| Segments
|
|
|
|
|
|
|
|
|
|
|
• | raw materials, |
• | direct labor, and |
• | manufacturing overhead |
|
|
Year Ended December 31, | ||||||
(in millions, except per share data) | 2013 | 2012 | ||||
Net sales | $ | 4,277.3 | $ | 4,219.4 | ||
Net loss | $ | (87.1 | ) | $ | (270.1 | ) |
Net loss attributable to controlling interests | $ | (93.7 | ) | $ | (274.6 | ) |
Net loss per share (Basic and Diluted) | $ | (0.41 | ) | $ | — |
|
Performance Coatings | Transportation Coatings | Total | |||||||
At December 31, 2013 | $ | 1,038.8 | $ | 74.8 | $ | 1,113.6 | |||
Acquisition-related adjustments | 5.7 | 0.4 | 6.1 | ||||||
Divestitures | (4.7 | ) | — | (4.7 | ) | ||||
Foreign currency translation | (106.2 | ) | (7.7 | ) | (113.9 | ) | |||
At December 31, 2014 | $ | 933.6 | $ | 67.5 | $ | 1,001.1 | |||
Acquisition-related adjustments | 17.2 | 0.7 | 17.9 | ||||||
Foreign currency translation | (84.7 | ) | (6.1 | ) | (90.8 | ) | |||
December 31, 2015 | $ | 866.1 | $ | 62.1 | $ | 928.2 |
December 31, 2015 | Gross Carrying Amount | Accumulated Amortization | Net Book Value | Weighted average amortization periods (years) | ||||||
Technology | $ | 413.0 | $ | (117.2 | ) | $ | 295.8 | 10.0 | ||
Trademarks - indefinite-lived | 284.4 | — | 284.4 | Indefinite | ||||||
Trademarks - definite-lived | 45.2 | (8.5 | ) | 36.7 | 14.7 | |||||
Customer relationships | 676.1 | (102.1 | ) | 574.0 | 19.3 | |||||
Non-compete agreements | 1.9 | (1.2 | ) | 0.7 | 4.6 | |||||
Total | $ | 1,420.6 | $ | (229.0 | ) | $ | 1,191.6 |
December 31, 2014 | Gross Carrying Amount | Accumulated Amortization | Net Book Value | Weighted average amortization periods (years) | ||||||
Technology | $ | 411.8 | $ | (76.3 | ) | $ | 335.5 | 10.0 | ||
Trademarks—indefinite-lived | 284.4 | — | 284.4 | Indefinite | ||||||
Trademarks—definite-lived | 41.8 | (5.5 | ) | 36.3 | 14.8 | |||||
Customer relationships | 713.9 | (71.3 | ) | 642.6 | 19.4 | |||||
Non-compete agreements | 2.0 | (0.8 | ) | 1.2 | 4.6 | |||||
Total | $ | 1,453.9 | $ | (153.9 | ) | $ | 1,300.0 |
In Process Research and Development | Activity | ||
Balance at December 31, 2013 | $ | 15.7 | |
Completed | (10.4 | ) | |
Abandoned | (0.1 | ) | |
Balance at December 31, 2014 | $ | 5.2 | |
Completed | (3.5 | ) | |
Abandoned | (0.1 | ) | |
Balance at December 31, 2015 | $ | 1.6 |
2016 | $ | 80.2 | |
2017 | $ | 79.9 | |
2018 | $ | 79.8 | |
2019 | $ | 79.8 | |
2020 | $ | 79.8 |
|
Balance at February 1, 2013 | $ | 0.5 | |
Expense recorded | 120.7 | ||
Payments made | (23.7 | ) | |
Foreign currency translation | 0.9 | ||
Balance at December 31, 2013 | $ | 98.4 | |
Expense recorded | 8.5 | ||
Payments made | (51.6 | ) | |
Foreign currency translation | (6.8 | ) | |
Balance at December 31, 2014 | $ | 48.5 | |
Expense recorded | 31.9 | ||
Payments made | (33.8 | ) | |
Foreign currency translation | (5.3 | ) | |
Balance at December 31, 2015 | $ | 41.3 |
|
Predecessor | |||
Period from January 1, 2013 through January 31, 2013 | |||
Cost of goods sold | $ | 14.2 | |
Selling, general, and administrative expenses | 1.4 | ||
Research and development expenses | 0.1 | ||
Total | $ | 15.7 |
Predecessor | |||
Period from January 1, 2013 through January 31, 2013 | |||
Leveraged functional services | $ | 14.2 | |
General corporate expenses | 1.5 | ||
Total | $ | 15.7 |
Predecessor | |||
Period from January 1, 2013 through January 31, 2013 | |||
DPC purchases of products from other DuPont businesses | $ | 7.9 |
|
Operating Leases | |||
2016 | $ | 39.0 | |
2017 | 27.8 | ||
2018 | 23.3 | ||
2019 | 16.8 | ||
2020 | 19.1 | ||
Thereafter | 43.8 | ||
Total minimum payments | $ | 169.8 |
|
Predecessor | ||||
Plan Name | EIN/Pension Number | January 1, 2013 through January 31, 2013 | ||
DuPont Pension and Retirement Plan | 51-0014090/001 | $ | 4.2 | |
All Other Plans | $ | 0.7 |
Defined Benefits | Other Long-Term Employee Benefits | |||||||||||
Successor | Successor | |||||||||||
Year Ended December 31, | Year Ended December 31, | |||||||||||
Obligations and Funded Status | 2015 | 2014 | 2015 | 2014 | ||||||||
Change in benefit obligation: | ||||||||||||
Projected benefit obligation at beginning of year | $ | 613.1 | $ | 603.0 | $ | 0.1 | $ | 4.6 | ||||
Service cost | 12.0 | 15.4 | — | 0.1 | ||||||||
Interest cost | 16.9 | 22.9 | — | 0.1 | ||||||||
Participant contributions | 0.9 | 1.0 | — | — | ||||||||
Actuarial losses (gains)—net | (12.0 | ) | 85.8 | — | 1.1 | |||||||
Plan curtailments and settlements | (4.7 | ) | (16.3 | ) | (0.1 | ) | — | |||||
Benefits paid | (27.4 | ) | (30.1 | ) | — | — | ||||||
Amendments | 2.7 | (4.3 | ) | — | (5.7 | ) | ||||||
Currency translation adjustment | (59.8 | ) | (64.3 | ) | — | (0.1 | ) | |||||
Projected benefit obligation at end of year | 541.7 | 613.1 | — | 0.1 | ||||||||
Change in plan assets: | ||||||||||||
Fair value of plan assets at beginning of year | 294.5 | 281.3 | — | — | ||||||||
Actual return on plan assets | 6.0 | 26.5 | — | — | ||||||||
Employer contributions | 31.1 | 40.9 | 0.1 | — | ||||||||
Participant contributions | 0.9 | 1.0 | — | — | ||||||||
Benefits paid | (27.4 | ) | (30.1 | ) | — | — | ||||||
Settlements | (4.7 | ) | (2.7 | ) | (0.1 | ) | — | |||||
Currency translation adjustment | (22.0 | ) | (22.4 | ) | — | — | ||||||
Fair value of plan assets at end of year | 278.4 | 294.5 | — | — | ||||||||
Funded status, net | $ | (263.3 | ) | $ | (318.6 | ) | $ | — | $ | (0.1 | ) | |
Amounts recognized in the consolidated balance sheets consist of: | ||||||||||||
Other assets | $ | 0.2 | $ | 0.1 | $ | — | $ | — | ||||
Other accrued liabilities | (11.2 | ) | (12.4 | ) | — | — | ||||||
Accrued pension and other long-term employee benefits | (252.3 | ) | (306.3 | ) | — | (0.1 | ) | |||||
Net amount recognized | $ | (263.3 | ) | $ | (318.6 | ) | $ | — | $ | (0.1 | ) |
Successor | ||||||
Year Ended December 31, | ||||||
2015 | 2014 | |||||
ABO | $ | 500.1 | $ | 559.4 | ||
Plans with PBO in excess of plan assets: | ||||||
PBO | $ | 537.1 | $ | 606.2 | ||
ABO | $ | 495.7 | $ | 553.2 | ||
Fair value plan assets | $ | 273.7 | $ | 287.5 | ||
Plans with ABO in excess of plan assets: | ||||||
PBO | $ | 532.0 | $ | 602.0 | ||
ABO | $ | 492.7 | $ | 550.9 | ||
Fair value plan assets | $ | 270.3 | $ | 285.1 |
Defined Benefits: | Successor | |||||
Year Ended December 31, | ||||||
2015 | 2014 | |||||
Accumulated net actuarial losses | $ | (48.3 | ) | $ | (52.6 | ) |
Accumulated prior service credit | 1.5 | 4.3 | ||||
Total | $ | (46.8 | ) | $ | (48.3 | ) |
Other Long-Term Employee Benefits: | Successor | |||||
Year Ended December 31, | ||||||
2015 | 2014 | |||||
Accumulated net actuarial losses | $ | — | $ | (0.4 | ) | |
Accumulated prior service credit | — | 4.1 | ||||
Total | $ | — | $ | 3.7 |
2016 | ||||||
Defined Benefits | Other Long-Term Employee Benefits | |||||
Amortization of net actuarial losses | $ | (0.4 | ) | $ | — | |
Amortization of prior service credit | 0.1 | — | ||||
Total | $ | (0.3 | ) | $ | — |
Pension Benefits | ||||||||||||
Successor | Predecessor | |||||||||||
Year Ended December 31, | Period from January 1, 2013 through January 31, | |||||||||||
2015 | 2014 | 2013 | 2013 | |||||||||
Components of net periodic benefit cost and amounts recognized in other comprehensive (income) loss: | ||||||||||||
Net periodic benefit cost: | ||||||||||||
Service cost | $ | 12.0 | $ | 15.4 | $ | 17.0 | $ | 1.6 | ||||
Interest cost | 16.9 | 22.9 | 21.2 | 1.8 | ||||||||
Expected return on plan assets | (14.6 | ) | (14.8 | ) | (11.9 | ) | (1.9 | ) | ||||
Amortization of actuarial (gain) loss, net | 0.4 | (0.3 | ) | — | 1.1 | |||||||
Amortization of prior service credit | (0.1 | ) | — | — | — | |||||||
Curtailment gain | — | (7.3 | ) | — | — | |||||||
Settlement loss | 0.5 | 0.1 | — | — | ||||||||
Net periodic benefit cost | 15.1 | 16.0 | 26.3 | 2.6 | ||||||||
Changes in plan assets and benefit obligations recognized in other comprehensive (income) loss: | ||||||||||||
Net actuarial (gain) loss, net | (3.4 | ) | 60.6 | (10.6 | ) | — | ||||||
Amortization of actuarial gain (loss), net | (0.4 | ) | 0.3 | — | (1.1 | ) | ||||||
Prior service (credit) cost | 2.7 | (4.3 | ) | (0.4 | ) | — | ||||||
Amortization of prior service credit | 0.1 | — | — | — | ||||||||
Curtailment gain | — | 7.3 | — | — | ||||||||
Settlement loss | (0.5 | ) | (0.1 | ) | — | — | ||||||
Other adjustments | — | (4.9 | ) | 0.6 | — | |||||||
Total (gain) loss recognized in other comprehensive income | (1.5 | ) | 58.9 | (10.4 | ) | (1.1 | ) | |||||
Total recognized in net periodic benefit cost and other comprehensive (income) loss | $ | 13.6 | $ | 74.9 | $ | 15.9 | $ | 1.5 |
Other Long-Term Employee Benefits | ||||||||||||
Successor | Predecessor | |||||||||||
Year Ended December 31, | Period from January 1, 2013 through January 31, | |||||||||||
2015 | 2014 | 2013 | 2013 | |||||||||
Components of net periodic benefit (gain) cost and amounts recognized in other comprehensive (income) loss: | ||||||||||||
Net periodic benefit (gain) cost: | ||||||||||||
Service cost | $ | — | $ | 0.1 | $ | 0.2 | $ | — | ||||
Interest cost | — | 0.1 | 0.2 | — | ||||||||
Amortization of actuarial loss, net | — | 0.1 | — | — | ||||||||
Amortization of prior service credit | (3.7 | ) | (1.4 | ) | — | — | ||||||
Settlement loss | 0.3 | — | — | — | ||||||||
Net periodic benefit (gain) cost | (3.4 | ) | (1.1 | ) | 0.4 | — | ||||||
Changes in plan assets and benefit obligations recognized in other comprehensive (income) loss: | ||||||||||||
Net actuarial (gain) loss | — | (4.6 | ) | (0.7 | ) | — | ||||||
Amortization of actuarial gain (loss) | — | (0.1 | ) | — | — | |||||||
Prior service benefit | — | — | — | — | ||||||||
Amortization of prior service credit | 3.7 | 1.4 | — | — | ||||||||
Settlement loss | (0.3 | ) | — | — | — | |||||||
Other adjustments | 0.3 | — | 0.1 | — | ||||||||
Total (gain) loss recognized in other comprehensive income | 3.7 | (3.3 | ) | (0.6 | ) | — | ||||||
Total recognized in net periodic benefit cost and other comprehensive (income) loss | $ | 0.3 | $ | (4.4 | ) | $ | (0.2 | ) | $ | — |
Successor | ||||||
2015 | 2014 | 2013 | ||||
Pension Benefits | ||||||
Weighted-average assumptions: | ||||||
Discount rate to determine benefit obligation | 3.05 | % | 3.23 | % | 4.11 | % |
Discount rate to determine net cost | 3.23 | % | 4.11 | % | 4.15 | % |
Rate of future compensation increases to determine benefit obligation | 3.03 | % | 3.57 | % | 3.52 | % |
Rate of future compensation increases to determine net cost | 3.57 | % | 3.52 | % | 3.69 | % |
Rate of return on plan assets to determine net cost | 5.21 | % | 5.23 | % | 5.22 | % |
Successor | ||||||
2015 | 2014 | 2013 | ||||
Other Long-Term Employee Benefits | ||||||
Weighted-average assumptions: | ||||||
Discount rate to determine benefit obligation | — | % | 1.50 | % | 4.80 | % |
Discount rate to determine net cost | 1.50 | % | 4.80 | % | 4.20 | % |
Rate of future compensation increases to determine benefit obligation | — | — | — | % | ||
Rate of future compensation increases to determine net cost | — | — | — | % |
Year ended December 31, | Benefits | ||
2016 | $ | 28.3 | |
2017 | $ | 25.5 | |
2018 | $ | 26.8 | |
2019 | $ | 30.0 | |
2020 | $ | 26.9 | |
2021—2025 | $ | 166.1 |
Asset Category | 2015 | 2014 | Target Allocation |
Equity securities | 30-35% | 35-40% | 30-35% |
Debt securities | 35-40% | 35-40% | 35-40% |
Real estate | 0-5% | 0-1% | 0-5% |
Other | 20-25% | 20-25% | 20-25% |
Fair value measurements at December 31, 2015 | ||||||||||||
Total | Level 1 | Level 2 | Level 3 | |||||||||
Asset Category: | ||||||||||||
Cash and cash equivalents | $ | 2.8 | $ | 2.8 | $ | — | $ | — | ||||
U.S. equity securities | 23.6 | 23.6 | — | — | ||||||||
Non-U.S. equity securities | 70.3 | 69.8 | 0.4 | 0.1 | ||||||||
Debt—government issued | 64.8 | 53.0 | 11.8 | — | ||||||||
Debt—corporate issued | 44.4 | 37.7 | 4.5 | 2.2 | ||||||||
Hedge Funds | 0.2 | 0.2 | — | — | ||||||||
Private market securities | 63.8 | 0.4 | 0.1 | 63.3 | ||||||||
Real estate investments | 8.5 | — | — | 8.5 | ||||||||
Total | $ | 278.4 | $ | 187.5 | $ | 16.8 | $ | 74.1 |
Fair value measurements at December 31, 2014 | ||||||||||||
Total | Level 1 | Level 2 | Level 3 | |||||||||
Asset Category: | ||||||||||||
Cash and cash equivalents | $ | 4.4 | $ | 4.4 | $ | — | $ | — | ||||
U.S. equity securities | 16.1 | 16.1 | — | — | ||||||||
Non-U.S. equity securities | 79.2 | 78.7 | 0.4 | 0.1 | ||||||||
Debt—government issued | 36.9 | 36.3 | 0.6 | — | ||||||||
Debt—corporate issued | 55.3 | 53.0 | — | 2.3 | ||||||||
Hedge Funds | 0.2 | 0.1 | 0.1 | — | ||||||||
Private market securities | 63.2 | 0.1 | 0.1 | 63.0 | ||||||||
Real estate investments | 0.4 | — | — | 0.4 | ||||||||
255.7 | $ | 188.7 | $ | 1.2 | $ | 65.8 | ||||||
Pension trust receivables | 38.8 | |||||||||||
Total | $ | 294.5 |
Level 3 assets | ||||||||||||
Total | Private market securities | Debt and Equity | Real estate investments | |||||||||
Ending balance at December 31, 2013 | $ | 59.6 | $ | 59.3 | $ | — | $ | 0.3 | ||||
Realized (loss) | — | — | — | — | ||||||||
Change in unrealized gain | 0.2 | — | — | 0.2 | ||||||||
Purchases, sales, issues and settlements | 6.0 | 3.7 | 2.4 | (0.1 | ) | |||||||
Transfers in/(out) of Level 3 | — | — | — | — | ||||||||
Ending balance at December 31, 2014 | $ | 65.8 | $ | 63.0 | $ | 2.4 | $ | 0.4 | ||||
Realized (loss) | — | — | — | — | ||||||||
Change in unrealized gain | (5.2 | ) | (5.2 | ) | (0.1 | ) | 0.1 | |||||
Purchases, sales, issues and settlements | 13.5 | 5.5 | — | 8.0 | ||||||||
Transfers in/(out) of Level 3 | — | — | — | — | ||||||||
Ending balance at December 31, 2015 | $ | 74.1 | $ | 63.3 | $ | 2.3 | $ | 8.5 |
|
2015 Grants | 2014 Grants | 2013 Grants | ||||
Expected Term | 6.00 years | 7.81 years | 7.81 years | |||
Volatility | 22.19 | % | 28.28 | % | 28.61 | % |
Dividend Yield | — | — | — | |||
Discount Rate | 1.79 | % | 2.21 | % | 2.13 | % |
• | the fact that we were a private company with illiquid securities; |
• | our historical operating results; |
• | our discounted future cash flows, based on our projected operating results; |
• | valuations of comparable public companies; and |
• | the risk involved in the investment, as related to earnings stability, capital structure, competition and market potential. |
Awards (in millions) | Weighted- Average Exercise Price | Aggregate Intrinsic Value (in millions) | Weighted Average Remaining Contractual Life (years) | ||||||
Outstanding at December 31, 2014 | 17.1 | $ | 9.38 | ||||||
Granted | 1.3 | $ | 31.61 | ||||||
Exercised | (7.3 | ) | $ | 8.97 | |||||
Forfeited | (0.1 | ) | $ | 17.07 | |||||
Outstanding at December 31, 2015 | 11.0 | $ | 12.19 | ||||||
Vested and expected to vest at December 31, 2015 | 11.0 | $ | 12.19 | $ | 165.8 | 7.81 | |||
Exercisable at December 31, 2015 | 9.8 | $ | 9.68 | $ | 165.6 | 7.61 |
Awards (millions) | Weighted-Average Fair Value | ||||
Outstanding at January 1, 2015 | — | $ | — | ||
Granted | 1.7 | $ | 32.22 | ||
Vested | — | $ | — | ||
Forfeited | — | $ | — | ||
Outstanding at December 31, 2015 | 1.7 | $ | 32.22 |
|
|
Successor | Predecessor | |||||||||||
Year Ended December 31, | Period from January 1, 2013 through January 31, | |||||||||||
2015 | 2014 | 2013 | 2013 | |||||||||
Exchange losses, net | $ | 93.7 | $ | 81.2 | $ | 48.9 | $ | 4.5 | ||||
Management fees and expenses | — | 16.6 | 3.1 | — | ||||||||
Impairment of real estate investment | 30.6 | — | — | — | ||||||||
Indemnity (gains) losses associated with the Acquisition | (1.0 | ) | 17.8 | — | — | |||||||
Financing fees and debt extinguishment | 2.5 | 6.1 | — | — | ||||||||
Other miscellaneous income, net | (14.6 | ) | (6.7 | ) | (3.5 | ) | 0.5 | |||||
Total | $ | 111.2 | $ | 115.0 | $ | 48.5 | $ | 5.0 |
|
Successor | Predecessor | |||||||||||
Year Ended December 31, | Period from January 1, 2013 through January 31, | |||||||||||
2015 | 2014 | 2013 | 2013 | |||||||||
Domestic | $ | (19.4 | ) | $ | (8.8 | ) | $ | (153.8 | ) | $ | (1.5 | ) |
Foreign | 180.6 | 45.6 | (109.9 | ) | 17.1 | |||||||
Total | $ | 161.2 | $ | 36.8 | $ | (263.7 | ) | $ | 15.6 |
Successor | |||||||||||||||||||||||||||
Year Ended December 31, 2015 | Year Ended December 31, 2014 | Year Ended December 31, 2013 | |||||||||||||||||||||||||
Current | Deferred | Total | Current | Deferred | Total | Current | Deferred | Total | |||||||||||||||||||
U.S. federal | $ | — | $ | 19.2 | $ | 19.2 | $ | — | $ | (2.1 | ) | $ | (2.1 | ) | $ | — | $ | (43.7 | ) | $ | (43.7 | ) | |||||
U.S. state and local | 3.1 | 8.6 | 11.7 | 2.0 | (2.9 | ) | (0.9 | ) | 2.3 | (2.5 | ) | (0.2 | ) | ||||||||||||||
Foreign | 65.2 | (32.8 | ) | 32.4 | 38.3 | (33.2 | ) | 5.1 | 73.7 | (74.6 | ) | (0.9 | ) | ||||||||||||||
Total | $ | 68.3 | $ | (5.0 | ) | $ | 63.3 | $ | 40.3 | $ | (38.2 | ) | $ | 2.1 | $ | 76.0 | $ | (120.8 | ) | $ | (44.8 | ) |
Predecessor | |||||||||
Period from January 1, 2013 through January 31, 2013 | |||||||||
Current | Deferred | Total | |||||||
U.S. federal | $ | (8.8 | ) | $ | 7.0 | $ | (1.8 | ) | |
U.S. state and local | 0.1 | (0.2 | ) | (0.1 | ) | ||||
Foreign | 6.7 | 2.3 | 9.0 | ||||||
Total | $ | (2.0 | ) | $ | 9.1 | $ | 7.1 |
Successor | Predecessor | |||||||||||||||||||
Year Ended December 31, 2015 | Year Ended December 31, 2014 | Year Ended December 31, 2013 | Period from January 1 2013 through January 31, 2013 | |||||||||||||||||
Statutory U.S. federal income tax rate(1) | $ | 56.4 | 35.0 | % | $ | 12.9 | 35.0 | % | $ | (92.3 | ) | 35.0 | % | $ | 5.5 | 35.0 | % | |||
Foreign income taxed at rates other than 35% | (41.4 | ) | (25.6 | ) | (46.7 | ) | (127.0 | ) | (36.6 | ) | 13.9 | 1.0 | 6.6 | |||||||
Changes in valuation allowances | 34.4 | 21.3 | 44.4 | 120.9 | 55.0 | (20.9 | ) | 1.4 | 8.9 | |||||||||||
Foreign exchange gain (loss), net | (10.5 | ) | (6.5 | ) | 8.7 | 23.7 | 8.7 | (3.3 | ) | 0.5 | 3.1 | |||||||||
Unrecognized tax benefits(2) | 0.4 | 0.3 | (44.0 | ) | (119.7 | ) | 35.1 | (13.2 | ) | — | — | |||||||||
Foreign taxes | 5.8 | 3.6 | 1.2 | 3.3 | 8.9 | (3.4 | ) | — | — | |||||||||||
Non-deductible interest | 4.9 | 3.0 | 15.4 | 41.9 | 6.4 | (2.4 | ) | — | — | |||||||||||
Non-deductible expenses | 5.5 | 3.4 | 14.2 | 38.6 | 19.4 | (7.4 | ) | — | — | |||||||||||
Tax credits | (5.5 | ) | (3.4 | ) | (5.1 | ) | (13.8 | ) | (1.6 | ) | 0.6 | — | — | |||||||
Venezuela impairment | 10.7 | 6.6 | — | — | — | — | — | — | ||||||||||||
Capital loss(3) | — | — | — | — | (46.7 | ) | 17.7 | — | — | |||||||||||
U.S. state and local taxes, net | 8.1 | 5.0 | — | — | (0.2 | ) | 0.1 | — | — | |||||||||||
Other - net | (5.5 | ) | (3.4 | ) | 1.1 | 2.8 | (0.9 | ) | 0.3 | (1.3 | ) | (8.0 | ) | |||||||
Total income tax provision (benefit) / effective tax rate | $ | 63.3 | 39.3 | % | $ | 2.1 | 5.7 | % | $ | (44.8 | ) | 17.0 | % | $ | 7.1 | 45.6 | % |
(1) | The U.S. statutory rate has been used as management believes it is more meaningful to the Company. |
(2) | Within this amount, the Company released and recorded an unrecognized tax benefit of $21.1 million related to non-deductible interest and debt acquisition costs in 2014 and 2013. These adjustments were fully offset by changes in the valuation allowance. |
(3) | In 2013, the Company recognized a tax benefit of $46.7 million related to a capital loss, which is fully offset by a $46.7 million increase to the valuation allowance. |
Deferred Tax Balances | Successor | |||||
Year Ended December 31, | ||||||
2015 | 2014 | |||||
Deferred tax asset | ||||||
Tax loss, credit and interest carryforwards | $ | 227.4 | $ | 198.5 | ||
Goodwill and intangibles | 93.6 | 90.8 | ||||
Compensation and employee benefits | 93.8 | 92.5 | ||||
Accruals and other reserves | 30.4 | 58.4 | ||||
Other | 12.1 | — | ||||
Total deferred tax assets | 457.3 | 440.2 | ||||
Less: Valuation allowance | (127.8 | ) | (101.9 | ) | ||
Net deferred tax assets | 329.5 | 338.3 | ||||
Deferred tax liabilities | ||||||
Property, Plant & Equipment | (191.5 | ) | (215.0 | ) | ||
Equity Investment & Other Securities | (0.5 | ) | (2.2 | ) | ||
Unremitted earnings | (6.3 | ) | (8.5 | ) | ||
Long-Term Debt | (6.6 | ) | (8.1 | ) | ||
Other | — | (5.5 | ) | |||
Total deferred tax liabilities | (204.9 | ) | (239.3 | ) | ||
Net deferred tax asset | $ | 124.6 | $ | 99.0 | ||
Current asset | $ | 69.5 | $ | 64.5 | ||
Current liability | (6.6 | ) | (7.3 | ) | ||
Non-current assets | 227.2 | 250.0 | ||||
Non-current liability | (165.5 | ) | (208.2 | ) | ||
Net deferred tax asset | $ | 124.6 | $ | 99.0 |
Successor | Predecessor | |||||||||||
Year Ended December 31, | Period from January 1 2013 through January 31, | |||||||||||
2015 | 2014 | 2013 | 2013 | |||||||||
Balance at January 1 | $ | 5.3 | $ | 38.9 | $ | — | $ | — | ||||
Increases related to acquisition | — | — | 11.3 | — | ||||||||
Increases related to positions taken on items from prior years | — | — | — | — | ||||||||
Decreases related to positions taken on items from prior years | (0.6 | ) | (33.6 | ) | — | — | ||||||
Increases related to positions taken in the current year | — | — | 27.6 | — | ||||||||
Settlement of uncertain tax positions with tax authorities | — | — | — | — | ||||||||
Decreases due to expiration of statutes of limitations | — | — | — | — | ||||||||
Balance at December 31 | $ | 4.7 | $ | 5.3 | $ | 38.9 | $ | — |
|
Successor | ||||||
Year Ended December 31, | ||||||
2015 | 2014 | |||||
Accounts receivable—trade, net | $ | 647.2 | $ | 638.3 | ||
Notes receivable | 43.0 | 45.5 | ||||
Other | 75.6 | 136.6 | ||||
Total | $ | 765.8 | $ | 820.4 |
|
Successor | ||||||
Year Ended December 31, | ||||||
2015 | 2014 | |||||
Finished products | $ | 313.1 | $ | 323.7 | ||
Semi-finished products | 88.5 | 81.3 | ||||
Raw materials and supplies | 129.1 | 133.3 | ||||
Total | $ | 530.7 | $ | 538.3 |
|
Successor | |||||||||
Year Ended December 31, | |||||||||
Useful Lives (years) | 2015 | 2014 | |||||||
Land | $ | 84.4 | $ | 90.5 | |||||
Buildings and improvements | 5 | - | 25 | 423.5 | 418.4 | ||||
Machinery and equipment | 3 | - | 25 | 1,040.2 | 1,060.1 | ||||
Software | 5 | - | 7 | 132.1 | 122.1 | ||||
Other | 3 | - | 20 | 36.2 | 29.1 | ||||
Construction in progress | 138.9 | 138.0 | |||||||
Total | 1,855.3 | 1,858.2 | |||||||
Accumulated depreciation | (472.4 | ) | (344.1 | ) | |||||
Property, plant, and equipment, net | $ | 1,382.9 | $ | 1,514.1 |
|
Successor | ||||||
Year Ended December 31, | ||||||
2015 | 2014 | |||||
Available for sale securities | $ | 4.2 | $ | 4.5 | ||
Deferred income taxes—non-current | 227.2 | 250.0 | ||||
Other | 202.8 | 228.1 | ||||
Total | $ | 434.2 | $ | 482.6 |
|
Successor | ||||||
Year Ended December 31, | ||||||
2015 | 2014 | |||||
Trade payables | $ | 418.6 | $ | 463.6 | ||
Non-income taxes | 22.4 | 21.4 | ||||
Other | 13.7 | 9.5 | ||||
Total | $ | 454.7 | $ | 494.5 |
|
Successor | ||||||
Year Ended December 31, | ||||||
2015 | 2014 | |||||
Compensation and other employee-related costs | $ | 140.0 | $ | 153.0 | ||
Current portion of long-term employee benefit plans | 11.2 | 12.4 | ||||
Restructuring | 41.3 | 48.5 | ||||
Discounts, rebates, and warranties | 74.8 | 68.6 | ||||
Income taxes payable | 18.8 | 20.8 | ||||
Derivative liabilities | 1.8 | 1.5 | ||||
Other | 82.3 | 100.0 | ||||
Total | $ | 370.2 | $ | 404.8 |
|
Successor | ||||||
Year Ended December 31, | ||||||
2015 | 2014 | |||||
Dollar Term Loan | $ | 2,042.5 | $ | 2,165.5 | ||
Euro Term Loan | 428.0 | 481.0 | ||||
Dollar Senior Notes | 750.0 | 750.0 | ||||
Euro Senior Notes | 274.4 | 305.3 | ||||
Short-term and other borrowings | 26.5 | 12.9 | ||||
Unamortized original issue discount | (14.0 | ) | (18.3 | ) | ||
Unamortized deferred financing costs, net | (65.9 | ) | (82.1 | ) | ||
$ | 3,441.5 | $ | 3,614.3 | |||
Less: | ||||||
Short term borrowings | $ | 22.7 | $ | 12.2 | ||
Current portion of long-term borrowings | 27.4 | 27.9 | ||||
Long-term debt | $ | 3,391.4 | $ | 3,574.2 |
Period | Euro Notes Percentage | |
2016 | 104.313 | % |
2017 | 102.875 | % |
2018 | 101.438 | % |
2019 and thereafter | 100.000 | % |
Period | Dollar Notes Percentage | |
2016 | 105.531 | % |
2017 | 103.688 | % |
2018 | 101.844 | % |
2019 and thereafter | 100.000 | % |
2016 | $ | 38.1 | |
2017 | 29.5 | ||
2018 | 28.1 | ||
2019 | 27.6 | ||
2020 | 2,361.2 | ||
Thereafter | 1,024.9 | ||
$ | 3,509.4 |
|
|
Year Ended December 31, | ||||||
2015 | 2014 | |||||
Other assets: | ||||||
Interest rate swaps | $ | 0.4 | $ | 5.9 | ||
Total assets | $ | 0.4 | $ | 5.9 | ||
Other liabilities: | ||||||
Interest rate swaps | $ | 1.8 | $ | 1.5 | ||
Total liabilities | $ | 1.8 | $ | 1.5 |
Year Ended December 31, | ||||||
2015 | 2014 | |||||
Other assets: | ||||||
Interest rate cap | $ | — | $ | 0.1 | ||
Prepaid expenses and other assets: | ||||||
Foreign currency contracts | $ | 0.3 | $ | — | ||
Total assets | $ | 0.3 | $ | 0.1 |
Derivatives in Cash Flow Hedging Relationships in 2015: | Amount of (Gain) Loss Recognized in OCI on Derivatives (Effective Portion) | Location of (Gain) Loss Reclassified from Accumulated OCI into Income (Effective Portion) | Amount of (Gain) Loss Reclassified from Accumulated OCI to Income (Effective Portion) | Location of (Gain) Loss Recognized in Income on Derivatives (Ineffective Portion) | Amount of (Gain) Loss Recognized in Income on Derivatives (Ineffective Portion) | ||||||
Interest rate contracts | $ | 5.5 | Interest expense, net | $ | 6.5 | Interest expense, net | $ | 0.4 |
Derivatives in Cash Flow Hedging Relationships in 2014: | Amount of (Gain) Loss Recognized in OCI on Derivatives (Effective Portion) | Location of (Gain) Loss Reclassified from Accumulated OCI into Income (Effective Portion) | Amount of (Gain) Loss Reclassified from Accumulated OCI to Income (Effective Portion) | Location of (Gain) Loss Recognized in Income on Derivatives (Ineffective Portion) | Amount of (Gain) Loss Recognized in Income on Derivatives (Ineffective Portion) | ||||||
Interest rate contracts | $ | 4.6 | Interest expense, net | $ | 6.5 | Interest expense, net | $ | 0.3 |
Derivatives in Cash Flow Hedging Relationships in 2013: | Amount of (Gain) Loss Recognized in OCI on Derivatives (Effective Portion) | Location of (Gain) Loss Reclassified from Accumulated OCI into Income (Effective Portion) | Amount of (Gain) Loss Reclassified from Accumulated OCI to Income (Effective Portion) | Location of (Gains) Losses Recognized in Income on Derivatives (Ineffective Portion) | Amount of (Gain) Loss Recognized in Income on Derivatives (Ineffective Portion) | ||||||
Interest rate contracts | $ | (5.0 | ) | Interest expense, net | $ | 4.4 | Interest expense, net | $ | (4.3 | ) |
Successor | Predecessor | ||||||||||||
Derivatives Not Designated as Hedging Instruments under ASC 815 | Location of (Gain) Loss Recognized in Income on Derivatives | Year Ended December 31, 2015 | Year Ended December 31, 2014 | Year Ended December 31, 2013 | Period from January 1, 2013 through January 31, 2013 | ||||||||
Foreign currency forward contract | Other expense, net as a component of exchange losses, net | $ | (5.6 | ) | $ | 1.4 | $ | 20.9 | $ | 2.0 | |||
Interest rate cap | Interest expense, net | 0.1 | 3.4 | (0.3 | ) | — | |||||||
$ | (5.5 | ) | $ | 4.8 | $ | 20.6 | $ | 2.0 |
|
Successor | Predecessor | |||||||||||
Year Ended December 31, | Period from January 1 through January 31, | |||||||||||
2015 | 2014 | 2013 | 2013 | |||||||||
Performance Coatings | ||||||||||||
Refinish | $ | 1,702.0 | $ | 1,850.8 | $ | 1,670.0 | $ | 129.4 | ||||
Industrial | 683.1 | 734.2 | 655.3 | 57.4 | ||||||||
Total Net sales Performance Coatings | 2,385.1 | 2,585.0 | 2,325.3 | 186.8 | ||||||||
Transportation Coatings | ||||||||||||
Light Vehicle | 1,310.6 | 1,384.5 | 1,291.5 | 111.6 | ||||||||
Commercial Vehicle | 391.5 | 392.2 | 334.3 | 27.8 | ||||||||
Total Net sales Transportation Coatings | 1,702.1 | 1,776.7 | 1,625.8 | 139.4 | ||||||||
Total Net sales | $ | 4,087.2 | $ | 4,361.7 | $ | 3,951.1 | $ | 326.2 |
Successor | |||||||||
Performance Coatings | Transportation Coatings | Total | |||||||
For the Year ended December 31, 2015 | |||||||||
Net sales (1) | $ | 2,385.1 | $ | 1,702.1 | $ | 4,087.2 | |||
Equity in earnings in unconsolidated affiliates | 0.6 | 0.6 | 1.2 | ||||||
Adjusted EBITDA (2) | 539.1 | 328.1 | 867.2 | ||||||
Investment in unconsolidated affiliates | 4.0 | 8.4 | 12.4 |
Successor | |||||||||
Performance Coatings | Transportation Coatings | Total | |||||||
For the Year ended December 31, 2014 | |||||||||
Net sales (1) | $ | 2,585.0 | $ | 1,776.7 | $ | 4,361.7 | |||
Equity in losses in unconsolidated affiliates | (1.2 | ) | (0.2 | ) | (1.4 | ) | |||
Adjusted EBITDA (2) | 547.6 | 292.9 | 840.5 | ||||||
Investment in unconsolidated affiliates | 7.2 | 7.1 | 14.3 |
Successor | |||||||||
Performance Coatings | Transportation Coatings | Total | |||||||
For the Year ended December 31, 2013 | |||||||||
Net sales (1) | $ | 2,325.3 | $ | 1,625.8 | $ | 3,951.1 | |||
Equity in earnings in unconsolidated affiliates | 1.8 | 0.3 | 2.1 | ||||||
Adjusted EBITDA (2) | 500.2 | 198.8 | 699.0 | ||||||
Investment in unconsolidated affiliates | 7.7 | 8.1 | 15.8 |
Predecessor | |||||||||
Performance Coatings | Transportation Coatings | Total | |||||||
For the Period from January 1 through January 31, 2013 | |||||||||
Net sales (1) | $ | 186.8 | $ | 139.4 | $ | 326.2 | |||
Equity in losses in unconsolidated affiliates | — | (0.3 | ) | (0.3 | ) | ||||
Adjusted EBITDA (2) | 15.0 | 17.7 | 32.7 | ||||||
Investment in unconsolidated affiliates | 2.0 | 6.7 | 8.7 |
(1) | The Company has no intercompany sales between segments. |
(2) | The primary measure of segment operating performance is Adjusted EBITDA, which is defined as net income (loss) before interest, taxes, depreciation and amortization and other unusual items impacting operating results. Adjusted EBITDA is a key metric that is used by management to evaluate business performance in comparison to budgets, forecasts, and prior year financial results, providing a measure that management believes reflects the Company’s core operating performance. Reconciliation of Adjusted EBITDA to income (loss) before income taxes follows: |
Successor | Predecessor | |||||||||||
Year Ended December 31, | Period from January 1 through January 31, | |||||||||||
2015 | 2014 | 2013 | 2013 | |||||||||
Income (loss) before income taxes | $ | 161.2 | $ | 36.8 | $ | (263.7 | ) | $ | 15.6 | |||
Interest expense, net | 196.5 | 217.7 | 215.1 | — | ||||||||
Depreciation and amortization | 307.7 | 308.7 | 300.7 | 9.9 | ||||||||
EBITDA | 665.4 | 563.2 | 252.1 | 25.5 | ||||||||
Inventory step up (a) | 1.2 | — | 103.7 | — | ||||||||
Merger and acquisition related costs (b) | — | — | 28.1 | — | ||||||||
Financing fees and debt extinguishment (c) | 2.5 | 6.1 | 25.0 | — | ||||||||
Foreign exchange remeasurement losses (d) | 93.7 | 81.2 | 48.9 | 4.5 | ||||||||
Long-term employee benefit plan adjustments (e) | (0.3 | ) | (0.6 | ) | 9.5 | 2.3 | ||||||
Termination benefits and other employee related costs (f) | 36.6 | 18.4 | 147.5 | 0.3 | ||||||||
Consulting and advisory fees (g) | 24.7 | 36.3 | 54.7 | — | ||||||||
Transition-related costs (h) | (3.4 | ) | 101.8 | 29.3 | — | |||||||
Offering related costs (i) | 3.1 | 22.3 | — | — | ||||||||
Stock-based compensation (j) | 30.2 | 8.0 | 7.4 | 0.1 | ||||||||
Other adjustments (k) | (12.4 | ) | 2.8 | (5.1 | ) | — | ||||||
Dividends in respect of noncontrolling interest (l) | (4.7 | ) | (2.2 | ) | (5.2 | ) | — | |||||
Management fee expense (m) | — | 3.2 | 3.1 | — | ||||||||
Asset impairment (n) | 30.6 | — | — | — | ||||||||
Adjusted EBITDA | $ | 867.2 | $ | 840.5 | $ | 699.0 | $ | 32.7 |
(a) | During the Successor years ended December 31, 2015 and 2013, we recorded non-cash fair value inventory adjustments associated with our acquisitions. These adjustments increased cost of goods sold by $1.2 million and $103.7 million, respectively. |
(b) | In connection with the Acquisition, we incurred $28.1 million of merger and acquisition costs during the Successor year ended December 31, 2013. These costs consisted primarily of investment banking, legal and other professional advisory services costs. |
(c) | On August 30, 2012, we signed a debt commitment letter which included the Bridge Facility (as defined herein). Upon the issuance of the Senior Notes and the entry into the Senior Secured Credit Facilities, the commitments under the Bridge Facility terminated. Commitment fees related to the Bridge Facility of $21.0 million and associated fees of $4.0 million were expensed upon the termination of the Bridge Facility. In connection with the amendment to the Senior Secured Credit Facilities in February 2014, we recognized $3.1 million of costs. In addition to the credit facility amendment, we also incurred $2.5 million and $3.0 million of losses on extinguishment of debt during the Successor years ended December 31, 2015 and 2014, respectively, which resulted directly from the pro-rata write offs of unamortized deferred financing costs and original issue discounts associated with the pay-downs of $100.0 million of principal on the New Dollar Term Loan in each year (discussed further at Note 22). |
(d) | Eliminates foreign exchange gains and losses resulting from the remeasurement of assets and liabilities denominated in foreign currencies, including a $19.4 million loss related to the Acquisition date settlement of a foreign currency contract used to hedge the variability of Euro-based financing. |
(e) | For the Successor years ended December 31, 2015, 2014 and 2013, eliminates the non-service cost components of employee benefit costs. Additionally, we deducted a pension curtailment gain of $7.3 million recorded during the Successor year ended December 31, 2014. For the Predecessor period January 1, 2013 through January 31, 2013, eliminates (1) all U.S. pension and other long-term employee benefit costs that were not assumed as part of the Acquisition and (2) the non-service cost component of the pension and other long-term employee benefit costs. |
(f) | Represents expenses primarily related to employee termination benefits and other employee-related costs, including our initiative to improve the overall cost structure within the European region. Termination benefits include the costs associated with our headcount initiatives for establishment of new roles and elimination of old roles and other costs associated with cost-savings opportunities that were related to our transition to a standalone entity in 2013 and 2014 and our Axalta Way cost-savings initiatives in 2015. |
(g) | Represents fees paid to consultants, advisors and other third-party professional organizations for professional services. Amounts incurred during 2015 primarily relate to our Axalta Way cost-savings initiatives. Amounts incurred during 2013 and 2014 relate to services rendered in conjunction with our transition from DuPont to a standalone entity. |
(h) | Represents charges associated with the transition from DuPont to a standalone entity, including branding and marketing, information technology related costs, and facility transition costs. |
(i) | Represents costs associated with the offering of our common shares in the Carlyle Offerings during 2015 and costs associated with the IPO, including a $13.4 million pre-tax charge associated with the termination of the management agreement with Carlyle Investment Management, L.L.C., an affiliate of Carlyle, upon the completion of the IPO during 2014. See note (m) below. |
(j) | Represents costs associated with stock-based compensation, including $8.2 million of expense during 2015 attributable to the accelerated vesting of all issued and outstanding stock options issued under the 2013 Plan as a result of the Liquidity Event. |
(k) | Represents costs for certain unusual or non-operational (gains) and losses, including a $5.4 million gain resulting from the acquisition of a controlling interest in our previously held equity method investee during 2015, equity investee dividends, indemnity losses (gains) associated with the Acquisition, losses (gains) on sale and disposal of property, plant and equipment, and losses (gains) on foreign currency derivative instruments. |
(l) | Represents the payment of dividends to our joint venture partners by our consolidated entities that are not wholly owned. |
(m) | Pursuant to Axalta’s management agreement with Carlyle Investment Management, L.L.C., for management and financial advisory services and oversight provided to Axalta and its subsidiaries, Axalta was required to pay an annual management fee of $3.0 million and out-of-pocket expenses. This agreement terminated upon completion of the IPO. |
(n) | As a result of the currency devaluation in Venezuela, we evaluated the carrying values of our long-lived assets for impairment and recorded an impairment charge relating to a real estate investment of $30.6 million during 2015 (discussed further at Note 27). |
Successor | Predecessor | |||||||||||
Year Ended December 31, | Period from January 1 through January 31, | |||||||||||
2015 | 2014 | 2013 | 2013 | |||||||||
North America | $ | 1,371.9 | $ | 1,307.8 | $ | 1,165.4 | $ | 81.6 | ||||
EMEA | 1,425.3 | 1,672.0 | 1,540.4 | 141.0 | ||||||||
Asia Pacific | 717.4 | 715.0 | 593.7 | 51.7 | ||||||||
Latin America | 572.6 | 666.9 | 651.6 | 51.9 | ||||||||
Total (a) | $ | 4,087.2 | $ | 4,361.7 | $ | 3,951.1 | $ | 326.2 |
Successor | ||||||
December 31, 2015 | December 31, 2014 | |||||
North America | $ | 449.1 | $ | 481.4 | ||
EMEA | 493.2 | 542.0 | ||||
Asia Pacific | 234.5 | 234.3 | ||||
Latin America | 206.1 | 256.4 | ||||
Total (b) | $ | 1,382.9 | $ | 1,514.1 |
(a) | Net Sales are attributed to countries based on location of the customer. Sales to external customers in China represented approximately 13%, 11% and 10% of the total for the Successor years ended December 31, 2015, 2014, and 2013 respectively, as well as 11% for the Predecessor period ended January 31, 2013. Sales to external customers in Germany represented approximately 9%, 10% and 10% of the total for the Successor years ended December 31, 2015, 2014 and 2013, respectively, as well as 11% for the Predecessor period ended January 31, 2013. Canada, which is included in the North America region, represents approximately 3% of total net sales in all periods. |
(b) | Long-lived assets consist of property, plant and equipment, net. Germany long-lived assets amounted to approximately $280.4 million and $302.8 million in the Successor years ended December 31, 2015 and 2014, respectively. China long-lived assets amounted to $194.7 million and $189.4 million in the Successor years ended December 31, 2015 and 2014, respectively. Canada long-lived assets, which are included in the North America region, amounted to approximately $20.7 million and $20.9 million in the Successor years ended December 31, 2015 and 2014, respectively. |
|
Unrealized Currency Translation Adjustments | Pension and Other Long-term Employee Benefit Adjustments | Unrealized Gain (Loss) on Securities | Unrealized Gain (Losses) on Derivatives | Accumulated Other Comprehensive Income | |||||||||||
Successor Balance, December 31, 2014 | $ | (72.1 | ) | $ | (31.2 | ) | $ | (0.2 | ) | $ | 0.2 | $ | (103.3 | ) | |
Current year deferrals to AOCI | (160.7 | ) | (4.3 | ) | 0.3 | 0.6 | (164.1 | ) | |||||||
Reclassifications from AOCI to Net income | — | 2.1 | — | (4.0 | ) | (1.9 | ) | ||||||||
Net Change | (160.7 | ) | (2.2 | ) | 0.3 | (3.4 | ) | (166.0 | ) | ||||||
Successor Balance, December 31, 2015 | $ | (232.8 | ) | $ | (33.4 | ) | $ | 0.1 | $ | (3.2 | ) | $ | (269.3 | ) |
Unrealized Currency Translation Adjustments | Pension and Other Long-term Employee Benefit Adjustments | Unrealized Loss on Securities | Unrealized Gain (Loss) on Derivatives | Accumulated Other Comprehensive Income | |||||||||||
Successor Balance, December 31, 2013 | $ | 24.3 | $ | 7.5 | $ | (0.9 | ) | $ | 3.1 | $ | 34.0 | ||||
Current year deferrals to AOCI | (96.4 | ) | (29.7 | ) | 0.7 | 3.6 | (121.8 | ) | |||||||
Reclassifications from AOCI to Net income | — | (9.0 | ) | — | (6.5 | ) | (15.5 | ) | |||||||
Net Change | (96.4 | ) | (38.7 | ) | 0.7 | (2.9 | ) | (137.3 | ) | ||||||
Successor Balance, December 31, 2014 | $ | (72.1 | ) | $ | (31.2 | ) | $ | (0.2 | ) | $ | 0.2 | $ | (103.3 | ) |
Unrealized Currency Translation Adjustments | Pension and Other Long-term Employee Benefit Adjustments | Unrealized Loss on Securities | Unrealized Gain (Loss) on Derivatives | Accumulated Other Comprehensive Income | |||||||||||
Successor Balance, December 31, 2012 | $ | — | $ | — | $ | — | $ | — | $ | — | |||||
Current year deferrals to AOCI | 24.3 | 7.5 | (0.9 | ) | 7.5 | 38.4 | |||||||||
Reclassifications from AOCI to Net income | — | — | — | (4.4 | ) | (4.4 | ) | ||||||||
Net Change | 24.3 | 7.5 | (0.9 | ) | 3.1 | 34.0 | |||||||||
Successor Balance, December 31, 2013 | $ | 24.3 | $ | 7.5 | $ | (0.9 | ) | $ | 3.1 | $ | 34.0 |
Unrealized Currency Translation Adjustments | Pension and Other Long-term Employee Benefit Adjustments | Unrealized loss on securities | Unrealized Gain (Loss) on Derivatives | Accumulated Other Comprehensive Income | |||||||||||
Predecessor Balance, December 31, 2012 | $ | — | $ | (142.3 | ) | $ | 1.4 | $ | — | $ | (140.9 | ) | |||
Current year deferrals to AOCI | — | 0.7 | 0.2 | — | 0.9 | ||||||||||
Reclassifications from AOCI to Net income | — | — | — | — | — | ||||||||||
Net Change | — | 0.7 | 0.2 | — | 0.9 | ||||||||||
Predecessor Balance, January 31, 2013 | $ | — | $ | (141.6 | ) | $ | 1.6 | $ | — | $ | (140.0 | ) |
|
|
2015 | March 31 | June 30(a) | September 30 | December 31 | Full Year | ||||||||||
Total revenue | $ | 997.5 | $ | 1,101.1 | $ | 1,005.1 | $ | 1,009.6 | $ | 4,113.3 | |||||
Cost of goods sold | 649.8 | 679.7 | 628.6 | 639.2 | 2,597.3 | ||||||||||
Net income (loss) | 46.7 | (24.3 | ) | 36.4 | 39.1 | 97.9 | |||||||||
Net income (loss) attributable to controlling interests | 45.1 | (25.1 | ) | 35.1 | 38.6 | 93.7 | |||||||||
Basic net income (loss) per share | 0.20 | (0.11 | ) | 0.15 | 0.16 | 0.40 | |||||||||
Diluted net income (loss) per share | 0.19 | (0.11 | ) | 0.15 | 0.16 | 0.39 | |||||||||
2014 | March 31 | June 30(b) | September 30(b) | December 31(c) | Full Year | ||||||||||
Total revenue | $ | 1,054.4 | $ | 1,134.3 | $ | 1,115.8 | $ | 1,087.0 | $ | 4,391.5 | |||||
Cost of goods sold | 703.5 | 742.5 | 728.1 | 723.1 | 2,897.2 | ||||||||||
Net income (loss) | (3.7 | ) | 55.8 | (18.3 | ) | 0.9 | 34.7 | ||||||||
Net income (loss) attributable to controlling interests | (4.3 | ) | 53.8 | (19.9 | ) | (2.2 | ) | 27.4 | |||||||
Basic net income (loss) per share | (0.02 | ) | 0.23 | (0.09 | ) | (0.01 | ) | 0.12 | |||||||
Diluted net income (loss) per share | (0.02 | ) | 0.23 | (0.09 | ) | (0.01 | ) | 0.12 |
|
(in millions) | Balance at Beginning of Year | Additions | Deductions(1) | Balance at End of Year | ||||||||
Successor | ||||||||||||
2015 | $ | 9.9 | $ | 4.9 | $ | (4.1 | ) | $ | 10.7 | |||
2014 | 6.5 | 5.1 | (1.7 | ) | 9.9 | |||||||
2013 | — | 5.4 | 1.1 | 6.5 | ||||||||
Predecessor | ||||||||||||
January 1 through January 31, 2013 | $ | 29.6 | $ | 0.2 | $ | 1.1 | $ | 30.9 |
(1) | Deductions include uncollectible accounts written off and foreign currency translation impact. |
(in millions) | Balance at Beginning of Year | Additions | Deductions (1) | Balance at End of Year | ||||||
Successor | ||||||||||
2015 | $ | 101.9 | 34.4 | (8.5 | ) | $ | 127.8 | |||
2014 | 63.4 | 44.4 | (5.9 | ) | 101.9 | |||||
2013 | — | 55.0 | 8.4 | 63.4 | ||||||
Predecessor | ||||||||||
January 1 through January 31, 2013 | $ | 58.7 | 1.4 | (0.3 | ) | $ | 59.8 |
(1) | Deductions include charges to goodwill and foreign currency translation impact. |
|
• | raw materials, |
• | direct labor, and |
• | manufacturing overhead |
|
Year Ended December 31, | ||||||
(in millions, except per share data) | 2013 | 2012 | ||||
Net sales | $ | 4,277.3 | $ | 4,219.4 | ||
Net loss | $ | (87.1 | ) | $ | (270.1 | ) |
Net loss attributable to controlling interests | $ | (93.7 | ) | $ | (274.6 | ) |
Net loss per share (Basic and Diluted) | $ | (0.41 | ) | $ | — |
|
December 31, 2015 | Gross Carrying Amount | Accumulated Amortization | Net Book Value | Weighted average amortization periods (years) | ||||||
Technology | $ | 413.0 | $ | (117.2 | ) | $ | 295.8 | 10.0 | ||
Trademarks - indefinite-lived | 284.4 | — | 284.4 | Indefinite | ||||||
Trademarks - definite-lived | 45.2 | (8.5 | ) | 36.7 | 14.7 | |||||
Customer relationships | 676.1 | (102.1 | ) | 574.0 | 19.3 | |||||
Non-compete agreements | 1.9 | (1.2 | ) | 0.7 | 4.6 | |||||
Total | $ | 1,420.6 | $ | (229.0 | ) | $ | 1,191.6 |
December 31, 2014 | Gross Carrying Amount | Accumulated Amortization | Net Book Value | Weighted average amortization periods (years) | ||||||
Technology | $ | 411.8 | $ | (76.3 | ) | $ | 335.5 | 10.0 | ||
Trademarks—indefinite-lived | 284.4 | — | 284.4 | Indefinite | ||||||
Trademarks—definite-lived | 41.8 | (5.5 | ) | 36.3 | 14.8 | |||||
Customer relationships | 713.9 | (71.3 | ) | 642.6 | 19.4 | |||||
Non-compete agreements | 2.0 | (0.8 | ) | 1.2 | 4.6 | |||||
Total | $ | 1,453.9 | $ | (153.9 | ) | $ | 1,300.0 |
2016 | $ | 80.2 | |
2017 | $ | 79.9 | |
2018 | $ | 79.8 | |
2019 | $ | 79.8 | |
2020 | $ | 79.8 |
In Process Research and Development | Activity | ||
Balance at December 31, 2013 | $ | 15.7 | |
Completed | (10.4 | ) | |
Abandoned | (0.1 | ) | |
Balance at December 31, 2014 | $ | 5.2 | |
Completed | (3.5 | ) | |
Abandoned | (0.1 | ) | |
Balance at December 31, 2015 | $ | 1.6 |
Performance Coatings | Transportation Coatings | Total | |||||||
At December 31, 2013 | $ | 1,038.8 | $ | 74.8 | $ | 1,113.6 | |||
Acquisition-related adjustments | 5.7 | 0.4 | 6.1 | ||||||
Divestitures | (4.7 | ) | — | (4.7 | ) | ||||
Foreign currency translation | (106.2 | ) | (7.7 | ) | (113.9 | ) | |||
At December 31, 2014 | $ | 933.6 | $ | 67.5 | $ | 1,001.1 | |||
Acquisition-related adjustments | 17.2 | 0.7 | 17.9 | ||||||
Foreign currency translation | (84.7 | ) | (6.1 | ) | (90.8 | ) | |||
December 31, 2015 | $ | 866.1 | $ | 62.1 | $ | 928.2 |
|
Balance at February 1, 2013 | $ | 0.5 | |
Expense recorded | 120.7 | ||
Payments made | (23.7 | ) | |
Foreign currency translation | 0.9 | ||
Balance at December 31, 2013 | $ | 98.4 | |
Expense recorded | 8.5 | ||
Payments made | (51.6 | ) | |
Foreign currency translation | (6.8 | ) | |
Balance at December 31, 2014 | $ | 48.5 | |
Expense recorded | 31.9 | ||
Payments made | (33.8 | ) | |
Foreign currency translation | (5.3 | ) | |
Balance at December 31, 2015 | $ | 41.3 |
|
Predecessor | |||
Period from January 1, 2013 through January 31, 2013 | |||
Cost of goods sold | $ | 14.2 | |
Selling, general, and administrative expenses | 1.4 | ||
Research and development expenses | 0.1 | ||
Total | $ | 15.7 |
Predecessor | |||
Period from January 1, 2013 through January 31, 2013 | |||
Leveraged functional services | $ | 14.2 | |
General corporate expenses | 1.5 | ||
Total | $ | 15.7 |
Predecessor | |||
Period from January 1, 2013 through January 31, 2013 | |||
DPC purchases of products from other DuPont businesses | $ | 7.9 |
|
Operating Leases | |||
2016 | $ | 39.0 | |
2017 | 27.8 | ||
2018 | 23.3 | ||
2019 | 16.8 | ||
2020 | 19.1 | ||
Thereafter | 43.8 | ||
Total minimum payments | $ | 169.8 |
|
Predecessor | ||||
Plan Name | EIN/Pension Number | January 1, 2013 through January 31, 2013 | ||
DuPont Pension and Retirement Plan | 51-0014090/001 | $ | 4.2 | |
All Other Plans | $ | 0.7 |
Defined Benefits | Other Long-Term Employee Benefits | |||||||||||
Successor | Successor | |||||||||||
Year Ended December 31, | Year Ended December 31, | |||||||||||
Obligations and Funded Status | 2015 | 2014 | 2015 | 2014 | ||||||||
Change in benefit obligation: | ||||||||||||
Projected benefit obligation at beginning of year | $ | 613.1 | $ | 603.0 | $ | 0.1 | $ | 4.6 | ||||
Service cost | 12.0 | 15.4 | — | 0.1 | ||||||||
Interest cost | 16.9 | 22.9 | — | 0.1 | ||||||||
Participant contributions | 0.9 | 1.0 | — | — | ||||||||
Actuarial losses (gains)—net | (12.0 | ) | 85.8 | — | 1.1 | |||||||
Plan curtailments and settlements | (4.7 | ) | (16.3 | ) | (0.1 | ) | — | |||||
Benefits paid | (27.4 | ) | (30.1 | ) | — | — | ||||||
Amendments | 2.7 | (4.3 | ) | — | (5.7 | ) | ||||||
Currency translation adjustment | (59.8 | ) | (64.3 | ) | — | (0.1 | ) | |||||
Projected benefit obligation at end of year | 541.7 | 613.1 | — | 0.1 | ||||||||
Change in plan assets: | ||||||||||||
Fair value of plan assets at beginning of year | 294.5 | 281.3 | — | — | ||||||||
Actual return on plan assets | 6.0 | 26.5 | — | — | ||||||||
Employer contributions | 31.1 | 40.9 | 0.1 | — | ||||||||
Participant contributions | 0.9 | 1.0 | — | — | ||||||||
Benefits paid | (27.4 | ) | (30.1 | ) | — | — | ||||||
Settlements | (4.7 | ) | (2.7 | ) | (0.1 | ) | — | |||||
Currency translation adjustment | (22.0 | ) | (22.4 | ) | — | — | ||||||
Fair value of plan assets at end of year | 278.4 | 294.5 | — | — | ||||||||
Funded status, net | $ | (263.3 | ) | $ | (318.6 | ) | $ | — | $ | (0.1 | ) | |
Amounts recognized in the consolidated balance sheets consist of: | ||||||||||||
Other assets | $ | 0.2 | $ | 0.1 | $ | — | $ | — | ||||
Other accrued liabilities | (11.2 | ) | (12.4 | ) | — | — | ||||||
Accrued pension and other long-term employee benefits | (252.3 | ) | (306.3 | ) | — | (0.1 | ) | |||||
Net amount recognized | $ | (263.3 | ) | $ | (318.6 | ) | $ | — | $ | (0.1 | ) |
Successor | ||||||
Year Ended December 31, | ||||||
2015 | 2014 | |||||
ABO | $ | 500.1 | $ | 559.4 | ||
Plans with PBO in excess of plan assets: | ||||||
PBO | $ | 537.1 | $ | 606.2 | ||
ABO | $ | 495.7 | $ | 553.2 | ||
Fair value plan assets | $ | 273.7 | $ | 287.5 | ||
Plans with ABO in excess of plan assets: | ||||||
PBO | $ | 532.0 | $ | 602.0 | ||
ABO | $ | 492.7 | $ | 550.9 | ||
Fair value plan assets | $ | 270.3 | $ | 285.1 |
Defined Benefits: | Successor | |||||
Year Ended December 31, | ||||||
2015 | 2014 | |||||
Accumulated net actuarial losses | $ | (48.3 | ) | $ | (52.6 | ) |
Accumulated prior service credit | 1.5 | 4.3 | ||||
Total | $ | (46.8 | ) | $ | (48.3 | ) |
Other Long-Term Employee Benefits: | Successor | |||||
Year Ended December 31, | ||||||
2015 | 2014 | |||||
Accumulated net actuarial losses | $ | — | $ | (0.4 | ) | |
Accumulated prior service credit | — | 4.1 | ||||
Total | $ | — | $ | 3.7 |
2016 | ||||||
Defined Benefits | Other Long-Term Employee Benefits | |||||
Amortization of net actuarial losses | $ | (0.4 | ) | $ | — | |
Amortization of prior service credit | 0.1 | — | ||||
Total | $ | (0.3 | ) | $ | — |
Pension Benefits | ||||||||||||
Successor | Predecessor | |||||||||||
Year Ended December 31, | Period from January 1, 2013 through January 31, | |||||||||||
2015 | 2014 | 2013 | 2013 | |||||||||
Components of net periodic benefit cost and amounts recognized in other comprehensive (income) loss: | ||||||||||||
Net periodic benefit cost: | ||||||||||||
Service cost | $ | 12.0 | $ | 15.4 | $ | 17.0 | $ | 1.6 | ||||
Interest cost | 16.9 | 22.9 | 21.2 | 1.8 | ||||||||
Expected return on plan assets | (14.6 | ) | (14.8 | ) | (11.9 | ) | (1.9 | ) | ||||
Amortization of actuarial (gain) loss, net | 0.4 | (0.3 | ) | — | 1.1 | |||||||
Amortization of prior service credit | (0.1 | ) | — | — | — | |||||||
Curtailment gain | — | (7.3 | ) | — | — | |||||||
Settlement loss | 0.5 | 0.1 | — | — | ||||||||
Net periodic benefit cost | 15.1 | 16.0 | 26.3 | 2.6 | ||||||||
Changes in plan assets and benefit obligations recognized in other comprehensive (income) loss: | ||||||||||||
Net actuarial (gain) loss, net | (3.4 | ) | 60.6 | (10.6 | ) | — | ||||||
Amortization of actuarial gain (loss), net | (0.4 | ) | 0.3 | — | (1.1 | ) | ||||||
Prior service (credit) cost | 2.7 | (4.3 | ) | (0.4 | ) | — | ||||||
Amortization of prior service credit | 0.1 | — | — | — | ||||||||
Curtailment gain | — | 7.3 | — | — | ||||||||
Settlement loss | (0.5 | ) | (0.1 | ) | — | — | ||||||
Other adjustments | — | (4.9 | ) | 0.6 | — | |||||||
Total (gain) loss recognized in other comprehensive income | (1.5 | ) | 58.9 | (10.4 | ) | (1.1 | ) | |||||
Total recognized in net periodic benefit cost and other comprehensive (income) loss | $ | 13.6 | $ | 74.9 | $ | 15.9 | $ | 1.5 |
Other Long-Term Employee Benefits | ||||||||||||
Successor | Predecessor | |||||||||||
Year Ended December 31, | Period from January 1, 2013 through January 31, | |||||||||||
2015 | 2014 | 2013 | 2013 | |||||||||
Components of net periodic benefit (gain) cost and amounts recognized in other comprehensive (income) loss: | ||||||||||||
Net periodic benefit (gain) cost: | ||||||||||||
Service cost | $ | — | $ | 0.1 | $ | 0.2 | $ | — | ||||
Interest cost | — | 0.1 | 0.2 | — | ||||||||
Amortization of actuarial loss, net | — | 0.1 | — | — | ||||||||
Amortization of prior service credit | (3.7 | ) | (1.4 | ) | — | — | ||||||
Settlement loss | 0.3 | — | — | — | ||||||||
Net periodic benefit (gain) cost | (3.4 | ) | (1.1 | ) | 0.4 | — | ||||||
Changes in plan assets and benefit obligations recognized in other comprehensive (income) loss: | ||||||||||||
Net actuarial (gain) loss | — | (4.6 | ) | (0.7 | ) | — | ||||||
Amortization of actuarial gain (loss) | — | (0.1 | ) | — | — | |||||||
Prior service benefit | — | — | — | — | ||||||||
Amortization of prior service credit | 3.7 | 1.4 | — | — | ||||||||
Settlement loss | (0.3 | ) | — | — | — | |||||||
Other adjustments | 0.3 | — | 0.1 | — | ||||||||
Total (gain) loss recognized in other comprehensive income | 3.7 | (3.3 | ) | (0.6 | ) | — | ||||||
Total recognized in net periodic benefit cost and other comprehensive (income) loss | $ | 0.3 | $ | (4.4 | ) | $ | (0.2 | ) | $ | — |
Successor | ||||||
2015 | 2014 | 2013 | ||||
Pension Benefits | ||||||
Weighted-average assumptions: | ||||||
Discount rate to determine benefit obligation | 3.05 | % | 3.23 | % | 4.11 | % |
Discount rate to determine net cost | 3.23 | % | 4.11 | % | 4.15 | % |
Rate of future compensation increases to determine benefit obligation | 3.03 | % | 3.57 | % | 3.52 | % |
Rate of future compensation increases to determine net cost | 3.57 | % | 3.52 | % | 3.69 | % |
Rate of return on plan assets to determine net cost | 5.21 | % | 5.23 | % | 5.22 | % |
Successor | ||||||
2015 | 2014 | 2013 | ||||
Other Long-Term Employee Benefits | ||||||
Weighted-average assumptions: | ||||||
Discount rate to determine benefit obligation | — | % | 1.50 | % | 4.80 | % |
Discount rate to determine net cost | 1.50 | % | 4.80 | % | 4.20 | % |
Rate of future compensation increases to determine benefit obligation | — | — | — | % | ||
Rate of future compensation increases to determine net cost | — | — | — | % |
Year ended December 31, | Benefits | ||
2016 | $ | 28.3 | |
2017 | $ | 25.5 | |
2018 | $ | 26.8 | |
2019 | $ | 30.0 | |
2020 | $ | 26.9 | |
2021—2025 | $ | 166.1 |
Asset Category | 2015 | 2014 | Target Allocation |
Equity securities | 30-35% | 35-40% | 30-35% |
Debt securities | 35-40% | 35-40% | 35-40% |
Real estate | 0-5% | 0-1% | 0-5% |
Other | 20-25% | 20-25% | 20-25% |
Fair value measurements at December 31, 2015 | ||||||||||||
Total | Level 1 | Level 2 | Level 3 | |||||||||
Asset Category: | ||||||||||||
Cash and cash equivalents | $ | 2.8 | $ | 2.8 | $ | — | $ | — | ||||
U.S. equity securities | 23.6 | 23.6 | — | — | ||||||||
Non-U.S. equity securities | 70.3 | 69.8 | 0.4 | 0.1 | ||||||||
Debt—government issued | 64.8 | 53.0 | 11.8 | — | ||||||||
Debt—corporate issued | 44.4 | 37.7 | 4.5 | 2.2 | ||||||||
Hedge Funds | 0.2 | 0.2 | — | — | ||||||||
Private market securities | 63.8 | 0.4 | 0.1 | 63.3 | ||||||||
Real estate investments | 8.5 | — | — | 8.5 | ||||||||
Total | $ | 278.4 | $ | 187.5 | $ | 16.8 | $ | 74.1 |
Fair value measurements at December 31, 2014 | ||||||||||||
Total | Level 1 | Level 2 | Level 3 | |||||||||
Asset Category: | ||||||||||||
Cash and cash equivalents | $ | 4.4 | $ | 4.4 | $ | — | $ | — | ||||
U.S. equity securities | 16.1 | 16.1 | — | — | ||||||||
Non-U.S. equity securities | 79.2 | 78.7 | 0.4 | 0.1 | ||||||||
Debt—government issued | 36.9 | 36.3 | 0.6 | — | ||||||||
Debt—corporate issued | 55.3 | 53.0 | — | 2.3 | ||||||||
Hedge Funds | 0.2 | 0.1 | 0.1 | — | ||||||||
Private market securities | 63.2 | 0.1 | 0.1 | 63.0 | ||||||||
Real estate investments | 0.4 | — | — | 0.4 | ||||||||
255.7 | $ | 188.7 | $ | 1.2 | $ | 65.8 | ||||||
Pension trust receivables | 38.8 | |||||||||||
Total | $ | 294.5 |
Level 3 assets | ||||||||||||
Total | Private market securities | Debt and Equity | Real estate investments | |||||||||
Ending balance at December 31, 2013 | $ | 59.6 | $ | 59.3 | $ | — | $ | 0.3 | ||||
Realized (loss) | — | — | — | — | ||||||||
Change in unrealized gain | 0.2 | — | — | 0.2 | ||||||||
Purchases, sales, issues and settlements | 6.0 | 3.7 | 2.4 | (0.1 | ) | |||||||
Transfers in/(out) of Level 3 | — | — | — | — | ||||||||
Ending balance at December 31, 2014 | $ | 65.8 | $ | 63.0 | $ | 2.4 | $ | 0.4 | ||||
Realized (loss) | — | — | — | — | ||||||||
Change in unrealized gain | (5.2 | ) | (5.2 | ) | (0.1 | ) | 0.1 | |||||
Purchases, sales, issues and settlements | 13.5 | 5.5 | — | 8.0 | ||||||||
Transfers in/(out) of Level 3 | — | — | — | — | ||||||||
Ending balance at December 31, 2015 | $ | 74.1 | $ | 63.3 | $ | 2.3 | $ | 8.5 |
|
2015 Grants | 2014 Grants | 2013 Grants | ||||
Expected Term | 6.00 years | 7.81 years | 7.81 years | |||
Volatility | 22.19 | % | 28.28 | % | 28.61 | % |
Dividend Yield | — | — | — | |||
Discount Rate | 1.79 | % | 2.21 | % | 2.13 | % |
Awards (in millions) | Weighted- Average Exercise Price | Aggregate Intrinsic Value (in millions) | Weighted Average Remaining Contractual Life (years) | ||||||
Outstanding at December 31, 2014 | 17.1 | $ | 9.38 | ||||||
Granted | 1.3 | $ | 31.61 | ||||||
Exercised | (7.3 | ) | $ | 8.97 | |||||
Forfeited | (0.1 | ) | $ | 17.07 | |||||
Outstanding at December 31, 2015 | 11.0 | $ | 12.19 | ||||||
Vested and expected to vest at December 31, 2015 | 11.0 | $ | 12.19 | $ | 165.8 | 7.81 | |||
Exercisable at December 31, 2015 | 9.8 | $ | 9.68 | $ | 165.6 | 7.61 |
Awards (millions) | Weighted-Average Fair Value | ||||
Outstanding at January 1, 2015 | — | $ | — | ||
Granted | 1.7 | $ | 32.22 | ||
Vested | — | $ | — | ||
Forfeited | — | $ | — | ||
Outstanding at December 31, 2015 | 1.7 | $ | 32.22 |
|
Successor | Predecessor | |||||||||||
Year Ended December 31, | Period from January 1, 2013 through January 31, | |||||||||||
2015 | 2014 | 2013 | 2013 | |||||||||
Exchange losses, net | $ | 93.7 | $ | 81.2 | $ | 48.9 | $ | 4.5 | ||||
Management fees and expenses | — | 16.6 | 3.1 | — | ||||||||
Impairment of real estate investment | 30.6 | — | — | — | ||||||||
Indemnity (gains) losses associated with the Acquisition | (1.0 | ) | 17.8 | — | — | |||||||
Financing fees and debt extinguishment | 2.5 | 6.1 | — | — | ||||||||
Other miscellaneous income, net | (14.6 | ) | (6.7 | ) | (3.5 | ) | 0.5 | |||||
Total | $ | 111.2 | $ | 115.0 | $ | 48.5 | $ | 5.0 |
|
Successor | Predecessor | |||||||||||
Year Ended December 31, | Period from January 1, 2013 through January 31, | |||||||||||
2015 | 2014 | 2013 | 2013 | |||||||||
Domestic | $ | (19.4 | ) | $ | (8.8 | ) | $ | (153.8 | ) | $ | (1.5 | ) |
Foreign | 180.6 | 45.6 | (109.9 | ) | 17.1 | |||||||
Total | $ | 161.2 | $ | 36.8 | $ | (263.7 | ) | $ | 15.6 |
Successor | |||||||||||||||||||||||||||
Year Ended December 31, 2015 | Year Ended December 31, 2014 | Year Ended December 31, 2013 | |||||||||||||||||||||||||
Current | Deferred | Total | Current | Deferred | Total | Current | Deferred | Total | |||||||||||||||||||
U.S. federal | $ | — | $ | 19.2 | $ | 19.2 | $ | — | $ | (2.1 | ) | $ | (2.1 | ) | $ | — | $ | (43.7 | ) | $ | (43.7 | ) | |||||
U.S. state and local | 3.1 | 8.6 | 11.7 | 2.0 | (2.9 | ) | (0.9 | ) | 2.3 | (2.5 | ) | (0.2 | ) | ||||||||||||||
Foreign | 65.2 | (32.8 | ) | 32.4 | 38.3 | (33.2 | ) | 5.1 | 73.7 | (74.6 | ) | (0.9 | ) | ||||||||||||||
Total | $ | 68.3 | $ | (5.0 | ) | $ | 63.3 | $ | 40.3 | $ | (38.2 | ) | $ | 2.1 | $ | 76.0 | $ | (120.8 | ) | $ | (44.8 | ) |
Predecessor | |||||||||
Period from January 1, 2013 through January 31, 2013 | |||||||||
Current | Deferred | Total | |||||||
U.S. federal | $ | (8.8 | ) | $ | 7.0 | $ | (1.8 | ) | |
U.S. state and local | 0.1 | (0.2 | ) | (0.1 | ) | ||||
Foreign | 6.7 | 2.3 | 9.0 | ||||||
Total | $ | (2.0 | ) | $ | 9.1 | $ | 7.1 |
Successor | Predecessor | |||||||||||||||||||
Year Ended December 31, 2015 | Year Ended December 31, 2014 | Year Ended December 31, 2013 | Period from January 1 2013 through January 31, 2013 | |||||||||||||||||
Statutory U.S. federal income tax rate(1) | $ | 56.4 | 35.0 | % | $ | 12.9 | 35.0 | % | $ | (92.3 | ) | 35.0 | % | $ | 5.5 | 35.0 | % | |||
Foreign income taxed at rates other than 35% | (41.4 | ) | (25.6 | ) | (46.7 | ) | (127.0 | ) | (36.6 | ) | 13.9 | 1.0 | 6.6 | |||||||
Changes in valuation allowances | 34.4 | 21.3 | 44.4 | 120.9 | 55.0 | (20.9 | ) | 1.4 | 8.9 | |||||||||||
Foreign exchange gain (loss), net | (10.5 | ) | (6.5 | ) | 8.7 | 23.7 | 8.7 | (3.3 | ) | 0.5 | 3.1 | |||||||||
Unrecognized tax benefits(2) | 0.4 | 0.3 | (44.0 | ) | (119.7 | ) | 35.1 | (13.2 | ) | — | — | |||||||||
Foreign taxes | 5.8 | 3.6 | 1.2 | 3.3 | 8.9 | (3.4 | ) | — | — | |||||||||||
Non-deductible interest | 4.9 | 3.0 | 15.4 | 41.9 | 6.4 | (2.4 | ) | — | — | |||||||||||
Non-deductible expenses | 5.5 | 3.4 | 14.2 | 38.6 | 19.4 | (7.4 | ) | — | — | |||||||||||
Tax credits | (5.5 | ) | (3.4 | ) | (5.1 | ) | (13.8 | ) | (1.6 | ) | 0.6 | — | — | |||||||
Venezuela impairment | 10.7 | 6.6 | — | — | — | — | — | — | ||||||||||||
Capital loss(3) | — | — | — | — | (46.7 | ) | 17.7 | — | — | |||||||||||
U.S. state and local taxes, net | 8.1 | 5.0 | — | — | (0.2 | ) | 0.1 | — | — | |||||||||||
Other - net | (5.5 | ) | (3.4 | ) | 1.1 | 2.8 | (0.9 | ) | 0.3 | (1.3 | ) | (8.0 | ) | |||||||
Total income tax provision (benefit) / effective tax rate | $ | 63.3 | 39.3 | % | $ | 2.1 | 5.7 | % | $ | (44.8 | ) | 17.0 | % | $ | 7.1 | 45.6 | % |
(1) | The U.S. statutory rate has been used as management believes it is more meaningful to the Company. |
(2) | Within this amount, the Company released and recorded an unrecognized tax benefit of $21.1 million related to non-deductible interest and debt acquisition costs in 2014 and 2013. These adjustments were fully offset by changes in the valuation allowance. |
(3) | In 2013, the Company recognized a tax benefit of $46.7 million related to a capital loss, which is fully offset by a $46.7 million increase to the valuation allowance. |
Deferred Tax Balances | Successor | |||||
Year Ended December 31, | ||||||
2015 | 2014 | |||||
Deferred tax asset | ||||||
Tax loss, credit and interest carryforwards | $ | 227.4 | $ | 198.5 | ||
Goodwill and intangibles | 93.6 | 90.8 | ||||
Compensation and employee benefits | 93.8 | 92.5 | ||||
Accruals and other reserves | 30.4 | 58.4 | ||||
Other | 12.1 | — | ||||
Total deferred tax assets | 457.3 | 440.2 | ||||
Less: Valuation allowance | (127.8 | ) | (101.9 | ) | ||
Net deferred tax assets | 329.5 | 338.3 | ||||
Deferred tax liabilities | ||||||
Property, Plant & Equipment | (191.5 | ) | (215.0 | ) | ||
Equity Investment & Other Securities | (0.5 | ) | (2.2 | ) | ||
Unremitted earnings | (6.3 | ) | (8.5 | ) | ||
Long-Term Debt | (6.6 | ) | (8.1 | ) | ||
Other | — | (5.5 | ) | |||
Total deferred tax liabilities | (204.9 | ) | (239.3 | ) | ||
Net deferred tax asset | $ | 124.6 | $ | 99.0 | ||
Current asset | $ | 69.5 | $ | 64.5 | ||
Current liability | (6.6 | ) | (7.3 | ) | ||
Non-current assets | 227.2 | 250.0 | ||||
Non-current liability | (165.5 | ) | (208.2 | ) | ||
Net deferred tax asset | $ | 124.6 | $ | 99.0 |
Successor | Predecessor | |||||||||||
Year Ended December 31, | Period from January 1 2013 through January 31, | |||||||||||
2015 | 2014 | 2013 | 2013 | |||||||||
Balance at January 1 | $ | 5.3 | $ | 38.9 | $ | — | $ | — | ||||
Increases related to acquisition | — | — | 11.3 | — | ||||||||
Increases related to positions taken on items from prior years | — | — | — | — | ||||||||
Decreases related to positions taken on items from prior years | (0.6 | ) | (33.6 | ) | — | — | ||||||
Increases related to positions taken in the current year | — | — | 27.6 | — | ||||||||
Settlement of uncertain tax positions with tax authorities | — | — | — | — | ||||||||
Decreases due to expiration of statutes of limitations | — | — | — | — | ||||||||
Balance at December 31 | $ | 4.7 | $ | 5.3 | $ | 38.9 | $ | — |
|
Successor | ||||||
Year Ended December 31, | ||||||
2015 | 2014 | |||||
Accounts receivable—trade, net | $ | 647.2 | $ | 638.3 | ||
Notes receivable | 43.0 | 45.5 | ||||
Other | 75.6 | 136.6 | ||||
Total | $ | 765.8 | $ | 820.4 |
|
Successor | ||||||
Year Ended December 31, | ||||||
2015 | 2014 | |||||
Finished products | $ | 313.1 | $ | 323.7 | ||
Semi-finished products | 88.5 | 81.3 | ||||
Raw materials and supplies | 129.1 | 133.3 | ||||
Total | $ | 530.7 | $ | 538.3 |
|
Successor | |||||||||
Year Ended December 31, | |||||||||
Useful Lives (years) | 2015 | 2014 | |||||||
Land | $ | 84.4 | $ | 90.5 | |||||
Buildings and improvements | 5 | - | 25 | 423.5 | 418.4 | ||||
Machinery and equipment | 3 | - | 25 | 1,040.2 | 1,060.1 | ||||
Software | 5 | - | 7 | 132.1 | 122.1 | ||||
Other | 3 | - | 20 | 36.2 | 29.1 | ||||
Construction in progress | 138.9 | 138.0 | |||||||
Total | 1,855.3 | 1,858.2 | |||||||
Accumulated depreciation | (472.4 | ) | (344.1 | ) | |||||
Property, plant, and equipment, net | $ | 1,382.9 | $ | 1,514.1 |
|
Successor | ||||||
Year Ended December 31, | ||||||
2015 | 2014 | |||||
Available for sale securities | $ | 4.2 | $ | 4.5 | ||
Deferred income taxes—non-current | 227.2 | 250.0 | ||||
Other | 202.8 | 228.1 | ||||
Total | $ | 434.2 | $ | 482.6 |
|
Successor | ||||||
Year Ended December 31, | ||||||
2015 | 2014 | |||||
Trade payables | $ | 418.6 | $ | 463.6 | ||
Non-income taxes | 22.4 | 21.4 | ||||
Other | 13.7 | 9.5 | ||||
Total | $ | 454.7 | $ | 494.5 |
|
Successor | ||||||
Year Ended December 31, | ||||||
2015 | 2014 | |||||
Compensation and other employee-related costs | $ | 140.0 | $ | 153.0 | ||
Current portion of long-term employee benefit plans | 11.2 | 12.4 | ||||
Restructuring | 41.3 | 48.5 | ||||
Discounts, rebates, and warranties | 74.8 | 68.6 | ||||
Income taxes payable | 18.8 | 20.8 | ||||
Derivative liabilities | 1.8 | 1.5 | ||||
Other | 82.3 | 100.0 | ||||
Total | $ | 370.2 | $ | 404.8 |
|
Successor | ||||||
Year Ended December 31, | ||||||
2015 | 2014 | |||||
Dollar Term Loan | $ | 2,042.5 | $ | 2,165.5 | ||
Euro Term Loan | 428.0 | 481.0 | ||||
Dollar Senior Notes | 750.0 | 750.0 | ||||
Euro Senior Notes | 274.4 | 305.3 | ||||
Short-term and other borrowings | 26.5 | 12.9 | ||||
Unamortized original issue discount | (14.0 | ) | (18.3 | ) | ||
Unamortized deferred financing costs, net | (65.9 | ) | (82.1 | ) | ||
$ | 3,441.5 | $ | 3,614.3 | |||
Less: | ||||||
Short term borrowings | $ | 22.7 | $ | 12.2 | ||
Current portion of long-term borrowings | 27.4 | 27.9 | ||||
Long-term debt | $ | 3,391.4 | $ | 3,574.2 |
2016 | $ | 38.1 | |
2017 | 29.5 | ||
2018 | 28.1 | ||
2019 | 27.6 | ||
2020 | 2,361.2 | ||
Thereafter | 1,024.9 | ||
$ | 3,509.4 |
Period | Euro Notes Percentage | |
2016 | 104.313 | % |
2017 | 102.875 | % |
2018 | 101.438 | % |
2019 and thereafter | 100.000 | % |
Period | Dollar Notes Percentage | |
2016 | 105.531 | % |
2017 | 103.688 | % |
2018 | 101.844 | % |
2019 and thereafter | 100.000 | % |
|
Derivatives in Cash Flow Hedging Relationships in 2015: | Amount of (Gain) Loss Recognized in OCI on Derivatives (Effective Portion) | Location of (Gain) Loss Reclassified from Accumulated OCI into Income (Effective Portion) | Amount of (Gain) Loss Reclassified from Accumulated OCI to Income (Effective Portion) | Location of (Gain) Loss Recognized in Income on Derivatives (Ineffective Portion) | Amount of (Gain) Loss Recognized in Income on Derivatives (Ineffective Portion) | ||||||
Interest rate contracts | $ | 5.5 | Interest expense, net | $ | 6.5 | Interest expense, net | $ | 0.4 |
Derivatives in Cash Flow Hedging Relationships in 2014: | Amount of (Gain) Loss Recognized in OCI on Derivatives (Effective Portion) | Location of (Gain) Loss Reclassified from Accumulated OCI into Income (Effective Portion) | Amount of (Gain) Loss Reclassified from Accumulated OCI to Income (Effective Portion) | Location of (Gain) Loss Recognized in Income on Derivatives (Ineffective Portion) | Amount of (Gain) Loss Recognized in Income on Derivatives (Ineffective Portion) | ||||||
Interest rate contracts | $ | 4.6 | Interest expense, net | $ | 6.5 | Interest expense, net | $ | 0.3 |
Derivatives in Cash Flow Hedging Relationships in 2013: | Amount of (Gain) Loss Recognized in OCI on Derivatives (Effective Portion) | Location of (Gain) Loss Reclassified from Accumulated OCI into Income (Effective Portion) | Amount of (Gain) Loss Reclassified from Accumulated OCI to Income (Effective Portion) | Location of (Gains) Losses Recognized in Income on Derivatives (Ineffective Portion) | Amount of (Gain) Loss Recognized in Income on Derivatives (Ineffective Portion) | ||||||
Interest rate contracts | $ | (5.0 | ) | Interest expense, net | $ | 4.4 | Interest expense, net | $ | (4.3 | ) |
Successor | Predecessor | ||||||||||||
Derivatives Not Designated as Hedging Instruments under ASC 815 | Location of (Gain) Loss Recognized in Income on Derivatives | Year Ended December 31, 2015 | Year Ended December 31, 2014 | Year Ended December 31, 2013 | Period from January 1, 2013 through January 31, 2013 | ||||||||
Foreign currency forward contract | Other expense, net as a component of exchange losses, net | $ | (5.6 | ) | $ | 1.4 | $ | 20.9 | $ | 2.0 | |||
Interest rate cap | Interest expense, net | 0.1 | 3.4 | (0.3 | ) | — | |||||||
$ | (5.5 | ) | $ | 4.8 | $ | 20.6 | $ | 2.0 |
Year Ended December 31, | ||||||
2015 | 2014 | |||||
Other assets: | ||||||
Interest rate swaps | $ | 0.4 | $ | 5.9 | ||
Total assets | $ | 0.4 | $ | 5.9 | ||
Other liabilities: | ||||||
Interest rate swaps | $ | 1.8 | $ | 1.5 | ||
Total liabilities | $ | 1.8 | $ | 1.5 |
Year Ended December 31, | ||||||
2015 | 2014 | |||||
Other assets: | ||||||
Interest rate cap | $ | — | $ | 0.1 | ||
Prepaid expenses and other assets: | ||||||
Foreign currency contracts | $ | 0.3 | $ | — | ||
Total assets | $ | 0.3 | $ | 0.1 |
|
Successor | Predecessor | |||||||||||
Year Ended December 31, | Period from January 1 through January 31, | |||||||||||
2015 | 2014 | 2013 | 2013 | |||||||||
Performance Coatings | ||||||||||||
Refinish | $ | 1,702.0 | $ | 1,850.8 | $ | 1,670.0 | $ | 129.4 | ||||
Industrial | 683.1 | 734.2 | 655.3 | 57.4 | ||||||||
Total Net sales Performance Coatings | 2,385.1 | 2,585.0 | 2,325.3 | 186.8 | ||||||||
Transportation Coatings | ||||||||||||
Light Vehicle | 1,310.6 | 1,384.5 | 1,291.5 | 111.6 | ||||||||
Commercial Vehicle | 391.5 | 392.2 | 334.3 | 27.8 | ||||||||
Total Net sales Transportation Coatings | 1,702.1 | 1,776.7 | 1,625.8 | 139.4 | ||||||||
Total Net sales | $ | 4,087.2 | $ | 4,361.7 | $ | 3,951.1 | $ | 326.2 |
Successor | |||||||||
Performance Coatings | Transportation Coatings | Total | |||||||
For the Year ended December 31, 2015 | |||||||||
Net sales (1) | $ | 2,385.1 | $ | 1,702.1 | $ | 4,087.2 | |||
Equity in earnings in unconsolidated affiliates | 0.6 | 0.6 | 1.2 | ||||||
Adjusted EBITDA (2) | 539.1 | 328.1 | 867.2 | ||||||
Investment in unconsolidated affiliates | 4.0 | 8.4 | 12.4 |
Successor | |||||||||
Performance Coatings | Transportation Coatings | Total | |||||||
For the Year ended December 31, 2014 | |||||||||
Net sales (1) | $ | 2,585.0 | $ | 1,776.7 | $ | 4,361.7 | |||
Equity in losses in unconsolidated affiliates | (1.2 | ) | (0.2 | ) | (1.4 | ) | |||
Adjusted EBITDA (2) | 547.6 | 292.9 | 840.5 | ||||||
Investment in unconsolidated affiliates | 7.2 | 7.1 | 14.3 |
Successor | |||||||||
Performance Coatings | Transportation Coatings | Total | |||||||
For the Year ended December 31, 2013 | |||||||||
Net sales (1) | $ | 2,325.3 | $ | 1,625.8 | $ | 3,951.1 | |||
Equity in earnings in unconsolidated affiliates | 1.8 | 0.3 | 2.1 | ||||||
Adjusted EBITDA (2) | 500.2 | 198.8 | 699.0 | ||||||
Investment in unconsolidated affiliates | 7.7 | 8.1 | 15.8 |
Predecessor | |||||||||
Performance Coatings | Transportation Coatings | Total | |||||||
For the Period from January 1 through January 31, 2013 | |||||||||
Net sales (1) | $ | 186.8 | $ | 139.4 | $ | 326.2 | |||
Equity in losses in unconsolidated affiliates | — | (0.3 | ) | (0.3 | ) | ||||
Adjusted EBITDA (2) | 15.0 | 17.7 | 32.7 | ||||||
Investment in unconsolidated affiliates | 2.0 | 6.7 | 8.7 |
(1) | The Company has no intercompany sales between segments. |
(2) | The primary measure of segment operating performance is Adjusted EBITDA, which is defined as net income (loss) before interest, taxes, depreciation and amortization and other unusual items impacting operating results. Adjusted EBITDA is a key metric that is used by management to evaluate business performance in comparison to budgets, forecasts, and prior year financial results, providing a measure that management believes reflects the Company’s core operating performance. Reconciliation of Adjusted EBITDA to income (loss) before income taxes follows: |
Successor | Predecessor | |||||||||||
Year Ended December 31, | Period from January 1 through January 31, | |||||||||||
2015 | 2014 | 2013 | 2013 | |||||||||
Income (loss) before income taxes | $ | 161.2 | $ | 36.8 | $ | (263.7 | ) | $ | 15.6 | |||
Interest expense, net | 196.5 | 217.7 | 215.1 | — | ||||||||
Depreciation and amortization | 307.7 | 308.7 | 300.7 | 9.9 | ||||||||
EBITDA | 665.4 | 563.2 | 252.1 | 25.5 | ||||||||
Inventory step up (a) | 1.2 | — | 103.7 | — | ||||||||
Merger and acquisition related costs (b) | — | — | 28.1 | — | ||||||||
Financing fees and debt extinguishment (c) | 2.5 | 6.1 | 25.0 | — | ||||||||
Foreign exchange remeasurement losses (d) | 93.7 | 81.2 | 48.9 | 4.5 | ||||||||
Long-term employee benefit plan adjustments (e) | (0.3 | ) | (0.6 | ) | 9.5 | 2.3 | ||||||
Termination benefits and other employee related costs (f) | 36.6 | 18.4 | 147.5 | 0.3 | ||||||||
Consulting and advisory fees (g) | 24.7 | 36.3 | 54.7 | — | ||||||||
Transition-related costs (h) | (3.4 | ) | 101.8 | 29.3 | — | |||||||
Offering related costs (i) | 3.1 | 22.3 | — | — | ||||||||
Stock-based compensation (j) | 30.2 | 8.0 | 7.4 | 0.1 | ||||||||
Other adjustments (k) | (12.4 | ) | 2.8 | (5.1 | ) | — | ||||||
Dividends in respect of noncontrolling interest (l) | (4.7 | ) | (2.2 | ) | (5.2 | ) | — | |||||
Management fee expense (m) | — | 3.2 | 3.1 | — | ||||||||
Asset impairment (n) | 30.6 | — | — | — | ||||||||
Adjusted EBITDA | $ | 867.2 | $ | 840.5 | $ | 699.0 | $ | 32.7 |
(a) | During the Successor years ended December 31, 2015 and 2013, we recorded non-cash fair value inventory adjustments associated with our acquisitions. These adjustments increased cost of goods sold by $1.2 million and $103.7 million, respectively. |
(b) | In connection with the Acquisition, we incurred $28.1 million of merger and acquisition costs during the Successor year ended December 31, 2013. These costs consisted primarily of investment banking, legal and other professional advisory services costs. |
(c) | On August 30, 2012, we signed a debt commitment letter which included the Bridge Facility (as defined herein). Upon the issuance of the Senior Notes and the entry into the Senior Secured Credit Facilities, the commitments under the Bridge Facility terminated. Commitment fees related to the Bridge Facility of $21.0 million and associated fees of $4.0 million were expensed upon the termination of the Bridge Facility. In connection with the amendment to the Senior Secured Credit Facilities in February 2014, we recognized $3.1 million of costs. In addition to the credit facility amendment, we also incurred $2.5 million and $3.0 million of losses on extinguishment of debt during the Successor years ended December 31, 2015 and 2014, respectively, which resulted directly from the pro-rata write offs of unamortized deferred financing costs and original issue discounts associated with the pay-downs of $100.0 million of principal on the New Dollar Term Loan in each year (discussed further at Note 22). |
(d) | Eliminates foreign exchange gains and losses resulting from the remeasurement of assets and liabilities denominated in foreign currencies, including a $19.4 million loss related to the Acquisition date settlement of a foreign currency contract used to hedge the variability of Euro-based financing. |
(e) | For the Successor years ended December 31, 2015, 2014 and 2013, eliminates the non-service cost components of employee benefit costs. Additionally, we deducted a pension curtailment gain of $7.3 million recorded during the Successor year ended December 31, 2014. For the Predecessor period January 1, 2013 through January 31, 2013, eliminates (1) all U.S. pension and other long-term employee benefit costs that were not assumed as part of the Acquisition and (2) the non-service cost component of the pension and other long-term employee benefit costs. |
(f) | Represents expenses primarily related to employee termination benefits and other employee-related costs, including our initiative to improve the overall cost structure within the European region. Termination benefits include the costs associated with our headcount initiatives for establishment of new roles and elimination of old roles and other costs associated with cost-savings opportunities that were related to our transition to a standalone entity in 2013 and 2014 and our Axalta Way cost-savings initiatives in 2015. |
(g) | Represents fees paid to consultants, advisors and other third-party professional organizations for professional services. Amounts incurred during 2015 primarily relate to our Axalta Way cost-savings initiatives. Amounts incurred during 2013 and 2014 relate to services rendered in conjunction with our transition from DuPont to a standalone entity. |
(h) | Represents charges associated with the transition from DuPont to a standalone entity, including branding and marketing, information technology related costs, and facility transition costs. |
(i) | Represents costs associated with the offering of our common shares in the Carlyle Offerings during 2015 and costs associated with the IPO, including a $13.4 million pre-tax charge associated with the termination of the management agreement with Carlyle Investment Management, L.L.C., an affiliate of Carlyle, upon the completion of the IPO during 2014. See note (m) below. |
(j) | Represents costs associated with stock-based compensation, including $8.2 million of expense during 2015 attributable to the accelerated vesting of all issued and outstanding stock options issued under the 2013 Plan as a result of the Liquidity Event. |
(k) | Represents costs for certain unusual or non-operational (gains) and losses, including a $5.4 million gain resulting from the acquisition of a controlling interest in our previously held equity method investee during 2015, equity investee dividends, indemnity losses (gains) associated with the Acquisition, losses (gains) on sale and disposal of property, plant and equipment, and losses (gains) on foreign currency derivative instruments. |
(l) | Represents the payment of dividends to our joint venture partners by our consolidated entities that are not wholly owned. |
(m) | Pursuant to Axalta’s management agreement with Carlyle Investment Management, L.L.C., for management and financial advisory services and oversight provided to Axalta and its subsidiaries, Axalta was required to pay an annual management fee of $3.0 million and out-of-pocket expenses. This agreement terminated upon completion of the IPO. |
(n) | As a result of the currency devaluation in Venezuela, we evaluated the carrying values of our long-lived assets for impairment and recorded an impairment charge relating to a real estate investment of $30.6 million during 2015 (discussed further at Note 27). |
Successor | Predecessor | |||||||||||
Year Ended December 31, | Period from January 1 through January 31, | |||||||||||
2015 | 2014 | 2013 | 2013 | |||||||||
North America | $ | 1,371.9 | $ | 1,307.8 | $ | 1,165.4 | $ | 81.6 | ||||
EMEA | 1,425.3 | 1,672.0 | 1,540.4 | 141.0 | ||||||||
Asia Pacific | 717.4 | 715.0 | 593.7 | 51.7 | ||||||||
Latin America | 572.6 | 666.9 | 651.6 | 51.9 | ||||||||
Total (a) | $ | 4,087.2 | $ | 4,361.7 | $ | 3,951.1 | $ | 326.2 |
Successor | ||||||
December 31, 2015 | December 31, 2014 | |||||
North America | $ | 449.1 | $ | 481.4 | ||
EMEA | 493.2 | 542.0 | ||||
Asia Pacific | 234.5 | 234.3 | ||||
Latin America | 206.1 | 256.4 | ||||
Total (b) | $ | 1,382.9 | $ | 1,514.1 |
(a) | Net Sales are attributed to countries based on location of the customer. Sales to external customers in China represented approximately 13%, 11% and 10% of the total for the Successor years ended December 31, 2015, 2014, and 2013 respectively, as well as 11% for the Predecessor period ended January 31, 2013. Sales to external customers in Germany represented approximately 9%, 10% and 10% of the total for the Successor years ended December 31, 2015, 2014 and 2013, respectively, as well as 11% for the Predecessor period ended January 31, 2013. Canada, which is included in the North America region, represents approximately 3% of total net sales in all periods. |
(b) | Long-lived assets consist of property, plant and equipment, net. Germany long-lived assets amounted to approximately $280.4 million and $302.8 million in the Successor years ended December 31, 2015 and 2014, respectively. China long-lived assets amounted to $194.7 million and $189.4 million in the Successor years ended December 31, 2015 and 2014, respectively. Canada long-lived assets, which are included in the North America region, amounted to approximately $20.7 million and $20.9 million in the Successor years ended December 31, 2015 and 2014, respectively. |
|
Unrealized Currency Translation Adjustments | Pension and Other Long-term Employee Benefit Adjustments | Unrealized Gain (Loss) on Securities | Unrealized Gain (Losses) on Derivatives | Accumulated Other Comprehensive Income | |||||||||||
Successor Balance, December 31, 2014 | $ | (72.1 | ) | $ | (31.2 | ) | $ | (0.2 | ) | $ | 0.2 | $ | (103.3 | ) | |
Current year deferrals to AOCI | (160.7 | ) | (4.3 | ) | 0.3 | 0.6 | (164.1 | ) | |||||||
Reclassifications from AOCI to Net income | — | 2.1 | — | (4.0 | ) | (1.9 | ) | ||||||||
Net Change | (160.7 | ) | (2.2 | ) | 0.3 | (3.4 | ) | (166.0 | ) | ||||||
Successor Balance, December 31, 2015 | $ | (232.8 | ) | $ | (33.4 | ) | $ | 0.1 | $ | (3.2 | ) | $ | (269.3 | ) |
Unrealized Currency Translation Adjustments | Pension and Other Long-term Employee Benefit Adjustments | Unrealized loss on securities | Unrealized Gain (Loss) on Derivatives | Accumulated Other Comprehensive Income | |||||||||||
Predecessor Balance, December 31, 2012 | $ | — | $ | (142.3 | ) | $ | 1.4 | $ | — | $ | (140.9 | ) | |||
Current year deferrals to AOCI | — | 0.7 | 0.2 | — | 0.9 | ||||||||||
Reclassifications from AOCI to Net income | — | — | — | — | — | ||||||||||
Net Change | — | 0.7 | 0.2 | — | 0.9 | ||||||||||
Predecessor Balance, January 31, 2013 | $ | — | $ | (141.6 | ) | $ | 1.6 | $ | — | $ | (140.0 | ) |
Unrealized Currency Translation Adjustments | Pension and Other Long-term Employee Benefit Adjustments | Unrealized Loss on Securities | Unrealized Gain (Loss) on Derivatives | Accumulated Other Comprehensive Income | |||||||||||
Successor Balance, December 31, 2012 | $ | — | $ | — | $ | — | $ | — | $ | — | |||||
Current year deferrals to AOCI | 24.3 | 7.5 | (0.9 | ) | 7.5 | 38.4 | |||||||||
Reclassifications from AOCI to Net income | — | — | — | (4.4 | ) | (4.4 | ) | ||||||||
Net Change | 24.3 | 7.5 | (0.9 | ) | 3.1 | 34.0 | |||||||||
Successor Balance, December 31, 2013 | $ | 24.3 | $ | 7.5 | $ | (0.9 | ) | $ | 3.1 | $ | 34.0 |
Unrealized Currency Translation Adjustments | Pension and Other Long-term Employee Benefit Adjustments | Unrealized Loss on Securities | Unrealized Gain (Loss) on Derivatives | Accumulated Other Comprehensive Income | |||||||||||
Successor Balance, December 31, 2013 | $ | 24.3 | $ | 7.5 | $ | (0.9 | ) | $ | 3.1 | $ | 34.0 | ||||
Current year deferrals to AOCI | (96.4 | ) | (29.7 | ) | 0.7 | 3.6 | (121.8 | ) | |||||||
Reclassifications from AOCI to Net income | — | (9.0 | ) | — | (6.5 | ) | (15.5 | ) | |||||||
Net Change | (96.4 | ) | (38.7 | ) | 0.7 | (2.9 | ) | (137.3 | ) | ||||||
Successor Balance, December 31, 2014 | $ | (72.1 | ) | $ | (31.2 | ) | $ | (0.2 | ) | $ | 0.2 | $ | (103.3 | ) |
|
2015 | March 31 | June 30(a) | September 30 | December 31 | Full Year | ||||||||||
Total revenue | $ | 997.5 | $ | 1,101.1 | $ | 1,005.1 | $ | 1,009.6 | $ | 4,113.3 | |||||
Cost of goods sold | 649.8 | 679.7 | 628.6 | 639.2 | 2,597.3 | ||||||||||
Net income (loss) | 46.7 | (24.3 | ) | 36.4 | 39.1 | 97.9 | |||||||||
Net income (loss) attributable to controlling interests | 45.1 | (25.1 | ) | 35.1 | 38.6 | 93.7 | |||||||||
Basic net income (loss) per share | 0.20 | (0.11 | ) | 0.15 | 0.16 | 0.40 | |||||||||
Diluted net income (loss) per share | 0.19 | (0.11 | ) | 0.15 | 0.16 | 0.39 | |||||||||
2014 | March 31 | June 30(b) | September 30(b) | December 31(c) | Full Year | ||||||||||
Total revenue | $ | 1,054.4 | $ | 1,134.3 | $ | 1,115.8 | $ | 1,087.0 | $ | 4,391.5 | |||||
Cost of goods sold | 703.5 | 742.5 | 728.1 | 723.1 | 2,897.2 | ||||||||||
Net income (loss) | (3.7 | ) | 55.8 | (18.3 | ) | 0.9 | 34.7 | ||||||||
Net income (loss) attributable to controlling interests | (4.3 | ) | 53.8 | (19.9 | ) | (2.2 | ) | 27.4 | |||||||
Basic net income (loss) per share | (0.02 | ) | 0.23 | (0.09 | ) | (0.01 | ) | 0.12 | |||||||
Diluted net income (loss) per share | (0.02 | ) | 0.23 | (0.09 | ) | (0.01 | ) | 0.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|