XML 61 R21.htm IDEA: XBRL DOCUMENT v2.4.1.9
GUARANTOR CONDENSED CONSOLIDATING FINANCIAL DATA
3 Months Ended
Mar. 31, 2015
GUARANTOR CONDENSED CONSOLIDATING FINANCIAL DATA  
GUARANTOR CONDENSED CONSOLIDATING FINANCIAL DATA

 

15)GUARANTOR CONDENSED CONSOLIDATING FINANCIAL DATA

 

Our obligations under the 2021 Senior Notes are fully and unconditionally guaranteed on a senior unsecured basis, jointly and severally, by each current and future domestic restricted subsidiary, other than excluded subsidiaries that guarantee any indebtedness of Chemtura or our restricted subsidiaries.  Our subsidiaries that do not guarantee the 2021 Senior Notes are referred to as the “Non-Guarantor Subsidiaries.”  The Guarantor Condensed Consolidating Financial Data presented below presents the statements of operations, statements of comprehensive income (loss), balance sheets and statements of cash flow for: (i) Chemtura Corporation (the “Parent Company”), the Guarantor Subsidiaries and the Non-Guarantor Subsidiaries on a consolidated basis (which is derived from Chemtura historical reported financial information); (ii) the Parent Company, alone (accounting for our Guarantor Subsidiaries and the Non-Guarantor Subsidiaries on an equity basis under which the investments are recorded by each entity owning a portion of another entity at cost, adjusted for the applicable share of the subsidiary’s cumulative results of operations, capital contributions and distributions, and other equity changes); (iii) the Guarantor Subsidiaries alone; and (iv) the Non-Guarantor Subsidiaries alone.

 

Condensed Consolidating Statement of Operations

Quarter ended March 31, 2015

(In millions)

 

 

 

Consolidated

 

Eliminations

 

Parent
Company

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Net sales

 

$

438

 

$

(343

)

$

289

 

$

97

 

$

395

 

Cost of goods sold

 

340

 

(343

)

245

 

80

 

358

 

Selling, general and administrative

 

36

 

 

24

 

2

 

10

 

Depreciation and amortization

 

24

 

 

5

 

10

 

9

 

Research and development

 

5

 

 

2

 

1

 

2

 

Facility closures, severance and related costs

 

1

 

 

 

1

 

 

Loss (gain) on sale of business

 

3

 

 

(2

)

 

5

 

Operating income

 

29

 

 

15

 

3

 

11

 

Interest expense

 

(8

)

 

(9

)

 

1

 

Other income, net

 

11

 

 

5

 

2

 

4

 

Equity in net earnings of subsidiaries

 

 

(15

)

15

 

 

 

Earnings from continuing operations before income taxes

 

32

 

(15

)

26

 

5

 

16

 

Income tax expense

 

(11

)

 

(5

)

 

(6

)

Earnings from continuing operations

 

21

 

(15

)

21

 

5

 

10

 

Loss on sale of discontinued operations, net of tax

 

(1

)

 

(1

)

 

 

Net earnings

 

$

20

 

$

(15

)

$

20

 

$

5

 

$

10

 

 

Condensed Consolidating Statement of Comprehensive (Loss) Income

Quarter ended March 31, 2015

(In millions)

 

 

 

Consolidated

 

Eliminations

 

Parent
Company

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Net earnings

 

$

20

 

$

(15

)

$

20

 

$

5

 

$

10

 

Other comprehensive (loss) income, net of tax

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustments

 

(38

)

 

16

 

 

(54

)

Unrecognized pension and other post-retirement benefit costs

 

 

 

(2

)

 

2

 

Unrealized gain on securities

 

4

 

 

4

 

 

 

Comprehensive (loss) income

 

$

(14

)

$

(15

)

$

38

 

$

5

 

$

(42

)

 

Condensed Consolidating Balance Sheet

As of March 31, 2015

(In millions)

 

 

 

Consolidated

 

Eliminations

 

Parent
Company

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

$

1,052

 

$

 

$

453

 

$

107

 

$

492

 

Intercompany receivables

 

 

(6,939

)

3,172

 

2,858

 

909

 

Investment in subsidiaries

 

 

(4,846

)

757

 

1,135

 

2,954

 

Property, plant and equipment

 

672

 

 

113

 

218

 

341

 

Goodwill

 

166

 

 

93

 

3

 

70

 

Other assets

 

553

 

 

434

 

35

 

84

 

Total assets

 

$

2,443

 

$

(11,785

)

$

5,022

 

$

4,356

 

$

4,850

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

$

357

 

$

 

$

138

 

$

44

 

$

175

 

Intercompany payables

 

 

(6,939

)

3,048

 

3,122

 

769

 

Long-term debt

 

556

 

 

542

 

 

14

 

Other long-term liabilities

 

610

 

 

374

 

83

 

153

 

Total liabilities

 

1,523

 

(6,939

)

4,102

 

3,249

 

1,111

 

Total equity

 

920

 

(4,846

)

920

 

1,107

 

3,739

 

Total liabilities and equity

 

$

2,443

 

$

(11,785

)

$

5,022

 

$

4,356

 

$

4,850

 

 

Condensed Consolidating Statement of Cash Flows

Quarter ended March 31, 2015

(In millions)

 

 

 

Consolidated

 

Eliminations

 

Parent
Company

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Increase (decrease) to cash

 

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

$

20

 

$

(15

)

$

20

 

$

5

 

$

10

 

Adjustments to reconcile net earnings to net cash provided by operations:

 

 

 

 

 

 

 

 

 

 

 

Loss on sale of discontinued operations

 

1

 

 

1

 

 

 

Loss (gain) on sale of business

 

3

 

 

(2

)

 

 

5

 

Below market contract obligation

 

(9

)

 

(8

)

 

(1

)

Depreciation and amortization

 

24

 

 

5

 

10

 

9

 

Share-based compensation expense

 

3

 

 

3

 

 

 

Changes in assets and liabilities, net

 

(26

)

15

 

(18

)

(11

)

(12

)

Net cash provided by operations

 

16

 

 

1

 

4

 

11

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

Net proceeds from divestments

 

(2

)

 

(2

)

 

 

Capital expenditures

 

(13

)

 

(3

)

(4

)

(6

)

Net cash used in investing activities

 

(15

)

 

(5

)

(4

)

(6

)

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

Payments on long term debt

 

(17

)

 

(1

)

 

(16

)

Common shares acquired

 

(122

)

 

(122

)

 

 

Proceeds from the exercise of stock options

 

3

 

 

3

 

 

 

Net cash used in financing activities

 

(136

)

 

(120

)

 

(16

)

CASH AND CASH EQUIVALENTS

 

 

 

 

 

 

 

 

 

 

 

Effect of exchange rates on cash and cash equivalents

 

(12

)

 

 

 

(12

)

Change in cash and cash equivalents

 

(147

)

 

(124

)

 

(23

)

Cash and cash equivalents at beginning of period

 

392

 

 

227

 

 

165

 

Cash and cash equivalents at end of period

 

$

245

 

$

 

$

103

 

$

 

$

142

 

 

Condensed Consolidating Statement of Operations

Quarter ended March 31, 2014

(In millions)

 

 

 

Consolidated

 

Eliminations

 

Parent
Company

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Net sales

 

$

556

 

$

(492

)

$

334

 

$

114

 

$

600

 

Cost of goods sold

 

436

 

(492

)

283

 

99

 

546

 

Selling, general and administrative

 

60

 

 

34

 

4

 

22

 

Depreciation and amortization

 

28

 

 

6

 

8

 

14

 

Research and development

 

8

 

 

3

 

2

 

3

 

Facility closures, severance and related costs

 

2

 

 

2

 

 

 

Operating income

 

22

 

 

6

 

1

 

15

 

Interest expense

 

(12

)

 

(13

)

 

1

 

Other income, net

 

3

 

 

 

 

3

 

Equity in net earnings of subsidiaries

 

 

(13

)

13

 

 

 

Earnings from continuing operations before income taxes

 

13

 

(13

)

6

 

1

 

19

 

Income tax expense

 

(3

)

 

 

 

(3

)

Earnings from continuing operations

 

10

 

(13

)

6

 

1

 

16

 

Earnings from discontinued operations, net of tax

 

1

 

 

1

 

 

 

Loss on sale of discontinued operations, net of tax

 

(5

)

 

(1

)

(3

)

(1

)

Net earnings (loss)

 

$

6

 

$

(13

)

$

6

 

$

(2

)

$

15

 

 

Condensed Consolidating Statement of Comprehensive Income (Loss)

Quarter ended March 31, 2014

(In millions)

 

 

 

Consolidated

 

Eliminations

 

Parent
Company

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Net earnings (loss)

 

$

6

 

$

(13

)

$

6

 

$

(2

)

$

15

 

Other comprehensive income (loss), net of tax

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustments

 

(6

)

 

1

 

 

(7

)

Unrecognized pension and other post-retirement benefit costs

 

1

 

 

5

 

 

(4

)

Comprehensive income (loss)

 

$

1

 

$

(13

)

$

12

 

$

(2

)

$

4

 

 

Condensed Consolidating Balance Sheet

As of December 31, 2014

(In millions)

 

 

 

Consolidated

 

Eliminations

 

Parent
Company

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

$

1,216

 

$

 

$

539

 

$

113

 

$

564

 

Intercompany receivables

 

 

(6,937

)

3,094

 

2,752

 

1,091

 

Investment in subsidiaries

 

 

(4,923

)

822

 

1,134

 

2,967

 

Property, plant and equipment

 

704

 

 

116

 

222

 

366

 

Goodwill

 

172

 

 

93

 

3

 

76

 

Other assets

 

575

 

 

448

 

36

 

91

 

Total assets

 

$

2,667

 

$

(11,860

)

$

5,112

 

$

4,260

 

$

5,155

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

$

405

 

$

 

$

155

 

$

44

 

$

206

 

Intercompany payables

 

 

(6,937

)

2,971

 

3,031

 

935

 

Long-term debt

 

556

 

 

541

 

 

15

 

Other long-term liabilities

 

652

 

 

391

 

83

 

178

 

Total liabilities

 

1,613

 

(6,937

)

4,058

 

3,158

 

1,334

 

Total equity

 

1,054

 

(4,923

)

1,054

 

1,102

 

3,821

 

Total liabilities and equity

 

$

2,667

 

$

(11,860

)

$

5,112

 

$

4,260

 

$

5,155

 

 

Condensed Consolidating Statement of Cash Flows

Quarter ended March 31, 2014

(In millions)

 

 

 

Consolidated

 

Eliminations

 

Parent
Company

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Increase (decrease) to cash

 

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

Net earnings (loss)

 

$

6

 

$

(13

)

$

6

 

$

(2

)

$

15

 

Adjustments to reconcile net earnings (loss) to net cash (used in) provided by operations:

 

 

 

 

 

 

 

 

 

 

 

Loss on sale of discontinued operations

 

5

 

 

1

 

3

 

1

 

Depreciation and amortization

 

28

 

 

6

 

8

 

14

 

Share-based compensation expense

 

4

 

 

4

 

 

 

Changes in assets and liabilities, net

 

(93

)

13

 

3

 

(12

)

(97

)

Net cash (used in) provided by operations

 

(50

)

 

20

 

(3

)

(67

)

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

Net proceeds from divestments

 

8

 

 

(1

)

9

 

 

Capital expenditures

 

(23

)

 

(3

)

(6

)

(14

)

Net cash (used in) provided by investing activities

 

(15

)

 

(4

)

3

 

(14

)

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

Proceeds from long term debt

 

10

 

 

 

 

10

 

Payments on long term debt

 

(111

)

 

(110

)

 

(1

)

Payments on other short-term borrowings, net

 

(1

)

 

 

 

(1

)

Common shares acquired

 

(22

)

 

(22

)

 

 

Proceeds from exercise of stock options

 

4

 

 

4

 

 

 

Net cash (used in) provided by financing activities

 

(120

)

 

(128

)

 

8

 

CASH AND CASH EQUIVALENTS

 

 

 

 

 

 

 

 

 

 

 

Effect of exchange rates on cash and cash equivalents

 

(1

)

 

 

 

(1

)

Change in cash and cash equivalents

 

(186

)

 

(112

)

 

(74

)

Cash and cash equivalents at beginning of period

 

549

 

 

317

 

 

232

 

Cash and cash equivalents at end of period

 

$

363

 

$

 

$

205

 

$

 

$

158