XML 50 R35.htm IDEA: XBRL DOCUMENT v2.4.0.8
Supplemental Guarantor Information (Tables)
6 Months Ended
Jun. 30, 2014
Consolidating Balance Sheet

KRATON PERFORMANCE POLYMERS, INC.

CONDENSED CONSOLIDATING BALANCE SHEET

June 30, 2014

(Unaudited)

(In thousands, except par value)

 

 

Kraton

 

 

Kraton Polymers LLC (1)

 

 

Guarantor Subsidiaries

 

 

Non-Guarantor Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

 

 

$

116

 

 

$

2,621

 

 

$

63,154

 

 

$

 

 

$

65,891

 

Receivables, net of allowances

 

 

 

 

272

 

 

 

55,412

 

 

 

96,096

 

 

 

 

 

 

151,780

 

Inventories of products

 

 

 

 

(632

)

 

 

198,806

 

 

 

153,569

 

 

 

 

 

 

351,743

 

Inventories of materials and supplies

 

 

 

 

 

 

 

9,281

 

 

 

2,130

 

 

 

 

 

 

11,411

 

Deferred income taxes

 

 

 

 

 

 

 

3,953

 

 

 

6,439

 

 

 

 

 

 

10,392

 

Other current assets

 

 

 

 

6,048

 

 

 

607

 

 

 

18,780

 

 

 

 

 

 

25,435

 

Total current assets

 

 

 

 

5,804

 

 

 

270,680

 

 

 

340,168

 

 

 

 

 

 

616,652

 

Property, plant and equipment, less accumulated depreciation

 

 

 

 

50,754

 

 

 

242,622

 

 

 

147,780

 

 

 

 

 

 

441,156

 

Intangible assets, less accumulated amortization

 

 

 

 

49,487

 

 

 

4,853

 

 

 

(415

)

 

 

 

 

 

53,925

 

Investment in consolidated subsidiaries

 

544,539

 

 

 

1,365,686

 

 

 

 

 

 

 

 

 

(1,910,225

)

 

 

 

Investment in unconsolidated joint venture

 

 

 

 

813

 

 

 

 

 

 

12,971

 

 

 

 

 

 

13,784

 

Debt issuance costs

 

 

 

 

5,371

 

 

 

1,586

 

 

 

1,126

 

 

 

 

 

 

8,083

 

Deferred income taxes

 

 

 

 

482

 

 

 

 

 

 

977

 

 

 

 

 

 

1,459

 

Other long-term assets

 

 

 

 

(511

)

 

 

557,878

 

 

 

99,533

 

 

 

(630,613

)

 

 

26,287

 

Total assets

$

544,539

 

 

$

1,477,886

 

 

$

1,077,619

 

 

$

602,140

 

 

$

(2,540,838

)

 

$

1,161,346

 

LIABILITIES AND STOCKHOLDERS' AND

   MEMBER'S EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current portion of long-term debt

$

 

 

$

 

 

$

1,534

 

 

$

 

 

$

 

 

$

1,534

 

Accounts payable-trade

 

 

 

 

1,674

 

 

 

33,830

 

 

 

43,984

 

 

 

 

 

 

79,488

 

Other payables and accruals

 

 

 

 

23,375

 

 

 

11,611

 

 

 

11,924

 

 

 

 

 

 

46,910

 

Deferred income taxes

 

 

 

 

 

 

 

 

 

 

175

 

 

 

 

 

 

175

 

Due to related party

 

 

 

 

 

 

 

 

 

 

20,658

 

 

 

 

 

 

20,658

 

Total current liabilities

 

 

 

 

25,049

 

 

 

46,975

 

 

 

76,741

 

 

 

 

 

 

148,765

 

Long-term debt, net of current portion

 

 

 

 

350,908

 

 

 

1,004

 

 

 

 

 

 

 

 

 

351,912

 

Deferred income taxes

 

 

 

 

9,498

 

 

 

3,953

 

 

 

4,076

 

 

 

 

 

 

17,527

 

Other long-term liabilities

 

 

 

 

548,695

 

 

 

63,984

 

 

 

94,332

 

 

 

(630,613

)

 

 

76,398

 

Total liabilities

 

 

 

 

934,150

 

 

 

115,916

 

 

 

175,149

 

 

 

(630,613

)

 

 

594,602

 

Commitments and contingencies (note 10)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' and member's equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock, $0.01 par value; 100,000 shares authorized; none issued

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock, $0.01 par value; 500,000 shares authorized

 

328

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

328

 

Additional paid in capital

 

370,150

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

370,150

 

Member's equity

 

 

 

 

544,539

 

 

 

997,678

 

 

 

368,008

 

 

 

(1,910,225

)

 

 

 

Retained earnings

 

174,061

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

174,061

 

Accumulated other comprehensive income (loss)

 

 

 

 

(803

)

 

 

(35,975

)

 

 

18,462

 

 

 

 

 

 

(18,316

)

Kraton stockholders' and member's equity

 

544,539

 

 

 

543,736

 

 

 

961,703

 

 

 

386,470

 

 

 

(1,910,225

)

 

 

526,223

 

Noncontrolling interest

 

 

 

 

 

 

 

 

 

 

40,521

 

 

 

 

 

 

40,521

 

Total stockholders' and member's equity

 

544,539

 

 

 

543,736

 

 

 

961,703

 

 

 

426,991

 

 

 

(1,910,225

)

 

 

566,744

 

Total liabilities and stockholders' and member's equity

$

544,539

 

 

$

1,477,886

 

 

$

1,077,619

 

 

$

602,140

 

 

$

(2,540,838

)

 

$

1,161,346

 

 

 

 

(1)

Kraton Polymers LLC and Kraton Polymers Capital Corporation, a financing subsidiary, collectively, the Issuers, are co-issuers of the 6.75% senior notes due March 1, 2019. Kraton Polymers Capital Corporation has minimal assets and income. We do not believe that separate financial information concerning the Issuers would provide additional information that would be material to investors in making an investment decision.

KRATON PERFORMANCE POLYMERS, INC.

CONDENSED CONSOLIDATING BALANCE SHEET

December 31, 2013

(In thousands, except par value)

 

 

Kraton

 

 

Kraton Polymers LLC (1)

 

 

Guarantor Subsidiaries

 

 

Non-Guarantor Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

 

 

$

 

 

$

11,792

 

 

$

164,080

 

 

$

 

 

$

175,872

 

Receivables, net of allowances

 

 

 

 

80

 

 

 

45,971

 

 

 

83,305

 

 

 

 

 

 

129,356

 

Inventories of products

 

 

 

 

 

 

 

176,823

 

 

 

151,949

 

 

 

 

 

 

328,772

 

Inventories of materials and supplies

 

 

 

 

 

 

 

8,898

 

 

 

2,049

 

 

 

 

 

 

10,947

 

Deferred income taxes

 

 

 

 

 

 

 

3,952

 

 

 

3,644

 

 

 

 

 

 

7,596

 

Other current assets

 

 

 

 

2,071

 

 

 

1,541

 

 

 

17,053

 

 

 

 

 

 

20,665

 

Total current assets

 

 

 

 

2,151

 

 

 

248,977

 

 

 

422,080

 

 

 

 

 

 

673,208

 

Property, plant and equipment, less accumulated depreciation

 

 

 

 

47,157

 

 

 

241,650

 

 

 

125,450

 

 

 

 

 

 

414,257

 

Intangible assets, less accumulated amortization

 

 

 

 

34,208

 

 

 

23,280

 

 

 

 

 

 

 

 

 

57,488

 

Investment in consolidated subsidiaries

 

534,742

 

 

 

1,325,811

 

 

 

 

 

 

 

 

 

(1,860,553

)

 

 

 

Investment in unconsolidated joint venture

 

 

 

 

813

 

 

 

 

 

 

13,261

 

 

 

 

 

 

14,074

 

Debt issuance costs

 

 

 

 

6,000

 

 

 

1,874

 

 

 

1,339

 

 

 

 

 

 

9,213

 

Deferred income taxes

 

 

 

 

536

 

 

 

 

 

 

790

 

 

 

 

 

 

1,326

 

Other long-term assets

 

 

 

 

612

 

 

 

563,305

 

 

 

108,393

 

 

 

(647,079

)

 

 

25,231

 

Total assets

$

534,742

 

 

$

1,417,288

 

 

$

1,079,086

 

 

$

671,313

 

 

$

(2,507,632

)

 

$

1,194,797

 

LIABILITIES AND STOCKHOLDERS' AND

   MEMBER'S EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable-trade

$

 

 

$

104

 

 

$

48,259

 

 

$

67,373

 

 

$

 

 

$

115,736

 

Other payables and accruals

 

 

 

 

7,875

 

 

 

25,970

 

 

 

20,694

 

 

 

 

 

 

54,539

 

Deferred income taxes

 

 

 

 

 

 

 

 

 

 

182

 

 

 

 

 

 

182

 

Due to related party

 

 

 

 

 

 

 

 

 

 

24,603

 

 

 

 

 

 

24,603

 

Total current liabilities

 

 

 

 

7,979

 

 

 

74,229

 

 

 

112,852

 

 

 

 

 

 

195,060

 

Long-term debt, net of current portion

 

 

 

 

350,989

 

 

 

 

 

 

 

 

 

 

 

 

350,989

 

Deferred income taxes

 

 

 

 

10,553

 

 

 

3,953

 

 

 

3,853

 

 

 

 

 

 

18,359

 

Other long-term liabilities

 

 

 

 

513,560

 

 

 

64,394

 

 

 

145,116

 

 

 

(647,079

)

 

 

75,991

 

Total liabilities

 

 

 

 

883,081

 

 

 

142,576

 

 

 

261,821

 

 

 

(647,079

)

 

 

640,399

 

Commitments and contingencies (note 10)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' and member's equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock, $0.01 par value; 100,000 shares authorized; none issued

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock, $0.01 par value; 500,000 shares authorized

 

325

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

325

 

Additional paid in capital

 

363,590

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

363,590

 

Member's equity

 

 

 

 

534,742

 

 

 

972,485

 

 

 

353,326

 

 

 

(1,860,553

)

 

 

 

Retained earnings

 

170,827

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

170,827

 

Accumulated other comprehensive income (loss)

 

 

 

 

(535

)

 

 

(35,975

)

 

 

15,258

 

 

 

 

 

 

(21,252

)

Kraton stockholders' and member's equity

 

534,742

 

 

 

534,207

 

 

 

936,510

 

 

 

368,584

 

 

 

(1,860,553

)

 

 

513,490

 

Noncontrolling interest

 

 

 

 

 

 

 

 

 

 

40,908

 

 

 

 

 

 

40,908

 

Total stockholders' and member's equity

 

534,742

 

 

 

534,207

 

 

 

936,510

 

 

 

409,492

 

 

 

(1,860,553

)

 

 

554,398

 

Total liabilities and stockholders' and member's equity

$

534,742

 

 

$

1,417,288

 

 

$

1,079,086

 

 

$

671,313

 

 

$

(2,507,632

)

 

$

1,194,797

 

 

 

 

 

Consolidating Statement of Operations

KRATON PERFORMANCE POLYMERS, INC.

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

Three months ended June 30, 2014

(Unaudited)

(In thousands)

 

 

Kraton

 

 

Kraton Polymers LLC (1)

 

 

Guarantor Subsidiaries

 

 

Non-Guarantor Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

Sales revenue

$

 

 

$

 

 

$

174,233

 

 

$

199,590

 

 

$

(50,056

)

 

$

323,767

 

Cost of goods sold

 

 

 

 

(300

)

 

 

137,364

 

 

 

164,679

 

 

 

(50,056

)

 

 

251,687

 

Gross profit

 

 

 

 

300

 

 

 

36,869

 

 

 

34,911

 

 

 

 

 

 

72,080

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

 

 

4,050

 

 

 

483

 

 

 

3,466

 

 

 

 

 

 

7,999

 

Selling, general and administrative

 

 

 

 

19,771

 

 

 

37

 

 

 

8,472

 

 

 

 

 

 

28,280

 

Depreciation and amortization

 

 

 

 

5,587

 

 

 

7,351

 

 

 

3,731

 

 

 

 

 

 

16,669

 

Total operating expenses

 

 

 

 

29,408

 

 

 

7,871

 

 

 

15,669

 

 

 

 

 

 

52,948

 

Earnings in consolidated subsidiaries

 

10,868

 

 

 

45,693

 

 

 

 

 

 

 

 

 

(56,561

)

 

 

 

Earnings of unconsolidated joint venture

 

 

 

 

 

 

 

 

 

 

127

 

 

 

 

 

 

127

 

Interest expense (income), net

 

 

 

 

6,223

 

 

 

39

 

 

 

(32

)

 

 

 

 

 

6,230

 

Income before income taxes

 

10,868

 

 

 

10,362

 

 

 

28,959

 

 

 

19,401

 

 

 

(56,561

)

 

 

13,029

 

Income tax expense (benefit)

 

 

 

 

(506

)

 

 

2

 

 

 

2,665

 

 

 

 

 

 

2,161

 

Consolidated net income

 

10,868

 

 

 

10,868

 

 

 

28,957

 

 

 

16,736

 

 

 

(56,561

)

 

 

10,868

 

Net loss attributable to noncontrolling interest

 

 

 

 

 

 

 

 

 

 

(275

)

 

 

 

 

 

(275

)

Net income attributable to Kraton

$

10,868

 

 

$

10,868

 

 

$

28,957

 

 

$

17,011

 

 

$

(56,561

)

 

$

11,143

 

 

 

 

(1)

Kraton Polymers LLC and Kraton Polymers Capital Corporation, a financing subsidiary, collectively, the Issuers, are co-issuers of the 6.75% senior notes due March 1, 2019. Kraton Polymers Capital Corporation has minimal assets and income. We do not believe that separate financial information concerning the Issuers would provide additional information that would be material to investors in making an investment decision.

KRATON PERFORMANCE POLYMERS, INC.

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

Three months ended June 30, 2013

(Unaudited)

(In thousands)

 

 

Kraton

 

 

Kraton Polymers LLC (1)

 

 

Guarantor Subsidiaries

 

 

Non-Guarantor Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

Sales revenue

$

 

 

$

 

 

$

164,643

 

 

$

209,894

 

 

$

(39,994

)

 

$

334,543

 

Cost of goods sold

 

 

 

 

231

 

 

 

124,242

 

 

 

190,203

 

 

 

(39,994

)

 

 

274,682

 

Gross profit (loss)

 

 

 

 

(231

)

 

 

40,401

 

 

 

19,691

 

 

 

 

 

 

59,861

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

 

 

 

 

 

4,437

 

 

 

4,009

 

 

 

 

 

 

8,446

 

Selling, general and administrative

 

 

 

 

146

 

 

 

16,601

 

 

 

8,257

 

 

 

 

 

 

25,004

 

Depreciation and amortization

 

 

 

 

4,080

 

 

 

8,085

 

 

 

3,576

 

 

 

 

 

 

15,741

 

Total operating expenses

 

 

 

 

4,226

 

 

 

29,123

 

 

 

15,842

 

 

 

 

 

 

49,191

 

Earnings in consolidated subsidiaries

 

3,977

 

 

 

16,758

 

 

 

 

 

 

 

 

 

(20,735

)

 

 

 

Earnings of unconsolidated joint venture

 

 

 

 

 

 

 

 

 

 

121

 

 

 

 

 

 

121

 

Interest expense (income), net

 

 

 

 

9,044

 

 

 

(3,544

)

 

 

409

 

 

 

 

 

 

5,909

 

Income before income taxes

 

3,977

 

 

 

3,257

 

 

 

14,822

 

 

 

3,561

 

 

 

(20,735

)

 

 

4,882

 

Income tax expense (benefit)

 

 

 

 

(720

)

 

 

10

 

 

 

1,615

 

 

 

 

 

 

905

 

Consolidated net income

 

3,977

 

 

 

3,977

 

 

 

14,812

 

 

 

1,946

 

 

 

(20,735

)

 

 

3,977

 

Net income attributable to noncontrolling interest

 

 

 

 

 

 

 

 

 

 

148

 

 

 

 

 

 

148

 

Net income attributable to Kraton

$

3,977

 

 

$

3,977

 

 

$

14,812

 

 

$

1,798

 

 

$

(20,735

)

 

$

3,829

 

 

 

 

 

(1)

Kraton Polymers LLC and Kraton Polymers Capital Corporation, a financing subsidiary, collectively, the Issuers, are co-issuers of the 6.75% senior notes due March 1, 2019. Kraton Polymers Capital Corporation has minimal assets and income. We do not believe that separate financial information concerning the Issuers would provide additional information that would be material to investors in making an investment decision.

KRATON PERFORMANCE POLYMERS, INC.

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

Six months ended June 30, 2014

(Unaudited)

(In thousands)

 

 

Kraton

 

 

Kraton Polymers LLC (1)

 

 

Guarantor Subsidiaries

 

 

Non-Guarantor Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

Sales revenue

$

 

 

$

 

 

$

331,071

 

 

$

390,782

 

 

$

(86,430

)

 

$

635,423

 

Cost of goods sold

 

 

 

 

(15,414

)

 

 

264,565

 

 

 

343,549

 

 

 

(86,430

)

 

 

506,270

 

Gross profit

 

 

 

 

15,414

 

 

 

66,506

 

 

 

47,233

 

 

 

 

 

 

129,153

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

 

 

8,549

 

 

 

937

 

 

 

6,810

 

 

 

 

 

 

16,296

 

Selling, general and administrative

 

 

 

 

46,467

 

 

 

125

 

 

 

15,906

 

 

 

 

 

 

62,498

 

Depreciation and amortization

 

 

 

 

11,124

 

 

 

14,522

 

 

 

7,432

 

 

 

 

 

 

33,078

 

Total operating expenses

 

 

 

 

66,140

 

 

 

15,584

 

 

 

30,148

 

 

 

 

 

 

111,872

 

Earnings in consolidated subsidiaries

 

2,674

 

 

 

64,878

 

 

 

 

 

 

 

 

 

(67,552

)

 

 

 

Earnings of unconsolidated joint venture

 

 

 

 

 

 

 

 

 

 

244

 

 

 

 

 

 

244

 

Interest expense (income), net

 

 

 

 

12,478

 

 

 

164

 

 

 

(74

)

 

 

 

 

 

12,568

 

Income before income taxes

 

2,674

 

 

 

1,674

 

 

 

50,758

 

 

 

17,403

 

 

 

(67,552

)

 

 

4,957

 

Income tax expense (benefit)

 

 

 

 

(1,000

)

 

 

5

 

 

 

3,278

 

 

 

 

 

 

2,283

 

Consolidated net income

 

2,674

 

 

 

2,674

 

 

 

50,753

 

 

 

14,125

 

 

 

(67,552

)

 

 

2,674

 

Net loss attributable to noncontrolling interest

 

 

 

 

 

 

 

 

 

 

(560

)

 

 

 

 

 

(560

)

Net income attributable to Kraton

$

2,674

 

 

$

2,674

 

 

$

50,753

 

 

$

14,685

 

 

$

(67,552

)

 

$

3,234

 

 

 

 

 

(1)

Kraton Polymers LLC and Kraton Polymers Capital Corporation, a financing subsidiary, collectively, the Issuers, are co-issuers of the 6.75% senior notes due March 1, 2019. Kraton Polymers Capital Corporation has minimal assets and income. We do not believe that separate financial information concerning the Issuers would provide additional information that would be material to investors in making an investment decision.

KRATON PERFORMANCE POLYMERS, INC.

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

Six months ended June 30, 2013

(Unaudited)

(In thousands)

 

 

Kraton

 

 

Kraton Polymers LLC (1)

 

 

Guarantor Subsidiaries

 

 

Non-Guarantor Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

Sales revenue

$

 

 

$

 

 

$

342,225

 

 

$

413,445

 

 

$

(81,020

)

 

$

674,650

 

Cost of goods sold

 

 

 

 

1,964

 

 

 

272,361

 

 

 

361,573

 

 

 

(81,020

)

 

 

554,878

 

Gross profit (loss)

 

 

 

 

(1,964

)

 

 

69,864

 

 

 

51,872

 

 

 

 

 

 

119,772

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

 

 

 

 

 

8,780

 

 

 

7,579

 

 

 

 

 

 

16,359

 

Selling, general and administrative

 

 

 

 

148

 

 

 

35,572

 

 

 

15,398

 

 

 

 

 

 

51,118

 

Depreciation and amortization

 

 

 

 

8,159

 

 

 

15,619

 

 

 

7,061

 

 

 

 

 

 

30,839

 

Total operating expenses

 

 

 

 

8,307

 

 

 

59,971

 

 

 

30,038

 

 

 

 

 

 

98,316

 

Earnings in consolidated subsidiaries

 

153

 

 

 

34,544

 

 

 

 

 

 

 

 

 

(34,697

)

 

 

 

Earnings of unconsolidated joint venture

 

 

 

 

 

 

 

 

 

 

255

 

 

 

 

 

 

255

 

Interest expense (income), net

 

 

 

 

24,934

 

 

 

(7,120

)

 

 

1,393

 

 

 

 

 

 

19,207

 

Income (loss) before income taxes

 

153

 

 

 

(661

)

 

 

17,013

 

 

 

20,696

 

 

 

(34,697

)

 

 

2,504

 

Income tax expense (benefit)

 

 

 

 

(814

)

 

 

21

 

 

 

3,144

 

 

 

 

 

 

2,351

 

Consolidated net income

 

153

 

 

 

153

 

 

 

16,992

 

 

 

17,552

 

 

 

(34,697

)

 

 

153

 

Net income attributable to noncontrolling interest

 

 

 

 

 

 

 

 

 

 

72

 

 

 

 

 

 

72

 

Net income attributable to Kraton

$

153

 

 

$

153

 

 

$

16,992

 

 

$

17,480

 

 

$

(34,697

)

 

$

81

 

 

 

 

 

(1)

Kraton Polymers LLC and Kraton Polymers Capital Corporation, a financing subsidiary, collectively, the Issuers, are co-issuers of the 6.75% senior notes due March 1, 2019. Kraton Polymers Capital Corporation has minimal assets and income. We do not believe that separate financial information concerning the Issuers would provide additional information that would be material to investors in making an investment decision.

Consolidating Statement of Comprehensive Income

KRATON PERFORMANCE POLYMERS, INC.

CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME

Three months ended June 30, 2014

(Unaudited)

(In thousands)

 

 

Kraton

 

 

Kraton Polymers LLC (1)

 

 

Guarantor Subsidiaries

 

 

Non-Guarantor Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

Net income attributable to Kraton

$

10,868

 

 

$

10,868

 

 

$

28,957

 

 

$

17,011

 

 

$

(56,561

)

 

$

11,143

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustments, net of tax

 

 

 

 

6

 

 

 

 

 

 

1,131

 

 

 

 

 

 

1,137

 

Other comprehensive income, net of tax

 

 

 

 

6

 

 

 

 

 

 

1,131

 

 

 

 

 

 

1,137

 

Comprehensive income attributable to Kraton

 

10,868

 

 

 

10,874

 

 

 

28,957

 

 

 

18,142

 

 

 

(56,561

)

 

 

12,280

 

Comprehensive income attributable to noncontrolling interest

 

 

 

 

 

 

 

 

 

 

479

 

 

 

 

 

 

479

 

Consolidated comprehensive income

$

10,868

 

 

$

10,874

 

 

$

28,957

 

 

$

18,621

 

 

$

(56,561

)

 

$

12,759

 

 

 

 

(1)

Kraton Polymers LLC and Kraton Polymers Capital Corporation, a financing subsidiary, collectively, the Issuers, are co-issuers of the 6.75% senior notes due March 1, 2019. Kraton Polymers Capital Corporation has minimal assets and income. We do not believe that separate financial information concerning the Issuers would provide additional information that would be material to investors in making an investment decision.

KRATON PERFORMANCE POLYMERS, INC.

CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)

Three months ended June 30, 2013

(Unaudited)

(In thousands)

 

 

Kraton

 

 

Kraton Polymers LLC (1)

 

 

Guarantor Subsidiaries

 

 

Non-Guarantor Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

Net income attributable to Kraton

$

3,977

 

 

$

3,977

 

 

$

14,812

 

 

$

1,798

 

 

$

(20,735

)

 

$

3,829

 

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustments, net of tax

 

 

 

 

104

 

 

 

 

 

 

(4,079

)

 

 

 

 

 

(3,975

)

Other comprehensive income (loss), net of tax

 

 

 

 

104

 

 

 

 

 

 

(4,079

)

 

 

 

 

 

(3,975

)

Comprehensive income (loss) attributable to Kraton

 

3,977

 

 

 

4,081

 

 

 

14,812

 

 

 

(2,281

)

 

 

(20,735

)

 

 

(146

)

Comprehensive loss attributable to noncontrolling interest

 

 

 

 

 

 

 

 

 

 

(291

)

 

 

 

 

 

(291

)

Consolidated comprehensive income (loss)

$

3,977

 

 

$

4,081

 

 

$

14,812

 

 

$

(2,572

)

 

$

(20,735

)

 

$

(437

)

 

 

 

(1)

Kraton Polymers LLC and Kraton Polymers Capital Corporation, a financing subsidiary, collectively, the Issuers, are co-issuers of the 6.75% senior notes due March 1, 2019. Kraton Polymers Capital Corporation has minimal assets and income. We do not believe that separate financial information concerning the Issuers would provide additional information that would be material to investors in making an investment decision.

KRATON PERFORMANCE POLYMERS, INC.

CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)

Six months ended June 30, 2014

(Unaudited)

(In thousands)

 

 

Kraton

 

 

Kraton Polymers LLC (1)

 

 

Guarantor Subsidiaries

 

 

Non-Guarantor Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

Net income attributable to Kraton

$

2,674

 

 

$

2,674

 

 

$

50,753

 

 

$

14,685

 

 

$

(67,552

)

 

$

3,234

 

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustments, net of tax

 

 

 

 

(268

)

 

 

 

 

 

3,204

 

 

 

 

 

 

2,936

 

Other comprehensive income (loss), net of tax

 

 

 

 

(268

)

 

 

 

 

 

3,204

 

 

 

 

 

 

2,936

 

Comprehensive income attributable to Kraton

 

2,674

 

 

 

2,406

 

 

 

50,753

 

 

 

17,889

 

 

 

(67,552

)

 

 

6,170

 

Comprehensive loss attributable to noncontrolling interest

 

 

 

 

 

 

 

 

 

 

(387

)

 

 

 

 

 

(387

)

Consolidated comprehensive income

$

2,674

 

 

$

2,406

 

 

$

50,753

 

 

$

17,502

 

 

$

(67,552

)

 

$

5,783

 

 

 

(1)

Kraton Polymers LLC and Kraton Polymers Capital Corporation, a financing subsidiary, collectively, the Issuers, are co-issuers of the 6.75% senior notes due March 1, 2019. Kraton Polymers Capital Corporation has minimal assets and income. We do not believe that separate financial information concerning the Issuers would provide additional information that would be material to investors in making an investment decision.

KRATON PERFORMANCE POLYMERS, INC.

CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)

Six months ended June 30, 2013

(Unaudited)

(In thousands)

 

 

Kraton

 

 

Kraton Polymers LLC (1)

 

 

Guarantor Subsidiaries

 

 

Non-Guarantor Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

Net income attributable to Kraton

$

153

 

 

$

153

 

 

$

16,992

 

 

$

17,480

 

 

$

(34,697

)

 

$

81

 

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustments, net of tax

 

 

 

 

(2

)

 

 

 

 

 

(13,244

)

 

 

 

 

 

(13,246

)

Realized gain from interest rate swap, net of tax

 

 

 

 

837

 

 

 

 

 

 

 

 

 

 

 

 

837

 

Unrealized loss from net investment hedge, net of tax

 

 

 

 

(225

)

 

 

 

 

 

 

 

 

 

 

 

(225

)

Other comprehensive income (loss), net of tax

 

 

 

 

610

 

 

 

 

 

 

(13,244

)

 

 

 

 

 

(12,634

)

Comprehensive income attributable to Kraton

 

153

 

 

 

763

 

 

 

16,992

 

 

 

4,236

 

 

 

(34,697

)

 

 

(12,553

)

Comprehensive loss attributable to noncontrolling interest

 

 

 

 

 

 

 

 

 

 

(67

)

 

 

 

 

 

(67

)

Consolidated comprehensive income

$

153

 

 

$

763

 

 

$

16,992

 

 

$

4,169

 

 

$

(34,697

)

 

$

(12,620

)

 

 

 

(1)

Kraton Polymers LLC and Kraton Polymers Capital Corporation, a financing subsidiary, collectively, the Issuers, are co-issuers of the 6.75% senior notes due March 1, 2019. Kraton Polymers Capital Corporation has minimal assets and income. We do not believe that separate financial information concerning the Issuers would provide additional information that would be material to investors in making an investment decision.

Consolidating Statement of Cash Flows

KRATON PERFORMANCE POLYMERS, INC.

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

Six months ended June 30, 2014

(Unaudited)

(In thousands)

 

 

Kraton

 

 

Kraton Polymers LLC (1)

 

 

Guarantor Subsidiaries

 

 

Non-Guarantor Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

Cash flows provided by (used in) operating activities

$

 

 

$

(15,142

)

 

$

35,993

 

 

$

(72,409

)

 

$

 

 

$

(51,558

)

Cash flows provided by (used in) investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from intercompany loans

 

 

 

 

15,800

 

 

 

 

 

 

 

 

 

(15,800

)

 

 

 

Purchase of property, plant and equipment

 

 

 

 

(384

)

 

 

(23,607

)

 

 

(28,984

)

 

 

 

 

 

(52,975

)

Purchase of software and other intangibles

 

 

 

 

(1,194

)

 

 

(595

)

 

 

 

 

 

 

 

 

(1,789

)

Net cash provided by (used in) investing activities

 

 

 

 

14,222

 

 

 

(24,202

)

 

 

(28,984

)

 

 

(15,800

)

 

 

(54,764

)

Cash flows provided by (used in) financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from debt

 

 

 

 

 

 

 

24,000

 

 

 

 

 

 

 

 

 

24,000

 

Repayments of debt

 

 

 

 

 

 

 

(24,000

)

 

 

 

 

 

 

 

 

(24,000

)

Capital lease payments

 

 

 

 

 

 

 

(4,495

)

 

 

 

 

 

 

 

 

(4,495

)

Purchase of treasury stock

 

(667

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(667

)

Cash contributions from member

 

 

 

 

 

 

 

(667

)

 

 

 

 

 

667

 

 

 

 

Cash distributions to member

 

(369

)

 

 

1,036

 

 

 

 

 

 

 

 

 

(667

)

 

 

 

Proceeds from the exercise of stock options

 

1,036

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,036

 

Payments on intercompany loans

 

 

 

 

 

 

 

(15,800

)

 

 

 

 

 

15,800

 

 

 

 

Net cash provided by (used in) financing activities

 

 

 

 

1,036

 

 

 

(20,962

)

 

 

 

 

 

15,800

 

 

 

(4,126

)

Effect of exchange rate differences on cash

 

 

 

 

 

 

 

 

 

 

467

 

 

 

 

 

 

467

 

Net increase (decrease) in cash and cash equivalents

 

 

 

 

116

 

 

 

(9,171

)

 

 

(100,926

)

 

 

 

 

 

(109,981

)

Cash and cash equivalents, beginning of period

 

 

 

 

 

 

 

11,792

 

 

 

164,080

 

 

 

 

 

 

175,872

 

Cash and cash equivalents, end of period

$

 

 

$

116

 

 

$

2,621

 

 

$

63,154

 

 

$

 

 

$

65,891

 

 

 

(1)

Kraton Polymers LLC and Kraton Polymers Capital Corporation, a financing subsidiary, collectively, the Issuers, are co-issuers of the 6.75% senior notes due March 1, 2019. Kraton Polymers Capital Corporation has minimal assets and income. We do not believe that separate financial information concerning the Issuers would provide additional information that would be material to investors in making an investment decision.

KRATON PERFORMANCE POLYMERS, INC.

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

Six months ended June 30, 2013

(Unaudited)

(In thousands)

 

 

Kraton

 

 

Kraton Polymers LLC (1)

 

 

Guarantor Subsidiaries

 

 

Non-Guarantor Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

Cash flows provided by (used in) operating activities

$

 

 

$

2,851

 

 

$

(63,585

)

 

$

56,285

 

 

$

 

 

$

(4,449

)

Cash flows provided by (used in) investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Repayments of intercompany loans

 

 

 

 

80,705

 

 

 

 

 

 

 

 

 

(80,705

)

 

 

 

Purchase of property, plant and equipment

 

 

 

 

 

 

 

(9,412

)

 

 

(25,330

)

 

 

 

 

 

(34,742

)

Purchase of software and other intangibles

 

 

 

 

 

 

 

(1,770

)

 

 

(175

)

 

 

 

 

 

(1,945

)

Settlement of net investment hedge

 

 

 

 

(2,225

)

 

 

 

 

 

 

 

 

 

 

 

(2,225

)

Net cash provided by (used in) investing activities

 

 

 

 

78,480

 

 

 

(11,182

)

 

 

(25,505

)

 

 

(80,705

)

 

 

(38,912

)

Cash flows provided by (used in) financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from debt

 

 

 

 

 

 

 

40,000

 

 

 

 

 

 

 

 

 

40,000

 

Repayments of debt

 

 

 

 

(96,875

)

 

 

(40,000

)

 

 

 

 

 

 

 

 

(136,875

)

Capital lease payments

 

 

 

 

 

 

 

(950

)

 

 

 

 

 

 

 

 

(950

)

Cash contributions from member

 

 

 

 

15,544

 

 

 

 

 

 

(15,544

)

 

 

 

 

 

 

Cash distributions to member

 

(310

)

 

 

 

 

 

 

 

 

310

 

 

 

 

 

 

 

Contribution from noncontrolling interest

 

 

 

 

 

 

 

 

 

 

15,174

 

 

 

 

 

 

15,174

 

Proceeds from the exercise of stock options

 

310

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

310

 

Debt issuance costs

 

 

 

 

 

 

 

(3,310

)

 

 

(1,484

)

 

 

 

 

 

(4,794

)

Proceeds from (repayments of) intercompany loans

 

 

 

 

 

 

 

17,148

 

 

 

(97,853

)

 

 

80,705

 

 

 

 

Net cash provided by (used in) financing activities

 

 

 

 

(81,331

)

 

 

12,888

 

 

 

(99,397

)

 

 

80,705

 

 

 

(87,135

)

Effect of exchange rate differences on cash

 

 

 

 

 

 

 

 

 

 

(4,001

)

 

 

 

 

 

(4,001

)

Net decrease in cash and cash equivalents

 

 

 

 

 

 

 

(61,879

)

 

 

(72,618

)

 

 

 

 

 

(134,497

)

Cash and cash equivalents, beginning of period

 

 

 

 

 

 

 

80,903

 

 

 

142,263

 

 

 

 

 

 

223,166

 

Cash and cash equivalents, end of period

$

 

 

$

 

 

$

19,024

 

 

$

69,645

 

 

$

 

 

$

88,669