XML 22 R25.htm IDEA: XBRL DOCUMENT v2.4.0.6
GUARANTOR FINANCIAL STATEMENTS
3 Months Ended
Mar. 31, 2013
GUARANTOR FINANCIAL STATEMENTS  
GUARANTOR FINANCIAL STATEMENTS

16.                     GUARANTOR FINANCIAL STATEMENTS

 

Rockwood Holdings Inc. (“Parent Company”) and certain of its 100% owned domestic subsidiaries (“Guarantor Subsidiaries”) jointly and severally, and fully and unconditionally guarantee the 2020 Notes in the aggregate principal amount of $1.25 billion issued in September 2012 by Rockwood Specialties Group, Inc. (“RSGI”), an indirect 100% owned subsidiary of the Company. The following presents the consolidating financial information separately for:

 

·                  Parent Company Guarantor — the Parent Company owns a 100% direct investment in Rockwood Specialties Consolidated,   Inc.  (“RSCI”). RSCI owns a 100% direct investment in Rockwood Specialties International, Inc. (“RSII”). RSII owns a 100% direct investment in RSGI. Each of these entities is a domestic holding company;

·                  Issuer - RSGI, the issuer of the guaranteed obligations, owns direct or indirect investments in all other domestic and foreign subsidiaries;

·                  Guarantor Subsidiaries — these represent substantially all of RSGI’s domestic subsidiaries on a combined basis. The “investment in subsidiary” and “equity in undistributed earnings of subsidiaries” represents all non-guarantor subsidiaries of such guarantors;

·                  Non-Guarantor Subsidiaries — these include all of the Company’s foreign subsidiaries, two domestic subsidiaries and RSCI and RSII (because they are non-guarantors) on a combined basis. As a result, the “investment in subsidiary” and “equity in undistributed earnings of subsidiaries” presented in the Non-Guarantor Subsidiaries column includes all of the subsidiaries of RSCI;

·                  Consolidating Adjustments — represent adjustments to (a) eliminate intercompany transactions between or among the Parent Company, RSGI, the Guarantor Subsidiaries and the Non-Guarantor subsidiaries, (b) eliminate the investments in subsidiaries (c) eliminate the cash overdrafts in intergroup payable, and (d) offset deferred income taxes within the same tax jurisdictions; and

·                  Total Consolidated Amounts - Parent Company and its subsidiaries on a consolidated basis.

 

Each entity in the consolidating financial information follows the same accounting policies as described in the condensed consolidated financial statements.

 

The Parent Company Guarantor, Issuer, Guarantor Subsidiaries and Non-Guarantor Subsidiaries are parties to cash concentration arrangements with three financial institutions to maximize the availability of cash for general corporate and operating purposes. Cash balances under one of the cash concentration arrangements are swept daily from the accounts of the entities who are party to the arrangement into the concentration account. There are no restrictions under the cash concentration arrangements on the movement of cash between the Parent Company Guarantor, the Issuer, the Guarantor Subsidiaries and the Non-Guarantor Subsidiaries. There are no significant restrictions on the ability of RSGI or any Guarantor Subsidiaries to obtain funds by dividend or loan. However, there are restrictions contained in the senior secured credit agreement and the indenture governing the 2020 Notes on the ability of the Parent Company to obtain funds from RSGI and its subsidiaries. See Item 8. Financial Statements and Supplementary Data - Note 10, “Long-Term Debt” in the Company’s 2012 Annual Report on Form 10-K for further details.

 

The following tables present the Company’s consolidating statement of operations, comprehensive income and cash flows for the three months ended March 31, 2013 and 2012, and the Company’s consolidating balance sheet as of March 31, 2013 and December 31, 2012.

 

ROCKWOOD HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATING STATEMENT OF OPERATIONS

THREE MONTHS ENDED MARCH 31, 2013

(Dollars in millions)

(Unaudited)

 

 

 

Parent

 

 

 

 

 

 

 

 

 

 

 

 

 

Company

 

 

 

Guarantor

 

Non-Guarantor

 

Consolidating

 

 

 

 

 

Guarantor

 

Issuer

 

Subsidiaries

 

Subsidiaries

 

Adjustments

 

Consolidated

 

Net sales

 

$

—

 

$

—

 

$

179.7

 

$

807.8

 

$

(52.9

)

$

934.6

 

Cost of products sold

 

—

 

—

 

127.6

 

585.6

 

(52.4

)

660.8

 

Gross profit

 

—

 

—

 

52.1

 

222.2

 

(0.5

)

273.8

 

Selling, general and administrative expenses

 

—

 

0.4

 

45.5

 

134.1

 

—

 

180.0

 

Restructuring and other severance costs

 

—

 

—

 

5.3

 

1.8

 

—

 

7.1

 

Operating income

 

—

 

(0.4

)

1.3

 

86.3

 

(0.5

)

86.7

 

Other income (expenses), net:

 

 

 

 

 

 

 

 

 

 

 

 

 

Intergroup interest, net

 

—

 

17.5

 

(3.1

)

(14.4

)

—

 

—

 

Interest expense, net

 

—

 

(22.7

)

(0.3

)

(6.0

)

—

 

(29.0

)

Loss on early extinguishment/modification of debt

 

—

 

—

 

—

 

(17.6

)

—

 

(17.6

)

Intergroup other, net

 

—

 

—

 

10.7

 

(10.7

)

—

 

—

 

Foreign exchange loss on financing activities, net

 

—

 

(13.3

)

(0.2

)

(1.8

)

—

 

(15.3

)

Other, net

 

—

 

—

 

—

 

0.1

 

—

 

0.1

 

Other (expenses) income, net

 

—

 

(18.5

)

7.1

 

(50.4

)

—

 

(61.8

)

(Loss) income from before taxes

 

—

 

(18.9

)

8.4

 

35.9

 

(0.5

)

24.9

 

Income tax (benefit) provision

 

—

 

(7.9

)

4.0

 

12.1

 

(0.2

)

8.0

 

Net income before equity in undistributed earnings of subsidiaries

 

—

 

(11.0

)

4.4

 

23.8

 

(0.3

)

16.9

 

Equity in undistributed earnings of subsidiaries

 

18.9

 

29.9

 

13.9

 

18.9

 

(81.6

)

—

 

Net income

 

18.9

 

18.9

 

18.3

 

42.7

 

(81.9

)

16.9

 

Net loss attributable to noncontrolling interest

 

—

 

—

 

—

 

2.0

 

—

 

2.0

 

Net income attributable to Rockwood Holdings, Inc. shareholders

 

$

18.9

 

$

18.9

 

$

18.3

 

$

44.7

 

$

(81.9

)

$

18.9

 

 

ROCKWOOD HOLDINGS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME

THREE MONTHS ENDED MARCH 31, 2013

(Dollars in millions)

(Unaudited)

 

 

 

Parent

 

 

 

 

 

 

 

 

 

 

 

 

 

Company

 

 

 

Guarantor

 

Non-Guarantor

 

Consolidating

 

 

 

 

 

Guarantor

 

Issuer

 

Subsidiaries

 

Subsidiaries

 

Adjustments

 

Consolidated

 

Net income

 

$

18.9

 

$

18.9

 

$

18.3

 

$

42.7

 

$

(81.9

)

$

16.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive (loss) income

 

(73.7

)

(73.7

)

0.1

 

(97.1

)

199.6

 

(44.8

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive (loss) income

 

(54.8

)

(54.8

)

18.4

 

(54.4

)

117.7

 

(27.9

)

Comprehensive loss attributable to noncontrolling interest

 

—

 

—

 

—

 

0.7

 

—

 

0.7

 

Comprehensive (loss) income attributable to Rockwood Holdings, Inc. shareholders

 

$

(54.8

)

$

(54.8

)

$

18.4

 

$

(53.7

)

$

117.7

 

$

(27.2

)

 

ROCKWOOD HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATING STATEMENT OF OPERATIONS

THREE MONTHS ENDED MARCH 31, 2012

(Dollars in millions)

(Unaudited)

 

 

 

Parent

 

 

 

 

 

 

 

 

 

 

 

 

 

Company

 

 

 

Guarantor

 

Non-Guarantor

 

Consolidating

 

 

 

 

 

Guarantor

 

Issuer

 

Subsidiaries

 

Subsidiaries

 

Adjustments

 

Consolidated

 

Net sales

 

$

—

 

$

—

 

$

202.3

 

$

768.7

 

$

(61.5

)

$

909.5

 

Cost of products sold

 

—

 

—

 

145.7

 

482.5

 

(61.5

)

566.7

 

Gross profit

 

—

 

—

 

56.6

 

286.2

 

—

 

342.8

 

Selling, general and administrative expenses

 

—

 

0.3

 

43.7

 

133.1

 

—

 

177.1

 

Restructuring and other severance costs

 

—

 

—

 

1.7

 

12.5

 

—

 

14.2

 

Operating income

 

—

 

(0.3

)

11.2

 

140.6

 

—

 

151.5

 

Other income (expenses), net:

 

 

 

 

 

 

 

 

 

 

 

 

 

Intergroup interest, net

 

—

 

18.7

 

(4.0

)

(14.7

)

—

 

—

 

Interest expense, net

 

—

 

(17.6

)

—

 

(2.9

)

—

 

(20.5

)

Loss on early extinguishment/modification of debt

 

—

 

(0.3

)

(3.4

)

(6.0

)

—

 

(9.7

)

Intergroup other, net

 

—

 

—

 

9.3

 

(9.3

)

—

 

—

 

Foreign exchange loss on financing activities, net

 

—

 

—

 

(0.2

)

(0.8

)

—

 

(1.0

)

Other income (expenses), net

 

—

 

0.8

 

1.7

 

(33.7

)

—

 

(31.2

)

Income from before taxes

 

—

 

0.5

 

12.9

 

106.9

 

—

 

120.3

 

Income tax provision

 

—

 

0.2

 

1.3

 

29.1

 

—

 

30.6

 

Net income before equity in undistributed earnings of subsidiaries

 

—

 

0.3

 

11.6

 

77.8

 

—

 

89.7

 

Equity in undistributed earnings of subsidiaries

 

75.8

 

75.5

 

8.7

 

75.8

 

(235.8

)

—

 

Net income

 

75.8

 

75.8

 

20.3

 

153.6

 

(235.8

)

89.7

 

Net income attributable to noncontrolling interest

 

—

 

—

 

—

 

(13.9

)

—

 

(13.9

)

Net income attributable to Rockwood Holdings, Inc. shareholders

 

$

75.8

 

$

75.8

 

$

20.3

 

$

139.7

 

$

(235.8

)

$

75.8

 

 

ROCKWOOD HOLDINGS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME

THREE MONTHS ENDED MARCH 31, 2012

(Dollars in millions)

(Unaudited)

 

 

 

Parent

 

 

 

 

 

 

 

 

 

 

 

 

 

Company

 

 

 

Guarantor

 

Non-Guarantor

 

Consolidating

 

 

 

 

 

Guarantor

 

Issuer

 

Subsidiaries

 

Subsidiaries

 

Adjustments

 

Consolidated

 

Net income

 

$

75.8

 

$

75.8

 

$

20.3

 

$

153.6

 

$

(235.8

)

$

89.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income

 

48.8

 

48.8

 

0.9

 

(25.8)

 

(19.5

)

53.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income

 

124.6

 

124.6

 

21.2

 

127.8

 

(255.3

)

142.9

 

Comprehensive income attributable to noncontrolling interest

 

—

 

—

 

—

 

(18.3

)

—

 

(18.3

)

Comprehensive income attributable to Rockwood Holdings, Inc. shareholders

 

$

124.6

 

$

124.6

 

$

21.2

 

$

109.5

 

$

(255.3

)

$

124.6

 

 

ROCKWOOD HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATING BALANCE SHEET

MARCH 31, 2013

(Dollars in millions)

(Unaudited)

 

 

 

Parent

 

 

 

 

 

 

 

 

 

 

 

 

 

Company

 

 

 

Guarantor

 

Non-Guarantor

 

Consolidating

 

 

 

 

 

Guarantor

 

Issuer

 

Subsidiaries

 

Subsidiaries

 

Adjustments

 

Consolidated

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

—

 

$

110.6

 

$

462.7

 

$

1,008.9

 

$

(1,091.1

)

$

491.1

 

Accounts receivable, net

 

—

 

—

 

85.8

 

467.3

 

—

 

553.1

 

Intergroup receivable

 

—

 

393.9

 

167.2

 

14.3

 

(575.4

)

—

 

Inventories

 

—

 

—

 

144.3

 

675.7

 

(6.8

)

813.2

 

Deferred income taxes

 

—

 

—

 

1.9

 

8.9

 

0.8

 

11.6

 

Prepaid expenses and other current assets

 

—

 

0.1

 

9.3

 

71.4

 

—

 

80.8

 

Total current assets

 

—

 

504.6

 

871.2

 

2,246.5

 

(1,672.5

)

1,949.8

 

Property, plant and equipment, net

 

—

 

—

 

268.0

 

1,418.8

 

—

 

1,686.8

 

Investment in subsidiary

 

1,584.0

 

1,195.7

 

452.5

 

1,584.0

 

(4,816.2

)

—

 

Goodwill

 

—

 

—

 

17.1

 

824.1

 

—

 

841.2

 

Intergroup receivable

 

74.9

 

2,057.8

 

145.8

 

55.5

 

(2,334.0

)

—

 

Other intangible assets, net

 

—

 

—

 

51.9

 

367.5

 

—

 

419.4

 

Deferred financing costs, net

 

—

 

20.6

 

4.8

 

5.7

 

—

 

31.1

 

Deferred income taxes

 

—

 

134.6

 

12.0

 

29.1

 

—

 

175.7

 

Other assets

 

—

 

—

 

0.7

 

65.4

 

—

 

66.1

 

Total assets

 

$

1,658.9

 

$

3,913.3

 

$

1,824.0

 

$

6,596.6

 

$

(8,822.7

)

$

5,170.1

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

—

 

$

—

 

$

28.2

 

$

197.1

 

$

—

 

$

225.3

 

Intergroup payable

 

146.1

 

2.0

 

862.3

 

656.1

 

(1,666.5

)

—

 

Income taxes payable

 

—

 

—

 

0.1

 

28.5

 

—

 

28.6

 

Accrued compensation

 

—

 

—

 

11.1

 

100.1

 

—

 

111.2

 

Accrued expenses and other current liabilities

 

—

 

33.4

 

37.2

 

102.7

 

—

 

173.3

 

Deferred income taxes

 

—

 

0.8

 

—

 

6.0

 

(1.5

)

5.3

 

Long-term debt, current portion

 

—

 

35.0

 

—

 

8.2

 

—

 

43.2

 

Total current liabilities

 

146.1

 

71.2

 

938.9

 

1,098.7

 

(1,668.0

)

586.9

 

Long-term debt

 

—

 

2,126.0

 

—

 

52.8

 

—

 

2,178.8

 

Pension and related liabilities

 

—

 

—

 

21.8

 

536.8

 

—

 

558.6

 

Intergroup payable

 

16.6

 

120.0

 

560.6

 

1,636.8

 

(2,334.0

)

—

 

Deferred income taxes

 

—

 

—

 

—

 

74.0

 

—

 

74.0

 

Other liabilities

 

—

 

12.1

 

27.1

 

79.9

 

—

 

119.1

 

Total liabilities

 

162.7

 

2,329.3

 

1,548.4

 

3,479.0

 

(4,002.0

)

3,517.4

 

Restricted stock units

 

16.2

 

—

 

—

 

—

 

—

 

16.2

 

EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

Rockwood Holdings, Inc. stockholders’ equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

0.8

 

—

 

190.6

 

164.7

 

(355.3

)

0.8

 

Paid-in capital

 

1,242.3

 

1,037.1

 

501.1

 

1,681.6

 

(3,219.8

)

1,242.3

 

Accumulated other comprehensive (loss) income

 

(88.0

)

(86.7

)

2.4

 

(55.3

)

139.6

 

(88.0

)

Retained earnings (deficit)

 

415.7

 

633.6

 

(418.5

)

1,170.1

 

(1,385.2

)

415.7

 

Treasury stock, at cost

 

(90.8

)

—

 

—

 

—

 

—

 

(90.8

)

Total Rockwood Holdings, Inc. stockholders’ equity

 

1,480.0

 

1,584.0

 

275.6

 

2,961.1

 

(4,820.7

)

1,480.0

 

Noncontrolling interest

 

—

 

—

 

—

 

156.5

 

—

 

156.5

 

Total equity

 

1,480.0

 

1,584.0

 

275.6

 

3,117.6

 

(4,820.7

)

1,636.5

 

Total liabilities and equity

 

$

1,658.9

 

$

3,913.3

 

$

1,824.0

 

$

6,596.6

 

$

(8,822.7

)

$

5,170.1

 

 

ROCKWOOD HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATING BALANCE SHEET

DECEMBER 31, 2012

(Dollars in millions)

 

 

 

Parent

 

 

 

 

 

 

 

 

 

 

 

 

 

Company

 

 

 

Guarantor

 

Non-Guarantor

 

Consolidating

 

 

 

 

 

Guarantor

 

Issuer

 

Subsidiaries

 

Subsidiaries

 

Adjustments

 

Consolidated

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

—

 

$

665.3

 

$

299.3

 

$

1,258.1

 

$

(949.1

)

$

1,273.6

 

Accounts receivable, net

 

—

 

—

 

73.3

 

401.0

 

—

 

474.3

 

Intergroup receivable

 

—

 

263.0

 

41.2

 

9.9

 

(314.1

)

—

 

Inventories

 

—

 

—

 

133.1

 

696.1

 

(6.3

)

822.9

 

Deferred income taxes

 

—

 

—

 

1.9

 

8.0

 

0.7

 

10.6

 

Prepaid expenses and other current assets

 

—

 

—

 

14.6

 

70.5

 

—

 

85.1

 

Total current assets

 

—

 

928.3

 

563.4

 

2,443.6

 

(1,268.8

)

2,666.5

 

Property, plant and equipment, net

 

—

 

—

 

269.0

 

1,446.4

 

—

 

1,715.4

 

Investment in subsidiary

 

1,645.7

 

1,223.6

 

441.7

 

1,645.8

 

(4,956.8

)

—

 

Goodwill

 

—

 

—

 

17.1

 

847.7

 

—

 

864.8

 

Intergroup receivable

 

70.3

 

1,550.4

 

146.4

 

55.5

 

(1,822.6

)

—

 

Other intangible assets, net

 

—

 

—

 

55.3

 

390.5

 

—

 

445.8

 

Deferred financing costs, net

 

—

 

21.9

 

5.1

 

24.7

 

—

 

51.7

 

Deferred income taxes

 

—

 

130.9

 

11.9

 

29.0

 

—

 

171.8

 

Other assets

 

—

 

—

 

0.7

 

57.0

 

—

 

57.7

 

Total assets

 

$

1,716.0

 

$

3,855.1

 

$

1,510.6

 

$

6,940.2

 

$

(8,048.2

)

$

5,973.7

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

—

 

$

—

 

$

32.4

 

$

200.9

 

$

—

 

$

233.3

 

Intergroup payable

 

30.2

 

—

 

560.8

 

672.2

 

(1,263.2

)

—

 

Income taxes payable

 

—

 

—

 

—

 

33.1

 

—

 

33.1

 

Accrued compensation

 

—

 

—

 

16.5

 

89.0

 

—

 

105.5

 

Accrued expenses and other current liabilities

 

—

 

20.6

 

30.8

 

100.6

 

—

 

152.0

 

Deferred income taxes

 

—

 

0.7

 

—

 

4.3

 

(1.4

)

3.6

 

Long-term debt, current portion

 

—

 

30.6

 

—

 

523.1

 

—

 

553.7

 

Total current liabilities

 

30.2

 

51.9

 

640.5

 

1,623.2

 

(1,264.6

)

1,081.2

 

Long-term debt

 

—

 

2,143.5

 

—

 

54.6

 

—

 

2,198.1

 

Pension and related liabilities

 

—

 

—

 

21.8

 

554.8

 

—

 

576.6

 

Intergroup payable

 

16.7

 

2.1

 

559.5

 

1,244.2

 

(1,822.5

)

—

 

Deferred income taxes

 

—

 

—

 

—

 

72.0

 

—

 

72.0

 

Other liabilities

 

—

 

11.9

 

27.7

 

84.0

 

—

 

123.6

 

Total liabilities

 

46.9

 

2,209.4

 

1,249.5

 

3,632.8

 

(3,087.1

)

4,051.5

 

Restricted stock units

 

12.5

 

—

 

—

 

—

 

—

 

12.5

 

EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

Rockwood Holdings, Inc. stockholders’ equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

0.8

 

—

 

190.6

 

164.7

 

(355.3

)

0.8

 

Paid-in capital

 

1,243.1

 

1,044.0

 

505.8

 

1,691.1

 

(3,240.9

)

1,243.1

 

Accumulated other comprehensive (loss) income

 

(14.3

)

(13.0

)

2.3

 

70.7

 

(60.0

)

(14.3

)

Retained earnings (deficit)

 

428.4

 

614.7

 

(437.6

)

1,127.8

 

(1,304.9

)

428.4

 

Treasury stock, at cost

 

(1.4

)

—

 

—

 

—

 

—

 

(1.4

)

Total Rockwood Holdings, Inc. stockholders’ equity

 

1,656.6

 

1,645.7

 

261.1

 

3,054.3

 

(4,961.1

)

1,656.6

 

Noncontrolling interest

 

—

 

—

 

—

 

253.1

 

—

 

253.1

 

Total equity

 

1,656.6

 

1,645.7

 

261.1

 

3,307.4

 

(4,961.1

)

1,909.7

 

Total liabilities and equity

 

$

1,716.0

 

$

3,855.1

 

$

1,510.6

 

$

6,940.2

 

$

(8,048.2

)

$

5,973.7

 

 

ROCKWOOD HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATING STATEMENT OF CASH FLOWS

THREE MONTHS ENDED MARCH 31, 2013

(Dollars in millions)

(Unaudited)

 

 

 

Parent

 

 

 

 

 

 

 

 

 

 

 

 

 

Company

 

 

 

Guarantor

 

Non-Guarantor

 

Consolidating

 

 

 

 

 

Guarantor

 

Issuer

 

Subsidiaries

 

Subsidiaries

 

Adjustments

 

Consolidated

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

18.9

 

$

18.9

 

$

18.3

 

$

42.7

 

$

(81.9

)

$

16.9

 

Adjustments to reconcile net income to net cash provided by (used in) operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in undistributed earnings of subsidiaries

 

(18.9

)

(29.9

)

(13.9

)

(18.9

)

81.6

 

—

 

Depreciation and amortization

 

—

 

—

 

12.1

 

54.9

 

—

 

67.0

 

Deferred financing costs amortization

 

—

 

0.7

 

0.3

 

1.6

 

—

 

2.6

 

Loss on early extinguishment/modification of debt

 

—

 

—

 

—

 

17.6

 

—

 

17.6

 

Foreign exchange loss on financing activities, net

 

—

 

13.3

 

0.2

 

1.8

 

—

 

15.3

 

Fair value adjustment of derivatives

 

—

 

—

 

—

 

(0.9

)

—

 

(0.9

)

Bad debt provision

 

—

 

—

 

(0.1

)

0.1

 

—

 

—

 

Stock-based compensation

 

—

 

—

 

1.9

 

1.4

 

—

 

3.3

 

Deferred income taxes

 

—

 

(3.7

)

(0.2

)

1.6

 

(0.2

)

(2.5

)

Asset write-downs and other

 

—

 

—

 

—

 

0.1

 

—

 

0.1

 

Excess tax benefits from stock-based payment arrangements

 

—

 

—

 

—

 

(1.4

)

—

 

(1.4

)

Changes in assets and liabilities, net of the effect of foreign currency translation and acquisitions:

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

—

 

—

 

(12.5

)

(79.0

)

—

 

(91.5

)

Inventories

 

—

 

—

 

(11.3

)

1.7

 

0.5

 

(9.1

)

Prepaid expenses and other assets

 

—

 

(0.1

)

1.1

 

(11.2

)

—

 

(10.2

)

Accounts payable

 

—

 

—

 

(2.7

)

11.2

 

—

 

8.5

 

Income taxes payable

 

—

 

(4.2

)

3.9

 

(1.9

)

—

 

(2.2

)

Accrued expenses and other liabilities

 

—

 

13.3

 

1.6

 

20.4

 

—

 

35.3

 

Intercompany operating activities, net

 

115.8

 

(130.3

)

174.3

 

(17.8

)

(142.0

)

—

 

Net cash provided by (used in) operating activities

 

115.8

 

(122.0

)

173.0

 

24.0

 

(142.0

)

48.8

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures (a)

 

—

 

—

 

(9.7

)

(57.9

)

—

 

(67.6

)

Intercompany investing related activity

 

—

 

—

 

—

 

—

 

—

 

—

 

Proceeds on sale of assets

 

—

 

—

 

0.1

 

0.1

 

—

 

0.2

 

Net cash used in investing activities

 

—

 

—

 

(9.6

)

(57.8

)

—

 

(67.4

)

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of common stock, net of fees

 

4.7

 

—

 

—

 

—

 

—

 

4.7

 

Excess tax benefits from stock-based payment arrangements

 

—

 

—

 

—

 

1.4

 

—

 

1.4

 

Payments of long-term debt

 

—

 

(13.1

)

—

 

(513.6

)

—

 

(526.7

)

Proceeds from long-term debt

 

—

 

—

 

—

 

6.5

 

—

 

6.5

 

Fees related to early extinguishment/modification of debt

 

—

 

—

 

—

 

(0.6

)

—

 

(0.6

)

Purchase of noncontrolling interest

 

—

 

(1.0

)

—

 

(129.3

)

—

 

(130.3

)

Distributions to noncontrolling shareholders

 

—

 

—

 

—

 

(0.1

)

—

 

(0.1

)

Dividend distributions to shareholders

 

(31.1

)

—

 

—

 

—

 

—

 

(31.1

)

Share repurchases

 

(89.4

)

—

 

—

 

—

 

—

 

(89.4

)

Intercompany financing related activity

 

—

 

(417.8

)

—

 

417.8

 

—

 

—

 

Net cash used in financing activities

 

(115.8

)

(431.9

)

—

 

(217.9

)

—

 

(765.6

)

Effect of exchange rate changes on cash and cash equivalents

 

—

 

(0.8

)

—

 

2.5

 

—

 

1.7

 

Net (decrease) increase in cash and cash equivalents

 

—

 

(554.7

)

163.4

 

(249.2

)

(142.0

)

(782.5

)

Cash and cash equivalents of continuing operations, beginning of period

 

—

 

665.3

 

299.3

 

1,258.1

 

(949.1

)

1,273.6

 

Cash and cash equivalents of continuing operations, end of period

 

$

—

 

$

110.6

 

$

462.7

 

$

1,008.9

 

$

(1,091.1

)

$

491.1

 

 

 

(a) Net of governments grants of $1.5 million.

 

ROCKWOOD HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATING STATEMENT OF CASH FLOWS

THREE MONTHS ENDED MARCH 31, 2012

(Dollars in millions)

(Unaudited)

 

 

 

Parent

 

 

 

 

 

 

 

 

 

 

 

 

 

Company

 

 

 

Guarantor

 

Non-Guarantor

 

Consolidating

 

 

 

 

 

Guarantor

 

Issuer

 

Subsidiaries

 

Subsidiaries

 

Adjustments

 

Consolidated

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

75.8

 

$

75.8

 

$

20.3

 

$

153.6

 

$

(235.8

)

$

89.7

 

Adjustments to reconcile net income to net cash (used in) provided by operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in undistributed earnings of subsidiaries

 

(75.8

)

(75.5

)

(8.7

)

(75.8

)

235.8

 

—

 

Depreciation and amortization

 

—

 

—

 

13.0

 

52.8

 

—

 

65.8

 

Deferred financing costs amortization

 

—

 

0.1

 

0.2

 

1.0

 

—

 

1.3

 

Loss on early extinguishment/modification of debt

 

—

 

0.3

 

3.4

 

6.0

 

—

 

9.7

 

Foreign exchange loss on financing activities, net

 

—

 

—

 

0.2

 

0.8

 

—

 

1.0

 

Fair value adjustment of derivatives

 

—

 

—

 

—

 

0.4

 

—

 

0.4

 

Stock-based compensation

 

—

 

—

 

1.6

 

1.3

 

—

 

2.9

 

Deferred income taxes

 

—

 

0.5

 

(0.2

)

4.8

 

—

 

5.1

 

Asset write-downs and other

 

—

 

—

 

1.1

 

10.3

 

—

 

11.4

 

Excess tax benefits from stock-based payment arrangements

 

—

 

—

 

—

 

(0.7

)

—

 

(0.7

)

Changes in assets and liabilities, net of the effect of foreign currency translation and acquisitions:

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

—

 

—

 

(8.8

)

(62.8

)

—

 

(71.6

)

Inventories

 

—

 

—

 

(11.9

)

(82.0

)

—

 

(93.9

)

Prepaid expenses and other assets

 

—

 

(0.1

)

(10.4

)

7.5

 

—

 

(3.0

)

Accounts payable

 

—

 

—

 

(2.1

)

(2.1

)

—

 

(4.2

)

Income taxes payable

 

—

 

(0.3

)

1.3

 

15.3

 

—

 

16.3

 

Accrued expenses and other liabilities

 

(0.1

)

(6.9

)

(17.0

)

41.4

 

—

 

17.4

 

Intercompany operating activities, net

 

—

 

(3.8

)

(0.8

)

4.6

 

—

 

—

 

Net cash (used in) provided by operating activities of continuing operations

 

(0.1

)

(9.9

)

(18.8

)

76.4

 

—

 

47.6

 

Net cash used in operating activities of discontinued operations

 

—

 

—

 

(1.9

)

—

 

—

 

(1.9

)

Net cash (used in) provided by operating activities

 

(0.1

)

(9.9

)

(20.7

)

76.4

 

—

 

45.7

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures (a)

 

—

 

—

 

(28.7

)

(45.5

)

—

 

(74.2

)

Acquisitions

 

—

 

—

 

—

 

(0.2

)

—

 

(0.2

)

Proceeds on sale of assets

 

—

 

—

 

—

 

1.3

 

—

 

1.3

 

Net cash used in investing activities

 

—

 

—

 

(28.7

)

(44.4

)

—

 

(73.1

)

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of common stock, net of fees

 

4.5

 

—

 

—

 

—

 

—

 

4.5

 

Excess tax benefits from stock-based payment arrangements

 

—

 

—

 

—

 

0.7

 

—

 

0.7

 

Payments of long-term debt

 

—

 

(538.4

)

—

 

(1.3

)

—

 

(539.7

)

Proceeds from long-term debt

 

—

 

350.0

 

—

 

5.1

 

—

 

355.1

 

Deferred financing costs

 

—

 

(7.7

)

—

 

—

 

—

 

(7.7

)

Fees related to early extinguishment/modification of debt

 

—

 

(6.7

)

—

 

—

 

—

 

(6.7

)

Intercompany financing related activity

 

—

 

209.7

 

13.4

 

(223.1

)

—

 

—

 

Net cash provided by (used in) financing activities

 

4.5

 

6.9

 

13.4

 

(218.6

)

—

 

(193.8

)

Effect of exchange rate changes on cash and cash equivalents

 

—

 

3.0

 

(0.2

)

(5.2

)

—

 

(2.4

)

Net increase (decrease) in cash and cash equivalents

 

4.4

 

—

 

(36.2

)

(191.8

)

—

 

(223.6

)

Cash and cash equivalents of continuing operations, beginning of period

 

42.7

 

—

 

30.1

 

248.7

 

—

 

321.5

 

Cash and cash equivalents of continuing operations, end of period

 

$

47.1

 

$

—

 

$

(6.1

)

$

56.9

 

$

—

 

$

97.9

 

 

 

(a) Net of governments grants of $4.3 million.