XML 79 R20.htm IDEA: XBRL DOCUMENT v2.4.0.6
Guarantor Financial Information
9 Months Ended
Sep. 30, 2012
Guarantor Financial Information [Abstract]  
Guarantor Financial Information

(15) Guarantor Financial Information

The accompanying condensed consolidating financial information has been prepared and presented pursuant to Rule 3-10 of SEC Regulation S-X “Financial Statements of Guarantors and Issuers of Guaranteed Securities Registered or Being Registered.” The consolidating financial information presents A. M. Castle & Co. (Parent) and subsidiaries. The consolidating financial information has been prepared on the same basis as the consolidated statements of the Parent. The equity method of accounting is followed within this financial information.

In September 2012, the Company merged Tube Supply, LLC, a guarantor, with the Parent. The Company has reflected this change in its accompanying condensed consolidating financial statements of guarantors and non-guarantors.

Condensed Consolidating Balance Sheet

As of September 30, 2012

 

                                         
    Parent     Guarantors     Non-Guarantors     Eliminations     Consolidated  

Assets

                                       

Current assets

                                       

Cash and cash equivalents

  $ 1,929     $ 2,152     $ 15,907     $ —       $ 19,988  

Accounts receivable, less allowance for doubtful accounts

    81,738       37,250       52,265       —         171,253  

Receivables from affiliates

    55       1,554       683       (2,292     —    

Inventories

    221,144       49,886       86,480       (128     357,382  

Prepaid expenses and other current assets

    18,203       (3,731     8,162       36       22,670  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current assets

    323,069       87,111       163,497       (2,384     571,293  

Investment in joint venture

    40,731       —         —         —         40,731  

Goodwill

    12,921       41,556       16,039       —         70,516  

Intangible assets

    35,316       29,843       20,550       —         85,709  

Other assets

    30,917       152       6,025               37,094  

Investment in subsidiaries

    249,421       11,742       —         (261,163     —    

Receivables from affiliates

    72,686       79,498       634       (152,818     —    

Property, plant and equipment, net

    52,476       15,308       12,038       —         79,822  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

  $ 817,537     $ 265,210     $ 218,783     $ (416,365   $ 885,165  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities and Stockholders’ Equity

                                       

Current liabilities

                                       

Accounts payable

  $ 95,552     $ 13,573     $ 24,598     $ —       $ 133,723  

Payables due to affiliates

    1,093       55       1,144       (2,292     —    

Other current liabilities

    35,497       4,675       9,727       —         49,899  

Current portion of long-term debt and short-term debt

    292       7       1,010       —         1,309  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current liabilities

    132,434       18,310       36,479       (2,292     184,931  

Long-term debt, less current portion

    298,259       —         4,024       —         302,283  

Payables due to affiliates

    9,716       13,935       129,167       (152,818     —    

Deferred income taxes

    15,341       19,119       (465     —         33,995  

Other non-current liabilities

    13,935       1,537       632       —         16,104  

Stockholders’ equity

    347,852       212,309       48,946       (261,255     347,852  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders’ equity

  $ 817,537     $ 265,210     $ 218,783     $ (416,365   $ 885,165  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Condensed Consolidating Balance Sheet

As of December 31, 2011

 

                                         
    Parent     Guarantors     Non-Guarantors     Eliminations     Consolidated  

Assets

                                       

Current assets

                                       

Cash and cash equivalents

  $ 11,534     $ 582     $ 18,408     $ —       $ 30,524  

Accounts receivable, less allowance for doubtful accounts

    88,434       37,487       55,115       —         181,036  

Receivables from affiliates

    273       3,495       146       (3,914     —    

Inventories

    163,776       48,980       59,547       (264     272,039  

Prepaid expenses and other current assets

    18,517       (3,331     3,483       —         18,669  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current assets

    282,534       87,213       136,699       (4,178     502,268  

Investment in joint venture

    36,460       —         —         —         36,460  

Goodwill

    12,921       41,556       15,424       —         69,901  

Intangible assets

    38,238       34,395       21,180       —         93,813  

Other assets

    34,691       237       2,812       —         37,740  

Investment in subsidiaries

    243,823       12,151       —         (255,974     —    

Receivables from affiliates

    66,878       71,041       7,292       (145,211     —    

Property, plant and equipment, net

    56,266       15,416       10,459       —         82,141  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

  $ 771,811     $ 262,009     $ 193,866     $ (405,363   $ 822,323  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities and Stockholders’ Equity

                                       

Current liabilities

                                       

Accounts payable

  $ 84,437     $ 14,826     $ 17,611     $ —       $ 116,874  

Payables due to affiliates

    1,387       76       2,451       (3,914     —    

Other current liabilities

    25,895       4,459       5,358       —         35,712  

Current portion of long-term debt and short-term debt

    82       50       560       —         692  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current liabilities

    111,801       19,411       25,980       (3,914     153,278  

Long-term debt, less current portion

    303,739       1       10,500       —         314,240  

Payables due to affiliates

    23,727       8,572       112,912       (145,211     —    

Deferred income taxes

    6,280       19,647       (277     —         25,650  

Other non-current liabilities

    13,985       2,324       567       —         16,876  

Stockholders’ equity

    312,279       212,054       44,184       (256,238     312,279  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders’ equity

  $ 771,811     $ 262,009     $ 193,866     $ (405,363   $ 822,323  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Condensed Consolidating Statement of Operations

For the Quarter ended September 30, 2012

 

                                         
    Parent     Guarantors     Non-Guarantors     Eliminations     Consolidated  

Net Sales

  $ 177,094     $ 65,238     $ 68,842     $ (7,135   $ 304,039  
           

Costs and expenses:

                                       

Cost of materials (exclusive of depreciation and amortization)

    125,199       47,154       53,253       (7,591     218,015  

Warehouse, processing and delivery expense

    22,642       8,497       5,755       —         36,894  

Sales, general and administrative expense

    18,982       7,399       3,938       —         30,319  

Depreciation and amortization expense

    3,075       2,184       1,004       —         6,263  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

    7,196       4       4,892       456       12,548  
           

Interest expense, net

    (6,293     —         (3,987     —         (10,280

Interest expense - unrealized loss on debt conversion option

    —         —         —         —         —    
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before income taxes and equity in earnings of subsidiaries and joint venture

    903       4       905       456       2,268  

Income taxes

    (231     183       (230     (175     (453
           

Equity in earnings (losses) of subsidiaries

    1,143       (516     —         (627     —    

Equity in earnings of joint venture

    1,358       —         —         —         1,358  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

    3,173       (329     675       (346     3,173  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive income (loss)

  $ 6,123     $ 303     $ 3,735     $ (4,038   $ 6,123  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Condensed Consolidating Statement of Operations

For the Quarter ended September 30, 2011

 

                                         
    Parent     Guarantors     Non-Guarantors     Eliminations     Consolidated  

Net Sales

  $ 160,196     $ 74,872     $ 61,658     $ (1,866   $ 294,860  
           

Costs and expenses:

                                       

Cost of materials (exclusive of depreciation and amortization)

    121,829       54,809       46,918       (1,866     221,690  

Warehouse, processing and delivery expense

    21,008       8,753       5,315       —         35,076  

Sales, general and administrative expense

    18,203       7,564       4,293       —         30,060  

Depreciation and amortization expense

    2,101       2,122       638       —         4,861  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating (loss) income

    (2,945     1,624       4,494       —         3,173  
           

Interest expense, net

    (472     —         (749     —         (1,221
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income before income taxes and equity in earnings of subsidiaries and joint venture

    (3,417     1,624       3,745       —         1,952  

Income taxes

    95       (562     (799     —         (1,266
           

Equity in earnings of subsidiaries

    4,008       (43     —         (3,965     —    

Equity in earnings of joint venture

    3,117       —         —         —         3,117  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

    3,803       1,019       2,946       (3,965     3,803  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive (loss) income

  $ (385   $ 1,246     $ (1,323   $ 77     $ (385
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Condensed Consolidating Statement of Operations

For the Nine Months ended September 30, 2012

 

                                         
    Parent     Guarantors     Non-Guarantors     Eliminations     Consolidated  

Net Sales

  $ 603,494     $ 204,851     $ 216,476     $ (28,474   $ 996,347  
           

Costs and expenses:

                                       

Cost of materials (exclusive of depreciation and amortization)

    436,815       147,942       166,253       (28,347     722,663  

Warehouse, processing and delivery expense

    70,541       25,687       17,666       —         113,894  

Sales, general and administrative expense

    60,519       24,041       15,865       —         100,425  

Depreciation and amortization expense

    9,681       6,676       2,993       —         19,350  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

    25,938       505       13,699       (127     40,015  
           

Interest expense, net

    (19,102     —         (11,335     —         (30,437

Interest expense - unrealized loss on debt conversion option

    (15,597     —         —         —         (15,597
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income before income taxes and equity in earnings of subsidiaries and joint venture

    (8,761     505       2,364       (127     (6,019

Income taxes

    (3,751     138       (608     36       (4,185
           

Equity in earnings (losses) of subsidiaries

    2,308       (757     —         (1,551     —    

Equity in earnings of joint venture

    6,099       —         —         —         6,099  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income

    (4,105     (114     1,756       (1,642     (4,105
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive (loss) income

  $ (1,415   $ 234     $ 4,775     $ (5,009   $ (1,415
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Condensed Consolidating Statement of Operations

For the Nine Months ended September 30, 2011

 

                                         
    Parent     Guarantors     Non-Guarantors     Eliminations     Consolidated  

Net Sales

  $ 462,700     $ 215,767     $ 177,347     $ (5,598   $ 850,216  
           

Costs and expenses:

                                       

Cost of materials (exclusive of depreciation and amortization)

    345,549       156,977       134,660       (5,598     631,588  

Warehouse, processing and delivery expense

    61,274       25,604       15,214       —         102,092  

Sales, general and administrative expense

    54,804       24,187       13,054       —         92,045  

Depreciation and amortization expense

    6,369       6,585       1,965       —         14,919  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating (loss) income

    (5,296     2,414       12,454       —         9,572  
           

Interest expense, net

    (877     —         (2,450     —         (3,327
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income before income taxes and equity in earnings of subsidiaries and joint venture

    (6,173     2,414       10,004       —         6,245  

Income taxes

    (1,853     (885     (2,262     —         (5,000
           

Equity in earnings of subsidiaries

    9,271       348       —         (9,619     —    

Equity in earnings of joint venture

    8,958       —         —         —         8,958  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

    10,203       1,877       7,742       (9,619     10,203  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive income

  $ 8,212     $ 2,320     $ 5,506     $ (7,826   $ 8,212  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Condensed Consolidating Statement of Cash Flows For the Period ended September 30, 2012

 

                                         
    Parent     Guarantors     Non-Guarantors     Eliminations     Consolidated  

Operating activities:

                                       

Net (loss) income

  $ (4,105   $ (114   $ 1,756     $ (1,642   $ (4,105

Equity in earnings of subsidiaries

    2,308       (757     —         (1,551     —    

Adjustments to reconcile net (loss) income to cash provided by operating activities

    (1,037     7,585       (18,565     3,193       (8,824
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash (used in) from operating activities

    (2,834     6,714       (16,809     —         (12,929
           

Investing activities:

                                       

Capital expenditures and other

    (4,270     (2,007     (2,692     —         (8,969
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

    (4,270     (2,007     (2,692     —         (8,969
           

Financing activities:

                                       

Proceeds from long-term debt, including new revolving credit facility

    566,131       —         10,346       —         576,477  

Repayments of long-term debt, including new revolving credit facility

    (547,477     (43     (16,753     —         (564,273

Payment of debt issue costs

    (1,503     —         —         —         (1,503

Net intercompany (repayments) borrowings

    (19,819     (3,094     22,913       —         —    

Other financing

    167       —         500       —         667  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash (used in) from financing activities

    (2,501     (3,137     17,006       —         11,368  

Effect of exchange rate changes on cash and cash equivalents

    —         —         (6     —         (6

(Decrease) increase in cash and cash equivalents

    (9,605     1,570       (2,501     —         (10,536
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents - beginning of year

    11,534       582       18,408       —         30,524  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents - end of period

  $ 1,929     $ 2,152     $ 15,907     $ —       $ 19,988  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Condensed Consolidating Statement of Cash Flows

For the Period ended September 30, 2011

 

                                         
    Parent     Guarantors     Non-Guarantors     Eliminations     Consolidated  

Operating activities:

                                       

Net income

  $ 10,203     $ 1,877     $ 7,742     $ (9,619   $ 10,203  

Equity in earnings of subsidiaries

    9,271       348       —         (9,619     —    

Adjustments to reconcile net (loss) income to cash provided by operating activities

    (51,659     4,110       (19,476     19,238       (47,787
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash (used in) from operating activities

    (32,185     6,335       (11,734     —         (37,584
           

Investing activities:

                                       

Capital expenditures and other

    (5,441)       (1,529)       (1,049)       —         (8,019)  

Insurance proceeds

    573       —         —         —         573  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

    (4,868     (1,529     (1,049     —         (7,446
           

Financing activities:

                                       

Short term borrowings

    31,900       —         1,671       —         33,571  

Net (repayments) borrowings on revolving lines of credit and long-term debt

    (62)       (30)       1,410       —         1,318  

Net intercompany (repayments) borrowings

    (1,316)       (4,009)       5,325       —         —    

Other financing activities, net

    385       —         —         —         385  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash from (used in) financing activities

    30,907       (4,039     8,406       —         35,274  

Effect of exchange rate changes on cash and cash equivalents

    —         —         (1,059     —         (1,059

(Decrease) increase in cash and cash equivalents

    (6,146     767       (5,436     —         (10,815
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents - beginning of year

    7,629       1,068       28,019       —         36,716  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents - end of period

  $ 1,483     $ 1,835     $ 22,583     $ —       $ 25,901