EX-99.3 3 d225532dex993.htm EX-99.3 EX-99.3

Exhibit 99.3

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

Introduction

On August 31, 2016, Westlake Chemical Corporation, a Delaware corporation (“Westlake”), completed the acquisition of Axiall Corporation, a Delaware corporation (“Axiall”). Pursuant to the terms of the Agreement and Plan of Merger (the “Merger Agreement”), dated as of June 10, 2016, by and among Westlake, Axiall and Lagoon Merger Sub, Inc., a Delaware corporation that is a wholly-owned subsidiary of Westlake (“Merger Sub”), Merger Sub merged with and into Axiall (the “Merger”), with Axiall surviving the Merger as a wholly-owned subsidiary of Westlake.

Set forth below are the unaudited pro forma condensed combined balance sheet as of June 30, 2016 and the unaudited pro forma condensed combined statements of operations for the six months ended June 30, 2016 and for the year ended December 31, 2015 (together with the notes to the unaudited pro forma financial statements, the “pro forma financial statements”), that have been derived from the historical consolidated financial statements of Westlake and Axiall after giving pro forma effect to the Merger and related financing transactions entered concurrently with the Merger.

These unaudited pro forma financial statements should be read in conjunction with the unaudited consolidated financial statements of Westlake and Axiall, as of and for the six months ended June 30, 2016, and the audited consolidated financial statements of operations of Westlake and Axiall, for the year ended December 31, 2015.

The unaudited pro forma financial statements give effect to the Merger in accordance with the acquisition method of accounting for business combinations. The pro forma adjustments made herein are directly attributable, factually supportable, and with respect to the unaudited pro forma condensed combined statement of operations, expected to have a continuing impact on the consolidated results. The unaudited pro forma condensed combined balance sheet is presented as if the Merger and related financing transactions took place as of June 30, 2016. The unaudited pro forma condensed combined statement of operations for the six months ended June 30, 2016 and the year ended December 31, 2015 are presented as if the Merger and related financing transactions occurred on January 1, 2015.

The unaudited condensed combined pro forma information has been prepared without full access to Axiall’s books and records. In addition, we have not completed the detailed valuations necessary to estimate the fair value of the assets and the liabilities acquired in the merger and the related allocation of the purchase price. Therefore, the preliminary purchase price allocation was based on discussions with Axiall’s management, Westlake’s historical experience, data that was available through publicly available information and Westlake’s due diligence review of Axiall’s business. Each of the adjustments is preliminary and is based on certain estimates and currently available information and is subject to further adjustments as additional information becomes available and as additional analyses are performed. Management believes that all significant adjustments necessary to reflect the effects of the Merger and related financing transactions are included in the accompanying unaudited pro forma financial statements and are deemed to be reasonable. As the final valuations are performed, increases or decreases in the fair value of relevant balance sheet amounts and their useful lives will result in adjustments, which may be material to the balance sheet and/or the statement of operations.

The preliminary unaudited pro forma purchase price allocation has been made solely for the purpose of preparing the accompanying unaudited pro forma financial statements and are not necessarily indicative of what the actual consolidated financial position or results of operations of Westlake and Axiall would have been as of and for the periods presented, nor does it purport to represent the future consolidated financial position or results of operations of Westlake and Axiall.

The unaudited pro forma financial statements do not reflect the impact of any potential cost savings or efficiencies that Westlake may achieve from the combination of the two entities.

Below are the pro forma financial information and related notes thereto which give effect to the Merger and related financing transactions.


WESTLAKE CHEMICAL CORPORATION

UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET

AS OF June 30, 2016

(In thousands of dollars)

 

     Historical     Pro Forma  
     Westlake
Chemical
Corporation
    Axiall
Corporation
    Adjustments
Note 3
          Combined  

ASSETS

          

Current assets

          

Cash and cash equivalents

   $ 770,997      $ 128,400      $ (193,247     (a   $ 706,150   

Marketable securities

     352,021        —         (352,021     (a     —     

Accounts receivable—net

     582,855        455,000        23,445        (g     1,061,300   

Inventories

     448,526        276,000        22,648        (b     747,174   

Prepaid expenses and other current assets

     35,642        100,500        —            136,142   

Current assets of discontinued operations

     —          800        —            800   
  

 

 

   

 

 

   

 

 

     

 

 

 

Total current assets

     2,190,041        960,700        (499,175       2,651,566   

Property, plant and equipment, net

     3,230,523        1,558,800        1,183,610        (c     5,972,933   

Equity investments

     8,929        —          37,300        (r     46,229   

Other assets, net

          

Goodwill

     —          856,400        243,137        (d     1,099,537   

Customer relationships—net

     —          923,200        (278,200     (e     645,000   

Intangible assets—net

     208,376        60,800        (2,816     (e     266,360   

Deferred charges and other assets—net

     282,695        81,700        (147,712     (m     216,683   
  

 

 

   

 

 

   

 

 

     

 

 

 

Total other assets—net

     491,071        1,922,100        (185,591       2,227,580   
  

 

 

   

 

 

   

 

 

     

 

 

 

Total assets

   $ 5,920,564      $ 4,441,600      $ 536,144        $ 10,898,308   
  

 

 

   

 

 

   

 

 

     

 

 

 

LIABILITIES AND EQUITY

          

Current liabilities

          

Accounts and notes payable

   $ 307,116      $ 256,300      $ 15,200        (h   $ 578,616   

Interest payable

     —          15,200        (15,200     (h     —     

Income tax payable

     —          2,400        (2,400     (g     —     

Accrued compensation

     —          60,200        (60,200     (h     —     

Accrued liabilities

     312,985        135,900        60,200        (h     509,085   

Current liabilities of discontinued operations

     —          6,800        —            6,800   

Current portion of long term debt

     —          2,500        146,750        (f     149,250   
  

 

 

   

 

 

   

 

 

     

 

 

 

Total current liabilities

     620,101        479,300        144,350          1,243,751   

Long term debt, net

     758,453        1,364,800        1,635,948        (f     3,759,201   

Lease financing obligation

     —          46,800        (46,800     (k     —     

Deferred income taxes

     664,987        661,100        340,479        (g     1,666,566   

Pension and other post retirement obligations

     —          189,700        151,160        (i     340,860   

Other liabilities

     139,587        132,300        (122,411     (h     149,476   
  

 

 

   

 

 

   

 

 

     

 

 

 

Total liabilities

     2,183,128        2,874,000        2,102,726          7,159,854   
  

 

 

   

 

 

   

 

 

     

 

 

 

Stockholder’s equity

          

Common stock

     1,347        700        (700     (j     1,347   

Common stock, held in treasury, at cost

     (322,802     —          —            (322,802

Additional paid-in capital

     545,797        2,290,100        (2,290,100     (j     545,797   

Retained earnings (deficit)

     3,296,922        (697,200     664,178        (n     3,263,900   

Accumulated other comprehensive loss

     (82,101     (96,500     48,540        (o     (130,061
  

 

 

   

 

 

   

 

 

     

 

 

 

Total stockholder’s equity

     3,439,163        1,497,100        (1,578,082       3,358,181   

Non-controlling interests

     298,273        70,500        11,500        (q     380,273   
  

 

 

   

 

 

   

 

 

     

 

 

 

Total equity

     3,737,436        1,567,600        (1,566,582       3,738,454   
  

 

 

   

 

 

   

 

 

     

 

 

 

Total liabilities and equity

   $ 5,920,564      $ 4,441,600      $ 536,144        $ 10,898,308   
  

 

 

   

 

 

   

 

 

     

 

 

 

See notes to the unaudited pro forma condensed combined financial statements.


WESTLAKE CHEMICAL CORPORATION

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

SIX MONTHS ENDED June 30, 2016

(In thousands of dollars, except per share data and share amounts)

 

     Historical     Pro Forma  
     Westlake
Chemical
Corporation
    Axiall
Corporation(1)
    Adjustments
Note 3
          Combined  

Net sales

   $ 2,061,248      $ 1,475,300      $ (612     (l   $ 3,535,936   

Cost of sales

     1,564,297        1,324,500        119,834        (l     3,008,631   
  

 

 

   

 

 

   

 

 

     

 

 

 

Gross profit

     496,951        150,800        (120,446       527,305   

Selling, general and administrative expenses

     114,737        139,900        3,972        (c     252,351   
         (12,524     (e  
         6,266        (i  

Restructuring and divestiture cost

     —          41,200        —            41,200   

Integration-related costs and other, net

     —          5,500        —            5,500   

Legal and settlement claims, net

     —          23,400            23,400   

Strategic alternatives

     —          13,600        —            13,600   
  

 

 

   

 

 

   

 

 

     

 

 

 

Income/(loss) from operations

     382,214        (72,800     (118,160       191,254   

Other income (expense)

          

Interest expense

     (12,600     (35,000     (25,686     (f     (73,286

Other income, net

     10,826        —          26,577        (p     37,403   

Foreign currency exchange loss

     —          (1,000     —            (1,000
  

 

 

   

 

 

   

 

 

     

 

 

 

Income/(loss) before income taxes

     380,440        (108,800     (117,269       154,371   

Provision for/(benefit from) income taxes

     135,884        (51,200     (40,783     (g     43,901   
  

 

 

   

 

 

   

 

 

     

 

 

 

Net income/(loss) from continuing operations

     244,556        (57,600     (76,486       110,470   

Net income attributable to non-controlling interest

     10,304        800        —            11,104   
  

 

 

   

 

 

   

 

 

     

 

 

 

Net income/(loss) attributable to Westlake

   $ 234,252      $ (58,400   $ (76,486     $ 99,366   
  

 

 

   

 

 

   

 

 

     

 

 

 

Earnings/(loss) per common share:

          

Basic

   $ 1.80      $ (0.83       $ 0.76   
  

 

 

   

 

 

       

 

 

 

Diluted

   $ 1.79      $ (0.83       $ 0.76   
  

 

 

   

 

 

       

 

 

 

Weighted average common shares outstanding

          

Basic

     129,886,594        70,600,000            129,886,594   
  

 

 

   

 

 

       

 

 

 

Diluted

     130,290,521        70,600,000            130,290,521   
  

 

 

   

 

 

       

 

 

 

 

(1)  The historical financial information presented for Axiall Corporation does not reflect amounts for discontinued operations as it is not expected to have a continuing impact on Westlake’s operations.

See notes to the unaudited pro forma condensed combined financial statements.


WESTLAKE CHEMICAL CORPORATION

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

YEAR ENDED DECEMBER 31, 2015

(In thousands of dollars, except per share data and share amounts)

 

     Historical     Pro Forma  
     Westlake
Chemical
Corporation
    Axiall
Corporation(1)
    Adjustments
Note 3
          Combined  

Net sales

   $ 4,463,336      $ 3,197,000      $ (31,350     (l   $ 7,628,986   

Cost of sales

     3,278,145        2,820,700        208,086        (l     6,306,931   
  

 

 

   

 

 

   

 

 

     

 

 

 

Gross profit

     1,185,191        376,300        (239,436       1,322,055   

Selling, general and administrative expenses

     225,364        281,700        7,910        (c     493,412   
         (25,247     (e  
         3,685        (i  

Restructuring and divestiture cost

     —          22,400        —            22,400   

Integration-related costs and other, net

     —          16,000        —            16,000   

Goodwill impairment charges

     —          864,100        —            864,100   
  

 

 

   

 

 

   

 

 

     

 

 

 

Income/(loss) from operations

     959,827        (807,900     (225,784       (73,857

Other income (expense)

          

Interest expense

     (34,656     (73,300     (46,899     (f     (154,855

Other income, net

     38,270        —          —            38,270   

Debt refinancing costs

     —          (3,200     —            (3,200

Foreign currency exchange loss

     —          (2,300     —            (2,300

Interest income

     —          400        —            400   
  

 

 

   

 

 

   

 

 

     

 

 

 

Income/(loss) before income taxes

     963,441        (886,300     (272,683       (195,542

Provision for/(benefit from) income taxes

     298,396        (42,500     (95,992     (g     159,904   
  

 

 

   

 

 

   

 

 

     

 

 

 

Net income/(loss) from continuing operations

     665,045        (843,800     (176,691       (355,446

Net income/(loss) attributable to non-controlling interest

     19,035        (20,700     —            (1,665
  

 

 

   

 

 

   

 

 

     

 

 

 

Net income/(loss) attributable to Westlake

   $ 646,010      $ (823,100   $ (176,691     $ (353,781
  

 

 

   

 

 

   

 

 

     

 

 

 

Earnings/(loss) per common share

          

Basic

   $ 4.88      $ (11.68       $ (2.67
  

 

 

   

 

 

       

 

 

 

Diluted

   $ 4.86      $ (11.68       $ (2.67
  

 

 

   

 

 

       

 

 

 

Weighted average common shares outstanding

          

Basic

     131,823,707        70,400,000            131,823,707   
  

 

 

   

 

 

       

 

 

 

Diluted

     132,301,812        70,400,000            132,301,812   
  

 

 

   

 

 

       

 

 

 

 

(1)  The historical financial information presented for Axiall Corporation does not reflect amounts for discontinued operations as it is not expected to have a continuing impact on Westlake’s operations.

See notes to the unaudited pro forma condensed combined financial statements.


WESTLAKE CHEMICAL CORPORATION

NOTES TO THE UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

(In thousands of dollars, except per share data and share amounts)

 

1. BASIS OF PRESENTATION

The accompanying unaudited pro forma condensed combined financial statements (“pro forma financial statements”) were prepared using the acquisition method of accounting, and are based on the historical financial statements of Westlake and Axiall after giving effect to the Merger and related financing transactions.

The unaudited pro forma condensed combined balance sheet (“pro forma balance sheet”) is presented “as if” the Merger had occurred on June 30, 2016. The unaudited pro forma condensed combined statements of operations (“pro forma statements of operations”) for the six months ended June 30, 2016 and the year ended December 31, 2015 are presented “as if” the Merger had occurred on January 1, 2015, representing the beginning of the earliest period presented.

Westlake performed certain procedures for the purpose of identifying material differences in significant accounting policies between Westlake and Axiall and any accounting adjustments that would be required in connection with adopting uniform policies. Procedures performed by Westlake involved a review of Axiall’s publicly disclosed summary of significant accounting policies, including those disclosed in Axiall’s audited financial statements in Exhibit 99.1 to Axiall’s Current Report on Form 8-K filed August 30, 2016 and preliminary discussion with Axiall management regarding Axiall’s significant accounting policies to identify material differences.

 

2. PURCHASE PRICE ALLOCATION

The Merger has been accounted for using the acquisition method of accounting in accordance with the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 805, Business Combinations (“ASC 805”). ASC 805 requires, among other things, that assets acquired and liabilities assumed be recognized at their fair values, as determined in accordance with ASC 820, Fair Value Measurements, as of the Merger date. Under the acquisition method of accounting, the assets acquired and liabilities assumed are recorded at the effective time of the Merger at their respective fair values and added to those of Westlake.

At the effective time of the Merger, each outstanding share of Axiall common stock (other than Axiall excluded shares) was cancelled and converted into the right to receive $33.00 in cash, without interest. Based on the number of shares of Axiall common stock outstanding as of August 15, 2016, the total consideration is approximately $3,521,816.

The following is a preliminary estimate of the purchase consideration paid to effect the Merger (in thousands, except per share data):

 

     Purchase
Consideration
 

Preacquisition stock purchase:

  

Offer per share

   $ 33   

Multiplied by number of shares acquired

     3,100   
  

 

 

 

Fair value of Axiall shares outstanding owned by Westlake

   $ 102,300   
  

 

 

 

Estimated closing stock purchase:

  

Offer per share

   $ 33   

Multiplied by number of shares outstanding

     67,971   
  

 

 

 

Fair value of Axiall shares outstanding not already owned by Westlake

   $ 2,243,043   
  

 

 

 

Total fair value of consideration

   $ 2,345,343   

Plus: Axiall debt repaid at acquisition

     1,304,873   

Less: Cash acquired as of acquisition date

     (128,400
  

 

 

 

Total consideration

   $ 3,521,816   
  

 

 

 


Axiall’s debt was assumed by Westlake in the Merger and the majority repaid as a part of the Merger Agreement and included in the total purchase consideration. The portion that was not exchanged is included in the assumed liabilities below. The total purchase consideration of approximately $3,521,816 was allocated to the pro forma assets acquired and liabilities assumed based on a preliminary estimate of their fair values as if the Merger had taken place on June 30, 2016.

The information below represents the preliminary purchase price allocation of Axiall:

 

Total estimated consideration transferred

   $  3,521,816   
  

 

 

 

Accounts receivable

   $ 455,000   

Inventories

     298,648   

Prepaid expenses and other current assets

     100,500   

Current assets of discontinued operations

     800   

Plant, property and equipment

     2,742,410   

Customer relationships

     645,000   

Intangible assets

     120,000   

Equity method investments

     37,300   

Deferred charges and other assets

     56,634   
  

 

 

 

Total assets

     4,456,292   

Accounts and notes payable

     256,300   

Interest payable

     15,200   

Income taxes payable

     2,400   

Accrued compensation

     60,200   

Accrued liabilities

     135,900   

Current liabilities of discontinued operations

     6,800   

Deferred income taxes

     1,011,770   

Pension and other post retirement obligations

     189,700   

Other liabilities

     132,300   

Long-term debt

     79,427   

Non-controlling interest

     82,000   
  

 

 

 

Net assets acquired

   $ 2,484,295   
  

 

 

 

Goodwill

   $ 1,037,521   
  

 

 

 

With respect to probable loss contingencies, environmental liabilities and asset retirement obligations, based on the information available to Westlake at the time of preparation of these unaudited pro forma financial statements, Westlake management has estimated that the carrying value approximates fair value.

As indicated above, Westlake has made preliminary purchase price allocations based on currently available information. The final determination of the fair value of the assets acquired and liabilities assumed is expected to be completed as soon as practicable.

The amounts allocated to assets acquired and liabilities assumed in the Merger could differ materially from the preliminary amounts presented in these unaudited pro forma financial statements. A decrease in the fair value of assets acquired or an increase in the fair value of liabilities assumed in the Merger from those valuations presented in these unaudited pro forma financial statements would result in a corresponding increase in the amount of Goodwill from the Merger. In addition, if the value of the acquired assets is higher or lower than indicated, it may result in higher or lower amortization and depreciation expense than is presented in these unaudited pro forma financial statements.


3. PRO FORMA ADJUSTMENTS

Adjustments included in the columns labeled “Adjustments” in the unaudited pro forma financial statements are as follows:

 

  (a) Represents the preliminary net adjustment to cash in connection with the Merger:

 

Cash portion of merger consideration

   $ (2,243,043

Repayment of Axiall existing debt at acquisition

     (1,304,873

Proceeds from additional borrowing, net of deferred financing costs

     3,068,071   

Proceeds from sale of marketable securities

     352,021   

Payment of transaction costs(1)

     (65,423
  

 

 

 

Pro forma adjustment

   $ (193,247
  

 

 

 

 

(1)  The estimated remaining directly attributable Merger-related transaction costs consists of the following:

 

Financial advisory fees

   $ 74,000   

Legal fees

     8,000   

Accounting fees

     10,000   
  

 

 

 

Estimated transaction costs

     92,000   

Incurred-to-date

     (26,577
  

 

 

 

Total remaining transaction costs

   $ (65,423
  

 

 

 

 

  (b) Reflects the preliminary estimated fair value adjustment of $22,648 for inventory acquired in the Merger. The statements of operations do not reflect this amount as it is not expected to have a continuing impact on Westlake’s operations.

 

  (c) Represents the adjustment to property, plant and equipment to reflect the preliminary fair market value and the depreciation expense:

 

                   Depreciation Expense  
     Preliminary
Fair Value
     Estimated
Weighted
Average Life
(Years)
     Six Months
Ended
June 30,
2016
     Year Ended
December 31,
2015
 

Land

   $ 189,641         N/A       $ —        $ —    

Building and improvements

     86,055         20.5         2,103         4,207   

Plant and equipment

     2,213,753         5.5         199,532         399,063   

Other

     130,362         6.8         9,607         19,214   

Construction-in-progress

     122,599         N/A         —           —     
  

 

 

       

 

 

    

 

 

 

Total

     2,742,410            211,242         422,484   

Less: Axiall historical net, PP&E and depreciation expense

     1,558,800            87,100         175,300   
  

 

 

       

 

 

    

 

 

 

Pro forma adjustments

   $ 1,183,610          $ 124,142       $ 247,184   
  

 

 

       

 

 

    

 

 

 

Adjustment to Selling, general and administrative expenses

         $ 3,972       $ 7,910   

Adjustment to cost of sales

           120,170         239,274   

With other assumptions held constant, a 10% increase in fair value for Property, plant and equipment would increase annual pro forma depreciation expense by approximately $42,248.

 

  (d) Reflects the estimated adjustment to Goodwill as a result of the Merger.


The preliminary pro forma adjustment to Goodwill is calculated as follows:

 

Preliminary purchase price

   $ 3,521,816   

Less: fair value of net assets to be acquired

     2,484,295   
  

 

 

 

Total estimated Goodwill

     1,037,521   

Plus: Westlake historical Goodwill(1)

     62,016   

Less: Axiall historical Goodwill

     856,400   
  

 

 

 

Pro forma adjustment

   $ 243,137   
  

 

 

 

 

(1)  Westlake historical goodwill was previously classified as part of Intangibles—net and has been reclassified to Goodwill.

 

  (e) Reflects the preliminary estimated fair value adjustment to recognize identifiable intangible assets and the related amortization expense, calculated on a straight line basis:

 

                  Amortization Expense  
     Preliminary
Fair Value
    Useful Life
(Years)
     Six Months Ended
June 30,

2016
    Year Ended
December 31,
2015
 

Customer relationships

   $ 645,000        20       $ 16,125      $ 32,250   

Technology

     70,000        9         3,888        7,778   

Trade names

     50,000        16         1,563        3,125   
  

 

 

      

 

 

   

 

 

 

Total

     765,000           21,576        43,153   

Less: Axiall historical intangible assets, net, and amortization expense

     984,000           34,100        68,400   
  

 

 

      

 

 

   

 

 

 

Subtotal(1)

   $ (219,000      $ (12,524   $ (25,247
  

 

 

      

 

 

   

 

 

 

 

(1)  Represents a decrease in customer relationships of $278,200 and an increase in other intangible assets of $59,200 as shown below:

 

    

Pro Forma

Fair Value

Adjustment

 

Pro forma adjustment to customer relationships – net

   $ (278,200
  

 

 

 

Reclass of Westlake historical Goodwill (2)

   $ (62,016

Fair value adjustment to Intangible assets – net

     59,200   
  

 

 

 

Pro forma adjustment to Intangible assets – net

   $ (2,816
  

 

 

 

 

(2)  Reclassification of Westlake’s historical Goodwill previously classified as Intangible assets—net.

With other assumptions held constant, a 10% increase in the fair value for amortizable intangible assets would increase annual pro forma amortization by approximately $4,315. The full amount of amortization has been recorded to selling, general and administrative expenses within the pro forma financial statements for all periods presented.


  (f) Reflects the adjustments to debt, interest expense and deferred charges:

 

                       Interest Expense  
     Gross Debt     Discounting
and Deferred
Financing
Costs
    Net
Financing
Adjustment
    Six Months
Ended June 30,

2016
    Year Ended
December 31,
2015
 

Repayment of Axiall debt:(1)

          

Repayment of Axiall’s current debt

   $ (2,500   $ —       $ (2,500   $ —       $ —    

Repayment of Axiall’s non-current debt

     (1,302,373     17,000        (1,285,373     (32,043     (68,786
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
   $ (1,304,873   $ 17,000      $ (1,287,873     (32,043     (68,786
  

 

 

   

 

 

   

 

 

     

Entry in new financing arrangements:

          

Exchange Notes(1)

   $ 1,058,573      $ (4,764   $ 1,053,809        24,674        49,347   

Westlake Newly Issued Notes(2)

     1,450,000        (32,488     1,417,512        30,171        60,342   

Dutch Term Loan(3)

     150,000        (750     149,250        —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
   $ 2,658,573      $ (38,002   $ 2,620,571        54,845        109,689   
  

 

 

   

 

 

   

 

 

     

Termination of existing revolvers:

          

Termination of Axiall’s existing revolver(4)

   $ —       $ 6,000      $ 6,000        (1,100     (800

Termination of Westlake’s existing revolver(4)

     —         1,055        1,055        (171     (1,514
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
   $ —       $ 7,055      $ 7,055        (1,271     (2,314
  

 

 

   

 

 

   

 

 

     

Revolving Credit Agreement maturing in 2020(4)

   $ 450,000      $ (2,500   $ 447,500        4,155        8,310   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Pro forma adjustment to Interest Expense

         $ 25,686      $ 46,899   
        

 

 

   

 

 

 

Pro forma financing related adjustments – Balance Sheet

                        

Revolving Credit Agreement deferred financing costs

   $ (2,500     

Write-off of Axiall’s non-current debt deferred financing costs(1)

   $ (17,000

Removal of Axiall’s Revolver deferred financing costs

     6,000        

Write-off of Axiall’s Revolver deferred financing costs

     (6,000

Removal of Westlake’s Revolver deferred financing costs

     1,055        

Write-off of Westlake’s Revolver deferred financing costs

     (1,055
  

 

 

         

 

 

 

Pro forma adjustment to Deferred charges and other assets-net

   $ 4,555        

Pro forma adjustment to Retained
earnings

   $ (24,055
  

 

 

         

 

 

 

Repayment of Axiall’s non-current debt

   $ (1,285,373        

Entry into new financing arrangements

     2,620,571           

Dutch Term Loan – Current

     (149,250     

Dutch Term Loan - Current

   $ 149,250   

Revolving Credit Agreement maturing in
2020(5)

   $ 450,000        

Repayment of Axiall’s current
debt

     (2,500
  

 

 

         

 

 

 

Pro forma adjustment to Long term
debt

   $ 1,635,948        

Pro forma adjustment to Current portion of long term debt

   $ 146,750   
  

 

 

         

 

 

 

 

(1) 

In connection with the Merger, Westlake entered into an offering (“Axiall Notes Exchange”) to exchange Axiall’s 4.625% Senior Notes due February 15, 2021 and 4.875% Senior Notes due May 15, 2023, totaling $1,058,573. Each new Westlake Exchange Note issued in exchange for an Axiall Note has an interest rate and maturity that is identical to the interest rate and maturity of the tendered Axiall Note, as well as identical interest payment dates and redemption provisions and accrue interest from and including the most recent interest payment date of the tendered Axiall Note. Deferred financing costs of $4,764 will be amortized on a straight line basis over the


  remaining terms of the notes. These notes were reissued at the original interest rate. The $17,000 represents the write-off of the deferred financing costs associated with the Axiall debt extinguished upon the Merger and is not reflected in the unaudited pro forma income statement as it has no continuing impact. Axiall’s existing term loan of $246,300 has been repaid in cash.
(2)  In connection with the Merger, Westlake entered into two new Westlake notes (“New Notes”). The New Notes bear interest at 3.600% and 5.000% and are due in 2026 and 2046, respectively. Discounting and deferred financing costs of approximately $32,488 are amortized on a straight line basis over the remaining term of the New Notes.
(3)  In connection with the Merger, Westlake entered into a short term senior secured credit facility (“Dutch Term Loan”) which was used to partially fund the Merger. Deferred financing costs of $750 will be amortized over the remaining term of the loan. Given the short duration of the term loan (less than a year) this item does not have a continuing impact on the entity and no pro-forma adjustments have been included on the income statement.
(4)  In connection with the Merger, Westlake entered into a new revolving credit facility agreement and concurrently terminated its existing credit facility. The new revolving credit facility agreement currently provides for a $1,000,000 facility with a borrowing base of $500,000 that matures in 5 years and accrues interest at a variable rate. A change of 1/8% (12.5 basis points) in the interest rate would result in $998 change in annual interest expense for the variable rate revolver.
(5)  In accordance with ASU 2015-3 InterestImputation of Interest, the deferred financing charges of $2,500 associated with this debt are recorded in Deferred charges and other assets, net on the balance sheet (refer to (m)).

 

  (g) Represents the adjustment for current income tax receivable and estimated deferred income tax liability to be recorded by Westlake to adjust for the estimated effects of combining Westlake’s and Axiall’s operations and impact of pre-tax pro forma adjustments, based on the blended U.S. federal and state statutory tax rates of 37% and Canadian blended federal and provincial statutory tax rates of 26%.

 

  (h) The historical consolidated financial statements presented herein have been adjusted by reclassifying certain line items in order to conform to the condensed combined pro forma financial statement presentation.

 

  (i) Pension and other post retirement obligation was increased by the amount of $28,749 to reflect the incremental balance sheet liability for Axiall’s pension and other post-retirement obligations measured using Westlake’s methodology and assumptions as of June 30, 2016. Westlake uses the discounted cash flow method in calculating service costs and interest cost while Axiall employs the weighted-average discount rate method in deriving service costs and interest cost. The changes in service costs using Westlake’s methodology and assumptions result in an increase of approximately $6,542 in pension expense for the six months ended June 30, 2016, of which $276 and $6,266 was recognized as an increase to Cost of sales and Selling, general, and administrative expenses, respectively, and an increase of approximately $3,847 in pension expense for the year ended December 31, 2015, of which $162 and $3,685 was recognized as an increase to Cost of sales and Selling, general, and administrative expenses, respectively. Additionally, $122,411 of other liabilities has been reclassified to Pension and other post-retirement obligations to conform to the condensed combined pro forma financial statement presentation (refer to (h)).

 

  (j) Represents the elimination of Axiall’s historical equity balances.

 

  (k) Represents the fair value adjustment to Axiall’s lease financing obligation associated with the Merger.


  (l) Represents the adjustment to eliminate transactions of $612 and $31,350 in Net sales and Cost of sales between Westlake and Axiall during the six months ended June 30, 2016 and year ended December 31, 2015, respectively. Additionally, includes adjustments to depreciation expense and pension costs, as discussed in (c) and (i), respectively, as follows:

 

     Cost of Sales  
     Six Months Ended
June 30,

2016
     Year Ended
December 31,
2015
 

Eliminate transactions between Axiall and Westlake

   $ (612    $ (31,350

Adjustment to depreciation expense

     120,170         239,274   

Adjustment to pension service costs

     276         162   
  

 

 

    

 

 

 

Pro forma adjustment

   $ 119,834       $ 208,086   
  

 

 

    

 

 

 

 

  (m) Represents an adjustment of $101,091 to remove Westlake’s previously held investment in Axiall as of June 30, 2016 (approximately 3,100,000 shares at $32.61 per share), a net adjustment of $4,555 for deferred financing costs, and a fair value adjustment of $42,066 as shown below:

 

Reversal of previously acquired shares at carrying value

   $ (101,091

Removal of Axiall Existing Revolver deferred financing costs

     (6,000

Removal of Westlake Existing Revolver deferred financing costs

     (1,055

Westlake new Revolving Credit Agreement deferred financing costs

     2,500   

Fair value adjustment to Deferred charges and other assets, net

     (42,066
  

 

 

 

Pro forma adjustment

   $ (147,712
  

 

 

 
  (n) Represents an adjustment to retained earnings comprised of the following:

 

Eliminate Axiall historical balance

   $  697,200   

Deferred income taxes adjustment

     25,400   

Write-off of deferred financing costs(1)

     (24,055

Pension adjustments(2)

     (18,112

Estimated remaining transaction cost(3)

     (65,423

Gain on re-measurement of Axiall shares prior to Merger(4)

     49,168   
  

 

 

 

Pro forma adjustment

   $ 664,178   
  

 

 

 

 

(1)  Refer to (f) above.
(2)  Amount represents the after tax impact to retained earnings of the $28,749 incremental balance sheet liability for Axiall’s pension and other post-retirement obligations as well as the tax impact of $10,637 related to Axiall’s pension and other post-retirement obligations incremental liability. Refer to (i) above.
(3)  Refer to (a) above.
(4)  Amount includes the $47,960 of re-measurement gains reclassified from Accumulated Other Comprehensive Loss (“AOCL”). Refer to (o) below.

 

  (o) Represents an adjustment to AOCL to reclassify $47,960 of re-measurement gains to retained earnings related to Westlake’s previously held investment in Axiall and to eliminate Axiall’s historical AOCL as shown below:

 

Eliminate Westlake gain previously recognized in AOCL

   $ (47,960

Elimination of Axiall AOCL(1)

     96,500   
  

 

 

 

Pro forma adjustment

   $ 48,540   
  

 

 

 

 

(1)  Refer to (j) above.

 

  (p) Reflects the removal of Westlake and Axiall’s non-recurring transaction related costs of $26,577 directly attributable to the Merger and incurred in the six months ended June 30, 2016.

 

  (q) Reflects the preliminary estimated fair value adjustment of $11,500 for non-controlling interest acquired in the Merger.

 

  (r) Reflects the preliminary estimated fair value adjustment of $37,300 for equity investments acquired in the Merger.

******