets as of June 30, 2017 and December 31, 2016 and the condensed consolidating statements of cash flows for the six months ended June 30, 2017 and 2016 present separate results for Century, the Guarantor Subsidiaries, the Non-Guarantor Subsidiaries, consolidating adjustments and total consolidated amounts. Condensed Consolidating Statements of Comprehensive Income (Loss) For the three months ended June 30, 2017 The Company Combined Guarantor Subsidiaries Combined Non-Guarantor Subsidiaries Consolidating Adjustments Total Consolidated NET SALES: Related parties $ — $ 134,850 $ 161,421 $ — $ 296,271 Other customers — 92,496 35 — 92,531 Total net sales — 227,346 161,456 — 388,802 Cost of goods sold — 220,553 145,789 — 366,342 Gross profit — 6,793 15,667 — 22,460 Selling, general and administrative expenses 8,914 — 438 — 9,352 Other operating expense - net — — 180 — 180 Operating income (loss) (8,914 ) 6,793 15,049 — 12,928 Interest expense (5,035 ) (382 ) (44 ) — (5,461 ) Intercompany interest 9,213 2,147 (11,360 ) — — Interest income 49 (1 ) 235 — 283 Net gain on forward and derivative contracts — 2,644 313 — 2,957 Other income (expense) - net (110 ) 114 (1,880 ) — (1,876 ) Income (loss) before income taxes and equity in earnings of joint ventures (4,797 ) 11,315 2,313 — 8,831 Income tax (expense) benefit 529 (493 ) (1,488 ) — (1,452 ) Income (loss) before equity in earnings of joint ventures (4,268 ) 10,822 825 — 7,379 Equity in earnings (loss) of joint ventures 11,399 1,667 (248 ) (13,066 ) (248 ) Net income $ 7,131 $ 12,489 $ 577 $ (13,066 ) $ 7,131 Other comprehensive income (loss) before income tax effect (142 ) (1,467 ) 481 986 (142 ) Income tax effect 311 — 11 (11 ) 311 Other comprehensive income (loss) 169 (1,467 ) 492 975 169 Total comprehensive income (loss) $ 7,300 $ 11,022 $ 1,069 $ (12,091 ) $ 7,300 Condensed Consolidating Statements of Comprehensive Income (Loss) For the three months ended June 30, 2016 The Company Combined Guarantor Subsidiaries Combined Non-Guarantor Subsidiaries Consolidating Adjustments Total Consolidated NET SALES: Related parties $ — $ 169,640 $ 144,557 $ (23,914 ) $ 290,283 Other customers — 36,462 9 — 36,471 Total net sales — 206,102 144,566 (23,914 ) 326,754 Cost of goods sold — 211,586 133,390 (23,804 ) 321,172 Gross profit (loss) — (5,484 ) 11,176 (110 ) 5,582 Selling, general and administrative expenses 8,261 — 1,684 — 9,945 Other operating expense - net — — 578 — 578 Operating income (loss) (8,261 ) (5,484 ) 8,914 (110 ) (4,941 ) Interest expense (5,070 ) (383 ) (44 ) — (5,497 ) Intercompany interest 9,727 1,997 (11,724 ) — — Interest income 38 9 124 — 171 Net gain on forward and derivative contracts — 353 — — 353 Other income (expense) - net (137 ) 21 (183 ) — (299 ) Loss before income taxes and equity in earnings of joint ventures (3,703 ) (3,487 ) (2,913 ) (110 ) (10,213 ) Income tax (expense) benefit 848 — (529 ) — 319 Loss before equity in earnings of joint ventures (2,855 ) (3,487 ) (3,442 ) (110 ) (9,894 ) Equity in earnings (loss) of joint ventures (6,660 ) — 379 6,660 379 Net loss $ (9,515 ) $ (3,487 ) $ (3,063 ) $ 6,550 $ (9,515 ) Other comprehensive income (loss) before income tax effect 1,206 777 304 (1,081 ) 1,206 Income tax effect (382 ) — 9 (9 ) (382 ) Other comprehensive income (loss) 824 777 313 (1,090 ) 824 Total comprehensive income (loss) $ (8,691 ) $ (2,710 ) $ (2,750 ) $ 5,460 $ (8,691 ) Condensed Consolidating Statements of Comprehensive Income (Loss) For the six months ended June 30, 2017 The Company Combined Guarantor Subsidiaries Combined Non-Guarantor Subsidiaries Consolidating Adjustments Total Consolidated NET SALES: Related parties $ — $ 265,918 $ 310,926 $ — $ 576,844 Other customers — 177,679 65 — 177,744 Total net sales — 443,597 310,991 — 754,588 Cost of goods sold — 434,304 280,973 — 715,277 Gross profit — 9,293 30,018 — 39,311 Selling, general and administrative expenses 19,114 — 940 — 20,054 Other operating expense - net — — 1,153 — 1,153 Operating income (loss) (19,114 ) 9,293 27,925 — 18,104 Interest expense (10,183 ) (761 ) (88 ) — (11,032 ) Intercompany interest 18,195 4,228 (22,423 ) — Interest income 129 (1 ) 385 — 513 Net gain (loss) on forward and derivative contracts — (13,203 ) 23 — (13,180 ) Other income (expense) - net 677 161 (2,330 ) — (1,492 ) Income (loss) before income taxes and equity in earnings of joint ventures (10,296 ) (283 ) 3,492 — (7,087 ) Income tax (expense) benefit 1,100 — (2,244 ) — (1,144 ) Income (loss) before equity in earnings of joint ventures (9,196 ) (283 ) 1,248 — (8,231 ) Equity in earnings of joint ventures 1,188 2,520 223 (3,708 ) 223 Net income (loss) $ (8,008 ) $ 2,237 $ 1,471 $ (3,708 ) $ (8,008 ) Other comprehensive income (loss) before income tax effect 1,644 (161 ) 829 (668 ) 1,644 Income tax effect (763 ) — 19 (19 ) (763 ) Other comprehensive income (loss) 881 (161 ) 848 (687 ) 881 Total comprehensive income (loss) $ (7,127 ) $ 2,076 $ 2,319 $ (4,395 ) $ (7,127 ) Condensed Consolidating Statements of Comprehensive Income (Loss) For the six months ended June 30, 2016 The Company Combined Guarantor Subsidiaries Combined Non-Guarantor Subsidiaries Consolidating Adjustments Total Consolidated NET SALES: Related parties $ — $ 331,760 $ 286,211 $ (47,311 ) $ 570,660 Other customers — 74,930 18 — 74,948 Total net sales — 406,690 286,229 (47,311 ) 645,608 Cost of goods sold — 421,159 269,694 (47,775 ) 643,078 Gross profit (loss) — (14,469 ) 16,535 464 2,530 Selling, general and administrative expenses 16,560 — 3,010 — 19,570 Other operating expense - net — — 1,459 — 1,459 Operating income (loss) (16,560 ) (14,469 ) 12,066 464 (18,499 ) Interest expense (10,135 ) (765 ) (90 ) — (10,990 ) Intercompany interest 19,275 3,954 (23,229 ) — — Interest income 75 9 201 — 285 Net gain on forward and derivative contracts — 706 — — 706 Other income (expense) - net 634 15 (954 ) — (305 ) Loss before income taxes and equity in earnings of joint ventures (6,711 ) (10,550 ) (12,006 ) 464 (28,803 ) Income tax benefit 1,468 — 921 — 2,389 Loss before equity in earnings of joint ventures (5,243 ) (10,550 ) (11,085 ) 464 (26,414 ) Equity in earnings (loss) of joint ventures (20,435 ) — 736 20,435 736 Net loss $ (25,678 ) $ (10,550 ) $ (10,349 ) $ 20,899 $ (25,678 ) Other comprehensive income before income tax effect 2,412 1,555 607 (2,162 ) 2,412 Income tax effect (765 ) — 17 (17 ) (765 ) Other comprehensive income 1,647 1,555 624 (2,179 ) 1,647 Total comprehensive income (loss) $ (24,031 ) $ (8,995 ) $ (9,725 ) $ 18,720 $ (24,031 ) Condensed Consolidating Balance Sheet As of June 30, 2017 The Company Combined Guarantor Subsidiaries Combined Non-Guarantor Subsidiaries Consolidating Adjustments Total Consolidated Cash & cash equivalents $ 29,305 $ (270 ) $ 101,638 $ — $ 130,673 Restricted cash — 800 55 — 855 Accounts receivable - net — 42,252 221 — 42,473 Due from affiliates 42 10,453 — — 10,495 Inventories 180 159,857 94,574 — 254,611 Prepaid and other current assets 6,269 2,669 9,686 — 18,624 Total current assets 35,796 215,761 206,174 — 457,731 Property, plant and equipment - net 17,015 313,307 670,181 — 1,000,503 Investment in subsidiaries 704,533 53,760 — (758,293 ) — Due from affiliates - long term 528,232 389,099 13,854 (931,185 ) — Other assets 28,175 44,012 27,059 (31,851 ) 67,395 TOTAL $ 1,313,751 $ 1,015,939 $ 917,268 $ (1,721,329 ) $ 1,525,629 Accounts payable, trade $ 2,823 $ 52,886 $ 36,422 $ — $ 92,131 Due to affiliates 133 8,409 10,550 — 19,092 Accrued and other current liabilities 10,569 14,557 20,553 — 45,679 Accrued employee benefits costs 1,932 8,256 579 — 10,767 Industrial revenue bonds — 7,815 — — 7,815 Total current liabilities 15,457 91,923 68,104 — 175,484 Senior notes payable 247,922 — — — 247,922 Accrued pension benefits costs - less current portion 45,857 19,746 13,849 (31,851 ) 47,601 Accrued postretirement benefits costs - less current portion 3,805 122,556 1,672 — 128,033 Due to affiliates - long term 243,668 101,441 586,076 (931,185 ) — Other liabilities 6,281 31,640 28,919 — 66,840 Deferred taxes — 2,720 106,268 — 108,988 Total noncurrent liabilities 547,533 278,103 736,784 (963,036 ) 599,384 Preferred stock 1 — — — 1 Common stock 945 1 59 (60 ) 945 Other shareholders' equity 749,815 645,912 112,321 (758,233 ) 749,815 Total shareholders' equity 750,761 645,913 112,380 (758,293 ) 750,761 TOTAL $ 1,313,751 $ 1,015,939 $ 917,268 $ (1,721,329 ) $ 1,525,629 Condensed Consolidating Balance Sheet As of December 31, 2016 The Company Combined Guarantor Subsidiaries Combined Non-Guarantor Subsidiaries Consolidating Adjustments Total Consolidated Cash & cash equivalents $ 36,670 $ (255 ) $ 95,988 $ — $ 132,403 Restricted cash — 794 256 — 1,050 Accounts receivable - net 167 11,883 382 — 12,432 Due from affiliates 42 16,606 3 — 16,651 Inventories 180 146,689 86,694 — 233,563 Prepaid and other current assets 6,838 5,699 9,673 — 22,210 Assets held for sale — — 22,313 — 22,313 Total current assets 43,897 181,416 215,309 — 440,622 Property, plant and equipment - net 12,311 328,069 685,905 — 1,026,285 Investment in subsidiaries 702,659 51,240 — (753,899 ) — Due from affiliates - long term 529,873 346,893 1,792 (878,558 ) — Other assets 28,215 49,331 27,596 (31,722 ) 73,420 TOTAL $ 1,316,955 $ 956,949 $ 930,602 $ (1,664,179 ) $ 1,540,327 Accounts payable, trade $ 6,125 $ 52,921 $ 35,914 $ — $ 94,960 Due to affiliates 417 9,641 5,310 — 15,368 Accrued and other current liabilities 11,950 17,744 20,406 — 50,100 Accrued employee benefits costs 1,932 8,317 668 — 10,917 Industrial revenue bonds — 7,815 — — 7,815 Total current liabilities 20,424 96,438 62,298 — 179,160 Senior notes payable 247,699 — — — 247,699 Accrued pension benefits costs - less current portion 46,390 20,167 14,658 (31,722 ) 49,493 Accrued postretirement benefits costs - less current portion 4,380 120,242 1,733 — 126,355 Other liabilities 4,160 30,920 36,946 — 72,026 Due to affiliates - long term 237,247 42,609 598,702 (878,558 ) — Deferred taxes — 2,735 106,204 — 108,939 Total noncurrent liabilities 539,876 216,673 758,243 (910,280 ) 604,512 Preferred stock 1 — — — 1 Common stock 944 1 59 (60 ) 944 Other shareholders' equity 755,710 643,837 110,002 (753,839 ) 755,710 Total shareholders' equity 756,655 643,838 110,061 (753,899 ) 756,655 TOTAL $ 1,316,955 $ 956,949 $ 930,602 $ (1,664,179 ) $ 1,540,327 Condensed Consolidating Statement of Cash Flows For the six months ended June 30, 2017 The Company Combined Guarantor Subsidiaries Combined Non-Guarantor Subsidiaries Consolidating Adjustments Total Consolidated Net cash provided by (used in) operating activities $ (7,988 ) $ (25,946 ) $ 37,027 $ — $ 3,093 Purchase of property, plant and equipment (7,811 ) (4,963 ) (6,069 ) — (18,843 ) Proceeds from sale of property, plant and equipment — — 13,585 — 13,585 Restricted and other cash deposits — (6 ) 201 — 195 Intercompany transactions 11,784 (27,931 ) (12,061 ) 28,208 — Net cash provided by (used in) investing activities 3,973 (32,900 ) (4,344 ) 28,208 (5,063 ) Borrowings under revolving credit facilities 720 — — — 720 Repayments under revolving credit facilities (720 ) — — — (720 ) Issuance of common stock 240 — — — 240 Intercompany transactions (3,590 ) 58,831 (27,033 ) (28,208 ) — Net cash provided by (used in) financing activities (3,350 ) 58,831 (27,033 ) (28,208 ) 240 CHANGE IN CASH AND CASH EQUIVALENTS (7,365 ) (15 ) 5,650 — (1,730 ) Cash and cash equivalents, beginning of period 36,670 (255 ) 95,988 — 132,403 Cash and cash equivalents, end of period $ 29,305 $ (270 ) $ 101,638 $ — $ 130,673 Condensed Consolidating Statement of Cash Flows For the six months ended June 30, 2016 The Company Combined Guarantor Subsidiaries Combined Non-Guarantor Subsidiaries Consolidating Adjustments Total Consolidated Net cash provided by (used in) operating activities $ (11,105 ) $ 18,847 $ 11,268 $ 4,593 $ 23,603 Purchase of property, plant and equipment — (2,697 ) (5,037 ) — (7,734 ) Restricted and other cash deposits — (4 ) (1,874 ) — (1,878 ) Net cash used in investing activities — (2,701 ) (6,911 ) — (9,612 ) Borrowings under revolving credit facilities 595 — — — 595 Repayments under revolving credit facilities (595 ) — — — (595 ) Intercompany transactions — (12,777 ) 17,370 (4,593 ) — Net cash provided by (used in) financing activities — (12,777 ) 17,370 (4,593 ) — CHANGE IN CASH AND CASH EQUIVALENTS (11,105 ) 3,369 21,727 — 13,991 Cash and cash equivalents, beginning of period 58,421 (3,647 ) 60,619 — 115,393 Cash and cash equivalents, end of period $ 47,316 $ (278 ) $ 82,346 $ — $ 129,384 |