XML 56 R44.htm IDEA: XBRL DOCUMENT v3.8.0.1
Guarantor Disclosures (Tables)
9 Months Ended
Sep. 30, 2017
Guarantees [Abstract]  
Condensed Consolidating Financial Information Balance Sheet
Condensed Consolidating Financial Information as of September 30, 2017
 
 
Westlake
Chemical
Corporation
 
100% Owned
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Balance Sheet
 
 
 
 
 
 
 
 
 
 
Current assets
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
334,111

 
$
33,089

 
$
311,033

 
$

 
$
678,233

Accounts receivable, net
 
3,060,591

 
4,048,824

 
432,238

 
(6,398,674
)
 
1,142,979

Inventories
 

 
631,322

 
203,513

 

 
834,835

Prepaid expenses and other current assets
 
16,616

 
31,785

 
22,365

 
(35,906
)
 
34,860

Restricted cash
 

 
1,275

 
7,351

 

 
8,626

Total current assets
 
3,411,318

 
4,746,295

 
976,500

 
(6,434,580
)
 
2,699,533

Property, plant and equipment, net
 

 
4,330,104

 
2,013,533

 

 
6,343,637

Other assets, net
 
 
 
 
 
 
 
 
 
 
Goodwill
 

 
854,896

 
156,446

 

 
1,011,342

Customer relationships, net
 

 
493,960

 
141,924

 

 
635,884

Other intangible assets, net
 

 
92,155

 
74,011

 

 
166,166

Deferred charges and other assets, net
 
9,890,164

 
551,732

 
1,372,070

 
(11,426,403
)
 
387,563

Total other assets, net
 
9,890,164

 
1,992,743

 
1,744,451

 
(11,426,403
)
 
2,200,955

Total assets
 
$
13,301,482

 
$
11,069,142

 
$
4,734,484

 
$
(17,860,983
)
 
$
11,244,125

Current liabilities
 
 
 
 
 
 
 
 
 
 
Accounts payable
 
$
5,821,323

 
$
830,824

 
$
128,673

 
$
(6,220,016
)
 
$
560,804

Accrued liabilities
 
155,106

 
436,816

 
232,114

 
(214,564
)
 
609,472

Total current liabilities
 
5,976,429

 
1,267,640

 
360,787

 
(6,434,580
)
 
1,170,276

Long-term debt, net
 
3,256,280

 
4,334,142

 
223,578

 
(4,464,598
)
 
3,349,402

Deferred income taxes
 

 
1,577,209

 
106,587

 
(22,882
)
 
1,660,914

Pension and other liabilities
 

 
364,011

 
148,023

 

 
512,034

Total liabilities
 
9,232,709

 
7,543,002

 
838,975

 
(10,922,060
)
 
6,692,626

Total Westlake Chemical Corporation
   stockholders' equity
 
4,068,773

 
3,526,140

 
3,412,784

 
(6,938,923
)
 
4,068,774

Noncontrolling interests
 

 

 
482,725

 

 
482,725

Total equity
 
4,068,773

 
3,526,140

 
3,895,509

 
(6,938,923
)
 
4,551,499

Total liabilities and equity
 
$
13,301,482

 
$
11,069,142

 
$
4,734,484

 
$
(17,860,983
)
 
$
11,244,125

Condensed Consolidating Financial Information as of December 31, 2016
 
 
Westlake
Chemical
Corporation
 
100% Owned
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Balance Sheet
 
 
 
 
 
 
 
 
 
 
Current assets
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
146,990

 
$
53,006

 
$
259,457

 
$

 
$
459,453

Accounts receivable, net
 
2,117,540

 
3,329,871

 
323,931

 
(4,832,599
)
 
938,743

Inventories
 

 
597,819

 
203,281

 

 
801,100

Prepaid expenses and other current assets
 
30,748

 
41,755

 
12,494

 
(36,504
)
 
48,493

Restricted cash
 

 

 
160,527

 

 
160,527

Total current assets
 
2,295,278

 
4,022,451

 
959,690

 
(4,869,103
)
 
2,408,316

Property, plant and equipment, net
 

 
4,475,943

 
1,944,119

 

 
6,420,062

Other assets, net
 
 
 
 
 
 
 
 
 
 
Goodwill
 

 
791,706

 
154,847

 

 
946,553

Customer relationships, net
 

 
468,645

 
142,970

 

 
611,615

Other intangible assets, net
 

 
130,243

 
71,177

 
(25,581
)
 
175,839

Deferred charges and other assets, net
 
9,170,042

 
874,003

 
1,115,877

 
(10,832,054
)
 
327,868

Total other assets, net
 
9,170,042

 
2,264,597

 
1,484,871

 
(10,857,635
)
 
2,061,875

Total assets
 
$
11,465,320

 
$
10,762,991

 
$
4,388,680

 
$
(15,726,738
)
 
$
10,890,253

Current liabilities
 
 
 
 
 
 
 
 
 
 
Accounts payable
 
$
4,330,375

 
$
748,364

 
$
225,300

 
$
(4,807,780
)
 
$
496,259

Accrued liabilities
 
26,367

 
389,216

 
183,223

 
(61,323
)
 
537,483

Term loan
 

 

 
149,341

 

 
149,341

Total current liabilities
 
4,356,742

 
1,137,580

 
557,864

 
(4,869,103
)
 
1,183,083

Long-term debt, net
 
3,584,949

 
4,090,775

 

 
(3,997,070
)
 
3,678,654

Deferred income taxes
 

 
1,581,260

 
91,809

 
(22,494
)
 
1,650,575

Pension and other liabilities
 

 
360,622

 
125,274

 

 
485,896

Total liabilities
 
7,941,691

 
7,170,237

 
774,947

 
(8,888,667
)
 
6,998,208

Total Westlake Chemical Corporation
   stockholders' equity
 
3,523,629

 
3,592,754

 
3,245,317

 
(6,838,071
)
 
3,523,629

Noncontrolling interests
 

 

 
368,416

 

 
368,416

Total equity
 
3,523,629

 
3,592,754

 
3,613,733

 
(6,838,071
)
 
3,892,045

Total liabilities and equity
 
$
11,465,320

 
$
10,762,991

 
$
4,388,680

 
$
(15,726,738
)
 
$
10,890,253

Condensed Consolidating Financial Information Statement Of Operations
Condensed Consolidating Financial Information for the Three Months Ended September 30, 2017
 
 
Westlake
Chemical
Corporation
 
100% Owned
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Statement of Operations
 
 
 
 
 
 
 
 
 
 
Net sales
 
$

 
$
1,704,086

 
$
837,536

 
$
(432,733
)
 
$
2,108,889

Cost of sales
 

 
1,371,813

 
665,124

 
(426,100
)
 
1,610,837

Gross profit
 

 
332,273

 
172,412

 
(6,633
)
 
498,052

Selling, general and administrative expenses
 
1,509

 
93,149

 
37,617

 
(6,633
)
 
125,642

Transaction and integration-related costs
 

 
6,387

 
276

 

 
6,663

Income (loss) from operations
 
(1,509
)
 
232,737

 
134,519

 

 
365,747

Other income (expense)
 
 
 
 
 
 
 
 
 
 
Interest expense
 
(38,811
)
 
(44,381
)
 
(1,635
)
 
44,791

 
(40,036
)
Other income, net
 
37,563

 
2,517

 
6,769

 
(44,791
)
 
2,058

Income (loss) before income taxes
 
(2,757
)
 
190,873

 
139,653

 

 
327,769

Provision for (benefit from) income taxes
 
(599
)
 
92,597

 
16,621

 

 
108,619

Equity in net income of subsidiaries
 
212,989

 

 

 
(212,989
)
 

Net income
 
210,831

 
98,276

 
123,032

 
(212,989
)
 
219,150

Net income attributable to noncontrolling
   interests
 

 

 
8,318

 

 
8,318

Net income attributable to Westlake Chemical
   Corporation
 
$
210,831

 
$
98,276

 
$
114,714

 
$
(212,989
)
 
$
210,832

Comprehensive income attributable to
   Westlake Chemical Corporation
 
$
254,400

 
$
98,455

 
$
158,160

 
$
(256,615
)
 
$
254,400


Condensed Consolidating Financial Information for the Three Months Ended September 30, 2016
 
 
Westlake
Chemical
Corporation
 
100% Owned
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Statement of Operations
 
 
 
 
 
 
 
 
 
 
Net sales
 
$

 
$
984,937

 
$
611,983

 
$
(317,892
)
 
$
1,279,028

Cost of sales
 

 
892,198

 
497,460

 
(312,763
)
 
1,076,895

Gross profit
 

 
92,739

 
114,523

 
(5,129
)
 
202,133

Selling, general and administrative expenses
 
2,092

 
47,952

 
27,814

 
(5,129
)
 
72,729

Transactions and integration-related costs
 

 
82,687

 
154

 

 
82,841

Income (loss) from operations
 
(2,092
)
 
(37,900
)
 
86,555

 

 
46,563

Other income (expense)
 
 
 
 
 
 
 
 
 
 
Interest expense
 
(22,130
)
 
(22,207
)
 
(908
)
 
20,879

 
(24,366
)
Other income (expense), net
 
35,405

 
(15,189
)
 
41,928

 
(20,879
)
 
41,265

Income (loss) before income taxes
 
11,183

 
(75,296
)
 
127,575

 

 
63,462

Provision for (benefit from) income taxes
 
(2,088
)
 
(11,080
)
 
6,616

 

 
(6,552
)
Equity in net income of subsidiaries
 
52,391

 

 

 
(52,391
)
 

Net income
 
65,662

 
(64,216
)
 
120,959

 
(52,391
)
 
70,014

Net income attributable to noncontrolling
   interests
 

 

 
4,352

 

 
4,352

Net income attributable to Westlake Chemical
   Corporation
 
$
65,662

 
$
(64,216
)
 
$
116,607

 
$
(52,391
)
 
$
65,662

Comprehensive income attributable to
   Westlake Chemical Corporation
 
$
39,636

 
$
(64,113
)
 
$
104,129

 
$
(40,015
)
 
$
39,637


Condensed Consolidating Financial Information for the Nine Months Ended September 30, 2017
 
 
Westlake
Chemical
Corporation
 
100% Owned
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Statement of Operations
 
 
 
 
 
 
 
 
 
 
Net sales
 
$

 
$
4,880,682

 
$
2,377,862

 
$
(1,227,878
)
 
$
6,030,666

Cost of sales
 

 
4,077,633

 
1,889,571

 
(1,207,567
)
 
4,759,637

Gross profit
 

 
803,049

 
488,291

 
(20,311
)
 
1,271,029

Selling, general and administrative expenses
 
2,429

 
281,412

 
116,389

 
(20,311
)
 
379,919

Transaction and integration-related costs
 

 
22,611

 
338

 

 
22,949

Income (loss) from operations
 
(2,429
)
 
499,026

 
371,564

 

 
868,161

Other income (expense)
 
 
 
 
 
 
 
 
 
 
Interest expense
 
(115,156
)
 
(133,048
)
 
(5,623
)
 
135,043

 
(118,784
)
Other income, net
 
112,002

 
2,944

 
26,688

 
(135,043
)
 
6,591

Income (loss) before income taxes
 
(5,583
)
 
368,922

 
392,629

 

 
755,968

Provision for (benefit from) income taxes
 
(1,451
)
 
198,054

 
36,087

 

 
232,690

Equity in net income of subsidiaries
 
505,981

 

 

 
(505,981
)
 

Net income
 
501,849

 
170,868

 
356,542

 
(505,981
)
 
523,278

Net income attributable to noncontrolling
   interests
 

 

 
21,429

 

 
21,429

Net income attributable to Westlake Chemical
   Corporation
 
$
501,849

 
$
170,868

 
$
335,113

 
$
(505,981
)
 
$
501,849

Comprehensive income attributable to
   Westlake Chemical Corporation
 
$
613,350

 
$
171,413

 
$
233,030

 
$
(404,443
)
 
$
613,350

Condensed Consolidating Financial Information for the Nine Months Ended September 30, 2016
 
 
Westlake
Chemical
Corporation
 
100% Owned
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Statement of Operations
 
 
 
 
 
 
 
 
 
 
Net sales
 
$

 
$
2,567,232

 
$
1,734,611

 
$
(961,567
)
 
$
3,340,276

Cost of sales
 

 
2,233,395

 
1,353,764

 
(945,967
)
 
2,641,192

Gross profit
 

 
333,837

 
380,847

 
(15,600
)
 
699,084

Selling, general and administrative expenses
 
3,648

 
121,261

 
70,448

 
(15,600
)
 
179,757

Transaction and integration-related costs
 

 
90,396

 
154

 

 
90,550

Income (loss) from operations
 
(3,648
)
 
122,180

 
310,245

 

 
428,777

Other income (expense)
 
 
 
 
 
 
 
 
 
 
Interest expense
 
(43,228
)
 
(39,693
)
 
(1,054
)
 
47,009

 
(36,966
)
Other income (expense), net
 
40,807

 
(22,291
)
 
80,584

 
(47,009
)
 
52,091

Income (loss) before income taxes
 
(6,069
)
 
60,196

 
389,775

 

 
443,902

Provision for (benefit from) income taxes
 
(8,268
)
 
106,792

 
30,808

 

 
129,332

Equity in net income of subsidiaries
 
297,715

 

 

 
(297,715
)
 

Net income
 
299,914

 
(46,596
)
 
358,967

 
(297,715
)
 
314,570

Net income attributable to noncontrolling
   interests
 

 

 
14,656

 

 
14,656

Net income attributable to Westlake Chemical
   Corporation
 
$
299,914

 
$
(46,596
)
 
$
344,311

 
$
(297,715
)
 
$
299,914

Comprehensive income attributable to
   Westlake Chemical Corporation
 
$
321,079

 
$
(46,187
)
 
$
364,402

 
$
(318,214
)
 
$
321,080



Condensed Consolidating Financial Information Statement Of Cash Flows
Condensed Consolidating Financial Information for the Nine Months Ended September 30, 2017
 
 
Westlake
Chemical
Corporation
 
100% Owned
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Statement of Cash Flows
 
 
 
 
 
 
 
 
 
 
Cash flows from operating activities
 
 
 
 
 
 
 
 
 
 
Net income
 
$
501,849

 
$
170,868

 
$
356,542

 
$
(505,981
)
 
$
523,278

Adjustments to reconcile net income to net
   cash provided by (used for) operating
   activities
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization
 

 
294,227

 
154,306

 

 
448,533

Deferred income taxes
 
(217
)
 
20,299

 
3,212

 

 
23,294

Net changes in working capital and other
 
(532,120
)
 
(129,330
)
 
123,028

 
505,981

 
(32,441
)
Net cash provided by (used for)
   operating activities
 
(30,488
)
 
356,064

 
637,088

 

 
962,664

Cash flows from investing activities
 
 
 
 
 
 
 
 
 
 
Additions to property, plant and equipment
 

 
(294,138
)
 
(120,133
)
 

 
(414,271
)
Additions to cost method investment
 

 
(47,000
)
 

 

 
(47,000
)
Proceeds from disposition of assets
 

 
25

 
146

 

 
171

Proceeds from involuntary conversion of
   assets
 

 

 
1,672

 

 
1,672

Receivable under the investment management
   agreement
 

 

 
(119,000
)
 
119,000

 

Settlements of derivative instruments
 

 
(7
)
 

 

 
(7
)
Net cash used for investing activities
 

 
(341,120
)
 
(237,315
)
 
119,000

 
(459,435
)
Cash flows from financing activities
 
 
 
 
 
 
 
 
 
 
Intercompany financing
 
498,272

 
(313,276
)
 
(184,996
)
 

 

Receivable under the investment management
   agreement
 
119,000

 

 

 
(119,000
)
 

Debt issuance costs
 
(376
)
 

 

 

 
(376
)
Dividends paid
 
(76,491
)
 

 

 

 
(76,491
)
Distributions to noncontrolling interests
 

 
279,203

 
(299,970
)
 

 
(20,767
)
Net proceeds from issuance of Westlake
   Chemical Partners LP common units
 

 

 
110,739

 

 
110,739

Proceeds from issuance of notes payable
 

 

 
5,946

 

 
5,946

Proceeds from drawdown of revolver
 
225,000

 

 

 

 
225,000

Restricted cash associated with term loan
 

 

 
154,000

 

 
154,000

Repayment of term loan
 

 

 
(150,000
)
 

 
(150,000
)
Repayment of notes payable
 

 
(788
)
 
(5,907
)
 

 
(6,695
)
Repayment of revolver
 
(550,000
)
 

 

 

 
(550,000
)
Other
 
2,204

 

 

 

 
2,204

Net cash provided by (used for)
   financing activities
 
217,609

 
(34,861
)
 
(370,188
)
 
(119,000
)
 
(306,440
)
 
 
Westlake
Chemical
Corporation
 
100% Owned
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Effect of exchange rate changes on cash and
   cash equivalents
 

 

 
21,991

 

 
21,991

Net increase (decrease) in cash and cash
   equivalents
 
187,121

 
(19,917
)
 
51,576

 

 
218,780

Cash and cash equivalents at beginning of
   period
 
146,990

 
53,006

 
259,457

 

 
459,453

Cash and cash equivalents at end of period
 
$
334,111

 
$
33,089

 
$
311,033

 
$

 
$
678,233

Condensed Consolidating Financial Information for the Nine Months Ended September 30, 2016
 
 
Westlake
Chemical
Corporation
 
100% Owned
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Statement of Cash Flows
 
 
 
 
 
 
 
 
 
 
Cash flows from operating activities
 
 
 
 
 
 
 
 
 
 
Net income
 
$
299,914

 
$
(46,596
)
 
$
358,967

 
$
(297,715
)
 
$
314,570

Adjustments to reconcile net income (loss) to
   net cash provided by (used for) operating
   activities
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization
 

 
118,645

 
108,548

 

 
227,193

Deferred income taxes
 
(5,178
)
 
100,908

 
10,180

 

 
105,910

Net changes in working capital and other
 
(313,676
)
 
(39,859
)
 
(47,693
)
 
297,715

 
(103,513
)
Net cash provided by (used for)
   operating activities
 
(18,940
)
 
133,098

 
430,002

 

 
544,160

Cash flows from investing activities
 
 
 
 
 
 
 
 
 
 
Acquisition of business, net of cash acquired
 

 
(2,437,829
)
 

 

 
(2,437,829
)
Additions to property, plant and equipment
 

 
(162,288
)
 
(305,042
)
 

 
(467,330
)
Additions to cost method investment
 

 
(4,000
)
 

 

 
(4,000
)
Proceeds from disposition of assets
 

 
48

 
165

 

 
213

Proceeds from sales and maturities of
   securities
 
658,338

 

 
4,600

 

 
662,938

Purchase of securities
 
(138,422
)
 

 

 

 
(138,422
)
Settlements of derivative instruments
 

 
(4,655
)
 

 

 
(4,655
)
Net cash provided by (used for)
   investing activities
 
519,916

 
(2,608,724
)
 
(300,277
)
 

 
(2,389,085
)
Cash flows from financing activities
 
 
 
 
 
 
 
 
 
 
Intercompany financing
 
(2,242,604
)
 
2,289,200

 
(46,596
)
 

 

Debt issuance costs
 
(33,617
)
 

 
(1,590
)
 

 
(35,207
)
Dividends paid
 
(71,933
)
 

 

 

 
(71,933
)
Distributions to noncontrolling interests
 

 
202,210

 
(214,510
)
 

 
(12,300
)
Proceeds from debt issuance
 
1,428,512

 

 

 

 
1,428,512

Proceeds from issuance of notes payable
 

 

 
5,597

 

 
5,597

Proceeds from term loan and drawdown of
   revolver
 
450,000

 

 
150,000

 

 
600,000

Restricted cash associated with term loan
 

 

 
(154,000
)
 

 
(154,000
)
Repayment of notes payable
 

 

 
(10,602
)
 

 
(10,602
)
Repayment of revolver
 
(125,000
)
 

 

 

 
(125,000
)
Repurchase of common stock for treasury
 
(67,406
)
 

 

 

 
(67,406
)
Other
 
2,840

 

 

 

 
2,840

Net cash provided by (used for)
   financing activities
 
(659,208
)
 
2,491,410

 
(271,701
)
 

 
1,560,501

Effect of exchange rate changes on cash and
   cash equivalents
 

 

 
2,418

 

 
2,418

Net increase (decrease) in cash and cash
   equivalents
 
(158,232
)
 
15,784

 
(139,558
)
 

 
(282,006
)
Cash and cash equivalents at beginning of
   period
 
303,131

 
6,818

 
352,576

 

 
662,525

Cash and cash equivalents at end of period
 
$
144,899

 
$
22,602

 
$
213,018

 
$

 
$
380,519