XML 76 R62.htm IDEA: XBRL DOCUMENT v3.5.0.2
Note 25 - Fresh Start Accounting (Tables)
12 Months Ended
Dec. 31, 2015
Fresh Start Accounting [Line Items]  
Reconciliation of Enterprise Value to Estimated Fair Value [Table Text Block]

 

(in millions, except share and per share value)

 

 

 

 

Enterprise value

 

$

1,000

 

Plus: Cash and cash equivalents

 

 

898

 

Less: Other non-operating liabilities

 

 

18

 

Less: Fair value of debt and capitalized lease obligations

 

 

734

 

Less: Fair value of pension and other postretirement obligations

 

 

533

 

Less: Fair value of warrants

 

 

24

 

Fair value of Successor common stock

 

$

589

 

 

 

 

 

 

Shares outstanding at September 3, 2013

 

 

41,753,211

 

Per share value

 

$

14.11

 

 

Reconciliation of Enterprise Value to Estimated Reorganization Value [Table Text Block]

 

(in millions)

 

 

 

 

Enterprise value

 

$

1,000

 

Plus: Cash and cash equivalents

 

 

898

 

Plus: Fair value of noncontrolling interests

 

 

10

 

Plus: Fair value of non-debt liabilities

 

 

2,088

 

Less: Fair value of pension and other postretirement obligations

 

 

533

 

Reorganization value of Successor assets

 

$

3,463

 

 

Schedule of Cash Payments for Reorganization Adjustments [Table Text Block]

 

(in millions)

 

 

 

 

 

 

 

 

Sources:

 

 

 

 

 

 

 

 

Net proceeds from Emergence Credit Facilities

 

$

664

 

 

 

 

 

Proceeds from Rights Offerings

 

 

406

 

 

 

 

 

Total sources

 

 

 

 

 

$

1,070

 

Uses:

 

 

 

 

 

 

 

 

Repayment of Junior DIP Term Loans

 

$

644

 

 

 

 

 

Repayment of Second Lien Notes

 

 

375

 

 

 

 

 

Claims paid at emergence

 

 

94

 

 

 

 

 

Funding of escrow accounts

 

 

113

 

 

 

 

 

Other fees and expenses

 

 

16

 

 

 

 

 

Total uses

 

 

 

 

 

 

1,242

 

Net uses

 

 

 

 

 

$

(172

)

 

Reorganization Liabilities Subject to Compromise [Table Text Block]

 

(in millions)

 

 

 

 

 

 

 

 

Liabilities subject to compromise of the Predecessor Company

   (LSTC)

 

 

 

 

 

$

2,475

 

Cash payments at emergence from LSTC

 

 

 

 

 

 

(84

)

Claims expected to be satisfied in cash

 

 

 

 

 

 

(35

)

Liabilities reinstated at emergence:

 

 

 

 

 

 

 

 

Pension and other postretirement liabilities

 

 

(156

)

 

 

 

 

Environmental obligations

 

 

(61

)

 

 

 

 

Other current liabilities

 

 

(9

)

 

 

 

 

Total liabilities reinstated at emergence

 

 

 

 

 

 

(226

)

Fair value of equity issued to unsecured creditors

 

 

 

 

 

 

(85

)

Fair value of warrants issued to unsecured creditors

 

 

 

 

 

 

(24

)

Gain on settlement of liabilities subject to compromise

 

 

 

 

 

$

2,021

 

 

Schedule of Cumulative Impact of Reorganization Adjustments [Table Text Block]

 

(in millions)

 

 

 

 

Gain on settlement of liabilities subject to compromise

 

$

2,021

 

Fair value of shares issued to Backstop Parties and employees

 

 

(25

)

Write-off of unamortized debt discounts and debt issuance costs

 

 

(14

)

Success fees accrued at emergence

 

 

(13

)

Emergence and success fees paid at emergence

 

 

(9

)

Write-off of deferred equity issuance costs

 

 

(3

)

Net gain on reoganization adjustments

 

 

1,957

 

Cancellation of Predecessor Company equity

 

 

(3,628

)

Net impact to Retained earnings (deficit)

 

$

(1,671

)

 

Schedule of Inventory, Current [Table Text Block]

 

 

 

As of December 31,

 

(in millions)

 

2015

 

 

2014

 

Finished goods

 

$

141

 

 

$

160

 

Work in process

 

 

61

 

 

 

70

 

Raw materials

 

 

61

 

 

 

62

 

Total

 

$

263

 

 

$

292

 

 

Property, Plant and Equipment [Table Text Block]

 

 

 

As of December 31,

 

(in millions)

 

2015

 

 

2014

 

Land

 

$

74

 

 

$

100

 

Buildings and building improvements

 

 

169

 

 

 

174

 

Machinery and equipment

 

 

445

 

 

 

403

 

Construction in progress

 

 

20

 

 

 

47

 

 

 

 

708

 

 

 

724

 

Accumulated depreciation

 

 

(314

)

 

 

(223

)

Property, plant and equipment, net

 

$

394

 

 

$

501

 

 

Schedule of Goodwill [Table Text Block]

 

(in millions)

 

Print

Systems

 

 

Micro 3D

Printing and

Packaging

 

 

Software and

Solutions

 

 

Consumer

and Film

 

 

Intellectual

Property

Solutions

 

 

Consolidated Total

 

Balance as of December 31, 2013:

 

$

51

 

 

$

24

 

 

$

6

 

 

$

6

 

 

$

1

 

 

$

88

 

Fresh start accounting adjustment

 

 

5

 

 

 

2

 

 

 

 

 

 

 

 

 

1

 

 

 

8

 

Balance as of December 31, 2014:

 

$

56

 

 

$

26

 

 

$

6

 

 

$

6

 

 

$

2

 

 

$

96

 

Impairment

 

 

 

 

 

(6

)

 

 

 

 

 

 

 

 

(2

)

 

 

(8

)

Balance as of December 31, 2015:

 

$

56

 

 

$

20

 

 

$

6

 

 

$

6

 

 

$

 

 

$

88

 

 

Cumulative Impact of Fresh Start Adjustments [Table Text Block]

 

(in millions)

 

 

 

 

Establishment of Successor goodwill

 

$

88

 

Elimination of Predecessor goodwill

 

 

(56

)

Establishment of Successor intangibles

 

 

235

 

Elimination of Predecessor intangibles

 

 

(43

)

Inventory fair value adjustment

 

 

67

 

Property, plant & equipment fair value adjustment

 

 

220

 

Pension and other postretirement obligations fair value adjustment

 

 

(178

)

Rights offering fair value adjustment

 

 

(73

)

Long-term debt fair value adjustment

 

 

(11

)

Other assets and liabilities fair value adjustments

 

 

53

 

Net gain on fresh start adjustments

 

 

302

 

Tax impact on fresh start adjustments

 

 

(69

)

Elimination of Predecessor accumulated other comprehensive loss

 

 

(1,008

)

Net impact on Retained earnings (deficit)

 

$

(775

)

 

Reorganization and Fresh Start Adjustments [Member]  
Fresh Start Accounting [Line Items]  
Condensed Balance Sheet [Table Text Block]

 

(in millions)

 

Predecessor

Company (a)

 

 

Reorganization

Adjustments

 

 

Fresh Start

Adjustments

 

 

Successor

Company

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

1,070

 

 

$

(172

)

(1)

$

 

 

$

898

 

Restricted cash

 

 

24

 

 

 

98

 

(2)

 

 

 

 

122

 

Receivables, net

 

 

492

 

 

 

 

 

 

 

 

 

492

 

Inventories, net

 

 

435

 

 

 

 

 

 

67

 

(21)

 

502

 

Assets held for sale

 

 

109

 

 

 

 

 

 

8

 

(22)

 

117

 

Other current assets

 

 

77

 

 

 

8

 

(3)

 

(42

)

(23)

 

42

 

 

 

 

 

 

 

 

(1

)

(4)

 

 

 

 

 

 

 

Total current assets

 

 

2,207

 

 

 

(67

)

 

 

33

 

 

 

2,173

 

Property, plant & equipment, net

 

 

507

 

 

 

 

 

 

220

 

(24)

 

727

 

Goodwill

 

 

56

 

 

 

 

 

 

32

 

(25)

 

88

 

Intangible assets, net

 

 

43

 

 

 

 

 

 

192

 

(26)

 

235

 

Deferred income taxes

 

 

22

 

 

 

(21

)

(3)

 

55

 

(23)

 

56

 

Other long-term assets

 

 

202

 

 

 

15

 

(5)

 

(26

)

(27)

 

184

 

 

 

 

 

 

 

 

8

 

(6)

 

(8

)

(28)

 

 

 

 

 

 

 

 

 

 

(8

)

(7)

 

1

 

(29)

 

 

 

TOTAL ASSETS

 

$

3,037

 

 

$

(73

)

 

$

499

 

 

$

3,463

 

LIABILITIES AND EQUITY (DEFICIT)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable, trade

 

$

317

 

 

$

6

 

(8)

$

 

 

$

339

 

 

 

 

 

 

 

 

3

 

(9)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13

 

(10)

 

 

 

 

 

 

 

Short-term borrowings and current portion of long-term debt

 

 

681

 

 

 

(641

)

(11)

 

 

 

 

44

 

 

 

 

 

 

 

 

4

 

(12)

 

 

 

 

 

 

 

Other current liabilities

 

 

600

 

 

 

(17

)

(13)

 

(8

)

(30)

 

586

 

 

 

 

 

 

 

 

(13

)

(3)

 

(14

)

(29)

 

 

 

 

 

 

 

 

 

 

38

 

(14)

 

 

 

 

 

 

 

Liabilities held for sale

 

 

45

 

 

 

 

 

 

(3

)

(22)

 

42

 

Total current liabilities

 

 

1,643

 

 

 

(607

)

 

 

(25

)

 

 

1,011

 

Long-term debt, net of current portion

 

 

370

 

 

 

(370

)

(15)

 

11

 

(31)

 

676

 

 

 

 

 

 

 

 

665

 

(16)

 

 

 

 

 

 

 

Pension and other postretirement liabilities

 

 

411

 

 

 

156

 

(17)

 

178

 

(29)

 

745

 

Other long-term liabilities

 

 

318

 

 

 

61

 

(17)

 

82

 

(23)

 

408

 

 

 

 

 

 

 

 

 

 

 

 

(53

)

(32)

 

 

 

Liabilities subject to compromise

 

 

2,475

 

 

 

(2,475

)

(17)

 

 

 

 

 

Total liabilities

 

 

5,217

 

 

 

(2,570

)

 

 

193

 

 

 

2,840

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity (Deficit)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock (Successor)

 

 

 

 

 

 

(18)

 

 

 

 

 

Additional paid in capital (Successor)

 

 

 

 

 

540

 

(18)

 

73

 

(33)

 

613

 

Common stock (Predecessor)

 

 

978

 

 

 

(978

)

(19)

 

 

 

 

 

Additional paid in capital (Predecessor)

 

 

1,105

 

 

 

(1,105

)

(19)

 

 

 

 

 

Retained earnings (deficit)

 

 

2,446

 

 

 

(1,671

)

(20)

 

(775

)

(34)

 

 

Accumulated other comprehensive loss

 

 

(1,008

)

 

 

 

 

 

1,008

 

(34)

 

 

 

 

 

3,521

 

 

 

(3,214

)

 

 

306

 

 

 

613

 

Less: Treasury stock (Predecessor)

 

 

(5,711

)

 

 

5,711

 

(19)

 

 

 

 

 

Total Eastman Kodak Company shareholders' (deficit) equity

 

 

(2,190

)

 

 

2,497

 

 

 

306

 

 

 

613

 

Noncontrolling interests

 

 

10

 

 

 

 

 

 

 

 

 

10

 

Total equity (deficit)

 

 

(2,180

)

 

 

2,497

 

 

 

306

 

 

 

623

 

TOTAL LIABILITIES AND EQUITY (DEFICIT)

 

$

3,037

 

 

$

(73

)

 

$

499

 

 

$

3,463

 

 

Schedule of Goodwill [Table Text Block]

 

 

 

Successor

 

(in millions)

 

As of

September 1,

2013

 

Reorganization value of Successor assets

 

$

3,463

 

Less: Fair value of Successor assets (excluding goodwill)

 

 

3,375

 

Reorganization value of Successor assets in excess of fair

   value - Successor goodwill

 

$

88

 

 

As of August 31 2013 and Fair Value at September 1, 2013 [Member]  
Fresh Start Accounting [Line Items]  
Schedule of Inventory, Current [Table Text Block]

 

 

 

Successor

 

 

Predecessor

 

(in millions)

 

As of September 1,

2013

 

 

As of August 31,

2013

 

Finished goods

 

$

280

 

 

$

235

 

Work in process

 

 

120

 

 

 

99

 

Raw materials

 

 

102

 

 

 

101

 

Total

 

$

502

 

 

$

435

 

 

Property, Plant and Equipment [Table Text Block]

 

 

 

Successor

 

 

Predecessor

 

(in millions)

 

As of September 1,

2013

 

 

As of August 31,

2013

 

Land

 

$

114

 

 

$

35

 

Buildings and building improvements

 

 

180

 

 

 

189

 

Machinery and equipment

 

 

402

 

 

 

252

 

Construction in progress

 

 

31

 

 

 

31

 

Total

 

$

727

 

 

$

507