v2.4.0.6

SUPPLEMENTAL GUARANTOR INFORMATION (Tables)

3 Months Ended

Mar. 31, 2013

SUPPLEMENTAL GUARANTOR INFORMATION

Supplemental Condensed Consolidating Balance Sheet Information

Supplemental Condensed Consolidating Balance Sheet
March 31, 2013

(Unaudited)

(In millions)		Parent Company			Guarantor Subsidiaries			Non- Guarantor Subsidiaries			Eliminations			Consolidated
Assets
Cash and cash equivalents		$	-		$	8.6		$	60.6		$	-		$	69.2
Receivables, net of allowance for doubtful accounts			1.5			1,243.9			91.1			(699.6	)		636.9
Inventories			-			328.8			114.8			-			443.6
Prepaid expenses and other			-			26.5			4.3			-			30.8
Deferred income taxes			7.9			-			0.2			(6.8	)		1.3
Total current assets			9.4			1,607.8			271.0			(706.4	)		1,181.8
Property, plant and equipment, net			1.5			1,297.1			337.3			-			1,635.9
Long term receivables—affiliates			448.7			86.4			-			(535.1	)		-
Goodwill			-			1,395.7			271.5			-			1,667.2
Intangibles, net			-			1,066.9			186.8			-			1,253.7
Other assets, net			12.9			61.2			12.7			-			86.8
Investment in subsidiaries			3,310.0			320.6			-			(3,630.6	)		-
Total assets		$	3,782.5		$	5,835.7		$	1,079.3		$	(4,872.1	)	$	5,825.4
Liabilities and Equity
Current portion of long-term debt		$	52.3		$	2.8		$	-		$	-		$	55.1
Accounts payable			708.6			285.5			49.7			(699.6	)		344.2
Interest payable			4.0			5.5			-			-			9.5
Income taxes payable			-			3.5			2.9			-			6.4
Accrued compensation			-			23.7			10.6			-			34.3
Current deferred tax liability			-			12.1			0.1			(6.8	)		5.4
Other accrued current liabilities			1.2			79.6			30.7			-			111.5
Total current liabilities			766.1			412.7			94.0			(706.4	)		566.4
Long-term debt			536.7			881.5			-			-			1,418.2
Long-term payables—affiliates			-			-			535.1			(535.1	)		-
Lease financing obligation			-			-			110.0			-			110.0
Deferred income taxes			13.5			716.2			47.5			-			777.2
Pension and other post retirement benefits			-			315.9			11.6			-			327.5
Other non-current liabilities			104.0			111.2			21.6			(103.9	)		132.9
Total liabilities			1,420.3			2,437.5			819.8			(1,345.4	)		3,332.2
Equity
Total Axiall stockholders' equity (deficit)			2,362.2			3,398.2			128.5			(3,526.7	)		2,362.2
Noncontrolling interest			-			-			131.0			-			131.0
Total equity			2,362.2			3,398.2			259.5			(3,526.7	)		2,493.2
Total liabilities and equity		$	3,782.5		$	5,835.7		$	1,079.3		$	(4,872.1	)	$	5,825.4

Supplemental Condensed Consolidating Balance Sheet
December 31, 2012
(Unaudited)

(In millions)		Parent Company			Guarantor Subsidiaries			Non- Guarantor Subsidiaries			Eliminations			Consolidated
Assets
Cash and cash equivalents		$	-		$	131.0		$	69.3		$	-		$	200.3
Receivables, net of allowance for doubtful accounts			2.2			989.1			55.3			(731.7	)		314.9
Inventories			-			201.6			86.8			-			288.4
Prepaid expenses and other			-			11.9			2.8			-			14.7
Deferred income taxes			7.9			13.0			0.2			-			21.1
Total current assets			10.1			1,346.6			214.4			(731.7	)		839.4
Property, plant and equipment, net			1.5			422.0			214.2			-			637.7
Long term receivables—affiliates			458.0			9.4			-			(467.4	)		-
Goodwill			-			105.0			112.2			-			217.2
Intangible assets, net			-			40.9			2.5			-			43.4
Other assets, net			14.0			38.8			10.8			-			63.6
Investment in subsidiaries			1,446.5			-			-			(1,446.5	)		-
Total assets		$	1,930.1		$	1,962.7		$	554.1		$	(2,645.6	)	$	1,801.3
Liabilities and Equity
Accounts payable		$	745.1		$	176.3		$	21.5		$	(731.7	)	$	211.2
Interest payable			18.9			-			-			-			18.9
Income taxes payable			-			13.9			1.2			-			15.1
Accrued compensation			-			29.4			15.3			-			44.7
Other accrued liabilities			1.0			38.5			21.7			-			61.2
Total current liabilities			765.0			258.1			59.7			(731.7	)		351.1
Long-term debt			448.1			-			-			-			448.1
Lease financing obligation			-			-			112.3			-			112.3
Long-term payables—affiliates			-			-			467.4			(467.4	)		-
Deferred income taxes			16.9			161.0			-			-			177.9
Pension and other post retirement benefits			-			48.3			-			-			48.3
Other non-current liabilities			96.6			48.7			19.6			(104.8	)		60.1
Total liabilities			1,326.6			516.1			659.0			(1,303.9	)		1,197.8
Equity
Total Axiall stockholders' equity (deficit)			603.5			1,446.6			(104.9	)		(1,341.7	)		603.5
Total equity			603.5			1,446.6			(104.9	)		(1,341.7	)		603.5
Total liabilities and equity		$	1,930.1		$	1,962.7		$	554.1		$	(2,645.6	)	$	1,801.3

Supplemental Condensed Consolidating Statements of Income and Comprehensive Income Information

Axiall Corporation
Supplemental Condensed Consolidating Statement of Operations and Comprehensive Income (Loss)
Three Months Ended March 31, 2013
(Unaudited)

(In millions)		Parent Company			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Eliminations			Consolidated
Net sales		$	-		$	971.7		$	135.6		$	(46.1	)	$	1,061.2
Operating costs and expenses:
Cost of sales			-			825.5			119.6			(46.1	)		899.0
Selling, general and administrative expenses			8.2			51.1			19.0			-			78.3
Transaction related costs and other, net			9.1			0.7			0.3			-			10.1
Long-lived asset impairment charges (recoveries), net			-			2.6			-			-			2.6
Total operating costs and expenses			17.3			879.9			138.9			(46.1	)		990.0
Operating income (loss)			(17.3	)		91.8			(3.3	)		-			71.2
Other income (expense):
Loss on redemption and other debt costs			(66.1	)		(12.4	)		-			-			(78.5	)
Interest expense, net			(16.5	)		3.8			(5.6	)		-			(18.3	)
Gain on acquisition of controlling interest			-			23.5			-			-			23.5
Foreign exchange gain (loss)			(0.1	)		-			0.2			-			0.1
Equity in income (loss) of subsidiaries			83.9			2.3			-			(86.2	)		-
Income (loss) before income taxes			(16.1	)		109.0			(8.7	)		(86.2	)		(2.0	)
Provision for (benefit from) income taxes			(12.6	)		16.0			(2.6	)		-			0.8
Consolidated net income (loss)			(3.5	)		93.0			(6.1	)		(86.2	)		(2.8	)
Less net income attributable to noncontrolling interest			-			-			0.7			-			0.7
Net income (loss) attributable to Axiall		$	(3.5	)	$	93.0		$	(6.8	)	$	(86.2	)	$	(3.5	)
Comprehensive income (loss) attributable to Axiall		$	(11.2	)	$	89.1		$	(9.2	)	$	(79.9	)	$	(11.2	)

Axiall Corporation and Subsidiaries
Supplemental Condensed Consolidating Statement of Operations and Comprehensive Income (Loss)
Three Months Ended March 31, 2012

(Unaudited)

(In millions)		Parent Company			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Eliminations			Consolidated
Net sales		$	-		$	781.7		$	126.8		$	(48.6	)	$	859.9
Operating costs and expenses:
Cost of sales			-			692.8			112.2			(48.6	)		756.4
Selling, general and administrative expenses			7.8			23.2			16.7			-			47.7
Transaction related costs and other, net			5.0			0.3			-			-			5.3
Long-lived asset impairment charges (recoveries), net			-			(0.3	)		-			-			(0.3	)
Gain on sale of assets			-			(17.4	)		-			-			(17.4	)
Total operating costs and expenses			12.8			698.6			128.9			(48.6	)		791.7
Operating income (loss)			(12.8	)		83.1			(2.1	)		-			68.2
Other income (expense):
Interest income (expense), net			(21.5	)		13.0			(5.9	)		-			(14.4	)
Foreign exchange gain (loss)			0.3			-			(0.4	)		-			(0.1	)
Equity in income (loss) of subsidiaries			57.7			(0.8	)		-			(56.9	)		-
Income (loss) before income taxes			23.7			95.3			(8.4	)		(56.9	)		53.7
Provision for (benefit from) income taxes			(11.6	)		30.1			(0.1	)		-			18.4
Consolidated net income (loss)			35.3			65.2			(8.3	)		(56.9	)		35.3
Net income (loss) attributable to Axiall		$	35.3		$	65.2		$	(8.3	)	$	(56.9	)	$	35.3
Comprehensive income (loss) attributable to Axiall		$	38.2		$	64.4		$	(10.6	)	$	(53.8	)	$	38.2

Supplemental Condensed Consolidating Statement of Cash Flows Information

Axiall Corporation
Supplemental Condensed Consolidating Statement of Cash Flows
Three Months Ended March 31, 2013
(Unaudited)

(In millions)		Parent Company			Guarantor Subsidiaries			Non- Guarantor Subsidiaries			Eliminations			Consolidated
Net cash used in operating activities		$	(75.0	)	$	(0.8	)	$	(29.0	)	$	-		$	(104.8	)
Cash flows from investing activities:
Capital expenditures			-			(13.7	)		(2.7	)		-			(16.4	)
Cash acquired in acquisition			-			-			26.7			-			26.7
Net cash provided by (used in) investing activities			-			(13.7	)		24.0			-			10.3
Cash flows from financing activities:
Borrowings on ABL revolver			222.7			-			-			-			222.7
Repayments on ABL revolver			(83.7	)		-			-			-			(83.7	)
Issuance of long-term debt			450.0			-			-			-			450.0
Long-term debt payments			(450.0	)		(79.7	)		-			-			(529.7	)
Fees paid related to financing activities			(64.1	)		(28.6	)		(1.7	)		-			(94.4	)
Excess tax benefits from share-based payment arrangements			0.1			-			-			-			0.1
Net cash provided by (used in) financing activities			75.0			(108.3	)		(1.7	)		-			(35.0	)
Effect of exchange rate changes on cash and cash equivalents			-			-			(1.6	)		-			(1.6	)
Net change in cash and cash equivalents			-			(122.8	)		(8.3	)		-			(131.1	)
Cash and cash equivalents at beginning of period			-			131.4			68.9			-			200.3
Cash and cash equivalents at end of period		$	-		$	8.6		$	60.6		$	-		$	69.2

Axiall Corporation
Supplemental Condensed Consolidating Statement of Cash Flows
Three Months Ended March 31, 2012
(Unaudited)

(In millions)		Parent Company			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Eliminations			Consolidated
Net cash used in operating activities		$	(30.8	)	$	(33.0	)	$	(21.7	)	$	-		$	(85.5	)
Cash flows from investing activities:
Capital expenditures			(0.1	)		(9.1	)		(4.3	)		-			(13.5	)
Proceeds from sale of assets			-			19.3			-			-			19.3
Distributions from affiliate			1.9			0.2			-			(2.1	)		-
Net cash provided by (used in) investing activities			1.8			10.4			(4.3	)		(2.1	)		5.8
Cash flows from financing activities:
Borrowings on ABL revolver			89.1			-			-			-			89.1
Repayments on ABL revolver			(60.1	)		-			-			-			(60.1	)
Return on capital			-			-			(2.1	)		2.1			-
Net cash provided by (used in) financing activities			29.0			-			(2.1	)		2.1			29.0
Effect of exchange rate changes on cash and cash equivalents			-			-			1.1			-			1.1
Net change in cash and cash equivalents			-			(22.6	)		(27.0	)		-			(49.6	)
Cash and cash equivalents at beginning of period			-			43.4			45.2			-			88.6
Cash and cash equivalents at end of period		$	-		$	20.8		$	18.2		$	-		$	39.0

X

- Details

Name:	axll_SupplementalGuarantorInformationDisclosureAbstract
Namespace Prefix:	axll_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of a condensed balance sheet. Disclosure may include, but is not limited to, balance sheets of consolidated entities and consolidation eliminations.

+ References

No definition available.

+ Details

Name:	us-gaap_ScheduleOfCondensedBalanceSheetTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	nonnum:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of a condensed cash flow statement. Disclosure may include, but is not limited to, cash flow statements of consolidated entities and consolidation eliminations.

+ References

No definition available.

+ Details

Name:	us-gaap_ScheduleOfCondensedCashFlowStatementTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	nonnum:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of a condensed income statement. Disclosure may include, but is not limited to, income statements of consolidated entities and consolidation eliminations.

+ References

No definition available.

+ Details

Name:	us-gaap_ScheduleOfCondensedIncomeStatementTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	nonnum:textBlockItemType
Balance Type:	na
Period Type:	duration