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 nine months ended September 30, 2017 and 2016 , condensed consolidating balance sheets as of September 30, 2017 and December 31, 2016 and the condensed consolidating statements of cash flows for the nine months ended September 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 September 30, 2017 The Company Combined Guarantor Subsidiaries Combined Non-Guarantor Subsidiaries Consolidating Adjustments Total Consolidated NET SALES: Related parties $ — $ 138,212 $ 161,023 $ — $ 299,235 Other customers — 101,382 28 — 101,410 Total net sales — 239,594 161,051 — 400,645 Cost of goods sold — 220,723 138,520 — 359,243 Gross profit — 18,871 22,531 — 41,402 Selling, general and administrative expenses 13,684 — 310 — 13,994 Ravenswood (gains) losses — — (5,500 ) — (5,500 ) Other operating expense - net — — 437 — 437 Operating income (loss) (13,684 ) 18,871 27,284 — 32,471 Interest expense (5,105 ) (392 ) (45 ) — (5,542 ) Intercompany interest 8,909 2,214 (11,123 ) — — Interest income 183 — 239 — 422 Net (loss) on forward and derivative contracts — (3,853 ) (35 ) — (3,888 ) Other income (expense) - net — (56 ) 483 — 427 Income (loss) before income taxes and equity in earnings of joint ventures (9,697 ) 16,784 16,803 — 23,890 Income tax (expense) benefit (3 ) — (3,318 ) — (3,321 ) Income (loss) before equity in earnings of joint ventures (9,700 ) 16,784 13,485 — 20,569 Equity in earnings (loss) of joint ventures 30,483 1,369 214 (31,852 ) 214 Net income $ 20,783 $ 18,153 $ 13,699 $ (31,852 ) $ 20,783 Other comprehensive income (loss) before income tax effect 1,429 982 337 (1,319 ) 1,429 Income tax effect (382 ) — 9 (9 ) (382 ) Other comprehensive income (loss) 1,047 982 346 (1,328 ) 1,047 Total comprehensive income (loss) $ 21,830 $ 19,135 $ 14,045 $ (33,180 ) $ 21,830 Condensed Consolidating Statements of Comprehensive Income (Loss) For the three months ended September 30, 2016 The Company Combined Guarantor Subsidiaries Combined Non-Guarantor Subsidiaries Consolidating Adjustments Total Consolidated NET SALES: Related parties $ — $ 170,947 $ 152,449 $ (22,285 ) $ 301,111 Other customers — 32,795 11 (267 ) 32,539 Total net sales — 203,742 152,460 (22,552 ) 333,650 Cost of goods sold — 231,082 141,957 (21,777 ) 351,262 Gross profit (loss) — (27,340 ) 10,503 (775 ) (17,612 ) Selling, general and administrative expenses 9,517 — 216 — 9,733 Ravenswood (gains) losses — — 26,830 — 26,830 Other operating expense - net — — 878 — 878 Operating income (loss) (9,517 ) (27,340 ) (17,421 ) (775 ) (55,053 ) Interest expense (5,101 ) (385 ) (45 ) — (5,531 ) Intercompany interest 9,947 2,059 (12,006 ) — — Interest income 33 — 157 — 190 Net gain on forward and derivative contracts — 1,275 — — 1,275 Other income (expense) - net 48 14 (219 ) — (157 ) Loss before income taxes and equity in earnings of joint ventures (4,590 ) (24,377 ) (29,534 ) (775 ) (59,276 ) Income tax (expense) benefit (877 ) — 1,725 — 848 Loss before equity in earnings of joint ventures (5,467 ) (24,377 ) (27,809 ) (775 ) (58,428 ) Equity in earnings (loss) of joint ventures (52,806 ) — 155 52,806 155 Net loss $ (58,273 ) $ (24,377 ) $ (27,654 ) $ 52,031 $ (58,273 ) Other comprehensive income (loss) before income tax effect 1,206 777 303 (1,080 ) 1,206 Income tax effect (382 ) — 8 (8 ) (382 ) Other comprehensive income (loss) 824 777 311 (1,088 ) 824 Total comprehensive income (loss) $ (57,449 ) $ (23,600 ) $ (27,343 ) $ 50,943 $ (57,449 ) Condensed Consolidating Statements of Comprehensive Income (Loss) For the nine months ended September 30, 2017 The Company Combined Guarantor Subsidiaries Combined Non-Guarantor Subsidiaries Consolidating Adjustments Total Consolidated NET SALES: Related parties $ — $ 404,130 $ 471,949 $ — $ 876,079 Other customers — 279,061 93 — 279,154 Total net sales — 683,191 472,042 — 1,155,233 Cost of goods sold — 655,027 419,493 — 1,074,520 Gross profit — 28,164 52,549 — 80,713 Selling, general and administrative expenses 32,798 — 1,250 — 34,048 Ravenswood (gains) losses — — (5,500 ) — (5,500 ) Other operating expense - net — — 1,590 — 1,590 Operating income (loss) (32,798 ) 28,164 55,209 — 50,575 Interest expense (15,288 ) (1,153 ) (133 ) — (16,574 ) Intercompany interest 27,104 6,442 (33,546 ) — Interest income 312 (1 ) 624 — 935 Net loss on forward and derivative contracts — (17,056 ) (12 ) — (17,068 ) Other income (expense) - net 677 105 (1,847 ) — (1,065 ) Income (loss) before income taxes and equity in earnings of joint ventures (19,993 ) 16,501 20,295 — 16,803 Income tax (expense) benefit 1,097 — (5,562 ) — (4,465 ) Income (loss) before equity in earnings of joint ventures (18,896 ) 16,501 14,733 — 12,338 Equity in earnings of joint ventures 31,671 3,889 437 (35,560 ) 437 Net income (loss) $ 12,775 $ 20,390 $ 15,170 $ (35,560 ) $ 12,775 Other comprehensive income (loss) before income tax effect 3,073 821 1,166 (1,987 ) 3,073 Income tax effect (1,145 ) — 28 (28 ) (1,145 ) Other comprehensive income (loss) 1,928 821 1,194 (2,015 ) 1,928 Total comprehensive income (loss) $ 14,703 $ 21,211 $ 16,364 $ (37,575 ) $ 14,703 Condensed Consolidating Statements of Comprehensive Income (Loss) For the nine months ended September 30, 2016 The Company Combined Guarantor Subsidiaries Combined Non-Guarantor Subsidiaries Consolidating Adjustments Total Consolidated NET SALES: Related parties $ — $ 502,707 $ 438,660 $ (69,596 ) $ 871,771 Other customers — 107,725 29 (267 ) 107,487 Total net sales — 610,432 438,689 (69,863 ) 979,258 Cost of goods sold — 653,258 411,651 (69,552 ) 995,357 Gross profit (loss) — (42,826 ) 27,038 (311 ) (16,099 ) Selling, general and administrative expenses 26,077 — 3,226 — 29,303 Ravenswood (gains) losses — — 26,830 — 26,830 Other operating expense - net — — 2,337 — 2,337 Operating income (loss) (26,077 ) (42,826 ) (5,355 ) (311 ) (74,569 ) Interest expense (15,236 ) (1,150 ) (135 ) — (16,521 ) Intercompany interest 29,222 6,013 (35,235 ) — — Interest income 108 9 358 — 475 Net gain on forward and derivative contracts — 2,998 — — 2,998 Other income (expense) - net 682 29 (1,173 ) — (462 ) Loss before income taxes and equity in earnings of joint ventures (11,301 ) (34,927 ) (41,540 ) (311 ) (88,079 ) Income tax benefit 591 — 2,646 — 3,237 Loss before equity in earnings of joint ventures (10,710 ) (34,927 ) (38,894 ) (311 ) (84,842 ) Equity in earnings (loss) of joint ventures (73,241 ) — 891 73,241 891 Net loss $ (83,951 ) $ (34,927 ) $ (38,003 ) $ 72,930 $ (83,951 ) Other comprehensive income before income tax effect 3,618 2,332 910 (3,242 ) 3,618 Income tax effect (1,147 ) — 25 (25 ) (1,147 ) Other comprehensive income (loss) 2,471 2,332 935 (3,267 ) 2,471 Total comprehensive income (loss) $ (81,480 ) $ (32,595 ) $ (37,068 ) $ 69,663 $ (81,480 ) Condensed Consolidating Balance Sheet As of September 30, 2017 The Company Combined Guarantor Subsidiaries Combined Non-Guarantor Subsidiaries Consolidating Adjustments Total Consolidated Cash & cash equivalents $ 70,752 $ (217 ) $ 103,678 $ — $ 174,213 Restricted cash — 800 48 — 848 Accounts receivable - net — 40,117 250 — 40,367 Due from affiliates 42 11,806 1 — 11,849 Inventories 180 165,288 96,288 — 261,756 Prepaid and other current assets 5,959 6,176 9,626 — 21,761 Total current assets 76,933 223,970 209,891 — 510,794 Property, plant and equipment - net 17,970 303,708 663,270 — 984,948 Investment in subsidiaries 736,345 55,129 — (791,474 ) — Due from affiliates - long term 514,676 379,331 9,430 (903,437 ) — Other assets 27,834 43,915 27,887 (31,915 ) 67,721 TOTAL $ 1,373,758 $ 1,006,053 $ 910,478 $ (1,726,826 ) $ 1,563,463 Accounts payable, trade $ 2,712 $ 53,785 $ 40,535 $ — $ 97,032 Due to affiliates 785 15,902 6,970 — 23,657 Accrued and other current liabilities 18,965 19,035 18,732 — 56,732 Accrued employee benefits costs 1,933 8,020 491 — 10,444 Industrial revenue bonds — 7,815 — — 7,815 Total current liabilities 24,395 104,557 66,728 — 195,680 Senior notes payable 248,036 — — — 248,036 Accrued pension benefits costs - less current portion 45,587 19,666 13,497 (31,915 ) 46,835 Accrued postretirement benefits costs - less current portion 3,873 122,549 1,670 — 128,092 Due to affiliates - long term 270,878 59,395 573,164 (903,437 ) — Other liabilities 7,895 32,115 22,084 — 62,094 Deferred taxes — 2,721 106,911 — 109,632 Total noncurrent liabilities 576,269 236,446 717,326 (935,352 ) 594,689 Preferred stock 1 — — — 1 Common stock 945 1 59 (60 ) 945 Other shareholders' equity 772,148 665,049 126,365 (791,414 ) 772,148 Total shareholders' equity 773,094 665,050 126,424 (791,474 ) 773,094 TOTAL $ 1,373,758 $ 1,006,053 $ 910,478 $ (1,726,826 ) $ 1,563,463 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 nine months ended September 30, 2017 The Company Combined Guarantor Subsidiaries Combined Non-Guarantor Subsidiaries Consolidating Adjustments Total Consolidated Net cash provided by (used in) operating activities $ (25,306 ) $ 14,298 $ 61,675 $ — $ 50,667 Purchase of property, plant and equipment (8,773 ) (5,880 ) (8,937 ) — (23,590 ) Proceeds from sale of property, plant and equipment — 831 13,621 — 14,452 Intercompany transactions 34,249 (25,996 ) (7,639 ) (614 ) — Net cash provided by (used in) investing activities 25,476 (31,045 ) (2,955 ) (614 ) (9,138 ) Borrowings under revolving credit facilities 1,022 — — — 1,022 Repayments under revolving credit facilities (1,022 ) — — — (1,022 ) Issuance of common stock 281 — — — 281 Intercompany transactions 33,631 16,785 (51,030 ) 614 — Net cash provided by (used in) financing activities 33,912 16,785 (51,030 ) 614 281 CHANGE IN CASH AND CASH EQUIVALENTS 34,082 38 7,690 — 41,810 Cash and cash equivalents, beginning of period 36,670 (255 ) 95,988 — 132,403 Cash and cash equivalents, end of period $ 70,752 $ (217 ) $ 103,678 $ — $ 174,213 Condensed Consolidating Statement of Cash Flows For the nine months ended September 30, 2016 The Company Combined Guarantor Subsidiaries Combined Non-Guarantor Subsidiaries Consolidating Adjustments Total Consolidated Net cash provided by (used in) operating activities $ (20,816 ) $ 23,045 $ (2,887 ) $ 15,985 $ 15,327 Purchase of property, plant and equipment — (4,252 ) (8,875 ) — (13,127 ) Net cash used in investing activities — (4,252 ) (8,875 ) — (13,127 ) Borrowings under revolving credit facilities 900 — — — 900 Repayments under revolving credit facilities (900 ) — — — (900 ) Intercompany transactions — (15,271 ) 31,256 (15,985 ) — Net cash provided by (used in) financing activities — (15,271 ) 31,256 (15,985 ) — CHANGE IN CASH AND CASH EQUIVALENTS (20,816 ) 3,522 19,494 — 2,200 Cash and cash equivalents, beginning of period 58,421 (3,647 ) 60,619 — 115,393 Cash and cash equivalents, end of period $ 37,605 $ (125 ) $ 80,113 $ — $ 117,593 |