XML 38 R25.htm IDEA: XBRL DOCUMENT v3.3.1.900
Guarantor Information
12 Months Ended
Dec. 31, 2015
Consolidating Financials [Abstract]  
Guarantor Information
Guarantor Information

On November 20, 2012, GrafTech International Ltd. (the “Parent”), issued $300 million aggregate principal amount of Senior Notes. The Senior Notes mature on November 15, 2020 and bear interest at a rate of 6.375% per year, payable semi-annually in arrears on May 15 and November 15 of each year. The Senior Notes have been guaranteed on a senior basis by the following wholly-owned direct and indirect subsidiaries of the Parent: GrafTech Finance Inc., GrafTech Holdings Inc., GrafTech USA LLC, Seadrift Coke LLP, Fiber Materials, Inc., Intermat, GrafTech Global Enterprises Inc., GrafTech International Holdings Inc., GrafTech DE LLC, GrafTech Seadrift Holding Corp, GrafTech International Trading Inc., GrafTech Technology LLC, GrafTech NY Inc., and Graphite Electrode Network LLC.

    The guarantors of the Senior Notes, solely in their respective capacities as such, are collectively called the “Guarantors.” Our other subsidiaries, which are not guarantors of the Senior Notes, are called the “Non-Guarantors.”
 
    All of the guarantees are unsecured. All of the guarantees are full, unconditional (subject to limited exceptions described below) and joint and several. Each of the Guarantors are 100% owned, directly or indirectly, by the Parent. All of the guarantees of the Senior Notes continue until the Senior Notes have been paid in full, and payment under such guarantees could be required immediately upon the occurrence of an event of default under the Senior Notes. If a Guarantor makes a payment under its guarantee of the Senior Notes, it would have the right under certain circumstances to seek contribution from the other Guarantors.

The Guarantors will be released from the guarantees upon the occurrence of certain events, including the following:  the unconditional release or discharge of any guarantee or indebtedness that resulted in the creation of the guarantee of the Senior Notes by such Guarantor; the sale or other disposition, including by way of merger or consolidation or the sale of its capital stock, following which such Guarantor is no longer a subsidiary of the Parent; or the Parent's exercise of its legal defeasance option or its covenant defeasance option as described in the indenture applicable to the Senior Notes.  If any Guarantor is released, no holder of the Senior Notes will have a claim as a creditor against such Guarantor and the indebtedness and other liabilities, including trade payables and preferred stock, if any, of such Guarantor will be effectively senior to the claim of any holders of the Senior Notes.

Investments in subsidiaries are recorded on the equity basis.

    The following tables set forth condensed consolidating balance sheets as of December 31, 2014 and December 31, 2015 and condensed consolidating statements of operations and comprehensive income (loss) for the year ended December 31, 2013, 2014 and 2015 and condensed consolidating statements of cash flows for 2014 and 2015 of the Parent, Guarantors and the Non-Guarantors.
CONDENSED CONSOLIDATING BALANCE SHEETS
As of December 31, 2014 (Predecessor)
(in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consolidating
 
 
 
 
 
 
 
 
Non-
 
Entries and
 
 
 
 
Parent
 
Guarantors
 
Guarantors
 
Eliminations
 
Consolidated
 ASSETS
 
 
 
 
 
 
 
 
 
 
 Current Assets:
 
 
 
 
 
 
 
 
 
 
    Cash and cash equivalents
 
$

 
$
5,503

 
$
12,047

 
$

 
$
17,550

    Accounts receivable - affiliates
 
40,474

 
35,618

 
40,185

 
(116,277
)
 

    Accounts receivable - trade
 

 
45,861

 
117,058

 

 
162,919

    Inventories
 

 
148,080

 
234,823

 

 
382,903

    Prepaid and other current assets
 

 
17,336

 
64,287

 

 
81,623

      Total current assets
 
40,474

 
252,398

 
468,400

 
(116,277
)
 
644,995

 
 
 
 
 
 
 
 
 
 
 
 Investment in affiliates
 
1,414,278

 
762,251

 

 
(2,176,529
)
 

 Property, plant and equipment
 

 
431,602

 
222,438

 

 
654,040

 Deferred income taxes
 

 

 
16,819

 

 
16,819

 Goodwill
 

 
217,099

 
203,030

 

 
420,129

 Notes receivable - affiliate
 
35,722

 
7,413

 

 
(43,135
)
 

 Other assets
 
4,110

 
45,617

 
48,095

 

 
97,822

      Total Assets
 
$
1,494,584

 
$
1,716,380

 
$
958,782

 
$
(2,335,941
)
 
$
1,833,805

 
 
 
 
 
 
 
 
 
 
 
 LIABILITIES AND
STOCKHOLDERS' EQUITY
 
 
 
 
 
 
 
 
 
 
 Current Liabilities:
 
 
 
 
 
 
 
 
 
 
    Accounts payable - affiliate
 
$

 
$
80,659

 
$
35,618

 
$
(116,277
)
 
$

    Accounts payable - trade
 
47

 
35,435

 
50,927

 

 
86,409

    Short-term debt
 
187,973

 
131

 

 

 
188,104

    Accrued income and other taxes
 
344

 
3,380

 
20,782

 

 
24,506

    Rationalizations
 

 
7,538

 
2,025

 

 
9,563

    Other accrued liabilities
 
2,444

 
15,252

 
25,623

 

 
43,319

         Total current liabilities
 
190,808

 
142,395

 
134,975

 
(116,277
)
 
351,901

 
 
 
 
 
 
 
 
 
 
 
 Long-term debt - affiliate
 

 
35,722

 
7,413

 
(43,135
)
 

 Long-term debt - third party
 
300,000

 
40,393

 
1,222

 

 
341,615

 Other long-term obligations
 

 
77,724

 
29,842

 

 
107,566

 Deferred income taxes
 

 
5,118

 
23,079

 

 
28,197

 Stockholders' equity
 
1,003,776

 
1,415,028

 
762,251

 
(2,176,529
)
 
1,004,526

   Total Liabilities and Stockholders' Equity
 
$
1,494,584

 
$
1,716,380

 
$
958,782

 
$
(2,335,941
)
 
$
1,833,805

CONDENSED CONSOLIDATING BALANCE SHEETS
As of December 31, 2015 (Successor)
(in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consolidating
 
 
 
 
 
 
 
 
Non-
 
Entries and
 
 
 
 
Parent
 
Guarantors
 
Guarantors
 
Eliminations
 
Consolidated
 ASSETS
 
 
 
 
 
 
 
 
 
 
 Current Assets:
 
 
 
 
 
 
 
 
 
 
    Cash and cash equivalents
 
$

 
$
646

 
$
6,281

 
$

 
$
6,927

    Accounts receivable - affiliates
 
51,592

 
9,362

 
20,823

 
(81,777
)
 

    Accounts receivable - trade
 

 
20,749

 
82,066

 

 
102,815

    Inventories
 

 
123,340

 
172,122

 

 
295,462

    Prepaid and other current assets
 

 
8,109

 
13,565

 

 
21,674

      Total current assets
 
51,592

 
162,206

 
294,857

 
(81,777
)
 
426,878

 
 
 
 
 
 
 
 
 
 
 
 Investment in affiliates
 
1,068,028

 
668,113

 

 
(1,736,141
)
 

 Property, plant and equipment
 

 
291,494

 
346,039

 

 
637,533

 Deferred income taxes
 

 

 
15,327

 

 
15,327

 Goodwill
 

 
72,399

 
99,660

 

 
172,059

 Notes receivable - affiliate
 

 
46,074

 

 
(46,074
)
 

 Other assets
 

 
96,964

 
73,254

 

 
170,218

      Total Assets
 
$
1,119,620

 
$
1,337,250

 
$
829,137

 
$
(1,863,992
)
 
$
1,422,015

 
 
 
 
 
 
 
 
 
 
 
 LIABILITIES AND
STOCKHOLDERS' EQUITY
 
 
 
 
 
 
 
 
 
 
 Current Liabilities:
 
 
 
 
 
 
 
 
 
 
    Accounts payable - affiliate
 
$
159

 
$
72,418

 
$
9,200

 
$
(81,777
)
 
$

    Accounts payable - trade
 

 
18,546

 
30,932

 

 
49,478

    Short-term debt
 

 
4,636

 
136

 

 
4,772

    Accrued income and other taxes
 

 
5,864

 
3,175

 

 
9,039

    Rationalizations
 

 
995

 
2,053

 

 
3,048

    Other accrued liabilities
 
2,444

 
11,511

 
15,824

 

 
29,779

         Total current liabilities
 
2,603

 
113,970

 
61,320

 
(81,777
)
 
96,116

 
 
 
 
 
 
 
 
 
 
 
 Long-term debt - affiliate
 
38,661

 

 
7,413

 
(46,074
)
 

 Long-term debt - third party
 
267,827

 
93,758

 
870

 

 
362,455

 Other long-term obligations
 

 
61,246

 
34,239

 

 
95,485

 Deferred income taxes
 

 
248

 
57,182

 

 
57,430

 Stockholders' equity
 
810,529

 
1,068,028

 
668,113

 
(1,736,141
)
 
810,529

   Total Liabilities and Stockholders' Equity
 
$
1,119,620

 
$
1,337,250

 
$
829,137

 
$
(1,863,992
)
 
$
1,422,015

 
 
 
 
 
 
 
 
 
 
 
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
For the year ended December 31, 2013 (Predecessor)
(in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consolidating
 
 
 
 
 
 
 
 
Non-
 
Entries and
 
 
 
 
Parent
 
Guarantors
 
Guarantors
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 Sales - affiliates
 
$

 
$
220,354

 
$
149,251

 
$
(369,605
)
 
$

 Sales - third party
 

 
469,033

 
697,641

 

 
1,166,674

    Net sales
 

 
689,387

 
846,892

 
(369,605
)
 
1,166,674

 Cost of sales
 

 
584,819

 
812,394

 
(369,605
)
 
1,027,608

      Gross profit
 

 
104,568

 
34,498

 

 
139,066

 Research and development
 

 
10,437

 

 

 
10,437

 Selling and administrative expenses
 

 
40,548

 
70,495

 

 
111,043

 Rationalizations
 

 
2,732

 
17,424

 

 
20,156

      Operating income (loss)
 

 
50,851

 
(53,421
)
 

 
(2,570
)
 
 
 
 
 
 
 
 
 
 
 
 Other expense (income), net
 

 
(176
)
 
1,874

 

 
1,698

 Interest expense - affiliate
 

 
1,364

 
670

 
(2,034
)
 

 Interest expense - third party
 
31,294

 
3,029

 
1,714

 

 
36,037

 Interest income - affiliate
 
(1,233
)
 
(670
)
 
(131
)
 
2,034

 

 Interest income - third party
 

 

 
(203
)
 

 
(203
)
 (Loss) income before income taxes
 
(30,061
)
 
47,304

 
(57,345
)
 

 `
(40,102
)
 
 
 
 
 
 
 
 
 
 
 
 (Benefit) provision for income taxes
 
(10,659
)
 
9,111

 
(11,295
)
 

 
(12,843
)
 Equity in losses of subsidiary
 
(7,857
)
 
(46,050
)
 

 
53,907

 

      Net income (loss)
 
$
(27,259
)
 
$
(7,857
)
 
$
(46,050
)
 
$
53,907

 
$
(27,259
)
 
 
 
 
 
 
 
 
 
 
 
 Statements of
Comprehensive Income (Loss)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income (loss)
 
$
(27,259
)
 
$
(7,857
)
 
$
(46,050
)
 
$
53,907

 
$
(27,259
)
Other comprehensive (loss) income
 
(11,946
)
 
(11,946
)
 
(13,601
)
 
25,547

 
(11,946
)
Comprehensive income (loss)
 
$
(39,205
)
 
$
(19,803
)
 
$
(59,651
)
 
$
79,454

 
$
(39,205
)
 
 
 
 
 
 
 
 
 
 
 
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
For the year ended December 31, 2014 (Predecessor)
(in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consolidating
 
 
 
 
 
 
 
 
Non-
 
Entries and
 
 
 
 
Parent
 
Guarantors
 
Guarantors
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 Sales - affiliates
 
$

 
$
263,742

 
$
150,346

 
$
(414,088
)
 
$

 Sales - third party
 

 
422,991

 
662,313

 

 
1,085,304

    Net sales
 

 
686,733

 
812,659

 
(414,088
)
 
1,085,304

 Cost of sales
 

 
630,031

 
777,114

 
(414,088
)
 
993,057

      Gross profit
 

 
56,702

 
35,545

 

 
92,247

 Research and development
 

 
14,844

 

 

 
14,844

 Selling and administrative expenses
 

 
55,454

 
68,724

 

 
124,178

 Impairments
 

 
186,552

 
10,668

 

 
197,220

 Rationalizations
 

 
9,109

 
2,516

 

 
11,625

      Operating income (loss)
 

 
(209,257
)
 
(46,363
)
 

 
(255,620
)
 
 
 
 
 
 
 
 
 
 
 
 Other expense (income), net
 

 
1,575

 
870

 

 
2,445

 Interest expense - affiliate
 

 
806

 

 
(806
)
 

 Interest expense - third party
 
32,118

 
4,037

 
902

 

 
37,057

 Interest income - affiliate
 
(806
)
 

 

 
806

 

 Interest income - third party
 

 
(11
)
 
(319
)
 

 
(330
)
 (Loss) income before income taxes
 
(31,312
)
 
(215,664
)
 
(47,816
)
 

 `
(294,792
)
 
 
 
 
 
 
 
 
 
 
 
 (Benefit) provision for income taxes
 
3,319

 
(5,618
)
 
(7,117
)
 

 
(9,416
)
 Equity in losses of subsidiary
 
(251,495
)
 
(40,699
)
 

 
292,194

 

      Net income (losses)
 
$
(286,126
)
 
$
(250,745
)
 
$
(40,699
)
 
$
292,194

 
$
(285,376
)
 
 
 
 
 
 
 
 
 
 
 
 Statements of
Comprehensive Income (Loss)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net loss
 
$
(286,126
)
 
$
(250,745
)
 
$
(40,699
)
 
$
292,194

 
$
(285,376
)
Other comprehensive (loss) income
 
(43,900
)
 
(43,900
)
 
(28,650
)
 
72,550

 
(43,900
)
Comprehensive income (loss)
 
$
(330,026
)
 
$
(294,645
)
 
$
(69,349
)
 
$
364,744

 
$
(329,276
)
 
 
 
 
 
 
 
 
 
 
 
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
For the Period January 1 through August 14, 2015 (Predecessor)
(in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consolidating
 
 
 
 
 
 
 
 
Non-
 
Entries and
 
 
 
 
Parent
 
Guarantors
 
Guarantors
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 Sales - affiliates
 
$

 
$
124,489

 
$
52,794

 
$
(177,283
)
 
$

 Sales - third party
 

 
160,761

 
277,170

 

 
437,931

    Net sales
 

 
285,250

 
329,964

 
(177,283
)
 
437,931

 Cost of sales
 

 
266,369

 
310,731

 
(177,283
)
 
399,817

      Gross profit
 

 
18,881

 
19,233

 

 
38,114

 
 
 
 
 
 
 
 
 
 
 
 Research and development
 

 
5,556

 

 

 
5,556

 Selling and administrative expenses
 
6,750

 
44,507

 
29,890

 

 
81,147

 Impairments
 

 
35,381

 

 

 
35,381

 Rationalizations
 

 
(374
)
 
4,881

 

 
4,507

      Operating loss
 
(6,750
)
 
(66,189
)
 
(15,538
)
 

 
(88,477
)
 
 
 
 
 
 
 
 
 
 
 
 Other expense (income), net
 

 
804

 
531

 

 
1,335

 Interest expense - affiliate
 
3

 
372

 

 
(375
)
 

 Interest expense - third party
 
24,366

 
2,481

 
271

 

 
27,118

 Interest income - affiliate
 
(372
)
 
(3
)
 

 
375

 

 Interest income - third party
 

 
(5
)
 
(362
)
 

 
(367
)
   Loss before income taxes
 
(30,747
)
 
(69,838
)
 
(15,978
)
 

 `
(116,563
)
 
 
 
 
 
 
 
 
 
 
 
(Benefit from) provision for income taxes
 

 
385

 
3,701

 

 
4,086

Equity in losses of subsidiary
 
(89,902
)
 
(19,679
)
 

 
109,581

 

      Net loss
 
$
(120,649
)
 
$
(89,902
)
 
$
(19,679
)
 
$
109,581

 
$
(120,649
)
 
 
 
 
 
 
 
 
 
 
 
 Statements of
Comprehensive Income (Loss)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net loss
 
$
(120,649
)
 
$
(89,902
)
 
$
(19,679
)
 
$
109,581

 
$
(120,649
)
Other comprehensive (loss) income
 
(26,674
)
 
(26,674
)
 
(28,041
)
 
54,715

 
(26,674
)
Comprehensive (loss) income
 
$
(147,323
)
 
$
(116,576
)
 
$
(47,720
)
 
$
164,296

 
$
(147,323
)
 
 
 
 
 
 
 
 
 
 
 
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
For the Period August 15 Through December 31, 2015 (Successor)
(in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consolidating
 
 
 
 
 
 
 
 
Non-
 
Entries and
 
 
 
 
Parent
 
Guarantors
 
Guarantors
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 Sales - affiliates
 
$

 
$
51,262

 
$
32,611

 
$
(83,873
)
 
$

 Sales - third party
 

 
86,053

 
162,688

 

 
248,741

    Net sales
 

 
137,315

 
195,299

 
(83,873
)
 
248,741

 Cost of sales
 

 
132,610

 
181,175

 
(83,873
)
 
229,912

      Gross profit
 

 
4,705

 
14,124

 

 
18,829

 Research and development
 

 
2,348

 

 

 
2,348

 Selling and administrative expenses
 

 
10,775

 
21,340

 

 
32,115

 Rationalizations
 

 
71

 
1,004

 

 
1,075

      Operating loss
 

 
(8,489
)
 
(8,220
)
 

 
(16,709
)
 
 
 
 
 
 
 
 
 
 
 
 Other expense (income), net
 

 
1,166

 
(2,109
)
 

 
(943
)
 Interest expense - affiliate
 
226

 

 

 
(226
)
 

 Interest expense - third party
 
9,552

 
1,079

 
285

 

 
10,916

 Interest income - affiliate
 

 
(226
)
 

 
226

 

 Interest income - third party
 

 
(5
)
 
(6
)
 

 
(11
)
 Loss before income taxes
 
(9,778
)
 
(10,503
)
 
(6,390
)
 

 `
(26,671
)
 
 
 
 
 
 
 
 
 
 
 
 (Benefit) provision for income taxes
 

 
634

 
6,246

 

 
6,880

 Equity in losses of subsidiary
 
(23,773
)
 
(12,636
)
 

 
36,409

 

      Net loss
 
$
(33,551
)
 
$
(23,773
)
 
$
(12,636
)
 
$
36,409

 
$
(33,551
)
 
 
 
 
 
 
 
 
 
 
 
 Statements of
Comprehensive Income (Loss)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net loss
 
$
(33,551
)
 
$
(23,773
)
 
$
(12,636
)
 
$
36,409

 
$
(33,551
)
Other comprehensive income (loss):
 
(10,257
)
 
(10,257
)
 
(10,257
)
 
20,514

 
(10,257
)
Comprehensive (loss) income
 
$
(43,808
)
 
$
(34,030
)
 
$
(22,893
)
 
$
56,923

 
$
(43,808
)
 
 
 
 
 
 
 
 
 
 
 
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
For the year ended December 31, 2013
(in thousands)
 
 
 
 
 
 
 
Consolidating
 
 
 
 
 
 
 
Non-
 
Entries and
 
 
 
Parent
 
Guarantors
 
Guarantors
 
Eliminations
 
Consolidated
Net cash (used in) provided by
operating activities:
$
(13,718
)
 
$
72,111

 
$
58,444

 
$

 
$
116,837

 
 
 
 
 
 
 
 
 
 
Cash flow from investing activities:
 
 
 
 
 
 
 
 
 
   Loan repayments from affiliates
15,578

 
15,000

 

 
(30,578
)
 

   Capital expenditures

 
(52,278
)
 
(34,066
)
 

 
(86,344
)
   Insurance recoveries

 

 
1,500

 

 
1,500

  Proceeds from derivatives (payments on)

 
437

 
(323
)
 

 
114

  Other

 
322

 
607

 

 
929

    Net cash provided by (used in)
investing activities
15,578

 
(36,519
)
 
(32,282
)
 
(30,578
)
 
(83,801
)
 
 
 
 
 
 
 
 
 
 
Cash flow from financing activities:
 
 
 
 
 
 
 
 
 
  Loans repayments to affiliates

 
(15,578
)
 
(15,000
)
 
30,578

 

  Short-term debt borrowings

 
(6
)
 
(7,259
)
 

 
(7,265
)
  Revolving Facility borrowings

 
75,000

 
91,000

 

 
166,000

  Revolving Facility reductions

 
(94,500
)
 
(77,000
)
 

 
(171,500
)
  Principal payments on long term debt

 
(166
)
 
(59
)
 

 
(225
)
  Supply chain financing

 

 
(17,508
)
 

 
(17,508
)
  Proceeds from exercise of stock options
448

 

 

 

 
448

  Purchase of treasury shares
(1,825
)
 

 

 

 
(1,825
)
  Refinancing fees and debt issuance costs
(483
)
 
(15
)
 
(62
)
 

 
(560
)
  Other

 

 
(5,210
)
 

 
(5,210
)
    Net cash (used in) provided by
financing activities
(1,860
)
 
(35,265
)
 
(31,098
)
 
30,578

 
(37,645
)
 
 
 
 
 
 
 
 
 
 
Net increase (decrease) in cash
and cash equivalents

 
327

 
(4,936
)
 

 
(4,609
)
Effect of exchange rate changes
on cash and cash equivalents

 

 
(820
)
 

 
(820
)
Cash and cash equivalents at
beginning of period

 
4,425

 
12,892

 

 
17,317

Cash and cash equivalents
at end of period
$

 
$
4,752

 
$
7,136

 
$

 
$
11,888

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
For the year ended December 31, 2014
(in thousands)
 
 
 
 
 
 
 
Consolidating
 
 
 
 
 
 
 
Non-
 
Entries and
 
 
 
Parent
 
Guarantors
 
Guarantors
 
Eliminations
 
Consolidated
Net cash (used in) provided by
operating activities:
$
(9,474
)
 
$
79,864

 
$
50,513

 
$

 
$
120,903

 
 
 
 
 
 
 
 
 
 
Cash flow from investing activities:
 
 
 
 
 
 
 
 
 
   Loan repayments from affiliates
6,604

 

 

 
(6,604
)
 

   Capital expenditures

 
(58,926
)
 
(26,055
)
 

 
(84,981
)
   Insurance recoveries

 

 
2,834

 

 
2,834

  Proceeds (payments) for derivatives

 
(2,195
)
 
170

 

 
(2,025
)
  Proceeds from fixed asset sales

 
1,700

 
3,342

 
 
 
5,042

  Other

 

 
178

 

 
178

    Net cash provided by (used in)
investing activities
6,604

 
(59,421
)
 
(19,531
)
 
(6,604
)
 
(78,952
)
 
 
 
 
 
 
 
 
 
 
Cash flow from financing activities:
 
 
 
 
 
 
 
 
 
  Loans repayments to affiliates

 
(6,604
)
 

 
6,604

 

  Short-term debt borrowings

 
(34
)
 
(987
)
 

 
(1,021
)
  Revolving Facility borrowings

 
183,000

 
86,000

 

 
269,000

  Revolving Facility reductions

 
(193,000
)
 
(100,000
)
 

 
(293,000
)
  Principal payments on long term debt

 
(132
)
 
(60
)
 

 
(192
)
  Supply chain financing

 

 
(9,455
)
 

 
(9,455
)
  Proceeds from exercise of stock options
2,813

 

 

 

 
2,813

  Purchase of treasury shares
(894
)
 

 

 

 
(894
)
  Refinancing fees and debt issuance costs

 
(2,922
)
 
(357
)
 

 
(3,279
)
  Other
951

 

 

 

 
951

    Net cash (used in) provided by
financing activities
2,870

 
(19,692
)
 
(24,859
)
 
6,604

 
(35,077
)
 
 
 
 
 
 
 
 
 
 
Net increase in cash
and cash equivalents

 
751

 
6,123

 

 
6,874

Effect of exchange rate changes
on cash and cash equivalents

 

 
(1,212
)
 

 
(1,212
)
Cash and cash equivalents at
beginning of period

 
4,752

 
7,136

 

 
11,888

Cash and cash equivalents
at end of period
$

 
$
5,503

 
$
12,047

 
$

 
$
17,550

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
For the Period January 1 through August 14, 2015 (Predecessor)
(in thousands)
 
 
 
 
 
 
 
Consolidating
 
 
 
 
 
 
 
Non-
 
Entries and
 
 
 
Parent
 
Guarantors
 
Guarantors
 
Eliminations
 
Consolidated
Net cash (used in) provided by operating activities:
$
(4,017
)
 
$
34,418

 
$
25,632

 
$
(27,710
)
 
$
28,323

 
 
 
 
 
 
 
 
 
 
Cash flow from investing activities:
 
 
 
 
 
 
 
 
 
  Loans from (repayments to) affiliates
36,204

 
(21,343
)
 

 
(14,861
)
 

  Capital expenditures

 
(20,572
)
 
(11,729
)
 

 
(32,301
)
  Payments for derivative instruments

 
(7,595
)
 
(668
)
 

 
(8,263
)
  Proceeds from sale of assets

 
397

 
249

 

 
646

    Net cash provided by (used in)
         investing activities
36,204

 
(49,113
)
 
(12,148
)
 
(14,861
)
 
(39,918
)
 
 
 
 
 
 
 
 
 
 
Cash flow from financing activities:
 
 
 
 
 
 
 
 
 
  Loans from (repayments to) affiliates
21,343

 
(36,204
)
 

 
14,861

 

  Dividends to affiliates

 

 
(27,710
)
 
27,710

 
 
  Short-term debt, net

 
14,002

 
4,509

 

 
18,511

  Revolving Facility borrowings

 
126,000

 
34,000

 

 
160,000

  Revolving Facility reductions

 
(87,000
)
 
(12,000
)
 

 
(99,000
)
  Repayment of Senior Subordinated Notes
(200,000
)
 

 

 

 
(200,000
)
  Issuance of Preferred Shares
150,000

 

 

 

 
150,000

  Principal payments on long term debt

 
(89
)
 

 

 
(89
)
  Proceeds from exercise of stock options
32

 

 

 

 
32

  Purchase of treasury shares
(63
)
 

 

 

 
(63
)
  Revolver facility refinancing

 
(5,037
)
 
(31
)
 

 
(5,068
)
  Other
(3,499
)
 

 

 

 
(3,499
)
    Net cash (used in)
        provided by financing activities
(32,187
)
 
11,672

 
(1,232
)
 
42,571

 
20,824

 
 
 
 
 
 
 
 
 
 
Net (decrease) increase in cash
   and cash equivalents

 
(3,023
)
 
12,252

 

 
9,229

Effect of exchange rate changes
   on cash and cash equivalents

 

 
(1,746
)
 

 
(1,746
)
Cash and cash equivalents at
   beginning of period

 
5,503

 
12,047

 

 
17,550

Cash and cash equivalents
   at end of period
$

 
$
2,480

 
$
22,553

 
$

 
$
25,033

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
For the Period August 15 Through December 31, 2015 (Successor)
(in thousands)
 
 
 
 
 
 
 
Consolidating
 
 
 
 
 
 
 
Non-
 
Entries and
 
 
 
Parent
 
Guarantors
 
Guarantors
 
Eliminations
 
Consolidated
Net cash (used in) provided by operating activities:
$
(15,930
)
 
$
18,471

 
$
20,574

 
$

 
$
23,115

 
 
 
 
 
 
 
 
 
 
Cash flow from investing activities:
 
 
 
 
 
 
 
 
 
  Loans from (repayments to) affiliates

 
(17,315
)
 

 
17,315

 

  Capital expenditures

 
(8,438
)
 
(10,004
)
 

 
(18,442
)
  Payments for derivative instruments

 

 
326

 

 
326

  Proceeds from sale of assets

 
492

 
140

 

 
632

    Net cash provided by (used in)
         investing activities

 
(25,261
)
 
(9,538
)
 
17,315

 
(17,484
)
 
 
 
 
 
 
 
 
 
 
Cash flow from financing activities:
 
 
 
 
 
 
 
 
 
  Loans from (repayments to) affiliates
17,315

 

 

 
(17,315
)
 

  Dividends to affiliates

 

 

 

 
 
  Short-term debt, net

 
(10,998
)
 
(4,506
)
 

 
(15,504
)
  Revolving Facility borrowings

 
52,000

 
10,000

 

 
62,000

  Revolving Facility reductions

 
(36,000
)
 
(32,000
)
 

 
(68,000
)
  Issuance of Preferred Shares
(1,385
)
 

 

 

 
(1,385
)
  Principal payments on long term debt

 
(46
)
 
(137
)
 

 
(183
)
    Net cash (used in)
        provided by financing activities
15,930

 
4,956

 
(26,643
)
 
(17,315
)
 
(23,072
)
 
 
 
 
 
 
 
 
 
 
Decrease in cash
   and cash equivalents

 
(1,834
)
 
(15,607
)
 

 
(17,441
)
Effect of exchange rate changes
   on cash and cash equivalents

 

 
(665
)
 

 
(665
)
Cash and cash equivalents at
   beginning of period

 
2,480

 
22,553

 

 
25,033

Cash and cash equivalents
   at end of period
$

 
$
646

 
$
6,281

 
$

 
$
6,927