XML 42 R25.htm IDEA: XBRL DOCUMENT v3.4.0.3
Guarantor Non-Guarantor Subsidiary Financial Information
12 Months Ended
Dec. 31, 2015
Guarantor Non Guarantor Subsidary Financial Information [Abstract]  
Guarantees [Text Block]
Guarantor/Non-Guarantor Subsidiary Financial Information
The Company’s 6.625% First-Priority Senior Secured Notes due 2020, 10.00% First-Priority Senior Secured Notes due 2020, 8.875% Senior Secured Notes due 2018 and the 9.00% Second-Priority Senior Secured Notes due 2020 are guaranteed by the Company and certain of its U.S. subsidiaries.
The following information contains the condensed consolidating financial information for Hexion Inc. (the parent), the combined subsidiary guarantors (Hexion Investments Inc. (formerly, Momentive Specialty Chemical Investments Inc.); Borden Chemical Foundry, LLC; Lawter International, Inc.; HSC Capital Corporation; Hexion International Inc. (formerly, Momentive International, Inc.); Hexion CI Holding Company (China) LLC (formerly, Momentive CI Holding Company (China) LLC); NL COOP Holdings LLC and Oilfield Technology Group, Inc.) and the combined non-guarantor subsidiaries, which includes all of the Company’s foreign subsidiaries.
All of the subsidiary guarantors are 100% owned by Hexion Inc. All guarantees are full and unconditional, and are joint and several. There are no significant restrictions on the ability of the Company to obtain funds from its domestic subsidiaries by dividend or loan. While the Company’s Australian, New Zealand and Brazilian subsidiaries are restricted in the payment of dividends and intercompany loans due to the terms of their credit facilities, there are no material restrictions on the Company’s ability to obtain cash from the remaining non-guarantor subsidiaries.
These financial statements are prepared on the same basis as the consolidated financial statements of the Company except that investments in subsidiaries are accounted for using the equity method for purposes of the consolidating presentation. The principal elimination entries relate to investments in subsidiaries and intercompany balances and transactions.
This information includes allocations of corporate overhead to the combined non-guarantor subsidiaries based on net sales. Income tax expense has been provided on the combined non-guarantor subsidiaries based on actual effective tax rates.
INC.
CONDENSED CONSOLIDATING BALANCE SHEET
DECEMBER 31, 2015
 
 
Hexion Inc.
 
Combined
Subsidiary
Guarantors
 
Combined
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Assets
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents (including restricted cash of $0 and $8, respectively)
$
62

 
$

 
$
174

 
$

 
$
236

Accounts receivable, net
115

 
1

 
334

 

 
450

Intercompany accounts receivable
132

 

 
154

 
(286
)
 

Intercompany loans receivable

 

 
174

 
(174
)
 

Inventories:
 
 
 
 
 
 
 
 

Finished and in-process goods
97

 

 
121

 

 
218

Raw materials and supplies
34

 

 
56

 

 
90

Other current assets
29

 

 
24

 

 
53

Total current assets
469

 
1

 
1,037

 
(460
)
 
1,047

Investments in unconsolidated entities
117

 
28

 
21

 
(130
)
 
36

Deferred income taxes

 

 
13

 

 
13

Other long-term assets
21

 
6

 
21

 

 
48

Intercompany loans receivable
1,269

 
6

 
108

 
(1,383
)
 

Property and equipment, net
559

 

 
492

 

 
1,051

Goodwill
65

 

 
57

 

 
122

Other intangible assets, net
49

 

 
16

 

 
65

Total assets
$
2,549

 
$
41

 
$
1,765

 
$
(1,973
)
 
$
2,382

Liabilities and Deficit
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
Accounts payable
$
148

 
$

 
$
238

 
$

 
$
386

Intercompany accounts payable
154

 

 
132

 
(286
)
 

Debt payable within one year
6

 

 
74

 

 
80

Intercompany loans payable within one year
174

 

 

 
(174
)
 

Interest payable
80

 

 
2

 

 
82

Income taxes payable
7

 

 
8

 

 
15

Accrued payroll and incentive compensation
43

 

 
35

 

 
78

Other current liabilities
73

 

 
50

 

 
123

Total current liabilities
685

 

 
539

 
(460
)
 
764

Long-term liabilities:
 
 
 
 
 
 
 
 
 
Long-term debt
3,656

 

 
42

 

 
3,698

Intercompany loans payable
93

 
6

 
1,284

 
(1,383
)
 

Accumulated losses of unconsolidated subsidiaries in excess of investment
429

 
130

 

 
(559
)
 

Long-term pension and post employment benefit obligations
45

 

 
179

 

 
224

Deferred income taxes
6

 

 
6

 

 
12

Other long-term liabilities
111

 

 
50

 

 
161

Total liabilities
5,025

 
136

 
2,100

 
(2,402
)
 
4,859

Total Hexion Inc. shareholder’s deficit
(2,476
)
 
(95
)
 
(334
)
 
429

 
(2,476
)
Noncontrolling interest

 

 
(1
)
 

 
(1
)
Total deficit
(2,476
)
 
(95
)
 
(335
)
 
429

 
(2,477
)
Total liabilities and deficit
$
2,549

 
$
41

 
$
1,765

 
$
(1,973
)
 
$
2,382


HEXION INC.
CONDENSED CONSOLIDATING BALANCE SHEET
DECEMBER 31, 2014
  
 
Hexion Inc.
 
Combined
Subsidiary
Guarantors
 
Combined
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Assets
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents (including restricted cash of $0 and $16, respectively)
$
23

 
$

 
$
149

 
$

 
$
172

Short-term investments

 

 
7

 

 
7

Accounts receivable, net
174

 

 
417

 

 
591

Intercompany accounts receivable
118

 

 
138

 
(256
)
 

Intercompany loans receivable
265

 

 
43

 
(308
)
 

Inventories:
 
 
 
 
 
 
 
 

Finished and in-process goods
117

 

 
173

 

 
290

Raw materials and supplies
46

 

 
64

 

 
110

Other current assets
36

 

 
37

 

 
73

Total current assets
779

 

 
1,028

 
(564
)
 
1,243

Investments in unconsolidated entities
234

 
34

 
29

 
(249
)
 
48

Deferred income taxes

 

 
18

 

 
18

Other long-term assets
19

 
6

 
28

 

 
53

Intercompany loans receivable
1,046

 
28

 
17

 
(1,091
)
 

Property and equipment, net
534

 

 
521

 

 
1,055

Goodwill
65

 

 
54

 

 
119

Other intangible assets, net
56

 

 
25

 

 
81

Total assets
$
2,733

 
$
68

 
$
1,720

 
$
(1,904
)
 
$
2,617

Liabilities and Deficit
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
Accounts payable
$
142

 
$

 
$
284

 
$

 
$
426

Intercompany accounts payable
138

 

 
118

 
(256
)
 

Debt payable within one year
26

 

 
73

 

 
99

Intercompany loans payable within one year
43

 

 
265

 
(308
)
 

Interest payable
81

 

 
1

 

 
82

Income taxes payable
6

 

 
6

 

 
12

Accrued payroll and incentive compensation
34

 

 
33

 

 
67

Other current liabilities
69

 

 
66

 

 
135

Total current liabilities
539

 

 
846

 
(564
)
 
821

Long-term liabilities:
 
 
 
 
 
 
 
 
 
Long-term debt
3,617

 

 
61

 

 
3,678

Intercompany loans payable
36

 
6

 
1,049

 
(1,091
)
 

Accumulated losses of unconsolidated subsidiaries in excess of investment
705

 
249

 

 
(954
)
 

Long-term pension and post employment benefit obligations
59

 

 
219

 

 
278

Deferred income taxes
8

 

 
11

 

 
19

Other long-term liabilities
117

 

 
54

 

 
171

Total liabilities
5,081

 
255

 
2,240

 
(2,609
)
 
4,967

Total Hexion Inc shareholder’s deficit
(2,348
)
 
(187
)
 
(518
)
 
705

 
(2,348
)
Noncontrolling interest

 

 
(2
)
 

 
(2
)
Total deficit
(2,348
)
 
(187
)
 
(520
)
 
705

 
(2,350
)
Total liabilities and deficit
$
2,733

 
$
68

 
$
1,720

 
$
(1,904
)
 
$
2,617

INC.
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
YEAR ENDED DECEMBER 31, 2015
 
 
Hexion Inc.
 
Combined
Subsidiary
Guarantors
 
Combined
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Net sales
$
1,715

 
$

 
$
2,603

 
$
(178
)
 
$
4,140

Cost of sales
1,528

 

 
2,190

 
(178
)
 
3,540

Gross profit
187

 

 
413

 

 
600

Selling, general and administrative expense
134

 

 
172

 

 
306

Asset impairments

 

 
6

 

 
6

Business realignment costs
7

 

 
9

 

 
16

Other operating expense (income), net
16

 

 
(4
)
 

 
12

Operating income
30

 

 
230

 

 
260

Interest expense, net
317

 

 
9

 

 
326

Intercompany interest (income) expense, net
(80
)
 

 
80

 

 

Gain on extinguishment of debt
(41
)
 

 

 

 
(41
)
Other non-operating expense (income), net
94

 

 
(97
)
 

 
(3
)
(Loss) income before income tax, earnings from unconsolidated entities
(260
)
 

 
238

 

 
(22
)
Income tax (benefit) expense
(2
)
 

 
36

 

 
34

(Loss) income before earnings from unconsolidated entities
(258
)
 

 
202

 

 
(56
)
Earnings from unconsolidated entities, net of taxes
218

 
132

 
1

 
(334
)
 
17

Net (loss) income
(40
)
 
132

 
203

 
(334
)
 
(39
)
Net income attributable to noncontrolling interest

 

 
(1
)
 

 
(1
)
Net (loss) income attributable to Hexion Inc.
$
(40
)
 
$
132

 
$
202

 
$
(334
)
 
$
(40
)
Comprehensive (loss) income attributable to Hexion Inc.
$
(128
)
 
$
133

 
$
156

 
$
(289
)
 
$
(128
)
HEXION INC.
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
YEAR ENDED DECEMBER 31, 2014
 
 
Hexion Inc.
 
Combined
Subsidiary
Guarantors
 
Combined
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Net sales
$
2,259

 
$

 
$
3,109

 
$
(231
)
 
$
5,137

Cost of sales
2,001

 

 
2,806

 
(231
)
 
4,576

Gross profit
258

 

 
303

 

 
561

Selling, general and administrative expense
102

 

 
297

 

 
399

Asset impairments

 

 
5

 

 
5

Business realignment costs
31

 

 
16

 

 
47

Other operating (income) expense, net
(11
)
 
(4
)
 
7

 

 
(8
)
Operating income (loss)
136

 
4

 
(22
)
 

 
118

Interest expense, net
300

 

 
8

 

 
308

Intercompany interest (income) expense, net
(92
)
 
(1
)
 
93

 

 

Other non-operating expense (income), net
101

 

 
(69
)
 

 
32

(Loss) income before income tax, (losses) earnings from unconsolidated entities
(173
)
 
5

 
(54
)
 

 
(222
)
Income tax (benefit) expense
(6
)
 

 
28

 

 
22

(Loss) income before (losses) earnings from unconsolidated entities
(167
)
 
5

 
(82
)
 

 
(244
)
(Losses) earnings from unconsolidated entities, net of taxes
(56
)
 
31

 
5

 
40

 
20

Net (loss) income
(223
)
 
36

 
(77
)
 
40

 
(224
)
Net loss attributable to noncontrolling interest



 
1

 

 
1

Net (loss) income attributable to Hexion Inc.
$
(223
)
 
$
36

 
$
(76
)
 
$
40

 
$
(223
)
Comprehensive (loss) income attributable to Hexion Inc.
$
(280
)
 
$
35

 
$
(81
)
 
$
46

 
$
(280
)
HEXION INC.
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
YEAR ENDED DECEMBER 31, 2013
 
 
Hexion Inc.
 
Combined
Subsidiary
Guarantors
 
Combined
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Net sales
$
2,176

 
$

 
$
2,919

 
$
(205
)
 
$
4,890

Cost of sales
1,868

 

 
2,619

 
(205
)
 
4,282

Gross profit
308

 

 
300

 

 
608

Selling, general and administrative expense
76

 

 
228

 

 
304

Asset impairments
53

 

 
128

 

 
181

Business realignment costs
12

 

 
9

 

 
21

Other operating (income) expense, net
(1
)
 
(1
)
 
3

 

 
1

Operating income (loss)
168

 
1

 
(68
)
 

 
101

Interest expense, net
296

 

 
7

 

 
303

Intercompany interest (income) expense, net
(103
)
 
(1
)
 
104

 

 

Loss on extinguishment of debt
4

 

 
2

 

 
6

Other non-operating (income) expense, net
(45
)
 

 
47

 

 
2

Income (loss) before income tax, (losses) earnings from unconsolidated entities
16

 
2

 
(228
)
 

 
(210
)
Income tax expense
361

 

 
18

 

 
379

(Loss) income before (losses) earnings from unconsolidated entities
(345
)
 
2

 
(246
)
 

 
(589
)
(Losses) earnings from unconsolidated entities, net of taxes
(226
)
 
(170
)
 
4

 
409

 
17

Net loss
(571
)
 
(168
)
 
(242
)
 
409

 
(572
)
Net loss attributable to noncontrolling interest

 

 
1

 

 
1

Net loss attributable to Hexion Inc.
$
(571
)
 
$
(168
)
 
$
(241
)
 
$
409

 
$
(571
)
Comprehensive loss attributable to Hexion Inc.
$
(583
)
 
$
(169
)
 
$
(258
)
 
$
427

 
$
(583
)
INC.
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
YEAR ENDED DECEMBER 31, 2015

 
 
Hexion Inc.
 
Combined
Subsidiary
Guarantors
 
Combined
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Cash flows (used in) provided by operating activities
$
(295
)
 
$
19

 
$
508

 
$
(19
)
 
$
213

Cash flows provided by (used in) investing activities
 
 
 
 
 
 
 
 
 
Capital expenditures
(91
)
 

 
(84
)
 

 
(175
)
Purchase of businesses, net of cash acquired

 

 
(7
)
 

 
(7
)
Capitalized interest
(3
)
 

 
(1
)
 

 
(4
)
Proceeds from sale of investments, net

 

 
6

 

 
6

Change in restricted cash

 

 
8

 

 
8

Proceeds from sale of assets

 

 
17

 

 
17

Capital contribution to subsidiary
(25
)
 
(17
)
 

 
42

 

Return of capital from subsidiary from sales of accounts receivable
278

(a)

 

 
(278
)
 

 
159

 
(17
)
 
(61
)
 
(236
)
 
(155
)
Cash flows provided by (used in) financing activities
 
 
 
 
 
 
 
 
 
Net short-term debt repayments

 

 
(3
)
 

 
(3
)
Borrowings of long-term debt
500

 

 
23

 

 
523

Repayments of long-term debt
(445
)
 

 
(40
)
 

 
(485
)
Net intercompany loan borrowings (repayments)
131

 

 
(131
)
 

 

Capital contribution from parent

 
17

 
25

 
(42
)
 

Long-term debt and credit facility financing fees
(11
)
 

 

 

 
(11
)
Common stock dividends paid

 
(19
)
 

 
19

 

Return of capital to parent from sales of accounts receivable

 

 
(278
)
(a)
278

 

 
175

 
(2
)
 
(404
)
 
255

 
24

Effect of exchange rates on cash and cash equivalents

 

 
(10
)
 

 
(10
)
Increase in cash and cash equivalents
39

 

 
33

 

 
72

Cash and cash equivalents (unrestricted) at beginning of year
23

 

 
133

 

 
156

Cash and cash equivalents (unrestricted) at end of year
$
62

 
$

 
$
166

 
$

 
$
228

(a)
During the year ended December 31, 2015, Hexion Inc. contributed receivables of $278 to a non-guarantor subsidiary as capital contributions, resulting in a non-cash transaction. During the year ended December 31, 2015, the non-guarantor subsidiary sold the contributed receivables to certain banks under various supplier financing agreements. The cash proceeds were returned to Hexion Inc. by the non-guarantor subsidiary as a return of capital. The sale of receivables has been included within cash flows from operating activities on the Combined non-guarantor subsidiaries. The return of the cash proceeds from the sale of receivables has been included as a financing outflow and an investing inflow on the Combined Non-Guarantor Subsidiaries and Hexion Inc., respectively.













HEXION INC.
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
YEAR ENDED DECEMBER 31, 2014
 
 
Hexion Inc.
 
Combined
Subsidiary
Guarantors
 
Combined
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Cash flows (used in) provided by operating activities
$
(426
)
 
$
14

 
$
376

 
$
(14
)
 
$
(50
)
Cash flows provided by (used in) investing activities
 
 
 
 
 
 
 
 
 
Capital expenditures
(89
)
 

 
(94
)
 

 
(183
)
Acquisition of businesses
(52
)
 

 
(12
)
 

 
(64
)
Purchase of debt securities, net

 

 
(1
)
 

 
(1
)
Change in restricted cash

 

 
(3
)
 

 
(3
)
Disbursement of affiliated loan

 

 
(50
)
 

 
(50
)
Repayment of affiliated loan

 

 
50

 

 
50

Funds remitted to unconsolidated affiliates, net

 

 
(2
)
 

 
(2
)
Proceeds from sale of assets
20

 

 

 

 
20

Capital contribution to subsidiary
(30
)
 
(20
)
 

 
50

 

Return of capital from subsidiary from sales of accounts receivable
350

(a)

 

 
(350
)
 

 
199

 
(20
)
 
(112
)
 
(300
)
 
(233
)
Cash flows provided by (used in) financing activities
 
 
 
 
 
 
 
 
 
Net short-term debt borrowings
7

 

 
14

 

 
21

Borrowings of long-term debt
295

 

 
96

 

 
391

Repayments of long-term debt
(256
)
 

 
(87
)
 

 
(343
)
Net intercompany loan borrowings (repayments)
34

 

 
(34
)
 

 

Capital contribution from parent

 
20

 
30

 
(50
)
 

Common stock dividends paid

 
(14
)
 

 
14

 

Return of capital to parent from sales of accounts receivable

 

 
(350
)
(a)
350

 

 
80

 
6

 
(331
)
 
314

 
69

Effect of exchange rates on cash and cash equivalents

 

 
(9
)
 

 
(9
)
Decrease in cash and cash equivalents
(147
)
 

 
(76
)
 

 
(223
)
Cash and cash equivalents (unrestricted) at beginning of year
170

 

 
209

 

 
379

Cash and cash equivalents (unrestricted) at end of year
$
23

 
$

 
$
133

 
$

 
$
156

(a)
During the year ended December 31, 2014, Hexion Inc. contributed receivables of $350 to a non-guarantor subsidiary as capital contributions, resulting in a non-cash transaction. During the year ended December 31, 2014, the non-guarantor subsidiary sold the contributed receivables to certain banks under various supplier financing agreements. The cash proceeds were returned to Hexion Inc. by the non-guarantor subsidiary as a return of capital. The sale of receivables has been included within cash flows from operating activities on the Combined non-guarantor subsidiaries. The return of the cash proceeds from the sale of receivables has been included as a financing outflow and an investing inflow on the Combined Non-Guarantor Subsidiaries and Hexion Inc., respectively.
HEXION INC.
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
YEAR ENDED DECEMBER 31, 2013
 
 
Hexion Inc.
 
Combined
Subsidiary
Guarantors
 
Combined
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Cash flows (used in) provided by operating activities
$
(173
)
 
$
23

 
$
251

 
$
(21
)
 
$
80

Cash flows provided by (used in) investing activities
 
 
 
 
 
 
 
 
 
Capital expenditures
(75
)
 

 
(69
)
 

 
(144
)
Capitalized interest

 

 
(1
)
 

 
(1
)
Purchase of debt securities, net

 

 
(3
)
 

 
(3
)
Change in restricted cash

 

 
4

 

 
4

Funds remitted to unconsolidated affiliates, net

 

 
(13
)
 

 
(13
)
Proceeds from sale of assets

 

 
7

 

 
7

Capital contribution to subsidiary
(31
)
 
(20
)
 

 
51

 

Return of capital from subsidiary
48

 
31

 

 
(79
)
 

Return of capital from subsidiary from sales of accounts receivable
214

(a)

 

 
(214
)
 

 
156

 
11

 
(75
)
 
(242
)
 
(150
)
Cash flows used in financing activities
 
 
 
 
 
 
 
 
 
Net short-term debt borrowings

 

 
15

 

 
15

Borrowings of long-term debt
1,109

 

 
26

 

 
1,135

Repayments of long-term debt
(665
)
 

 
(393
)
 

 
(1,058
)
Net intercompany loan (repayments) borrowings
(493
)
 
(2
)
 
495

 

 

Capital contribution from parent

 
20

 
31

 
(51
)
 

Long-term debt and credit facility financing fees
(40
)
 

 

 

 
(40
)
Common stock dividends paid

 
(21
)
 

 
21

 

Return of capital to parent

 
(31
)
 
(48
)
 
79

 

Return of capital to parent from sales of accounts receivable

 

 
(214
)
(a)
214

 

 
(89
)
 
(34
)
 
(88
)
 
263

 
52

Effect of exchange rates on cash and cash equivalents

 

 
(4
)
 

 
(4
)
(Decrease) increase in cash and cash equivalents
(106
)
 

 
84

 

 
(22
)
Cash and cash equivalents (unrestricted) at beginning of year
276

 

 
125

 

 
401

Cash and cash equivalents (unrestricted) at end of year
$
170

 
$

 
$
209

 
$

 
$
379

(a)
During the year ended December 31, 2013, Hexion Inc. contributed receivables of $214 to a non-guarantor subsidiary as capital contributions, resulting in a non-cash transaction. During the year ended December 31, 2013, the non-guarantor subsidiary sold the contributed receivables to certain banks under various supplier financing agreements. The cash proceeds were returned to Hexion Inc. by the non-guarantor subsidiary as a return of capital. The sale of receivables has been included within cash flows from operating activities on the Combined non-guarantor subsidiaries. The return of the cash proceeds from the sale of receivables has been included as a financing outflow and an investing inflow on the Combined Non-Guarantor Subsidiaries and Hexion Inc., respectively.