XML 54 R44.htm IDEA: XBRL DOCUMENT v2.4.1.9
Note 19 - Segment Information (Tables)
12 Months Ended
Dec. 31, 2014
Note 19 - Segment Information (Tables) [Line Items]  
Schedule Reconciling Net (Loss) Income To Adjusted EBITDA [Table Text Block]
(in $ millions)
 
For the year ended
December 31, 2014
   
For the
period from inception
(April 23, 2013) through
December 31, 2013
     
For the ten months ended
October 31, 2013
   
For the year ended
December 31, 2012
 
   
Successor
   
Successor
     
Predecessor
   
Predecessor
 
                           
Adjusted EBITDA
  $ 212.2     $ 27.4       $ 152.7     $ 162.2  
Adjustments to reconcile net (loss) income:
                                 
Income tax benefit (provision)
    6.7       5.8         (13.0 )     (24.7 )
Interest expense
    (38.7 )     (5.5 )       (46.3 )     (49.7 )
Depreciation and amortization expense
    (88.0 )     (12.8 )       (32.8 )     (42.2 )
Non-cash charges related to preferred dividend rights
    -       (172.0 )       -       -  
Equity based compensation
    (1.3 )     (0.5 )       (9.3 )     (0.2 )
Restructuring and related expenses
    (3.0 )     (3.5 )       (4.5 )     (1.2 )
Manufacturer's profit in inventory adjustment
    (35.5 )     (23.9 )       -       -  
Non-cash fair value adjustment to contingent consideration
    (29.1 )     0.7         -       -  
Acquisition transaction costs
    (47.8 )     (15.2 )       (16.9 )     -  
Debt extinguishment
    -       -         (18.8 )     -  
Other (expense) income
    (5.4 )     5.3         2.1       1.8  
                                   
Net (loss) income attributable to common shareholders
  $ (29.9 )   $ (194.2 )     $ 13.2     $ 46.0  
Schedule of Revenue by Major Customers by Reporting Segments [Table Text Block]
   
For the year ended
December 31, 2014
   
For the
period from inception
(April 23, 2013) through
December 31, 2013
     
For the ten months ended
October 31, 2013
   
For the year ended
December 31, 2012
 
   
(Successor)
   
(Successor)
     
(Predecessor)
   
(Predecessor)
 
                           
Net Sales*:
                         
United States
  $ 217.4       31.5       $ 176.4     $ 205.6  
                                   
Foreign Net Sales:
                                 
United Kingdom
    119.1       17.8         93.4       115.2  
China
    87.8       13.5         64.2       66.3  
Other countries
    418.9       55.4         293.7       344.1  
Total Foreign Net Sales
    625.8       86.7         451.3       525.6  
Total consolidated net sales
  $ 843.2     $ 118.2       $ 627.7     $ 731.2  
Schedule of Revenue from External Customers and Long-Lived Assets, by Geographical Areas [Table Text Block]
   
December 31, 2014
 
Long lived assets, net (1)
     
       
United States
  $ 64.8  
         
Foreign countries
       
Belgium
    28.9  
United Kingdom
    28.0  
Other countries
    53.3  
      110.2  
Total long lived assets, net
  $ 175.0  
   
December 31, 2013
 
       
United States
  $ 56.5  
         
Foreign countries
       
United Kingdom
    30.0  
China
    17.4  
Italy
    13.8  
Other countries
    18.5  
      79.7  
Total long lived assets, net
  $ 136.2  
Reconciliation of Revenue from Segments to Consolidated [Table Text Block]
   
For the year ended
December 31, 2014
   
For the period from inception
(April 23, 2013) through
December 31, 2013
     
For the ten months ended
October 31, 2013
   
For the year ended
December 31, 2012
 
   
(Successor)
   
(Successor)
     
(Predecessor)
   
(Predecessor)
 
                           
Performance Materials
                         
Industrial Group
  $ 429.4     $ 67.7       $ 353.4     $ 411.1  
Electronics Group
    159.9       24.9         128.4       148.4  
      589.3       92.6         481.8       559.5  
                                   
Graphic Solutions
    165.9       25.6         145.9       171.7  
                                   
AgroSolutions
    88.0       -         -       -  
                                   
Total consolidated net sales
  $ 843.2     $ 118.2       $ 627.7     $ 731.2  
Operations [Member]  
Note 19 - Segment Information (Tables) [Line Items]  
Schedule of Segment Reporting Information, by Segment [Table Text Block]
   
For the year ended
December 31, 2014
   
For the
period from inception
(April 23, 2013) through
December 31, 2013
     
For the ten months ended
October 31, 2013
   
For the year ended
December 31, 2012
 
   
(Successor)
   
(Successor)
     
(Predecessor)
   
(Predecessor)
 
                           
Net Sales:
                         
Performance Materials
  $ 589.3     $ 92.6       $ 481.8     $ 559.5  
Graphic Solutions
    165.9       25.6         145.9       171.7  
AgroSolutions
    88.0       -         -       -  
Consolidated net sales
    843.2       118.2         627.7       731.2  
                                   
Depreciation and amortization:
                                 
Performance Materials
    55.0       9.7         26.5       34.0  
Graphic Solutions
    21.3       3.1         6.3       8.2  
AgroSolutions
    11.7       -         -       -  
Consolidated depreciation and amortization
    88.0       12.8         32.8       42.2  
                                   
Adjusted EBITDA
                                 
Performance Materials
    148.7       21.6         115.0       118.6  
Graphic Solutions
    47.5       5.8         37.7       43.6  
AgroSolutions
    16.0       -         -       -  
Adjusted EBITDA
  $ 212.2     $ 27.4       $ 152.7     $ 162.2