| Guarantor Condensed Consolidating Balance Sheet Information |
AXIALL CORPORATION Guarantor Condensed Consolidating Balance Sheet March 31, 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
|
|
$
|
-
|
|
$
|
-
|
|
$
|
76.3
|
|
$
|
76.3
|
|
$
|
58.4
|
|
$
|
-
|
|
$
|
134.7
|
|
|
Receivables, net of allowance for doubtful accounts
|
|
|
367.0
|
|
|
-
|
|
|
745.6
|
|
|
718.8
|
|
|
77.2
|
|
|
(684.5
|
)
|
|
478.5
|
|
|
Inventories
|
|
|
-
|
|
|
-
|
|
|
311.6
|
|
|
311.6
|
|
|
107.5
|
|
|
-
|
|
|
419.1
|
|
|
Prepaid expenses and other
|
|
|
0.5
|
|
|
-
|
|
|
48.4
|
|
|
48.4
|
|
|
11.2
|
|
|
-
|
|
|
60.1
|
|
|
Deferred income taxes
|
|
|
3.1
|
|
|
-
|
|
|
29.4
|
|
|
29.4
|
|
|
-
|
|
|
-
|
|
|
32.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
370.6
|
|
|
-
|
|
|
1,211.3
|
|
|
1,184.5
|
|
|
254.3
|
|
|
(684.5
|
)
|
|
1,124.9
|
|
|
Property, plant and equipment, net
|
|
|
11.7
|
|
|
-
|
|
|
1,367.2
|
|
|
1,367.2
|
|
|
262.8
|
|
|
-
|
|
|
1,641.7
|
|
|
Long-term receivables—affiliates
|
|
|
900.6
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(900.6
|
)
|
|
-
|
|
|
Goodwill
|
|
|
-
|
|
|
-
|
|
|
1,493.7
|
|
|
1,493.7
|
|
|
237.6
|
|
|
-
|
|
|
1,731.3
|
|
|
Customer relationships, net
|
|
|
-
|
|
|
-
|
|
|
864.2
|
|
|
864.2
|
|
|
142.2
|
|
|
-
|
|
|
1,006.4
|
|
|
Other intangible assets, net
|
|
|
-
|
|
|
-
|
|
|
66.7
|
|
|
66.7
|
|
|
0.3
|
|
|
-
|
|
|
67.0
|
|
|
Other assets, net
|
|
|
16.7
|
|
|
11.5
|
|
|
39.0
|
|
|
49.8
|
|
|
4.9
|
|
|
-
|
|
|
71.4
|
|
|
Investment in subsidiaries
|
|
|
1,974.2
|
|
|
2,839.7
|
|
|
568.5
|
|
|
568.5
|
|
|
-
|
|
|
(2,542.7
|
)
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
3,273.8
|
|
$
|
2,851.2
|
|
$
|
5,610.6
|
|
$
|
5,594.6
|
|
$
|
902.1
|
|
$
|
(4,127.8
|
)
|
$
|
5,642.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current portion of long-term debt
|
|
$
|
-
|
|
$
|
-
|
|
$
|
2.5
|
|
$
|
2.5
|
|
$
|
-
|
|
$
|
-
|
|
$
|
2.5
|
|
|
Accounts payable
|
|
|
317.6
|
|
|
393.7
|
|
|
268.7
|
|
|
635.6
|
|
|
47.6
|
|
|
(684.5
|
)
|
|
316.3
|
|
|
Interest payable
|
|
|
8.6
|
|
|
4.2
|
|
|
-
|
|
|
4.1
|
|
|
-
|
|
|
-
|
|
|
12.7
|
|
|
Income taxes payable
|
|
|
-
|
|
|
-
|
|
|
2.2
|
|
|
2.2
|
|
|
3.2
|
|
|
-
|
|
|
5.4
|
|
|
Accrued compensation
|
|
|
-
|
|
|
-
|
|
|
15.7
|
|
|
15.7
|
|
|
6.7
|
|
|
-
|
|
|
22.4
|
|
|
Other accrued liabilities
|
|
|
15.1
|
|
|
-
|
|
|
71.3
|
|
|
71.3
|
|
|
30.3
|
|
|
-
|
|
|
116.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
341.3
|
|
|
397.9
|
|
|
360.4
|
|
|
731.4
|
|
|
87.8
|
|
|
(684.5
|
)
|
|
476.0
|
|
|
Long-term debt, excluding the current portion of long-term debt
|
|
|
450.0
|
|
|
688.0
|
|
|
244.0
|
|
|
932.0
|
|
|
-
|
|
|
-
|
|
|
1,382.0
|
|
|
Long-term payables—affiliates
|
|
|
-
|
|
|
900.0
|
|
|
-
|
|
|
900.0
|
|
|
0.6
|
|
|
(900.6
|
)
|
|
-
|
|
|
Lease financing obligation
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
86.4
|
|
|
-
|
|
|
86.4
|
|
|
Deferred income taxes
|
|
|
16.2
|
|
|
-
|
|
|
705.2
|
|
|
704.6
|
|
|
36.3
|
|
|
-
|
|
|
757.1
|
|
|
Pension and other post retirement benefits
|
|
|
4.1
|
|
|
-
|
|
|
231.7
|
|
|
231.7
|
|
|
10.0
|
|
|
-
|
|
|
245.8
|
|
|
Other non-current liabilities
|
|
|
27.7
|
|
|
-
|
|
|
121.5
|
|
|
121.5
|
|
|
9.4
|
|
|
(8.6
|
)
|
|
150.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
839.3
|
|
|
1,985.9
|
|
|
1,662.8
|
|
|
3,621.2
|
|
|
230.5
|
|
|
(1,593.7
|
)
|
|
3,097.3
|
|
|
Equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Axiall stockholders' equity
|
|
|
2,434.5
|
|
|
865.3
|
|
|
3,947.8
|
|
|
1,973.4
|
|
|
560.7
|
|
|
(2,534.1
|
)
|
|
2,434.5
|
|
|
Noncontrolling interest
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
110.9
|
|
|
-
|
|
|
110.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total equity
|
|
|
2,434.5
|
|
|
865.3
|
|
|
3,947.8
|
|
|
1,973.4
|
|
|
671.6
|
|
|
(2,534.1
|
)
|
|
2,545.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and equity
|
|
$
|
3,273.8
|
|
$
|
2,851.2
|
|
$
|
5,610.6
|
|
$
|
5,594.6
|
|
$
|
902.1
|
|
$
|
(4,127.8
|
)
|
$
|
5,642.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AXIALL CORPORATION Guarantor Condensed Consolidating Balance Sheet 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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|