| Guarantor Condensed Consolidating Balance Sheet Information |
AXIALL CORPORATION
Guarantor Condensed Consolidating Balance Sheet
As of September 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 |
|
$ |
- |
|
|
$ |
- |
|
|
|
$ |
182.4 |
|
|
$ |
182.4 |
|
|
$ |
58.1 |
|
|
$ |
- |
|
|
$ |
240.5 |
|
|
Receivables, net of allowance for doubtful
accounts |
|
|
15.5 |
|
|
|
- |
|
|
|
|
394.7 |
|
|
|
374.7 |
|
|
|
94.6 |
|
|
|
(38.2 |
) |
|
|
446.6 |
|
|
Inventories |
|
|
- |
|
|
|
- |
|
|
|
|
247.4 |
|
|
|
247.4 |
|
|
|
89.9 |
|
|
|
- |
|
|
|
337.3 |
|
|
Prepaid expenses and other |
|
|
0.7 |
|
|
|
- |
|
|
|
|
29.2 |
|
|
|
29.2 |
|
|
|
6.6 |
|
|
|
(0.4 |
) |
|
|
36.1 |
|
|
Deferred income taxes |
|
|
3.1 |
|
|
|
0.6 |
|
|
|
|
27.5 |
|
|
|
27.5 |
|
|
|
- |
|
|
|
- |
|
|
|
30.6 |
|
|
Current assets of discontinued operations |
|
|
- |
|
|
|
- |
|
|
|
|
57.4 |
|
|
|
57.4 |
|
|
|
- |
|
|
|
- |
|
|
|
57.4 |
|
|
Total current assets |
|
|
19.3 |
|
|
|
0.6 |
|
|
|
|
938.6 |
|
|
|
918.6 |
|
|
|
249.2 |
|
|
|
(38.6 |
) |
|
|
1,148.5 |
|
|
Property, plant and equipment, net |
|
|
11.2 |
|
|
|
- |
|
|
|
|
1,352.1 |
|
|
|
1,352.1 |
|
|
|
240.4 |
|
|
|
- |
|
|
|
1,603.7 |
|
|
Long-term receivables—affiliates |
|
|
900.0 |
|
|
|
- |
|
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(900.0 |
) |
|
|
- |
|
|
Goodwill |
|
|
- |
|
|
|
- |
|
|
|
|
723.2 |
|
|
|
723.2 |
|
|
|
148.5 |
|
|
|
- |
|
|
|
871.7 |
|
|
Customer relationships, net |
|
|
- |
|
|
|
- |
|
|
|
|
836.8 |
|
|
|
836.8 |
|
|
|
130.6 |
|
|
|
- |
|
|
|
967.4 |
|
|
Other intangible assets, net |
|
|
- |
|
|
|
- |
|
|
|
|
64.5 |
|
|
|
64.5 |
|
|
|
0.2 |
|
|
|
- |
|
|
|
64.7 |
|
|
Other assets, net |
|
|
15.9 |
|
|
|
10.1 |
|
|
|
|
42.0 |
|
|
|
52.0 |
|
|
|
4.5 |
|
|
|
- |
|
|
|
72.4 |
|
|
Investment in subsidiaries |
|
|
1,267.3 |
|
|
|
1,865.2 |
|
|
|
|
493.6 |
|
|
|
493.6 |
|
|
|
- |
|
|
|
(1,760.9 |
) |
|
|
- |
|
|
Total assets |
|
$ |
2,213.7 |
|
|
$ |
1,875.9 |
|
|
|
$ |
4,450.8 |
|
|
$ |
4,440.8 |
|
|
$ |
773.4 |
|
|
$ |
(2,699.5 |
) |
|
$ |
4,728.4 |
|
|
Liabilities and Equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current portion of long-term debt |
|
$ |
- |
|
|
$ |
- |
|
|
|
$ |
2.5 |
|
|
$ |
2.5 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
2.5 |
|
|
Accounts payable |
|
|
30.3 |
|
|
|
35.3 |
|
|
|
|
220.6 |
|
|
|
236.0 |
|
|
|
39.7 |
|
|
|
(38.2 |
) |
|
|
267.8 |
|
|
Interest payable |
|
|
8.6 |
|
|
|
4.2 |
|
|
|
|
- |
|
|
|
4.2 |
|
|
|
- |
|
|
|
- |
|
|
|
12.8 |
|
|
Income taxes payable |
|
|
- |
|
|
|
- |
|
|
|
|
15.8 |
|
|
|
15.8 |
|
|
|
- |
|
|
|
(0.4 |
) |
|
|
15.4 |
|
|
Accrued compensation |
|
|
7.3 |
|
|
|
- |
|
|
|
|
25.8 |
|
|
|
25.8 |
|
|
|
11.1 |
|
|
|
- |
|
|
|
44.2 |
|
|
Other accrued liabilities |
|
|
15.3 |
|
|
|
- |
|
|
|
|
58.0 |
|
|
|
58.0 |
|
|
|
35.7 |
|
|
|
- |
|
|
|
109.0 |
|
|
Current liabilities of discontinued operations |
|
|
- |
|
|
|
- |
|
|
|
|
32.4 |
|
|
|
32.4 |
|
|
|
- |
|
|
|
- |
|
|
|
32.4 |
|
|
Total current liabilities |
|
|
61.5 |
|
|
|
39.5 |
|
|
|
|
355.1 |
|
|
|
374.7 |
|
|
|
86.5 |
|
|
|
(38.6 |
) |
|
|
484.1 |
|
|
Long-term debt, excluding the
current portion of long-term debt |
|
|
450.0 |
|
|
|
688.0 |
|
|
|
|
243.0 |
|
|
|
931.0 |
|
|
|
- |
|
|
|
- |
|
|
|
1,381.0 |
|
|
Long-term payables—affiliates |
|
|
- |
|
|
|
900.0 |
|
|
|
|
- |
|
|
|
900.0 |
|
|
|
- |
|
|
|
(900.0 |
) |
|
|
- |
|
|
Lease financing obligation |
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
- |
|
|
|
82.2 |
|
|
|
- |
|
|
|
82.2 |
|
|
Deferred income taxes |
|
|
16.2 |
|
|
|
- |
|
|
|
|
656.1 |
|
|
|
655.4 |
|
|
|
32.2 |
|
|
|
- |
|
|
|
703.8 |
|
|
Pension and other post-retirement benefits |
|
|
4.2 |
|
|
|
- |
|
|
|
|
188.9 |
|
|
|
188.9 |
|
|
|
9.4 |
|
|
|
- |
|
|
|
202.5 |
|
|
Other non-current liabilities |
|
|
24.8 |
|
|
|
- |
|
|
|
|
114.8 |
|
|
|
114.8 |
|
|
|
9.3 |
|
|
|
(7.0 |
) |
|
|
141.9 |
|
|
Total liabilities |
|
|
556.7 |
|
|
|
1,627.5 |
|
|
|
|
1,557.9 |
|
|
|
3,164.8 |
|
|
|
219.6 |
|
|
|
(945.6 |
) |
|
|
2,995.5 |
|
|
Equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Axiall stockholders’ equity |
|
|
1,657.0 |
|
|
|
248.4 |
|
|
|
|
2,892.9 |
|
|
|
1,276.0 |
|
|
|
477.9 |
|
|
|
(1,753.9 |
) |
|
|
1,657.0 |
|
|
Noncontrolling interest |
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
- |
|
|
|
75.9 |
|
|
|
- |
|
|
|
75.9 |
|
|
Total equity |
|
|
1,657.0 |
|
|
|
248.4 |
|
|
|
|
2,892.9 |
|
|
|
1,276.0 |
|
|
|
553.8 |
|
|
|
(1,753.9 |
) |
|
|
1,732.9 |
|
|
Total liabilities and equity |
|
$ |
2,213.7 |
|
|
$ |
1,875.9 |
|
|
|
$ |
4,450.8 |
|
|
$ |
4,440.8 |
|
|
$ |
773.4 |
|
|
$ |
(2,699.5 |
) |
|
$ |
4,728.4 |
|
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 |
|
|
|
- |
|
|
|
473.3 |
|
|
|
457.5 |
|
|
|
71.4 |
|
|
|
(261.1 |
) |
|
|
430.6 |
|
|
Inventories |
|
|
- |
|
|
|
- |
|
|
|
225.2 |
|
|
|
225.2 |
|
|
|
96.7 |
|
|
|
- |
|
|
|
321.9 |
|
|
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 |
|
|
Current assets of discontinued operations |
|
|
- |
|
|
|
- |
|
|
|
68.2 |
|
|
|
68.2 |
|
|
|
- |
|
|
|
- |
|
|
|
68.2 |
|
|
Total current assets |
|
|
166.0 |
|
|
|
- |
|
|
|
952.8 |
|
|
|
937.0 |
|
|
|
263.3 |
|
|
|
(261.1 |
) |
|
|
1,105.2 |
|
|
Property, plant and equipment, net |
|
|
12.0 |
|
|
|
- |
|
|
|
1,338.1 |
|
|
|
1,338.1 |
|
|
|
286.0 |
|
|
|
- |
|
|
|
1,636.1 |
|
|
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 |
|
|
Non-current assets of discontinued
operations |
|
|
- |
|
|
|
- |
|
|
|
29.6 |
|
|
|
29.6 |
|
|
|
- |
|
|
|
- |
|
|
|
29.6 |
|
|
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 |
|
|
|
218.9 |
|
|
|
381.6 |
|
|
|
46.9 |
|
|
|
(261.1 |
) |
|
|
264.6 |
|
|
Interest payable |
|
|
3.0 |
|
|
|
12.2 |
|
|
|
- |
|
|
|
12.2 |
|
|
|
- |
|
|
|
- |
|
|
|
15.2 |
|
|
Income taxes payable |
|
|
- |
|
|
|
- |
|
|
|
0.9 |
|
|
|
0.9 |
|
|
|
2.2 |
|
|
|
- |
|
|
|
3.1 |
|
|
Accrued compensation |
|
|
- |
|
|
|
- |
|
|
|
25.0 |
|
|
|
25.0 |
|
|
|
8.3 |
|
|
|
- |
|
|
|
33.3 |
|
|
Other accrued liabilities |
|
|
14.3 |
|
|
|
- |
|
|
|
88.9 |
|
|
|
88.9 |
|
|
|
29.3 |
|
|
|
- |
|
|
|
132.5 |
|
|
Current liabilities of discontinued operations |
|
|
- |
|
|
|
- |
|
|
|
32.6 |
|
|
|
32.6 |
|
|
|
- |
|
|
|
- |
|
|
|
32.6 |
|
|
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 |
|
|
Non-current liabilities of discontinued
operations |
|
|
- |
|
|
|
- |
|
|
|
3.8 |
|
|
|
3.8 |
|
|
|
- |
|
|
|
- |
|
|
|
3.8 |
|
|
Other non-current liabilities |
|
|
110.6 |
|
|
|
- |
|
|
|
114.9 |
|
|
|
114.9 |
|
|
|
9.0 |
|
|
|
(77.1 |
) |
|
|
157.4 |
|
|
Total liabilities |
|
|
689.6 |
|
|
|
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 |
|
|
| Guarantor Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) Information |
AXIALL CORPORATION
Guarantor Condensed Consolidating Statement of Operations and
Comprehensive Income (Loss)
For the Three Months Ended September 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 |
|
$ |
- |
|
|
|
|
$ |
- |
|
|
|
|
$ |
732.7 |
|
|
|
|
$ |
732.7 |
|
|
|
|
$ |
194.3 |
|
|
|
|
$ |
(52.6 |
) |
|
$ |
874.4 |
|
|
Operating costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales |
|
|
- |
|
|
|
|
|
- |
|
|
|
|
|
651.9 |
|
|
|
|
|
651.9 |
|
|
|
|
|
157.6 |
|
|
|
|
|
(52.6 |
) |
|
|
756.9 |
|
|
Selling, general and administrative
expenses |
|
|
8.8 |
|
|
|
|
|
- |
|
|
|
|
|
43.6 |
|
|
|
|
|
43.6 |
|
|
|
|
|
16.2 |
|
|
|
|
|
- |
|
|
|
68.6 |
|
|
Integration-related costs and other, net |
|
|
1.5 |
|
|
|
|
|
- |
|
|
|
|
|
0.9 |
|
|
|
|
|
0.9 |
|
|
|
|
|
- |
|
|
|
|
|
- |
|
|
|
2.4 |
|
|
Restructuring and divestiture costs |
|
|
6.6 |
|
|
|
|
|
- |
|
|
|
|
|
(0.3 |
) |
|
|
|
|
(0.3 |
) |
|
|
|
|
3.7 |
|
|
|
|
|
- |
|
|
|
10.0 |
|
|
Goodwill impairment charges |
|
|
- |
|
|
|
|
|
- |
|
|
|
|
|
770.5 |
|
|
|
|
|
770.5 |
|
|
|
|
|
77.3 |
|
|
|
|
|
- |
|
|
|
847.8 |
|
|
Total operating costs and expenses |
|
|
16.9 |
|
|
|
|
|
- |
|
|
|
|
|
1,466.6 |
|
|
|
|
|
1,466.6 |
|
|
|
|
|
254.8 |
|
|
|
|
|
(52.6 |
) |
|
|
1,685.7 |
|
|
Operating loss |
|
|
(16.9 |
) |
|
|
|
|
- |
|
|
|
|
|
(733.9 |
) |
|
|
|
|
(733.9 |
) |
|
|
|
|
(60.5 |
) |
|
|
|
|
- |
|
|
|
(811.3 |
) |
|
Other expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income (expense), net |
|
|
4.5 |
|
|
|
|
|
(20.1 |
) |
|
|
|
|
(2.3 |
) |
|
|
|
|
(22.3 |
) |
|
|
|
|
(1.8 |
) |
|
|
|
|
- |
|
|
|
(19.6 |
) |
|
Foreign exchange loss |
|
|
- |
|
|
|
|
|
- |
|
|
|
|
|
- |
|
|
|
|
|
- |
|
|
|
|
|
(0.5 |
) |
|
|
|
|
- |
|
|
|
(0.5 |
) |
|
Equity in income (loss) of subsidiaries |
|
|
(755.3 |
) |
|
|
|
|
(815.9 |
) |
|
|
|
|
(37.0 |
) |
|
|
|
|
(37.0 |
) |
|
|
|
|
- |
|
|
|
|
|
792.3 |
|
|
|
- |
|
|
Loss from continuing operations before income taxes |
|
|
(767.7 |
) |
|
|
|
|
(836.0 |
) |
|
|
|
|
(773.2 |
) |
|
|
|
|
(793.2 |
) |
|
|
|
|
(62.8 |
) |
|
|
|
|
792.3 |
|
|
|
(831.4 |
) |
|
Provision for (benefit from) income taxes |
|
|
1.9 |
|
|
|
|
|
3.6 |
|
|
|
|
|
(36.6 |
) |
|
|
|
|
(33.1 |
) |
|
|
|
|
(2.7 |
) |
|
|
|
|
- |
|
|
|
(33.9 |
) |
|
Loss from continuing operations |
|
|
(769.6 |
) |
|
|
|
|
(839.6 |
) |
|
|
|
|
(736.6 |
) |
|
|
|
|
(760.1 |
) |
|
|
|
|
(60.1 |
) |
|
|
|
|
792.3 |
|
|
|
(797.5 |
) |
|
Discontinued operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from discontinued operations |
|
|
- |
|
|
|
|
|
- |
|
|
|
|
|
11.0 |
|
|
|
|
|
11.0 |
|
|
|
|
|
- |
|
|
|
|
|
- |
|
|
|
11.0 |
|
|
Provision for income taxes of
discontinued operations |
|
|
- |
|
|
|
|
|
- |
|
|
|
|
|
6.0 |
|
|
|
|
|
6.0 |
|
|
|
|
|
- |
|
|
|
|
|
- |
|
|
|
6.0 |
|
|
Net income from discontinued
operations |
|
|
- |
|
|
|
|
|
- |
|
|
|
|
|
5.0 |
|
|
|
|
|
5.0 |
|
|
|
|
|
- |
|
|
|
|
|
- |
|
|
|
5.0 |
|
|
Consolidated net loss |
|
|
(769.6 |
) |
|
|
|
|
(839.6 |
) |
|
|
|
|
(731.6 |
) |
|
|
|
|
(755.1 |
) |
|
|
|
|
(60.1 |
) |
|
|
|
|
792.3 |
|
|
|
(792.5 |
) |
|
Less: net loss attributable to
noncontrolling interest |
|
|
- |
|
|
|
|
|
- |
|
|
|
|
|
- |
|
|
|
|
|
- |
|
|
|
|
|
(22.9 |
) |
|
|
|
|
- |
|
|
|
(22.9 |
) |
|
Net loss attributable to Axiall |
|
$ |
(769.6 |
) |
|
|
|
$ |
(839.6 |
) |
|
|
|
$ |
(731.6 |
) |
|
|
|
$ |
(755.1 |
) |
|
|
|
$ |
(37.2 |
) |
|
|
|
$ |
792.3 |
|
|
$ |
(769.6 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive loss attributable to Axiall |
|
$ |
(780.9 |
) |
|
|
|
$ |
(831.2 |
) |
|
|
|
$ |
(742.9 |
) |
|
|
|
$ |
(766.4 |
) |
|
|
|
$ |
(76.5 |
) |
|
|
|
$ |
842.9 |
|
|
$ |
(780.9 |
) |
AXIALL CORPORATION
Guarantor Condensed Consolidating Statement of Operations and
Comprehensive Income (Loss)
For the Three Months Ended September 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 |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
876.6 |
|
|
$ |
876.6 |
|
|
$ |
236.9 |
|
|
$ |
(66.3 |
) |
|
$ |
1,047.2 |
|
|
Operating costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales |
|
|
- |
|
|
|
- |
|
|
|
763.2 |
|
|
|
763.2 |
|
|
|
191.5 |
|
|
|
(66.3 |
) |
|
|
888.4 |
|
|
Selling, general and administrative expenses |
|
|
12.2 |
|
|
|
- |
|
|
|
46.6 |
|
|
|
46.6 |
|
|
|
19.7 |
|
|
|
- |
|
|
|
78.5 |
|
|
Integration-related costs and other, net |
|
|
2.4 |
|
|
|
- |
|
|
|
1.5 |
|
|
|
1.5 |
|
|
|
2.9 |
|
|
|
- |
|
|
|
6.8 |
|
|
Restructuring and divestiture costs |
|
|
- |
|
|
|
- |
|
|
|
0.8 |
|
|
|
0.8 |
|
|
|
0.5 |
|
|
|
- |
|
|
|
1.3 |
|
|
Total operating costs and expenses |
|
|
14.6 |
|
|
|
- |
|
|
|
812.1 |
|
|
|
812.1 |
|
|
|
214.6 |
|
|
|
(66.3 |
) |
|
|
975.0 |
|
|
Operating income (loss) |
|
|
(14.6 |
) |
|
|
- |
|
|
|
64.5 |
|
|
|
64.5 |
|
|
|
22.3 |
|
|
|
- |
|
|
|
72.2 |
|
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income (expense), net |
|
|
7.6 |
|
|
|
(22.0 |
) |
|
|
0.4 |
|
|
|
(21.6 |
) |
|
|
(5.5 |
) |
|
|
- |
|
|
|
(19.5 |
) |
|
Foreign exchange loss |
|
|
- |
|
|
|
- |
|
|
|
(0.2 |
) |
|
|
(0.2 |
) |
|
|
(0.1 |
) |
|
|
- |
|
|
|
(0.3 |
) |
|
Equity in income (loss) of subsidiaries |
|
|
49.5 |
|
|
|
(5.0 |
) |
|
|
6.6 |
|
|
|
6.6 |
|
|
|
- |
|
|
|
(56.1 |
) |
|
|
- |
|
|
Income (loss) from continuing operations
before income taxes |
|
|
42.5 |
|
|
|
(27.0 |
) |
|
|
71.3 |
|
|
|
49.3 |
|
|
|
16.7 |
|
|
|
(56.1 |
) |
|
|
52.4 |
|
|
Provision for (benefit from) income taxes |
|
|
(2.0 |
) |
|
|
(6.3 |
) |
|
|
17.1 |
|
|
|
10.8 |
|
|
|
0.1 |
|
|
|
- |
|
|
|
8.9 |
|
|
Income (loss) from continuing operations |
|
|
44.5 |
|
|
|
(20.7 |
) |
|
|
54.2 |
|
|
|
38.5 |
|
|
|
16.6 |
|
|
|
(56.1 |
) |
|
|
43.5 |
|
|
Discontinued operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from discontinued operations |
|
|
- |
|
|
|
- |
|
|
|
2.0 |
|
|
|
2.0 |
|
|
|
- |
|
|
|
- |
|
|
|
2.0 |
|
|
Provision for income taxes of
discontinued operations |
|
|
- |
|
|
|
- |
|
|
|
0.4 |
|
|
|
0.4 |
|
|
|
- |
|
|
|
- |
|
|
|
0.4 |
|
|
Net income from discontinued operations |
|
|
- |
|
|
|
- |
|
|
|
1.6 |
|
|
|
1.6 |
|
|
|
- |
|
|
|
- |
|
|
|
1.6 |
|
|
Consolidated net income (loss) |
|
|
44.5 |
|
|
|
(20.7 |
) |
|
|
55.8 |
|
|
|
40.1 |
|
|
|
16.6 |
|
|
|
(56.1 |
) |
|
|
45.1 |
|
|
Less: net income attributable to
noncontrolling interest |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
0.6 |
|
|
|
- |
|
|
|
0.6 |
|
|
Net income (loss) attributable to Axiall |
|
$ |
44.5 |
|
|
$ |
(20.7 |
) |
|
$ |
55.8 |
|
|
$ |
40.1 |
|
|
$ |
16.0 |
|
|
$ |
(56.1 |
) |
|
$ |
44.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income (loss) attributable
to Axiall |
|
$ |
29.3 |
|
|
$ |
(28.9 |
) |
|
$ |
49.2 |
|
|
$ |
33.5 |
|
|
$ |
10.1 |
|
|
$ |
(43.6 |
) |
|
$ |
29.3 |
|
AXIALL CORPORATION
Guarantor Condensed Consolidating Statement of Operations and
Comprehensive Income (Loss)
For the Nine Months Ended September 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 |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
2,225.6 |
|
|
$ |
2,225.6 |
|
|
$ |
536.6 |
|
|
$ |
(156.5 |
) |
|
$ |
2,605.7 |
|
|
Operating costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales |
|
|
- |
|
|
|
- |
|
|
|
1,972.4 |
|
|
|
1,972.4 |
|
|
|
443.2 |
|
|
|
(156.5 |
) |
|
|
2,259.1 |
|
|
Selling, general and administrative expenses |
|
|
35.1 |
|
|
|
- |
|
|
|
137.3 |
|
|
|
137.3 |
|
|
|
56.8 |
|
|
|
- |
|
|
|
229.2 |
|
|
Integration-related costs and other, net |
|
|
6.9 |
|
|
|
- |
|
|
|
4.2 |
|
|
|
4.2 |
|
|
|
0.6 |
|
|
|
- |
|
|
|
11.7 |
|
|
Restructuring and divestiture costs |
|
|
7.6 |
|
|
|
- |
|
|
|
(0.4 |
) |
|
|
(0.4 |
) |
|
|
4.2 |
|
|
|
- |
|
|
|
11.4 |
|
|
Goodwill impairment charges |
|
|
- |
|
|
|
- |
|
|
|
770.5 |
|
|
|
770.5 |
|
|
|
77.3 |
|
|
|
- |
|
|
|
847.8 |
|
|
Total operating costs and expenses |
|
|
49.6 |
|
|
|
- |
|
|
|
2,884.0 |
|
|
|
2,884.0 |
|
|
|
582.1 |
|
|
|
(156.5 |
) |
|
|
3,359.2 |
|
|
Operating loss |
|
|
(49.6 |
) |
|
|
- |
|
|
|
(658.4 |
) |
|
|
(658.4 |
) |
|
|
(45.5 |
) |
|
|
- |
|
|
|
(753.5 |
) |
|
Other expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income (expense), net |
|
|
15.0 |
|
|
|
(60.7 |
) |
|
|
(5.1 |
) |
|
|
(65.9 |
) |
|
|
(7.0 |
) |
|
|
- |
|
|
|
(57.9 |
) |
|
Foreign exchange loss |
|
|
- |
|
|
|
- |
|
|
|
(0.2 |
) |
|
|
(0.2 |
) |
|
|
(0.8 |
) |
|
|
- |
|
|
|
(1.0 |
) |
|
Debt refinancing fees |
|
|
- |
|
|
|
(0.1 |
) |
|
|
(3.1 |
) |
|
|
(3.2 |
) |
|
|
- |
|
|
|
- |
|
|
|
(3.2 |
) |
|
Equity in income (loss) of subsidiaries |
|
|
(725.9 |
) |
|
|
(828.0 |
) |
|
|
(26.2 |
) |
|
|
(26.2 |
) |
|
|
- |
|
|
|
752.1 |
|
|
|
- |
|
|
Loss from continuing operations before
income taxes |
|
|
(760.5 |
) |
|
|
(888.8 |
) |
|
|
(693.0 |
) |
|
|
(753.9 |
) |
|
|
(53.3 |
) |
|
|
752.1 |
|
|
|
(815.6 |
) |
|
Benefit from income taxes |
|
|
(0.9 |
) |
|
|
(1.6 |
) |
|
|
(25.8 |
) |
|
|
(27.4 |
) |
|
|
(1.6 |
) |
|
|
- |
|
|
|
(29.9 |
) |
|
Loss from continuing operations |
|
|
(759.6 |
) |
|
|
(887.2 |
) |
|
|
(667.2 |
) |
|
|
(726.5 |
) |
|
|
(51.7 |
) |
|
|
752.1 |
|
|
|
(785.7 |
) |
|
Discontinued operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from discontinued operations |
|
|
- |
|
|
|
- |
|
|
|
11.6 |
|
|
|
11.6 |
|
|
|
- |
|
|
|
- |
|
|
|
11.6 |
|
|
Provision for income taxes of
discontinued operations |
|
|
- |
|
|
|
- |
|
|
|
5.3 |
|
|
|
5.3 |
|
|
|
- |
|
|
|
- |
|
|
|
5.3 |
|
|
Net income from discontinued operations |
|
|
- |
|
|
|
- |
|
|
|
6.3 |
|
|
|
6.3 |
|
|
|
- |
|
|
|
- |
|
|
|
6.3 |
|
|
Consolidated net loss |
|
|
(759.6 |
) |
|
|
(887.2 |
) |
|
|
(660.9 |
) |
|
|
(720.2 |
) |
|
|
(51.7 |
) |
|
|
752.1 |
|
|
|
(779.4 |
) |
|
Less: net loss attributable to noncontrolling
interest |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(19.8 |
) |
|
|
- |
|
|
|
(19.8 |
) |
|
Net loss attributable to Axiall |
|
$ |
(759.6 |
) |
|
$ |
(887.2 |
) |
|
$ |
(660.9 |
) |
|
$ |
(720.2 |
) |
|
$ |
(31.9 |
) |
|
$ |
752.1 |
|
|
$ |
(759.6 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive loss attributable to Axiall |
|
$ |
(790.3 |
) |
|
$ |
(853.6 |
) |
|
$ |
(693.7 |
) |
|
$ |
(753.0 |
) |
|
$ |
(108.1 |
) |
|
$ |
861.1 |
|
|
$ |
(790.3 |
) |
AXIALL CORPORATION
Guarantor Condensed Consolidating Statement of Operations and
Comprehensive Income (Loss)
For the Nine Months Ended September 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 |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
2,496.8 |
|
|
$ |
2,496.8 |
|
|
$ |
595.5 |
|
|
$ |
(186.5 |
) |
|
$ |
2,905.8 |
|
|
Operating costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales |
|
|
- |
|
|
|
- |
|
|
|
2,217.0 |
|
|
|
2,217.0 |
|
|
|
488.9 |
|
|
|
(186.5 |
) |
|
|
2,519.4 |
|
|
Selling, general and administrative expenses |
|
|
33.4 |
|
|
|
- |
|
|
|
134.6 |
|
|
|
134.6 |
|
|
|
60.5 |
|
|
|
- |
|
|
|
228.5 |
|
|
Integration-related costs and other, net |
|
|
11.4 |
|
|
|
- |
|
|
|
5.6 |
|
|
|
5.6 |
|
|
|
2.9 |
|
|
|
- |
|
|
|
19.9 |
|
|
Restructuring and divestiture costs |
|
|
- |
|
|
|
- |
|
|
|
2.7 |
|
|
|
2.7 |
|
|
|
2.2 |
|
|
|
- |
|
|
|
4.9 |
|
|
Total operating costs and expenses |
|
|
44.8 |
|
|
|
- |
|
|
|
2,359.9 |
|
|
|
2,359.9 |
|
|
|
554.5 |
|
|
|
(186.5 |
) |
|
|
2,772.7 |
|
|
Operating income (loss) |
|
|
(44.8 |
) |
|
|
- |
|
|
|
136.9 |
|
|
|
136.9 |
|
|
|
41.0 |
|
|
|
- |
|
|
|
133.1 |
|
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income (expense), net |
|
|
23.3 |
|
|
|
(65.3 |
) |
|
|
1.4 |
|
|
|
(63.9 |
) |
|
|
(16.3 |
) |
|
|
- |
|
|
|
(56.9 |
) |
|
Foreign exchange gain (loss) |
|
|
- |
|
|
|
- |
|
|
|
(0.4 |
) |
|
|
(0.4 |
) |
|
|
0.2 |
|
|
|
- |
|
|
|
(0.2 |
) |
|
Equity in income (loss) of subsidiaries |
|
|
75.8 |
|
|
|
(41.6 |
) |
|
|
15.3 |
|
|
|
15.3 |
|
|
|
- |
|
|
|
(91.1 |
) |
|
|
- |
|
|
Income (loss) from continuing operations
before income taxes |
|
|
54.3 |
|
|
|
(106.9 |
) |
|
|
153.2 |
|
|
|
87.9 |
|
|
|
24.9 |
|
|
|
(91.1 |
) |
|
|
76.0 |
|
|
Provision for (benefit from) income taxes |
|
|
(5.8 |
) |
|
|
(17.8 |
) |
|
|
34.4 |
|
|
|
16.6 |
|
|
|
2.0 |
|
|
|
- |
|
|
|
12.8 |
|
|
Income (loss) from continuing operations |
|
|
60.1 |
|
|
|
(89.1 |
) |
|
|
118.8 |
|
|
|
71.3 |
|
|
|
22.9 |
|
|
|
(91.1 |
) |
|
|
63.2 |
|
|
Discontinued operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from discontinued operations,
before tax |
|
|
- |
|
|
|
- |
|
|
|
(0.9 |
) |
|
|
(0.9 |
) |
|
|
- |
|
|
|
- |
|
|
|
(0.9 |
) |
|
Income tax benefit of discontinued
operations |
|
|
- |
|
|
|
- |
|
|
|
(0.3 |
) |
|
|
(0.3 |
) |
|
|
- |
|
|
|
- |
|
|
|
(0.3 |
) |
|
Net loss from discontinued operations |
|
|
- |
|
|
|
- |
|
|
|
(0.6 |
) |
|
|
(0.6 |
) |
|
|
- |
|
|
|
- |
|
|
|
(0.6 |
) |
|
Consolidated net income (loss) |
|
|
60.1 |
|
|
|
(89.1 |
) |
|
|
118.2 |
|
|
|
70.7 |
|
|
|
22.9 |
|
|
|
(91.1 |
) |
|
|
62.6 |
|
|
Less: net income attributable to
noncontrolling interest |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
2.5 |
|
|
|
- |
|
|
|
2.5 |
|
|
Net income (loss) attributable to Axiall |
|
$ |
60.1 |
|
|
$ |
(89.1 |
) |
|
$ |
118.2 |
|
|
$ |
70.7 |
|
|
$ |
20.4 |
|
|
$ |
(91.1 |
) |
|
$ |
60.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income (loss)
attributable to Axiall |
|
$ |
41.5 |
|
|
$ |
(137.8 |
) |
|
$ |
71.3 |
|
|
$ |
23.7 |
|
|
$ |
15.3 |
|
|
$ |
(39.0 |
) |
|
$ |
41.5 |
|
|