XML 1081 R59.htm IDEA: XBRL DOCUMENT v2.4.0.8
Subsequent Event - Chapter 11 Emergence (Details) (USD $)
1 Months Ended 12 Months Ended
Feb. 28, 2014
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Feb. 03, 2014
Dec. 31, 2010
Subsequent Event [Line Items]            
Trade accounts receivable, allowance   $ 6,000,000 $ 5,200,000      
Other Liabilities, Current   292,000,000 307,300,000      
Emergence-related claims and other costs paid by Grace         1,900,000,000  
Chapter 11 Expenses Paid 1,360,000,000 15,000,000 15,500,000 20,600,000    
Senior Secured Credit Facilities to Fund Emergence 900,000,000          
Pro Forma Income Tax Effects US Federal and State Tax Rate         37.41%  
Cash and Cash Equivalents, at Carrying Value   (964,800,000) (1,336,900,000) (1,048,300,000)   (1,015,700,000)
Restricted cash and cash equivalents   (395,400,000) (197,600,000)      
Accounts Receivable, Net, Current   469,500,000 474,800,000      
Accounts Receivable, Related Parties, Current   12,300,000 15,600,000      
Inventories   295,300,000 283,600,000      
Deferred Tax Assets, Net of Valuation Allowance, Current   58,100,000 58,300,000      
Other current assets   99,000,000 78,400,000      
Total Current Assets   (2,294,400,000) (2,445,200,000)      
Properties and equipment, net   829,900,000 770,500,000      
Goodwill   457,500,000 196,700,000      
Intangible Assets, Net (Excluding Goodwill)   315,500,000 82,700,000      
Deferred Tax Assets, Net of Valuation Allowance, Noncurrent   845,900,000 953,200,000      
Net operating loss carryforward   0        
Asbestos-related insurance   500,000,000 500,000,000      
Overfunded defined benefit pension plans   16,700,000 32,100,000      
Equity Method Investments   96,200,000 85,500,000      
Other Assets, Noncurrent   40,000,000 24,500,000      
Cash (Including Restricted Cash) Transferred to the Asbestos PI and PD Trusts 512,000,000          
Total Assets   5,396,100,000 5,090,400,000 4,495,600,000    
Debt payable within one year   76,600,000 [1] 83,400,000 [1]      
Notes Payable, Related Parties, Current   4,500,000 3,600,000      
Accounts payable   249,500,000 249,400,000      
Accounts Payable, Related Parties, Current   13,000,000 2,600,000      
PI warrant liability   0        
Total Current Liabilities   635,600,000 646,300,000      
Debt payable after one year   5,300,000 13,400,000      
Notes Payable, Related Parties, Noncurrent   24,300,000 22,400,000      
Deferred payment obligations   0        
Deferred income taxes   18,200,000 27,100,000      
Income tax contingencies   0        
Underfunded defined benefit pension plans   66,200,000        
Unfunded pay-as-you-go defined benefit pension plans   233,400,000        
Other Liabilities, Noncurrent   65,800,000 45,000,000      
Total Liabilities Not Subject to Compromise   1,048,800,000 1,150,700,000      
Liabilities Subject to Compromise, Debt and Accrued Interest   1,137,800,000 973,300,000      
Liabilities Subject to Compromise, Income Tax Contingencies   76,600,000 87,600,000      
Liabilities Subject to Compromise, Asbestos Obligations   2,092,400,000 2,065,000,000      
Liabilities Subject to Compromise, Environmental Contingencies   134,500,000 140,500,000      
Liabilities Subject to Compromise, Pension and Other Postretirement Obligations   176,300,000 190,900,000      
Liabilities Subject to Compromise, Other Liabilities   158,500,000 162,600,000      
Total Liabilities Subject to Compromise   3,776,100,000 3,619,900,000      
Total Liabilities   4,824,900,000 4,770,600,000      
Common Stock, Value, Outstanding   800,000 800,000      
Paid-in capital   533,400,000 536,500,000      
Retained Earnings (Accumulated Deficit)   15,800,000 (240,300,000)      
Treasury Stock, Value   0 16,800,000      
Accumulated Other Comprehensive Income (Loss), Net of Tax   10,600,000 29,700,000      
Total W. R. Grace & Co. Shareholders' Equity   560,600,000 309,900,000      
Noncontrolling interests in shareholders' equity   10,600,000 9,900,000      
Total Equity   571,200,000 319,800,000 184,100,000   (55,700,000)
Total Liabilities and Equity   5,396,100,000 5,090,400,000      
US Federal and State NOL Carryforwards Increase Due to Payment of Bankruptcy Claims 670,000,000          
Tax Effected US Federal and State NOL Carryforwards Increase Due to Payment of Bankruptcy Claims 252,000,000          
Tax Deductions Attributable to PI and ZAI Deferred Payments         1,580,000,000  
Tax Deductions Attributable to Warrant Settlement         490,000,000  
Properties and equipment, accumulated depreciation and amortization   1,876,800,000 1,785,100,000      
Common stock issued, par value (in dollars per share)   $ 0.01 $ 0.01      
Common stock issued, shares authorized   300,000,000 300,000,000      
Common stock issued, shares outstanding   77,046,143 75,565,409 73,886,050    
Treasury Stock, Shares   0 1,414,351      
Pro Forma [Member]
           
Subsequent Event [Line Items]            
Other Liabilities, Current   338,000,000        
Cash and Cash Equivalents, at Carrying Value   (350,800,000)        
Restricted cash and cash equivalents   0        
Accounts Receivable, Net, Current   469,500,000        
Accounts Receivable, Related Parties, Current   12,300,000        
Inventories   295,300,000        
Deferred Tax Assets, Net of Valuation Allowance, Current   58,100,000        
Other current assets   99,000,000        
Total Current Assets   (1,285,000,000)        
Properties and equipment, net   829,900,000        
Goodwill   457,500,000        
Intangible Assets, Net (Excluding Goodwill)   315,500,000        
Deferred Tax Assets, Net of Valuation Allowance, Noncurrent   600,800,000        
Net operating loss carryforward   252,200,000        
Asbestos-related insurance   0        
Overfunded defined benefit pension plans   16,700,000        
Equity Method Investments   96,200,000        
Other Assets, Noncurrent   67,000,000        
Total Assets   3,920,800,000        
Debt payable within one year   85,600,000        
Notes Payable, Related Parties, Current   4,500,000        
Accounts payable   249,500,000        
Accounts Payable, Related Parties, Current   13,000,000        
PI warrant liability   490,000,000        
Total Current Liabilities   1,180,600,000        
Debt payable after one year   896,300,000        
Notes Payable, Related Parties, Noncurrent   24,300,000        
Deferred payment obligations   594,500,000        
Deferred income taxes   18,200,000        
Income tax contingencies   76,600,000        
Underfunded defined benefit pension plans   66,200,000        
Unfunded pay-as-you-go defined benefit pension plans   329,300,000        
Other Liabilities, Noncurrent   171,000,000        
Total Liabilities Not Subject to Compromise   3,357,000,000        
Liabilities Subject to Compromise, Debt and Accrued Interest   0        
Liabilities Subject to Compromise, Income Tax Contingencies   0        
Liabilities Subject to Compromise, Asbestos Obligations   0        
Liabilities Subject to Compromise, Environmental Contingencies   0        
Liabilities Subject to Compromise, Pension and Other Postretirement Obligations   0        
Liabilities Subject to Compromise, Other Liabilities   0        
Total Liabilities Subject to Compromise   0        
Total Liabilities   3,357,000,000        
Common Stock, Value, Outstanding   800,000        
Paid-in capital   533,400,000        
Retained Earnings (Accumulated Deficit)   8,400,000        
Treasury Stock, Value   0        
Accumulated Other Comprehensive Income (Loss), Net of Tax   10,600,000        
Total W. R. Grace & Co. Shareholders' Equity   553,200,000        
Noncontrolling interests in shareholders' equity   10,600,000        
Total Equity   563,800,000        
Total Liabilities and Equity   3,920,800,000        
Payment of Remaining Pre-Petition Liabilities and Adjustment for Additional Expenses [Member]
           
Subsequent Event [Line Items]            
Other Liabilities, Current   7,200,000        
Cash and Cash Equivalents, at Carrying Value   1,370,600,000        
Restricted cash and cash equivalents   0        
Accounts Receivable, Net, Current   0        
Accounts Receivable, Related Parties, Current   0        
Inventories   0        
Deferred Tax Assets, Net of Valuation Allowance, Current   0        
Other current assets   0        
Total Current Assets   1,370,600,000        
Properties and equipment, net   0        
Goodwill   0        
Intangible Assets, Net (Excluding Goodwill)   0        
Deferred Tax Assets, Net of Valuation Allowance, Noncurrent   (134,100,000)        
Net operating loss carryforward   141,200,000        
Asbestos-related insurance   0        
Overfunded defined benefit pension plans   0        
Equity Method Investments   0        
Other Assets, Noncurrent   0        
Other emergence costs   12,000,000        
Total Assets   (1,363,500,000)        
Debt payable within one year   0        
Notes Payable, Related Parties, Current   0        
Accounts payable   0        
Accounts Payable, Related Parties, Current   0        
PI warrant liability   0        
Total Current Liabilities   7,200,000        
Debt payable after one year   0        
Notes Payable, Related Parties, Noncurrent   0        
Deferred payment obligations   0        
Deferred income taxes   0        
Income tax contingencies   0        
Underfunded defined benefit pension plans   0        
Unfunded pay-as-you-go defined benefit pension plans   0        
Other Liabilities, Noncurrent   0        
Total Liabilities Not Subject to Compromise   7,200,000        
Liabilities Subject to Compromise, Debt and Accrued Interest   (1,135,700,000)        
Liabilities Subject to Compromise, Income Tax Contingencies   0        
Liabilities Subject to Compromise, Asbestos Obligations   0        
Liabilities Subject to Compromise, Environmental Contingencies   (77,500,000)        
Liabilities Subject to Compromise, Pension and Other Postretirement Obligations   (27,700,000)        
Liabilities Subject to Compromise, Other Liabilities   (122,400,000)        
Total Liabilities Subject to Compromise   (1,363,300,000)        
Total Liabilities   (1,356,100,000)        
Common Stock, Value, Outstanding   0        
Paid-in capital   0        
Retained Earnings (Accumulated Deficit)   (7,400,000)        
Treasury Stock, Value   0        
Accumulated Other Comprehensive Income (Loss), Net of Tax   0        
Total W. R. Grace & Co. Shareholders' Equity   (7,400,000)        
Noncontrolling interests in shareholders' equity   0        
Total Equity   (7,400,000)        
Total Liabilities and Equity   (1,363,500,000)        
Consideration to the Asbestos Trusts [Member]
           
Subsequent Event [Line Items]            
Other Liabilities, Current   0        
Cash and Cash Equivalents, at Carrying Value   (269,600,000)        
Restricted cash and cash equivalents   (242,200,000)        
Accounts Receivable, Net, Current   0        
Accounts Receivable, Related Parties, Current   0        
Inventories   0        
Deferred Tax Assets, Net of Valuation Allowance, Current   0        
Other current assets   0        
Total Current Assets   (511,800,000)        
Properties and equipment, net   0        
Goodwill   0        
Intangible Assets, Net (Excluding Goodwill)   0        
Deferred Tax Assets, Net of Valuation Allowance, Noncurrent   (111,000,000)        
Net operating loss carryforward   111,000,000        
Asbestos-related insurance   (500,000,000)        
Overfunded defined benefit pension plans   0        
Equity Method Investments   0        
Other Assets, Noncurrent   0        
Total Assets   (1,011,800,000)        
Debt payable within one year   0        
Notes Payable, Related Parties, Current   0        
Accounts payable   0        
Accounts Payable, Related Parties, Current   0        
PI warrant liability   490,000,000        
Total Current Liabilities   490,000,000        
Debt payable after one year   0        
Notes Payable, Related Parties, Noncurrent   0        
Deferred payment obligations   594,500,000        
Deferred income taxes   0        
Income tax contingencies   0        
Underfunded defined benefit pension plans   0        
Unfunded pay-as-you-go defined benefit pension plans   0        
Other Liabilities, Noncurrent   0        
Total Liabilities Not Subject to Compromise   1,084,500,000        
Liabilities Subject to Compromise, Debt and Accrued Interest   0        
Liabilities Subject to Compromise, Income Tax Contingencies   0        
Liabilities Subject to Compromise, Asbestos Obligations   (2,084,100,000)        
Liabilities Subject to Compromise, Environmental Contingencies   0        
Liabilities Subject to Compromise, Pension and Other Postretirement Obligations   0        
Liabilities Subject to Compromise, Other Liabilities   (12,200,000)        
Total Liabilities Subject to Compromise   (2,096,300,000)        
Total Liabilities   (1,011,800,000)        
Common Stock, Value, Outstanding   0        
Paid-in capital   0        
Retained Earnings (Accumulated Deficit)   0        
Treasury Stock, Value   0        
Accumulated Other Comprehensive Income (Loss), Net of Tax   0        
Total W. R. Grace & Co. Shareholders' Equity   0        
Noncontrolling interests in shareholders' equity   0        
Total Equity   0        
Total Liabilities and Equity   (1,011,800,000)        
Borrowings [Member]
           
Subsequent Event [Line Items]            
Other Liabilities, Current   0        
Cash and Cash Equivalents, at Carrying Value   (873,000,000)        
Restricted cash and cash equivalents   0        
Accounts Receivable, Net, Current   0        
Accounts Receivable, Related Parties, Current   0        
Inventories   0        
Deferred Tax Assets, Net of Valuation Allowance, Current   0        
Other current assets   0        
Total Current Assets   (873,000,000)        
Properties and equipment, net   0        
Goodwill   0        
Intangible Assets, Net (Excluding Goodwill)   0        
Deferred Tax Assets, Net of Valuation Allowance, Noncurrent   0        
Net operating loss carryforward   0        
Asbestos-related insurance   0        
Overfunded defined benefit pension plans   0        
Equity Method Investments   0        
Other Assets, Noncurrent   27,000,000        
Total Assets   900,000,000        
Debt payable within one year   9,000,000        
Notes Payable, Related Parties, Current   0        
Accounts payable   0        
Accounts Payable, Related Parties, Current   0        
PI warrant liability   0        
Total Current Liabilities   9,000,000        
Debt payable after one year   891,000,000        
Notes Payable, Related Parties, Noncurrent   0        
Deferred payment obligations   0        
Deferred income taxes   0        
Income tax contingencies   0        
Underfunded defined benefit pension plans   0        
Unfunded pay-as-you-go defined benefit pension plans   0        
Other Liabilities, Noncurrent   0        
Total Liabilities Not Subject to Compromise   900,000,000        
Liabilities Subject to Compromise, Debt and Accrued Interest   0        
Liabilities Subject to Compromise, Income Tax Contingencies   0        
Liabilities Subject to Compromise, Asbestos Obligations   0        
Liabilities Subject to Compromise, Environmental Contingencies   0        
Liabilities Subject to Compromise, Pension and Other Postretirement Obligations   0        
Liabilities Subject to Compromise, Other Liabilities   0        
Total Liabilities Subject to Compromise   0        
Total Liabilities   900,000,000        
Common Stock, Value, Outstanding   0        
Paid-in capital   0        
Retained Earnings (Accumulated Deficit)   0        
Treasury Stock, Value   0        
Accumulated Other Comprehensive Income (Loss), Net of Tax   0        
Total W. R. Grace & Co. Shareholders' Equity   0        
Noncontrolling interests in shareholders' equity   0        
Total Equity   0        
Total Liabilities and Equity   900,000,000        
Reclassifications at Emergence [Member]
           
Subsequent Event [Line Items]            
Other Liabilities, Current   38,800,000        
Cash and Cash Equivalents, at Carrying Value   (153,200,000)        
Restricted cash and cash equivalents   153,200,000        
Accounts Receivable, Net, Current   0        
Accounts Receivable, Related Parties, Current   0        
Inventories   0        
Deferred Tax Assets, Net of Valuation Allowance, Current   0        
Other current assets   0        
Total Current Assets   0        
Properties and equipment, net   0        
Goodwill   0        
Intangible Assets, Net (Excluding Goodwill)   0        
Deferred Tax Assets, Net of Valuation Allowance, Noncurrent   0        
Net operating loss carryforward   0        
Asbestos-related insurance   0        
Overfunded defined benefit pension plans   0        
Equity Method Investments   0        
Other Assets, Noncurrent   0        
Total Assets   0        
Debt payable within one year   0        
Notes Payable, Related Parties, Current   0        
Accounts payable   0        
Accounts Payable, Related Parties, Current   0        
PI warrant liability   0        
Total Current Liabilities   38,800,000        
Debt payable after one year   0        
Notes Payable, Related Parties, Noncurrent   0        
Deferred payment obligations   0        
Deferred income taxes   0        
Income tax contingencies   76,600,000        
Underfunded defined benefit pension plans   0        
Unfunded pay-as-you-go defined benefit pension plans   95,900,000        
Other Liabilities, Noncurrent   105,200,000        
Total Liabilities Not Subject to Compromise   316,500,000        
Liabilities Subject to Compromise, Debt and Accrued Interest   (2,100,000)        
Liabilities Subject to Compromise, Income Tax Contingencies   (76,600,000)        
Liabilities Subject to Compromise, Asbestos Obligations   (8,300,000)        
Liabilities Subject to Compromise, Environmental Contingencies   (57,000,000)        
Liabilities Subject to Compromise, Pension and Other Postretirement Obligations   (148,600,000)        
Liabilities Subject to Compromise, Other Liabilities   (23,900,000)        
Total Liabilities Subject to Compromise   (316,500,000)        
Total Liabilities   0        
Common Stock, Value, Outstanding   0        
Paid-in capital   0        
Retained Earnings (Accumulated Deficit)   0        
Treasury Stock, Value   0        
Accumulated Other Comprehensive Income (Loss), Net of Tax   0        
Total W. R. Grace & Co. Shareholders' Equity   0        
Noncontrolling interests in shareholders' equity   0        
Total Equity   0        
Total Liabilities and Equity   0        
Term Loan B (USD) [Member]
           
Subsequent Event [Line Items]            
Senior Secured Credit Facilities to Fund Emergence 700,000,000          
Term Loan B (EUR) [Member]
           
Subsequent Event [Line Items]            
Senior Secured Credit Facilities to Fund Emergence $ 150,000,000          
[1] Represents borrowings under various lines of credit and other borrowings, primarily by non-U.S. subsidiaries. At December 31, 2013, the fair value of Grace's debt payable within one year not subject to compromise approximated the recorded value of $76.6 million.