20. GUARANTOR INFORMATION

Axiall Corporation is primarily a holding company for its 100-percent and majority owned subsidiaries. Payment obligations under the indentures for the 4.875 Notes issued by Axiall Corporation, the 4.625 Notes issued by Spinco and the Term Loan Credit Agreement under which Axiall Holdco is the borrower, as described in Note 10 of the notes to the unaudited condensed consolidated financial statements, are guaranteed by each of Axiall Corporation’s 100-percent owned domestic subsidiaries (including Spinco in the case of the 4.875 Notes), other than certain excluded subsidiaries. Axiall Corporation is also a guarantor under the 4.625 Notes issued by Spinco, and the Term Loan Credit Agreement.

As of June 30, 2016, payment obligations under the indenture for the 4.875 Notes issued by Axiall Corporation are guaranteed by Axiall Noteco, Inc., Axiall Holdco, Inc., Axiall, LLC, Georgia Gulf Lake Charles, LLC, Royal Building Products (USA) Inc., Royal Window and Door Profiles Plant 13 Inc., Royal Window and Door Profiles Plant 14 Inc., Plastic Trends, Inc., Rome Delaware Corporation, Royal Plastics Group (U.S.A.) Limited, PHH Monomers, LLC, Eagle Holdco 3 LLC, Eagle US 2 LLC, Axiall Ohio, Inc., Eagle Natrium LLC, and Eagle Pipeline, Inc. (collectively, the “Guarantor Subsidiaries”) and Spinco. As of June 30, 2016, payment obligations under the indenture for the 4.625 percent Notes issued by Spinco are guaranteed by Axiall Corporation and each of the Guarantor Subsidiaries.

Each of Spinco and the Guarantor Subsidiaries is a direct or indirect 100-percent owned subsidiary of Axiall Corporation. The guarantees made by each of Axiall Corporation, Spinco and the other Guarantor Subsidiaries are full, unconditional and joint and several. Except as disclosed in Note10 of the notes to the unaudited condensed consolidated financial statements, there are no restrictions on the ability of Axiall Corporation, Spinco or any other Guarantor Subsidiary to obtain funds from any of its direct or indirect 100-percent owned subsidiaries through dividends, loans or advances as a result of the issuance of the 4.625 Notes or the 4.875 Notes. Separate financial statements and other disclosures with respect to Spinco or the Guarantor Subsidiaries have not been provided as management believes the following information is sufficient. Investments in subsidiaries in the guarantor financial statements reflect investments in 100-percent owned entities within Axiall under the equity accounting method. This presentation of Spinco, the Guarantor Subsidiaries and the non-guarantor subsidiaries of Axiall Corporation (the “Non-Guarantor Subsidiaries”) is not included to present the Company’s financial condition, results of operations or cash flows for any purpose other than to comply with the specific requirements for subsidiary issuer and subsidiary guarantor reporting.

The following tables present the (i) guarantor unaudited condensed consolidating balance sheets as of June 30, 2016 and December 31, 2015, (ii) guarantor unaudited condensed consolidating statements of operations and comprehensive income (loss) for the three and six month periods ended June 30, 2016 and 2015, and (iii) guarantor unaudited condensed consolidating statements of cash flows for the six months ended June 30, 2016 and 2015, of each of Axiall Corporation (as parent issuer), Spinco (as subsidiary issuer), the Guarantor Subsidiaries (which excludes Spinco), the Guarantor Subsidiaries, including Spinco (which also includes entries necessary to eliminate Spinco’s investment in such Guarantor Subsidiaries and other intercompany account balances) and the Non-Guarantor Subsidiaries.

AXIALL CORPORATION

Guarantor Condensed Consolidating Balance Sheet

As of June 30, 2016

(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	$	-	$	-	$	24.9	$	24.9	$	103.5	$	-	$	128.4
Receivables, net of allowance for doubtful accounts		49.4		9.1		515.7		515.7		85.5		(195.6)		455.0
Inventories		-		-		218.2		218.2		57.8		-		276.0
Prepaid expenses and other		0.5		-		92.1		92.1		7.9		-		100.5
Current assets of discontinued operations		-		-		0.8		0.8		-		-		0.8

Total current assets		49.9		9.1		851.7		851.7		254.7		(195.6)		960.7
Property, plant and equipment, net		10.1		-		1,380.3		1,380.3		168.4		-		1,558.8
Long-term receivables—affiliates		900.0		-		-		-		-		(900.0)		-
Goodwill		-		-		707.8		707.8		148.6		-		856.4
Customer relationships, net		-		-		795.6		795.6		127.6		-		923.2
Other intangible assets, net		-		-		60.8		60.8		-		-		60.8
Other assets, net		4.5		1.7		73.9		73.9		3.3		-		81.7
Investment in subsidiaries		1,177.0		1,795.1		467.9		467.9		-		(1,644.9)		-

Total assets	$	2,141.5	$	1,805.9	$	4,338.0	$	4,338.0	$	702.6	$	(2,740.5)	$	4,441.6

Liabilities and Equity:
Current portion of long-term debt	$	-	$	-	$	2.5	$	2.5	$	-	$	-	$	2.5
Accounts payable		127.1		49.3		236.3		276.5		48.3		(195.6)		256.3
Interest payable		3.1		12.1		-		12.1		-		-		15.2
Income taxes payable		-		-		-		-		2.4		-		2.4
Accrued compensation		1.3		-		51.6		51.6		7.3		-		60.2
Other accrued liabilities		34.4		-		79.6		79.6		21.9		-		135.9
Current liabilities of discontinued operations		-		-		6.8		6.8		-		-		6.8

Total current liabilities		165.9		61.4		376.8		429.1		79.9		(195.6)		479.3
Long-term debt, excluding the current portion of long-term debt		444.6		679.2		240.9		920.2		-		-		1,364.8
Long-term payables—affiliates		-		900.0		-		900.0		-		(900.0)		-
Lease financing obligation		-		-		-		-		46.8		-		46.8
Deferred income taxes		19.3		-		612.1		610.3		31.5		-		661.1
Pension and other post-retirement benefits		3.3		-		179.7		179.7		6.7		-		189.7
Other non-current liabilities		11.3		-		121.9		121.9		8.6		(9.5)		132.3

Total liabilities		644.4		1,640.6		1,531.4		3,161.2		173.5		(1,105.1)		2,874.0
Equity:
Total Axiall stockholders’ equity		1,497.1		165.3		2,806.6		1,176.8		458.6		(1,635.4)		1,497.1
Noncontrolling interest		-		-		-		-		70.5		-		70.5

Total equity		1,497.1		165.3		2,806.6		1,176.8		529.1		(1,635.4)		1,567.6

Total liabilities and equity	$	2,141.5	$	1,805.9	$	4,338.0	$	4,338.0	$	702.6	$	(2,740.5)	$	4,441.6

AXIALL CORPORATION

Guarantor Condensed Consolidating Balance Sheet

As of December 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	$	0.3	$	-	$	161.7	$	161.7	$	96.0	$	-	$	258.0
Receivables, net of allowance for doubtful accounts		27.1		5.5		377.8		377.8		48.0		(97.6)		355.3
Inventories		-		-		217.6		217.6		63.3		-		280.9
Prepaid expenses and other		0.7		-		55.9		55.9		2.7		(0.4)		58.9
Current assets of discontinued operations		-		-		19.3		19.3		17.6		-		36.9

Total current assets		28.1		5.5		832.3		832.3		227.6		(98.0)		990.0
Property, plant and equipment, net		11.0		-		1,357.9		1,357.9		187.6		-		1,556.5
Long-term receivables—affiliates		900.0		-		-		-		-		(900.0)		-
Goodwill		-		-		707.8		707.8		144.3		-		852.1
Customer relationships, net		-		-		823.1		823.1		127.2		-		950.3
Other intangible assets, net		-		-		63.1		63.1		0.3		-		63.4
Non-current assets of discontinued operations		-		-		18.4		18.4		43.6		-		62.0
Other assets, net		5.6		1.7		56.2		56.2		3.3		-		65.1
Investment in subsidiaries		1,235.5		1,833.3		473.2		473.2		-		(1,708.7)		-

Total assets	$	2,180.2	$	1,840.5	$	4,332.0	$	4,332.0	$	733.9	$	(2,706.7)	$	4,539.4

Liabilities and Equity:
Current portion of long-term debt	$	-	$	-	$	2.5	$	2.5	$	-	$	-	$	2.5
Accounts payable		81.7		27.0		214.9		236.4		24.3		(97.6)		244.8
Interest payable		3.2		12.2		-		12.2		-		-		15.4
Income taxes payable		-		-		0.4		0.4		2.2		(0.4)		2.2
Accrued compensation		9.5		-		23.7		23.7		7.8		-		41.0
Other accrued liabilities		16.2		-		45.6		45.6		32.9		-		94.7
Current liabilities of discontinued operations		-		-		9.3		9.3		6.2		-		15.5

Total current liabilities		110.6		39.2		296.4		330.1		73.4		(98.0)		416.1
Long-term debt, excluding the current portion of long-term debt		444.2		678.4		241.9		920.3		-		-		1,364.5
Long-term payables—affiliates		-		900.0		-		900.0		-		(900.0)		-
Lease financing obligation		-		-		-		-		44.0		-		44.0
Deferred income taxes		18.0		-		636.1		634.4		30.6		-		683.0
Pension and other post-retirement benefits		3.6		-		189.9		189.9		9.3		-		202.8
Non-current liabilities of discontinued operations		-		-		-		-		35.6		-		35.6
Other non-current liabilities		25.5		-		113.2		113.2		8.8		(7.2)		140.3

Total liabilities		601.9		1,617.6		1,477.5		3,087.9		201.7		(1,005.2)		2,886.3
Equity:
Total Axiall stockholders’ equity		1,578.3		222.9		2,854.5		1,244.1		457.4		(1,701.5)		1,578.3
Noncontrolling interest		-		-		-		-		74.8		-		74.8

Total equity		1,578.3		222.9		2,854.5		1,244.1		532.2		(1,701.5)		1,653.1

Total liabilities and equity	$	2,180.2	$	1,840.5	$	4,332.0	$	4,332.0	$	733.9	$	(2,706.7)	$	4,539.4

AXIALL CORPORATION

Guarantor Condensed Consolidating Statement of Operations and

Comprehensive Income (Loss)

For the Three Months Ended June 30, 2016

(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	$	-	$	-	$	670.7	$	670.7	$	136.9	$	(31.5)	$	776.1
Operating costs and expenses:
Cost of sales		-		-		630.2		630.2		106.8		(31.5)		705.5
Selling, general and administrative expenses		14.4		-		42.9		42.9		12.5		-		69.8
Restructuring and divestiture costs		2.0		-		1.8		1.8		0.7		-		4.5
Integration-related costs and other, net		0.4		-		1.7		1.7		-		-		2.1
Legal and settlement claims, net		-		-		23.4		23.4		-		-		23.4
Fees associated with unsolicited offer and strategic alternatives		8.4		-		-		-		-		-		8.4

Total operating costs and expenses		25.2		-		700.0		700.0		120.0		(31.5)		813.7

Operating income (loss)		(25.2)		-		(29.3)		(29.3)		16.9		-		(37.6)
Other income (expense):
Interest income (expense), net		4.7		(19.8)		(1.9)		(21.7)		(1.0)		-		(18.0)
Foreign currency exchange loss		-		-		(0.1)		(0.1)		-		-		(0.1)
Equity in income (loss) of subsidiaries		(16.8)		(22.0)		17.2		17.2		-		(0.4)		-

Income (loss) from continuing operations before income taxes		(37.3)		(41.8)		(14.1)		(33.9)		15.9		(0.4)		(55.7)
Benefit from income taxes		(9.5)		(9.1)		(7.9)		(17.0)		(1.9)		-		(28.4)

Income (loss) from continuing operations		(27.8)		(32.7)		(6.2)		(16.9)		17.8		(0.4)		(27.3)
Discontinued operations:
Loss from discontinued operations		-		-		(1.6)		(1.6)		(0.1)		-		(1.7)
Less: Benefit from income taxes of discontinued operations		-		-		(1.7)		(1.7)		-		-		(1.7)

Net income (loss) from discontinued operations		-		-		0.1		0.1		(0.1)		-		-

Consolidated net income (loss)		(27.8)		(32.7)		(6.1)		(16.8)		17.7		(0.4)		(27.3)
Less: net income attributable to noncontrolling interest		-		-		-		-		0.5		-		0.5

Net income (loss) attributable to Axiall	$	(27.8)	$	(32.7)	$	(6.1)	$	(16.8)	$	17.2	$	(0.4)	$	(27.8)



Comprehensive income (loss) attributable to Axiall	$	(28.2)	$	(34.6)	$	(6.6)	$	(17.3)	$	17.3	$	-	$	(28.2)

AXIALL CORPORATION

Guarantor Condensed Consolidating Statement of Operations and

Comprehensive Loss

For the Three Months Ended June 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	$	-	$	-	$	756.9	$	756.9	$	167.9	$	(55.6)	$	869.2
Operating costs and expenses:
Cost of sales		-		-		670.1		670.1		131.2		(55.6)		745.7
Selling, general and administrative expenses		13.9		-		44.3		44.3		17.6		-		75.8
Restructuring and divestiture costs		0.5		-		(0.1)		(0.1)		-		-		0.4
Integration-related costs and other, net		2.0		-		2.2		2.2		-		-		4.2

Total operating costs and expenses		16.4		-		716.5		716.5		148.8		(55.6)		826.1

Operating income (loss)		(16.4)		-		40.4		40.4		19.1		-		43.1
Other income (expense):
Interest income (expense), net		4.5		(19.8)		(1.9)		(21.7)		(1.1)		-		(18.3)
Foreign currency exchange loss		-		-		-		-		(0.1)		-		(0.1)
Equity in income (loss) of subsidiaries		32.5		(5.2)		15.2		15.2		-		(47.7)		-

Income (loss) from continuing operations before income taxes		20.6		(25.0)		53.7		33.9		17.9		(47.7)		24.7
Provision for income taxes		-		0.4		1.4		1.8		0.1		-		1.9

Income (loss) from continuing operations		20.6		(25.4)		52.3		32.1		17.8		(47.7)		22.8
Discontinued operations:
Loss from discontinued operations		-		-		(0.4)		(0.4)		(1.3)		-		(1.7)
Less: Benefit from income taxes of discontinued operations		-		-		(0.8)		(0.8)		-		-		(0.8)

Net income (loss) from discontinued operations		-		-		0.4		0.4		(1.3)		-		(0.9)

Consolidated net income (loss)		20.6		(25.4)		52.7		32.5		16.5		(47.7)		21.9
Less: net income attributable to noncontrolling interest		-		-		-		-		1.3		-		1.3

Net income (loss) attributable to Axiall	$	20.6	$	(25.4)	$	52.7	$	32.5	$	15.2	$	(47.7)	$	20.6



Comprehensive income (loss) attributable to Axiall	$	29.0	$	(15.7)	$	61.1	$	40.9	$	25.1	$	(66.0)	$	29.0

AXIALL CORPORATION

Guarantor Condensed Consolidating Statement of Operations and

Comprehensive Income (Loss)

For the Six Months Ended June 30, 2016

(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	$	-	$	-	$	1,298.0	$	1,298.0	$	249.1	$	(71.8)	$	1,475.3
Operating costs and expenses:
Cost of sales		-		-		1,197.9		1,197.9		198.4		(71.8)		1,324.5
Selling, general and administrative expenses		27.3		-		87.2		87.2		25.4		-		139.9
Restructuring and divestiture costs		7.5		-		11.3		11.3		22.4		-		41.2
Integration-related costs and other, net		0.9		-		4.6		4.6		-		-		5.5
Legal and settlement claims, net		-		-		23.4		23.4		-		-		23.4
Fees associated with unsolicited offer and strategic alternatives		13.6		-		-		-		-		-		13.6

Total operating costs and expenses		49.3		-		1,324.4		1,324.4		246.2		(71.8)		1,548.1

Operating income (loss)		(49.3)		-		(26.4)		(26.4)		2.9		-		(72.8)
Other income (expense):
Interest income (expense), net		9.4		(39.6)		(2.9)		(42.5)		(1.9)		-		(35.0)
Foreign currency exchange loss		-		-		(0.1)		(0.1)		(0.9)		-		(1.0)
Equity in loss of subsidiaries		(61.8)		(32.4)		(5.3)		(5.3)		-		67.1		-

Income (loss) from continuing operations before income taxes		(101.7)		(72.0)		(34.7)		(74.3)		0.1		67.1		(108.8)
Benefit from income taxes		(20.3)		(20.1)		(10.0)		(30.1)		(0.8)		-		(51.2)

Income (loss) from continuing operations		(81.4)		(51.9)		(24.7)		(44.2)		0.9		67.1		(57.6)
Discontinued operations:
Loss from discontinued operations		-		-		(27.8)		(27.8)		(5.3)		-		(33.1)
Less: Benefit from income taxes of discontinued operations		-		-		(10.1)		(10.1)		-		-		(10.1)

Net loss from discontinued operations		-		-		(17.7)		(17.7)		(5.3)		-		(23.0)

Consolidated net loss		(81.4)		(51.9)		(42.4)		(61.9)		(4.4)		67.1		(80.6)
Less: net income attributable to noncontrolling interest		-		-		-		-		0.8		-		0.8

Net loss attributable to Axiall	$	(81.4)	$	(51.9)	$	(42.4)	$	(61.9)	$	(5.2)	$	67.1	$	(81.4)



Comprehensive income (loss) attributable to Axiall	$	(59.9)	$	(49.3)	$	(21.0)	$	(40.5)	$	21.6	$	18.9	$	(59.9)

AXIALL CORPORATION

Guarantor Condensed Consolidating Statement of Operations and

Comprehensive Loss

For the Six Months Ended June 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	$	-	$	-	$	1,469.7	$	1,469.7	$	287.9	$	(103.8)	$	1,653.8
Operating costs and expenses:
Cost of sales		-		-		1,296.5		1,296.5		233.7		(103.8)		1,426.4
Selling, general and administrative expenses		26.3		-		91.4		91.4		34.1		-		151.8
Restructuring and divestiture costs		1.1		-		(0.1)		(0.1)		0.1		-		1.1
Integration-related costs and other, net		5.4		-		3.3		3.3		0.6		-		9.3

Total operating costs and expenses		32.8		-		1,391.1		1,391.1		268.5		(103.8)		1,588.6

Operating income (loss)		(32.8)		-		78.6		78.6		19.4		-		65.2
Other income (expense):
Interest income (expense), net		10.5		(40.7)		(1.9)		(42.6)		(3.8)		-		(35.9)
Debt refinancing costs		-		(0.1)		(3.1)		(3.2)		-		-		(3.2)
Foreign currency exchange gain (loss)		(0.1)		0.1		(0.1)		(0.1)		(0.6)		-		(0.8)
Equity in income (loss) of subsidiaries		29.6		(12.1)		10.7		10.7		-		(40.3)		-

Income (loss) from continuing operations before income taxes		7.2		(52.8)		84.2		43.4		15.0		(40.3)		25.3
Provision for (benefit from) income taxes		(2.8)		(5.2)		11.9		6.7		1.0		-		4.9

Income (loss) from continuing operations		10.0		(47.6)		72.3		36.7		14.0		(40.3)		20.4
Discontinued operations:
Loss from discontinued operations		-		-		(2.9)		(2.9)		(6.0)		-		(8.9)
Less: Benefit from income taxes of discontinued operations		-		-		(1.6)		(1.6)		-		-		(1.6)

Net loss from discontinued operations		-		-		(1.3)		(1.3)		(6.0)		-		(7.3)

Consolidated net income (loss)		10.0		(47.6)		71.0		35.4		8.0		(40.3)		13.1
Less: net income attributable to noncontrolling interest		-		-		-		-		3.1		-		3.1

Net income (loss) attributable to Axiall	$	10.0	$	(47.6)	$	71.0	$	35.4	$	4.9	$	(40.3)	$	10.0




Comprehensive income (loss) attributable to Axiall	$	(9.4)	$	(22.6)	$	49.1	$	13.5	$	(31.9)	$	18.4	$	(9.4)

AXIALL CORPORATION

Guarantor Condensed Consolidating Statement of Cash Flows

For the Six Months Ended June 30, 2016

(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)
Cash provided by (used in) operating activities - continuing operations	$	38.5	$	8.5	$	(19.7)	$	(19.7)	$	6.9	$	(37.1)	$	(11.4)
Cash provided by (used in) operating activities - discontinued operations		-		-		9.4		9.4		(4.2)		-		5.2

Net cash provided by (used in) operating activities		38.5		8.5		(10.3)		(10.3)		2.7		(37.1)		(6.2)

Cash flows from investing activities:
Capital expenditures		(0.1)		-		(115.0)		(115.0)		(4.5)		-		(119.6)
Proceeds from the sales of business assets		-		-		0.4		0.4		11.1		-		11.5

Cash used in investing activities - continuing operations		(0.1)		-		(114.6)		(114.6)		6.6		-		(108.1)
Cash provided by investing activities - discontinued operations		-		-		7.3		7.3		19.5		-		26.8

Net cash provided by (used in) investing activities		(0.1)		-		(107.3)		(107.3)		26.1		-		(81.3)

Cash flows from financing activities:
Long-term debt payments		-		-		(1.7)		(1.7)		-		-		(1.7)
Deferred acquisition payments		(15.0)		-		-		-		-		-		(15.0)
Dividends paid		(22.8)		-		-		-		-		-		(22.8)
Distribution to noncontrolling interest		-		-		-		-		(7.1)		-		(7.1)
Share-based compensation plan activity		(0.9)		-		-		-		-		-		(0.9)
Distribution to affiliate		-		(8.5)		(17.5)		(17.5)		(19.6)		37.1		-

Net cash used in financing activities		(38.7)		(8.5)		(19.2)		(19.2)		(26.7)		37.1		(47.5)
Effect of exchange rate changes on cash and cash equivalents		-		-		-		-		5.4		-		5.4

Net change in cash and cash equivalents		(0.3)		-		(136.8)		(136.8)		7.5		-		(129.6)
Cash and cash equivalents at beginning of period		0.3		-		161.7		161.7		96.0		-		258.0

Cash and cash equivalents at end of period	$	-	$	-	$	24.9	$	24.9	$	103.5	$	-	$	128.4

AXIALL CORPORATION

Guarantor Condensed Consolidating Statement of Cash Flows

For the Six Months Ended June 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)
Cash provided by (used in) operating activities - continuing operations	$	40.0	$	10.1	$	30.5	$	30.5	$	(2.7)	$	(22.7)	$	45.1
Cash used in operating activities - discontinued operations		-		-		(1.7)		(1.7)		(7.2)		-		(8.9)

Net cash provided by (used in) operating activities		40.0		10.1		28.8		28.8		(9.9)		(22.7)		36.2

Cash flows from investing activities:
Capital expenditures		(0.4)		-		(69.3)		(69.3)		(4.2)		-		(73.9)
Proceeds from sales of business assets		-		-		5.6		5.6		0.7		-		6.3

Cash used in investing activities - continuing operations		(0.4)		-		(63.7)		(63.7)		(3.5)		-		(67.6)
Cash provided by (used in) investing activities - discontinued operations		-		-		(1.6)		(1.6)		0.7		-		(0.9)

Net cash used in investing activities		(0.4)		-		(65.3)		(65.3)		(2.8)		-		(68.5)

Cash flows from financing activities:
Issuance of long-term debt		-		-		248.8		248.8		-		-		248.8
Long-term debt payments		-		(194.4)		(1.7)		(196.1)		-		-		(196.1)
Intercompany financing		-		194.4		(194.4)		-		-		-		-
Fees paid related to financing activities		(0.3)		-		(3.2)		(3.2)		-		-		(3.5)
Deferred acquisition payments		(10.0)		-		-		-		-		-		(10.0)
Dividends paid		(23.1)		-		-		-		-		-		(23.1)
Distribution to noncontrolling interest		-		-		-		-		(8.4)		-		(8.4)
Share-based compensation plan activities		(6.2)		-		-		-		-		-		(6.2)
Distribution to affiliate		-		(10.1)		(10.1)		(10.1)		(12.6)		22.7		-

Net cash provided by (used in) financing activities		(39.6)		(10.1)		39.4		39.4		(21.0)		22.7		1.5
Effect of exchange rate changes on cash and cash equivalents		-		-		-		-		(4.6)		-		(4.6)

Net change in cash and cash equivalents		-		-		2.9		2.9		(38.3)		-		(35.4)
Cash and cash equivalents at beginning of period		-		-		78.2		78.2		88.6		-		166.8

Cash and cash equivalents at end of period	$	-	$	-	$	81.1	$	81.1	$	50.3	$	-	$	131.4