XML 39 R22.htm IDEA: XBRL DOCUMENT v3.2.0.727
GUARANTOR INFORMATION
6 Months Ended
Jun. 30, 2015
GUARANTOR INFORMATION  
GUARANTOR INFORMATION

16. GUARANTOR INFORMATION

Axiall Corporation is primarily a holding company for its 100-percent and majority owned subsidiaries. Payment obligations under the indentures for the 4.875 Notes issued by Axiall Corporation, the 4.625 Notes issued by Spinco and the Term Loan Credit Agreement under which Axiall Holdco is the borrower, as described in Note 7 of the notes to the unaudited condensed consolidated financial statements, are guaranteed by each of Axiall Corporation's 100-percent owned domestic subsidiaries (including Spinco in the case of the 4.875 Notes), other than certain excluded subsidiaries. Axiall Corporation is also a guarantor under the 4.625 Notes issued by Spinco, and the Term Loan Credit Agreement.

As of June 30, 2015, payment obligations under the indenture for the 4.875 Notes issued by Axiall Corporation are guaranteed by Axiall Noteco, Inc., Axiall Holdco, Inc., Axiall, LLC, Georgia Gulf Lake Charles, LLC, Royal Building Products (USA) Inc., Royal Window and Door Profiles Plant 13 Inc., Royal Window and Door Profiles Plant 14 Inc., Plastic Trends, Inc., Royal Group Sales (USA) Limited, Rome Delaware Corporation, Royal Plastics Group (U.S.A.) Limited, PHH Monomers, LLC, Eagle Holdco 3 LLC, Eagle US 2 LLC, Axiall Ohio, Inc., Eagle Natrium LLC, and Eagle Pipeline, Inc. (collectively, the "Guarantor Subsidiaries") and Spinco. As of June 30, 2015, payment obligations under the indenture for the 4.625 percent Notes issued by Spinco are guaranteed by Axiall Corporation and each of the Guarantor Subsidiaries. Royal Mouldings Limited and Exterior Portfolio, LLC, entities that previously were identified as Guarantor Subsidiaries, were merged into Royal Building Products (USA) Inc., another of the Guarantor Subsidiaries, during the quarter ended June 30, 2015, and Royal Building Products (USA) Inc. was the surviving entity in those mergers.

Each of Spinco and the Guarantor Subsidiaries is a direct or indirect 100-percent owned subsidiary of Axiall Corporation. The guarantees made by each of Axiall Corporation, Spinco and the other Guarantor Subsidiaries are full, unconditional and joint and several. Except as disclosed in Note 7 of the notes to the unaudited condensed consolidated financial statements, there are no restrictions on the ability of Axiall Corporation, Spinco or any other Guarantor Subsidiary to obtain funds from any of its direct or indirect 100-percent owned subsidiaries through dividends, loans or advances as a result of the issuance of the 4.625 Notes or the 4.875 Notes. Separate financial statements and other disclosures with respect to Spinco or the Guarantor Subsidiaries have not been provided as management believes the following information is sufficient. Investments in subsidiaries in the guarantor financial statements reflect investments in 100-percent owned entities within Axiall under the equity accounting method. This presentation of Spinco, the Guarantor Subsidiaries and the non-guarantor subsidiaries of Axiall Corporation (the "Non-Guarantor Subsidiaries") is not included to present the Company's financial condition, results of operations or cash flows for any purpose other than to comply with the specific requirements for subsidiary issuer and subsidiary guarantor reporting.

The following tables present the (i) guarantor condensed consolidating balance sheets as of June 30, 2015 and December 31, 2014, (ii) guarantor condensed consolidating statements of operations and comprehensive income (loss) for the three and six months ended June 30, 2015 and 2014, and (iii) guarantor condensed consolidating statements of cash flows for the six months ended June 30, 2015 and 2014, of each of Axiall Corporation (as parent issuer), Spinco (as subsidiary issuer), the Guarantor Subsidiaries (which excludes Spinco), the Guarantor Subsidiaries, including Spinco (which also includes entries necessary to eliminate Spinco's investment in such Guarantor Subsidiaries and other intercompany account balances) and the Non-Guarantor Subsidiaries.

AXIALL CORPORATION
Guarantor Condensed Consolidating Balance Sheet
As of June 30, 2015
(Unaudited)

                                                                                                                                                                                          

 

(In millions)

 

Parent
Company
(a)

 

Eagle
Spinco Inc.

 

Guarantor
Subsidiaries
Excluding
Eagle
Spinco Inc.

 

Guarantor
Subsidiaries
Including
Eagle
Spinco Inc.
(b)

 

Non-
Guarantor
Subsidiaries
(c)

 

Eliminations
(d)

 

Consolidated
(a)+(b)+(c)+(d)

 

Assets:

   

​  

 

   

​  

 

   

​  

 

   

​  

 

   

​  

 

   

​  

 

   

​  

 

   

Cash and cash equivalents

 

  $

-

 

  $

-

 

  $

81.1

 

  $

81.1

 

  $

50.3

 

  $

-

 

  $

131.4

 

Receivables, net of allowance for doubtful accounts

   

​  

378.5

   

​  

-

   

​  

818.5

   

​  

791.4

   

​  

106.4

   

​  

(733.8

)  

​  

542.5

   

Inventories

 

 

-

 

 

-

 

 

277.5

 

 

277.5

 

 

105.7

 

 

-

 

 

383.2

 

Prepaid expenses and other

   

​  

0.9

   

​  

-

   

​  

30.7

   

​  

30.7

   

​  

8.0

   

​  

(0.4

)  

​  

39.2

   

Deferred income taxes

 

 

3.1

 

 

0.6

 

 

28.9

 

 

28.9

 

 

-

 

 

-

 

 

32.0

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total current assets

   

​  

382.5

   

​  

0.6

   

​  

1,236.7

   

​  

1,209.6

   

​  

270.4

   

​  

(734.2

)  

​  

1,128.3

   

Property, plant and equipment, net

 

 

11.5

 

 

-

 

 

1,366.8

 

 

1,366.8

 

 

263.1

 

 

-

 

 

1,641.4

 

Long-term receivables—affiliates

   

​  

900.0

   

​  

-

   

​  

-

   

​  

-

   

​  

-

   

​  

(900.0

)  

​  

-

   

Goodwill

 

 

-

 

 

-

 

 

1,493.7

 

 

1,493.7

 

 

241.5

 

 

-

 

 

1,735.2

 

Customer relationships, net

   

​  

-

   

​  

-

   

​  

850.5

   

​  

850.5

   

​  

142.1

   

​  

-

   

​  

992.6

   

Other intangible assets, net

 

 

-

 

 

-

 

 

65.5

 

 

65.5

 

 

0.3

 

 

-

 

 

65.8

 

Other assets, net

   

​  

16.3

   

​  

10.5

   

​  

39.0

   

​  

49.4

   

​  

5.0

   

​  

-

   

​  

70.7

   

Investment in subsidiaries

 

 

2,004.8

 

 

2,846.0

 

 

580.7

 

 

580.7

 

 

-

 

 

(2,585.5

)

 

-

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total assets

   

  $

3,315.1

   

  $

2,857.1

   

  $

5,632.9

   

  $

5,616.2

   

  $

922.4

   

  $

(4,219.7

)  

  $

5,634.0

   

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Liabilities and Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current portion of long-term debt

   

  $

-

   

  $

-

   

  $

2.5

   

  $

2.5

   

  $

-

   

  $

-

   

  $

2.5

   

Accounts payable

 

 

349.3

 

 

405.6

 

 

253.8

 

 

632.2

 

 

54.9

 

 

(733.8

)

 

302.6

 

Interest payable

   

​  

3.1

   

​  

12.1

   

​  

-

   

​  

12.1

   

​  

-

   

​  

-

   

​  

15.2

   

Income taxes payable

 

 

-

 

 

-

 

 

3.3

 

 

3.3

 

 

1.7

 

 

(0.4

)

 

4.6

 

Accrued compensation

   

​  

-

   

​  

-

   

​  

27.9

   

​  

27.9

   

​  

10.5

   

​  

-

   

​  

38.4

   

Other accrued liabilities

 

 

15.1

 

 

-

 

 

62.5

 

 

62.5

 

 

32.3

 

 

-

 

 

109.9

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total current liabilities

   

​  

367.5

   

​  

417.7

   

​  

350.0

   

​  

740.5

   

​  

99.4

   

​  

(734.2

)  

​  

473.2

   

Long-term debt, excluding the current portion
of long-term debt

 

 

450.0

 

 

688.0

 

 

243.5

 

 

931.5

 

 

-

 

 

-

 

 

1,381.5

 

Long-term payables—affiliates

   

​  

-

   

​  

900.0

   

​  

-

   

​  

900.0

   

​  

-

   

​  

(900.0

)  

​  

-

   

Lease financing obligation

 

 

-

 

 

-

 

 

-

 

 

-

 

 

88.2

 

 

-

 

 

88.2

 

Deferred income taxes

   

​  

16.2

   

​  

-

   

​  

690.7

   

​  

690.1

   

​  

36.2

   

​  

-

   

​  

742.5

   

Pension and other post-retirement benefits

 

 

4.1

 

 

-

 

 

228.1

 

 

228.1

 

 

10.2

 

 

-

 

 

242.4

 

Other non-current liabilities

   

​  

28.2

   

​  

-

   

​  

121.8

   

​  

121.8

   

​  

9.8

   

​  

(8.2

)  

​  

151.6

   

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total liabilities

 

 

866.0

 

 

2,005.7

 

 

1,634.1

 

 

3,612.0

 

 

243.8

 

 

(1,642.4

)

 

3,079.4

 

Equity:

   

​  

 

   

​  

 

   

​  

 

   

​  

 

   

​  

 

   

​  

 

   

​  

 

   

Total Axiall stockholders' equity

 

 

2,449.1

 

 

851.4

 

 

3,998.8

 

 

2,004.2

 

 

573.1

 

 

(2,577.3

)

 

2,449.1

 

Noncontrolling interest

   

​  

-

   

​  

-

   

​  

-

   

​  

-

   

​  

105.5

   

​  

-

   

​  

105.5

   

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total equity

 

 

2,449.1

 

 

851.4

 

 

3,998.8

 

 

2,004.2

 

 

678.6

 

 

(2,577.3

)

 

2,554.6

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total liabilities and equity

   

  $

3,315.1

   

  $

2,857.1

   

  $

5,632.9

   

  $

5,616.2

   

  $

922.4

   

  $

(4,219.7

)  

  $

5,634.0

   

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

AXIALL CORPORATION
Guarantor Condensed Consolidating Balance Sheet
As of December 31, 2014
(Unaudited)

                                                                                                                                                                                          

(In millions)

 

Parent
Company
(a)

 

Eagle
Spinco Inc.

 

Guarantor
Subsidiaries
Excluding
Eagle
Spinco Inc.

 

Guarantor
Subsidiaries
Including
Eagle
Spinco Inc.
(b)

 

Non-
Guarantor
Subsidiaries
(c)

 

Eliminations
(d)

 

Consolidated
(a)+(b)+(c)+(d)

 

Assets:

   

​  

 

   

​  

 

   

​  

 

   

​  

 

   

​  

 

   

​  

 

   

​  

 

   

Cash and cash equivalents

 

  $

-

 

  $

-

 

  $

78.2

 

  $

78.2

 

  $

88.6

 

  $

-

 

  $

166.8

 

Receivables, net of allowance for doubtful accounts

   

​  

162.8

   

​  

-

   

​  

509.7

   

​  

493.9

   

​  

71.4

   

​  

(261.1

)  

​  

467.0

   

Inventories

 

 

-

 

 

-

 

 

257.0

 

 

257.0

 

 

96.7

 

 

-

 

 

353.7

 

Prepaid expenses and other

   

​  

0.1

   

​  

-

   

​  

83.0

   

​  

83.0

   

​  

6.6

   

​  

-

   

​  

89.7

   

Deferred income taxes

 

 

3.1

 

 

-

 

 

24.9

 

 

24.9

 

 

-

 

 

-

 

 

28.0

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total current assets

   

​  

166.0

   

​  

-

   

​  

952.8

   

​  

937.0

   

​  

263.3

   

​  

(261.1

)  

​  

1,105.2

   

Property, plant and equipment, net

 

 

12.0

 

 

-

 

 

1,367.7

 

 

1,367.7

 

 

286.0

 

 

-

 

 

1,665.7

 

Long-term receivables—affiliates

   

​  

1,292.9

   

​  

-

   

​  

-

   

​  

-

   

​  

-

   

​  

(1,292.9

)  

​  

-

   

Goodwill

 

 

-

 

 

-

 

 

1,493.7

 

 

1,493.7

 

 

247.3

 

 

-

 

 

1,741.0

 

Customer relationships, net

   

​  

-

   

​  

-

   

​  

877.9

   

​  

877.9

   

​  

146.6

   

​  

-

   

​  

1,024.5

   

Other intangible assets, net

 

 

-

 

 

-

 

 

67.8

 

 

67.8

 

 

0.3

 

 

-

 

 

68.1

 

Other assets, net

   

​  

17.0

   

​  

12.4

   

​  

31.7

   

​  

44.0

   

​  

9.4

   

​  

(0.6

)  

​  

69.8

   

Investment in subsidiaries

 

 

1,682.7

 

 

2,831.2

 

 

290.5

 

 

290.5

 

 

-

 

 

(1,973.2

)

 

-

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total assets

   

$  

3,170.6

   

$  

2,843.6

   

$  

5,082.1

   

$  

5,078.6

   

$  

952.9

   

$  

(3,527.8

)  

$  

5,674.3

   

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Liabilities and Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current portion of long-term debt

   

$  

-

   

$  

2.8

   

$  

-

   

$  

2.8

   

$  

-

   

$  

-

   

$  

2.8

   

Accounts payable

 

 

97.2

 

 

178.6

 

 

249.8

 

 

412.5

 

 

46.9

 

 

(261.1

)

 

295.5

 

Interest payable

   

​  

3.0

   

​  

12.2

   

​  

-

   

​  

12.2

   

​  

-

   

​  

-

   

​  

15.2

   

Income taxes payable

 

 

-

 

 

-

 

 

0.9

 

 

0.9

 

 

2.2

 

 

-

 

 

3.1

 

Accrued compensation

   

​  

-

   

​  

-

   

​  

25.3

   

​  

25.3

   

​  

8.3

   

​  

-

   

​  

33.6

   

Other accrued liabilities

 

 

14.3

 

 

-

 

 

90.3

 

 

90.3

 

 

29.3

 

 

-

 

 

133.9

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total current liabilities

   

​  

114.5

   

​  

193.6

   

​  

366.3

   

​  

544.0

   

​  

86.7

   

​  

(261.1

)  

​  

484.1

   

Long-term debt, excluding the current portion
of long-term debt

 

 

450.0

 

 

877.8

 

 

-

 

 

877.8

 

 

-

 

 

-

 

 

1,327.8

 

Long-term payables—affiliates

   

​  

-

   

​  

900.0

   

​  

-

   

​  

900.0

   

​  

392.9

   

​  

(1,292.9

)  

​  

-

   

Lease financing obligation

 

 

-

 

 

-

 

 

-

 

 

-

 

 

94.2

 

 

-

 

 

94.2

 

Deferred income taxes

   

​  

10.0

   

​  

-

   

​  

720.4

   

​  

720.4

   

​  

37.7

   

​  

(0.6

)  

​  

767.5

   

Pension and other post-retirement benefits

 

 

4.4

 

 

-

 

 

235.7

 

 

235.7

 

 

10.4

 

 

-

 

 

250.5

 

Other non-current liabilities

   

​  

110.6

   

​  

-

   

​  

118.7

   

​  

118.7

   

​  

9.0

   

​  

(77.1

)  

​  

161.2

   

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total liabilities

 

 

689.5

 

 

1,971.4

 

 

1,441.1

 

 

3,396.6

 

 

630.9

 

 

(1,631.7

)

 

3,085.3

 

Equity:

   

​  

 

   

​  

 

   

​  

 

   

​  

 

   

​  

 

   

​  

 

   

​  

 

   

Total Axiall stockholders' equity

 

 

2,481.1

 

 

872.2

 

 

3,641.0

 

 

1,682.0

 

 

214.1

 

 

(1,896.1

)

 

2,481.1

 

Noncontrolling interest

   

​  

-

   

​  

-

   

​  

-

   

​  

-

   

​  

107.9

   

​  

-

   

​  

107.9

   

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total equity

 

 

2,481.1

 

 

872.2

 

 

3,641.0

 

 

1,682.0

 

 

322.0

 

 

(1,896.1

)

 

2,589.0

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total liabilities and equity

   

  $

3,170.6

   

  $

2,843.6

   

  $

5,082.1

   

  $

5,078.6

   

  $

952.9

   

  $

(3,527.8

)  

  $

5,674.3

   

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

AXIALL CORPORATION
Guarantor Condensed Consolidating Statement of Operations and Comprehensive Income (Loss)
For the Three Months Ended June 30, 2015
(Unaudited)

                                                                                                                                                                                          

(In millions)

 

Parent
Company
(a)

 

Eagle
Spinco Inc.

 

Guarantor
Subsidiaries
Excluding
Eagle
Spinco Inc.

 

Guarantor
Subsidiaries
Including
Eagle
Spinco Inc.
(b)

 

Non-
Guarantor
Subsidiaries
(c)

 

Eliminations
(d)

 

Consolidated
(a)+(b)+(c)+(d)

 

Net sales

   

  $

-

   

  $

-

   

  $

911.7

   

  $

911.7

   

  $

202.3

   

  $

(55.6

)  

  $

1,058.4

   

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales

   

​  

-

   

​  

-

   

​  

822.9

   

​  

822.9

   

​  

162.5

   

​  

(55.6

)  

​  

929.8

   

Selling, general and administrative expenses

 

 

13.9

 

 

-

 

 

46.3

 

 

46.3

 

 

21.0

 

 

-

 

 

81.2

 

Transaction-related costs and other, net

   

​  

2.5

   

​  

-

   

​  

2.1

   

​  

2.1

   

​  

-

   

​  

-

   

​  

4.6

   

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total operating costs and expenses

 

 

16.4

 

 

-

 

 

871.3

 

 

871.3

 

 

183.5

 

 

(55.6

)

 

1,015.6

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Operating income (loss)

   

​  

(16.4

)  

​  

-

   

​  

40.4

   

​  

40.4

   

​  

18.8

   

​  

-

   

​  

42.8

   

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income (expense), net

   

​  

4.5

   

​  

(19.8

)  

​  

(2.3

)  

​  

(22.2

)  

​  

(1.8

)  

​  

-

   

​  

(19.5

)  

Foreign exchange loss

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(0.3

)

 

-

 

 

(0.3

)

Equity in income (loss) of subsidiaries

   

​  

32.5

   

​  

(5.2

)  

​  

15.2

   

​  

15.2

   

​  

-

   

​  

(47.7

)  

​  

-

   

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Income (loss) before income taxes

 

 

20.6

 

 

(25.0

)

 

53.3

 

 

33.4

 

 

16.7

 

 

(47.7

)

 

23.0

 

Provision for income taxes

   

​  

-

   

​  

0.4

   

​  

0.6

   

​  

0.9

   

​  

0.2

   

​  

-

   

​  

1.1

   

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Consolidated net income (loss)

 

 

20.6

 

 

(25.4

)

 

52.7

 

 

32.5

 

 

16.5

 

 

(47.7

)

 

21.9

 

Less: net income attributable to noncontrolling interest

   

​  

-

   

​  

-

   

​  

-

   

​  

-

   

​  

1.3

   

​  

-

   

​  

1.3

   

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net income (loss) attributable to Axiall

 

$

20.6

 

$

(25.4

)

$

52.7

 

$

32.5

 

$

15.2

 

$

(47.7

)

$

20.6

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

    

   

​  

 

   

​  

 

   

​  

 

   

​  

 

   

​  

 

   

​  

 

   

​  

 

   

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Comprehensive income (loss) attributable to Axiall

 

$

29.0

 

$

(15.7

)

$

61.1

 

$

40.9

 

$

25.0

 

$

(65.9

)

$

29.0

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

AXIALL CORPORATION
Guarantor Condensed Consolidating Statement of Operations and Comprehensive Income (Loss)
For the Three Months Ended June 30, 2014
(Unaudited)

                                                                                                                                                                                          

(In millions)

 

Parent
Company
(a)

 

Eagle
Spinco Inc.

 

Guarantor
Subsidiaries
Excluding
Eagle
Spinco Inc.

 

Guarantor
Subsidiaries
Including
Eagle
Spinco Inc.
(b)

 

Non-
Guarantor
Subsidiaries
(c)

 

Eliminations
(d)

 

Consolidated
(a)+(b)+(c)+(d)

 

Net sales

   

  $

-

   

  $

-

   

  $

1,087.6

   

  $

1,087.6

   

  $

215.3

   

  $

(66.0

)  

  $

1,236.9

   

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales

   

​  

-

   

​  

-

   

​  

981.4

   

​  

981.4

   

​  

174.6

   

​  

(66.0

)  

​  

1,090.0

   

Selling, general and administrative expenses

 

 

10.2

 

 

-

 

 

47.6

 

 

47.6

 

 

21.2

 

 

-

 

 

79.0

 

Transaction-related costs and other, net

   

​  

4.4

   

​  

-

   

​  

3.9

   

​  

3.9

   

​  

1.1

   

​  

-

   

​  

9.4

   

Long-lived asset impairment charges, net

 

 

-

 

 

-

 

 

0.1

 

 

0.1

 

 

-

 

 

-

 

 

0.1

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total operating costs and expenses

   

​  

14.6

   

​  

-

   

​  

1,033.0

   

​  

1,033.0

   

​  

196.9

   

​  

(66.0

)  

​  

1,178.5

   

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Operating income (loss)

 

 

(14.6

)

 

-

 

 

54.6

 

 

54.6

 

 

18.4

 

 

-

 

 

58.4

 

Other income (expense):

   

​  

 

   

​  

 

   

​  

 

   

​  

 

   

​  

 

   

​  

 

   

​  

 

   

Interest income (expense), net

 

 

7.8

 

 

(21.8

)

 

0.4

 

 

(21.6

)

 

(5.3

)

 

-

 

 

(19.1

)

Foreign exchange loss

   

​  

-

   

​  

-

   

​  

(0.1

)  

​  

(0.1

)  

​  

(0.2

)  

​  

-

   

​  

(0.3

)  

Equity in income (loss) of subsidiaries

 

 

32.4

 

 

(8.4

)

 

5.5

 

 

5.5

 

 

-

 

 

(37.9

)

 

-

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Income (loss) before income taxes

   

​  

25.6

   

​  

(30.2

)  

​  

60.4

   

​  

38.4

   

​  

12.9

   

​  

(37.9

)  

​  

39.0

   

Provision for (benefit from) income taxes

 

 

(1.6

)

 

(5.3

)

 

14.6

 

 

9.3

 

 

3.2

 

 

-

 

 

10.9

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Consolidated net income (loss)

   

​  

27.2

   

​  

(24.9

)  

​  

45.8

   

​  

29.1

   

​  

9.7

   

​  

(37.9

)  

​  

28.1

   

Less: net income attributable to noncontrolling interest

 

 

-

 

 

-

 

 

-

 

 

-

 

 

0.9

 

 

-

 

 

0.9

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net income (loss) attributable to Axiall

   

$  

27.2

   

$  

(24.9

)  

$  

45.8

   

$  

29.1

   

$  

8.8

   

$  

(37.9

)  

$  

27.2

   

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Comprehensive income (loss) attributable to Axiall

   

$  

37.1

   

$  

(20.8

)  

$  

49.6

   

$  

33.1

   

$  

14.1

   

$  

(47.2

)  

$  

37.1

   

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

AXIALL CORPORATION
Guarantor Condensed Consolidating Statement of Operations and Comprehensive Income (Loss)
For the Six Months Ended June 30, 2015
(Unaudited)

                                                                                                                                                                                          

(In millions)

 

Parent
Company
(a)

 

Eagle
Spinco Inc.

 

Guarantor
Subsidiaries
Excluding
Eagle
Spinco Inc.

 

Guarantor
Subsidiaries
Including
Eagle
Spinco Inc.
(b)

 

Non-
Guarantor
Subsidiaries
(c)

 

Eliminations
(d)

 

Consolidated
(a)+(b)+(c)+(d)

 

Net sales

   

  $

-

   

  $

-

   

  $

1,767.7

   

  $

1,767.7

   

  $

342.2

   

  $

(103.9

)  

  $

2,006.0

   

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales

   

​  

-

   

​  

-

   

​  

1,592.7

   

​  

1,592.7

   

​  

285.6

   

​  

(103.9

)  

​  

1,774.4

   

Selling, general and administrative expenses

 

 

26.3

 

 

-

 

 

95.6

 

 

95.6

 

 

40.6

 

 

-

 

 

162.5

 

Transaction-related costs and other, net

   

​  

6.5

   

​  

-

   

​  

3.1

   

​  

3.1

   

​  

0.8

   

​  

-

   

​  

10.4

   

Long-lived asset impairment charges, net

 

 

-

 

 

-

 

 

-

 

 

-

 

 

0.3

 

 

-

 

 

0.3

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total operating costs and expenses

   

​  

32.8

   

​  

-

   

​  

1,691.4

   

​  

1,691.4

   

​  

327.3

   

​  

(103.9

)  

​  

1,947.6

   

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Operating income (loss)

 

 

(32.8

)

 

-

 

 

76.3

 

 

76.3

 

 

14.9

 

 

-

 

 

58.4

 

Other income (expense):

   

​  

 

   

​  

 

   

​  

 

   

​  

 

   

​  

 

   

​  

 

   

​  

 

   

Interest income (expense), net

 

 

10.5

 

 

(40.7

)

 

(2.8

)

 

(43.5

)

 

(5.3

)

 

-

 

 

(38.3

)

Foreign exchange loss

   

​  

-

   

​  

-

   

​  

(0.2

)  

​  

(0.2

)  

​  

(0.3

)  

​  

-

   

​  

(0.5

)  

Loss on redemption and other debt costs

 

 

-

 

 

(0.1

)

 

(3.1

)

 

(3.2

)

 

-

 

 

-

 

 

(3.2

)

Equity in income (loss) of subsidiaries

   

​  

29.5

   

​  

(12.1

)  

​  

10.7

   

​  

10.7

   

​  

-

   

​  

(40.2

)  

​  

-

   

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Income (loss) before income taxes

 

 

7.2

 

 

(52.9

)

 

80.9

 

 

40.1

 

 

9.3

 

 

(40.2

)

 

16.4

 

Provision for (benefit from) income taxes

   

​  

(2.8

)  

​  

(5.2

)  

​  

10.2

   

​  

5.0

   

​  

1.1

   

​  

-

   

​  

3.3

   

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Consolidated net income (loss)

 

 

10.0

 

 

(47.7

)

 

70.7

 

 

35.1

 

 

8.2

 

 

(40.2

)

 

13.1

 

Less: net income attributable to noncontrolling interest

   

​  

-

   

​  

-

   

​  

-

   

​  

-

   

​  

3.1

   

​  

-

   

​  

3.1

   

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net income (loss) attributable to Axiall

 

  $

10.0

 

  $

(47.7

)

  $

70.7

 

  $

35.1

 

  $

5.1

 

  $

(40.2

)

  $

10.0

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

    

   

​  

 

   

​  

 

   

​  

 

   

​  

 

   

​  

 

   

​  

 

   

​  

 

   

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Comprehensive income (loss) attributable to Axiall

 

  $

(9.4

)

  $

(22.6

)

  $

49.1

 

  $

13.5

 

  $

(31.9

)

  $

18.4

 

  $

(9.4

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

AXIALL CORPORATION
Guarantor Condensed Consolidating Statement of Operations and Comprehensive Income (Loss)
For the Six Months Ended June 30, 2014
(Unaudited)

                                                                                                                                                                                          

(In millions)

 

Parent
Company
(a)

 

Eagle
Spinco Inc.

 

Guarantor
Subsidiaries
Excluding
Eagle
Spinco Inc.

 

Guarantor
Subsidiaries
Including
Eagle
Spinco Inc.
(b)

 

Non-
Guarantor
Subsidiaries
(c)

 

Eliminations
(d)

 

Consolidated
(a)+(b)+(c)+(d)

 

Net sales

   

  $

-

   

  $

-

   

  $

1,992.2

   

  $

1,992.2

   

  $

358.6

   

  $

(120.2

)  

  $

2,230.6

   

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales

   

​  

-

   

​  

-

   

​  

1,826.3

   

​  

1,826.3

   

​  

297.2

   

​  

(120.2

)  

​  

2,003.3

   

Selling, general and administrative expenses

 

 

21.2

 

 

-

 

 

90.5

 

 

90.5

 

 

40.9

 

 

-

 

 

152.6

 

Transaction related costs and other, net

   

​  

9.0

   

​  

-

   

​  

5.4

   

​  

5.4

   

​  

1.6

   

​  

-

   

​  

16.0

   

Long-lived asset impairment charges, net

 

 

-

 

 

-

 

 

0.6

 

 

0.6

 

 

0.1

 

 

-

 

 

0.7

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total operating costs and expenses

   

​  

30.2

   

​  

-

   

​  

1,922.8

   

​  

1,922.8

   

​  

339.8

   

​  

(120.2

)  

​  

2,172.6

   

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Operating income (loss)

 

 

(30.2

)

 

-

 

 

69.4

 

 

69.4

 

 

18.8

 

 

-

 

 

58.0

 

Other income (expense):

   

​  

 

   

​  

 

   

​  

 

   

​  

 

   

​  

 

   

​  

 

   

​  

 

   

Interest income (expense), net

 

 

15.5

 

 

(43.3

)

 

1.0

 

 

(42.3

)

 

(10.6

)

 

-

 

 

(37.4

)

Foreign exchange gain (loss)

   

​  

-

   

​  

-

   

​  

(0.1

)  

​  

(0.1

)  

​  

0.2

   

​  

-

   

​  

0.1

   

Equity in income (loss) of subsidiaries

 

 

26.4

 

 

(36.6

)

 

8.6

 

 

8.6

 

 

-

 

 

(35.0

)

 

-

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Income (loss) before income taxes

   

​  

11.7

   

​  

(79.9

)  

​  

78.9

   

​  

35.6

   

​  

8.4

   

​  

(35.0

)  

​  

20.7

   

Provision for (benefit from) income taxes

 

 

(3.9

)

 

(11.5

)

 

16.6

 

 

5.1

 

 

2.0

 

 

-

 

 

3.2

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Consolidated net income (loss)

   

​  

15.6

   

​  

(68.4

)  

​  

62.3

   

​  

30.5

   

​  

6.4

   

​  

(35.0

)  

​  

17.5

   

Less: net income attributable to noncontrolling interest

 

 

-

 

 

-

 

 

-

 

 

-

 

 

1.9

 

 

-

 

 

1.9

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net income (loss) attributable to Axiall

   

  $

15.6

   

  $

(68.4

)  

  $

62.3

   

  $

30.5

   

  $

4.5

   

  $

(35.0

)  

  $

15.6

   

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

​  

​​

​  

​  

​​

​  

​  

​​

​  

​  

​​

​  

​  

​​

​  

​  

​​

​  

​  

​​

​  

​  

​​

Comprehensive income (loss) attributable to Axiall

   

  $

12.2

   

  $

(108.9

)  

  $

22.1

   

  $

(9.6

)  

  $

5.2

   

  $

4.4

   

  $

12.2

   

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

AXIALL CORPORATION
Guarantor Condensed Consolidating Statement of Cash Flows
For the Six Months Ended June 30, 2015
(Unaudited)

                                                                                                                                                                                          

(In millions) 

 

Parent
Company
(a)

 

Eagle
Spinco Inc.

 

Guarantor
Subsidiaries
Excluding
Eagle
Spinco Inc.

 

Guarantor
Subsidiaries
Including
Eagle Spinco Inc.
(b)

 

Non-
Guarantor
Subsidiaries
(c)

 

Eliminations
(d)

 

Consolidated
(a)+(b)+(c)+(d)

 

Net cash provided by (used in) operating activities

   

  $

40.0

   

  $

10.1

   

  $

28.8

   

  $

28.8

   

  $

(9.9

)  

  $

(22.7

)  

  $

36.2

   

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures

   

​  

(0.4

)  

​  

-

   

​  

(70.9

)  

​  

(70.9

)  

​  

(6.2

)  

​  

-

   

​  

(77.5

)  

Proceeds from the sale of assets and other

 

 

-

 

 

-

 

 

5.6

 

 

5.6

 

 

3.4

 

 

-

 

 

9.0

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net cash used in investing activities

   

​  

(0.4

)  

​  

-

   

​  

(65.3

)  

​  

(65.3

)  

​  

(2.8

)  

​  

-

   

​  

(68.5

)  

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of long-term debt

   

​  

-

   

​  

-

   

​  

248.8

   

​  

248.8

   

​  

-

   

​  

-

   

​  

248.8

   

Long-term debt payments

 

 

-

 

 

(194.4

)

 

(1.7

)

 

(196.1

)

 

-

 

 

-

 

 

(196.1

)

Intercompany financing

   

​  

-

   

​  

194.4

   

​  

(194.4

)  

​  

-

   

​  

-

   

​  

-

   

​  

-

   

Fees paid relating to financing activities

 

 

(0.3

)

 

-

 

 

(3.2

)

 

(3.2

)

 

-

 

 

-

 

 

(3.5

)

Deferred acquisition payments

   

​  

(10.0

)  

​  

-

   

​  

-

   

​  

-

   

​  

-

   

​  

-

   

​  

(10.0

)  

Dividends paid

 

 

(23.1

)

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(23.1

)

Distribution to noncontrolling interest

   

​  

-

   

​  

-

   

​  

-

   

​  

-

   

​  

(8.4

)  

​  

-

   

​  

(8.4

)  

Share-based compensation plan activity

 

 

(6.2

)

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(6.2

)

Distribution to affiliate

   

​  

-

   

​  

(10.1

)  

​  

(10.1

)  

​  

(10.1

)  

​  

(12.6

)  

​  

22.7

   

​  

-

   

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net cash provided by (used in) financing activities

 

 

(39.6

)

 

(10.1

)

 

39.4

 

 

39.4

 

 

(21.0

)

 

22.7

 

 

1.5

 

Effect of exchange rate changes on cash and cash equivalents

   

​  

-

   

​  

-

   

​  

-

   

​  

-

   

​  

(4.6

)  

​  

-

   

​  

(4.6

)  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net change in cash and cash equivalents

 

 

-

 

 

-

 

 

2.9

 

 

2.9

 

 

(38.3

)

 

-

 

 

(35.4

)

Cash and cash equivalents at beginning of period

   

​  

-

   

​  

-

   

​  

78.2

   

​  

78.2

   

​  

88.6

   

​  

-

   

​  

166.8

   

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Cash and cash equivalents at end of period

 

  $

-

 

  $

-

 

  $

81.1

 

  $

81.1

 

  $

50.3

 

  $

-

 

  $

131.4

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

AXIALL CORPORATION
Guarantor Condensed Consolidating Statement of Cash Flows
Six Months Ended June 30, 2014
(Unaudited)

                                                                                                                                                                                          

(In millions)

 

Parent
Company
(a)

 

Eagle
Spinco Inc.

 

Guarantor
Subsidiaries
Excluding
Eagle Spinco Inc.

 

Guarantor
Subsidiaries
Including
Eagle Spinco Inc.
(b)

 

Non-
Guarantor
Subsidiaries
(c)

 

Eliminations
(d)

 

Consolidated
(a)+(b)+(c)+(d)

 

Net cash provided by (used in) operating activities

   

  $

17.1

   

  $

10.6

   

  $

42.6

   

  $

44.0

   

  $

(24.1

)  

  $

(20.8

)  

  $

16.2

   

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures

   

​  

(3.4

)  

​  

-

   

​  

(74.1

)  

​  

(74.1

)  

​  

(10.2

)  

​  

-

   

​  

(87.7

)  

Acquisitions, net of cash acquired

 

 

-

 

 

-

 

 

(5.8

)

 

(5.8

)

 

-

 

 

-

 

 

(5.8

)

Proceeds from sale of assets and other

   

​  

-

   

​  

-

   

​  

1.5

   

​  

1.5

   

​  

0.2

   

​  

-

   

​  

1.7

   

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net cash used in investing activities

 

 

(3.4

)

 

-

 

 

(78.4

)

 

(78.4

)

 

(10.0

)

 

-

 

 

(91.8

)

Cash flows from financing activities:

   

​  

 

   

​  

 

   

​  

 

   

​  

 

   

​  

 

   

​  

 

   

​  

 

   

Borrowings on ABL revolver

 

 

148.9

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

148.9

 

Repayments on ABL revolver

   

​  

(135.2

)  

​  

-

   

​  

-

   

​  

-

   

​  

-

   

​  

-

   

​  

(135.2

)  

Long-term debt payments

 

 

-

 

 

(1.4

)

 

(0.3

)

 

(1.7

)

 

-

 

 

-

 

 

(1.7

)

Lease financing obligation payment

   

​  

-

   

​  

-

   

​  

-

   

​  

-

   

​  

(2.3

)  

​  

-

   

​  

(2.3

)  

Make-whole and other fees paid related to financing activities

 

 

(0.3

)

 

-

 

 

(0.3

)

 

(0.3

)

 

-

 

 

-

 

 

(0.6

)

Dividends paid

   

​  

(22.6

)  

​  

-

   

​  

-

   

​  

-

   

​  

-

   

​  

-

   

​  

(22.6

)  

Distribution to noncontrolling interest

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(7.7

)

 

-

 

 

(7.7

)

Share-based compensation plan activity

   

​  

(4.5

)  

​  

-

   

​  

(0.2

)  

​  

(0.2

)  

​  

-

   

​  

-

   

​  

(4.7

)  

Distribution to affiliate

 

 

-

 

 

(9.2

)

 

(9.2

)

 

(9.2

)

 

(11.6

)

 

20.8

 

 

-

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net cash used in financing activities

   

​  

(13.7

)  

​  

(10.6

)  

​  

(10.0

)  

​  

(11.4

)  

​  

(21.6

)  

​  

20.8

   

​  

(25.9

)  

Effect of exchange rate changes on cash and cash equivalents

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(2.3

)

 

-

 

 

(2.3

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net change in cash and cash equivalents

   

​  

-

   

​  

-

   

​  

(45.8

)  

​  

(45.8

)  

​  

(58.0

)  

​  

-

   

​  

(103.8

)  

Cash and cash equivalents at beginning of period

 

 

-

 

 

-

 

 

76.9

 

 

76.9

 

 

89.6

 

 

-

 

 

166.5

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Cash and cash equivalents at end of period

   

  $

-

   

  $

-

   

  $

31.1

   

  $

31.1

   

  $

31.6

   

  $

-

   

  $

62.7

   

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​