XML 54 R36.htm IDEA: XBRL DOCUMENT v3.3.0.814
Supplemental Consolidating Financial Information Condensed Statement of Comprehensive Income (Tables)
9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Statement of Comprehensive Income [Abstract]    
Condensed Statement Of Comprehensive Income [Table Text Block]
Chiquita Brands International, Inc.
Condensed Consolidating Statement of Comprehensive Income (Unaudited)
Quarter Ended September 30, 2015
(in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CBII
 
CBLLC
 
Guarantor
 
Non-Guarantor
 
Consolidating
 
Company
 
 
(Co-issuer)
 
(Co-issuer)
 
Subsidiaries
 
Subsidiaries
 
Eliminations
 
Consolidated
Net income (loss)
 
$
10,169

 
$
13,005

 
$
8,900

 
$
29,228

 
$
(51,133
)
 
$
10,169

Other comprehensive income (loss), net of tax where applicable:
 
 
 
 
 
 
 
 
 
 
 
 
Unrealized foreign currency translation gains
 

 

 

 

 

 

Realized (gains) losses for foreign currency translation on business disposal reclassified into Other income (expense), net
 

 

 

 

 

 

Net other comprehensive income (loss) related to foreign currency translation
 

 

 

 

 

 

 
 
 
 
 
 
 
 
 
 
 
 
 
Unrealized gains (losses) on derivatives for the period
 

 

 

 
(620
)
 

 
(620
)
Derivative gains reclassified into Net sales
 

 

 

 
(7,876
)
 

 
(7,876
)
Derivative losses reclassified into Cost of sales
 

 

 

 
3,760

 

 
3,760

Net other comprehensive income related to derivatives
 

 

 

 
(4,736
)
 

 
(4,736
)
 
 
 
 
 
 
 
 
 
 
 
 
 
Actuarial gains (losses) for the period, net of tax
 

 
1

 

 
(2
)
 

 
(1
)
Amortization included in pension cost
 

 
102

 

 
180

 

 
282

Net other comprehensive income (loss) related to defined benefit pension and severance plans
 

 
103

 

 
178

 

 
281

 
 
 
 
 
 
 
 
 
 
 
 
 
Other comprehensive income (loss) of investments in subsidiaries
 
(4,455
)
 
(4,558
)
 

 

 
9,013

 

 
 
 
 
 
 
 
 
 
 
 
 
 
Comprehensive income (loss)
 
$
5,714

 
$
8,550

 
$
8,900

 
$
24,670

 
$
(42,120
)
 
$
5,714

Chiquita Brands International, Inc.
Condensed Consolidating Statement of Comprehensive Income (Unaudited)
Quarter Ended September 30, 2014
(in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CBII
 
CBLLC
 
Guarantor
 
Non-Guarantor
 
Consolidating
 
Company
 
 
(Co-issuer)
 
(Co-issuer)
 
Subsidiaries
 
Subsidiaries
 
Eliminations
 
Consolidated
Net income (loss)
 
$
(17,956
)
 
$
6,926

 
$
2,675

 
$
4,226

 
$
(13,827
)
 
$
(17,956
)
Unrealized foreign currency translation gains
 

 

 

 
1

 

 
1

Realized losses for foreign currency translation on business disposal reclassified into Other income (expense), net
 

 

 

 

 

 

Net other comprehensive income related to foreign currency translation
 

 

 

 
1

 

 
1

 
 
 
 
 
 
 
 
 
 
 
 
 
Unrealized losses on derivatives for the period
 

 

 

 
19,072

 

 
19,072

Derivative losses reclassified into Net sales
 

 

 

 
(1,543
)
 

 
(1,543
)
Derivative gains reclassified into Cost of sales
 

 

 

 
822

 

 
822

Net other comprehensive loss related to derivatives
 

 

 

 
18,351

 

 
18,351

 
 
 
 
 
 
 
 
 
 
 
 
 
Actuarial losses for the period, net of tax
 

 
1

 

 
(1
)
 

 

Amortization included in pension cost
 

 
102

 

 
195

 

 
297

Net other comprehensive income (loss) related to defined benefit pension and severance plans
 

 
103

 

 
194

 

 
297

 
 

 

 

 
18,351

 

 
18,351

Other comprehensive income (loss) of investments in subsidiaries
 
18,649

 
18,546

 

 

 
(37,195
)
 

 
 
 
 
 
 
 
 
 
 
 
 
 
Comprehensive income (loss)
 
$
693

 
$
25,575

 
$
2,675

 
$
22,772

 
$
(51,022
)
 
$
693

Chiquita Brands International, Inc.
Condensed Consolidating Statement of Comprehensive Income (Unaudited)
Nine Months Ended September 30, 2015
(in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CBII
 
CBLLC
 
Guarantor
 
Non-Guarantor
 
Consolidating
 
Company
 
 
(Co-issuer)
 
(Co-issuer)
 
Subsidiaries
 
Subsidiaries
 
Eliminations
 
Consolidated
Net income (loss)
 
$
5,131

 
$
58,819

 
$
27,150

 
$
150,252

 
$
(236,221
)
 
$
5,131

Other comprehensive income (loss), net of tax where applicable:
 
 
 
 
 
 
 
 
 
 
 
 
Unrealized foreign currency translation gains
 

 

 

 
2

 

 
2

Realized losses for foreign currency translation on business disposal reclassified into Other income (expense), net
 

 

 

 
559

 

 
559

Net other comprehensive income related to foreign currency translation
 

 

 

 
561

 

 
561

 
 
 
 
 
 
 
 
 
 
 
 
 
Unrealized gains (losses) on derivatives for the period
 

 

 

 
15,384

 

 
15,384

Derivative gains reclassified into Net sales
 

 

 

 
(38,683
)
 

 
(38,683
)
Derivative losses reclassified into Cost of sales
 

 

 

 
16,000

 

 
16,000

Net other comprehensive income related to derivatives
 

 

 

 
(7,299
)
 

 
(7,299
)
 
 
 
 
 
 
 
 
 
 
 
 
 
Actuarial gains for the period, net of tax
 

 
1,112

 

 
2,154

 

 
3,266

Amortization included in pension cost
 

 
340

 

 
541

 

 
881

Net other comprehensive income related to defined benefit pension and severance plans
 

 
1,452

 

 
2,695

 

 
4,147

 
 
 
 
 
 
 
 
 
 
 
 
 
Other comprehensive income (loss) of investments in subsidiaries
 
(2,591
)
 
(4,043
)
 

 

 
6,634

 

 
 
 
 
 
 
 
 
 
 
 
 
 
Comprehensive income (loss)
 
$
2,540

 
$
56,228

 
$
27,150

 
$
146,209

 
$
(229,587
)
 
$
2,540

Chiquita Brands International, Inc.
Condensed Consolidating Statement of Comprehensive Income (Unaudited)
Nine Months Ended September 30, 2015
(in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CBII
 
CBLLC
 
Guarantor
 
Non-Guarantor
 
Consolidating
 
Company
 
 
(Co-issuer)
 
(Co-issuer)
 
Subsidiaries
 
Subsidiaries
 
Eliminations
 
Consolidated
Net income (loss)
 
$
5,131

 
$
58,819

 
$
27,150

 
$
150,252

 
$
(236,221
)
 
$
5,131

Other comprehensive income (loss), net of tax where applicable:
 
 
 
 
 
 
 
 
 
 
 
 
Unrealized foreign currency translation gains
 

 

 

 
2

 

 
2

Realized losses for foreign currency translation on business disposal reclassified into Other income (expense), net
 

 

 

 
559

 

 
559

Net other comprehensive income related to foreign currency translation
 

 

 

 
561

 

 
561

 
 
 
 
 
 
 
 
 
 
 
 
 
Unrealized gains (losses) on derivatives for the period
 

 

 

 
15,384

 

 
15,384

Derivative gains reclassified into Net sales
 

 

 

 
(38,683
)
 

 
(38,683
)
Derivative losses reclassified into Cost of sales
 

 

 

 
16,000

 

 
16,000

Net other comprehensive income related to derivatives
 

 

 

 
(7,299
)
 

 
(7,299
)
 
 
 
 
 
 
 
 
 
 
 
 
 
Actuarial gains for the period, net of tax
 

 
1,112

 

 
2,154

 

 
3,266

Amortization included in pension cost
 

 
340

 

 
541

 

 
881

Net other comprehensive income related to defined benefit pension and severance plans
 

 
1,452

 

 
2,695

 

 
4,147

 
 
 
 
 
 
 
 
 
 
 
 
 
Other comprehensive income (loss) of investments in subsidiaries
 
(2,591
)
 
(4,043
)
 

 

 
6,634

 

 
 
 
 
 
 
 
 
 
 
 
 
 
Comprehensive income (loss)
 
$
2,540

 
$
56,228

 
$
27,150

 
$
146,209

 
$
(229,587
)
 
$
2,540


Chiquita Brands International, Inc.
Condensed Consolidating Statement of (Operations) (Unaudited)
Nine Months Ended September 30, 2014
(in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CBII
 
CBLLC
 
Guarantor
 
Non-Guarantor
 
Consolidating
 
Company
 
 
(Co-issuer)
 
(Co-issuer)
 
Subsidiaries
 
Subsidiaries
 
Eliminations
 
Consolidated
Net sales
 

 
651,515

 
911,465

 
1,504,218

 
(740,810
)
 
2,326,388

Cost of sales
 

 
625,157

 
805,599

 
1,374,743

 
(740,404
)
 
2,065,095

Selling, general and administrative
 
25,276

 
12,704

 
64,194

 
60,830

 

 
163,004

Transaction Costs
 
16,907

 

 

 

 

 
16,907

Depreciation
 

 
3,589

 
19,230

 
16,092

 

 
38,911

Amortization
 

 

 
7,006

 
19

 

 
7,025

Equity in losses in investees
 
(43,502
)
 
(61,741
)
 
4,540

 
(437
)
 
100,703

 
(437
)
Operating income (loss)
 
1,319

 
71,806

 
10,896

 
52,971

 
(101,109
)
 
35,883

Interest income
 

 
2

 
33

 
1,870

 

 
1,905

Interest expense
 
(16,136
)
 
(27,568
)
 
(2,291
)
 
(336
)
 

 
(46,331
)
Loss on debt extinguishment
 

 
(521
)
 

 

 

 
(521
)
Other income (expense), net
 
581

 
(217
)
 
235

 
(6,177
)
 
406

 
(5,172
)
Income (loss) before income taxes
 
(14,236
)
 
43,502

 
8,873

 
48,328

 
(100,703
)
 
(14,236
)
Income tax expense
 
(10,487
)
 
(5,620
)
 
(3,512
)
 
(4,039
)
 
13,171

 
(10,487
)
Net income (loss)
 
$
(24,723
)
 
$
37,882

 
$
5,361

 
$
44,289

 
$
(87,532
)
 
$
(24,723
)