Guarantor Financial Information | Guarantor Financial Information As described in Note 12 - Subsequent Event , the Company plans to commence an exchange offer to holders of the Second Lien Notes to exchange shares of its common stock and its new 3.00% Cash / 5.00% PIK Convertible Senior Secured Notes due 2024 (the "New Notes") in exchange for any and all outstanding Second Lien Notes. The New Notes, to be issued by A.M. Castle & Co. (the “Parent”), will be unconditionally guaranteed on a joint and several basis by all current and future domestic subsidiaries of the Parent (other than those designated as unrestricted subsidiaries) and the parent’s subsidiaries in Canada and Mexico (collectively, the “Guarantors”). Each guarantor is 100% owned by the Parent. Under the proposed exchange offer, the guarantees of the Guarantors will be subject to release in limited circumstances, only upon the occurrence of certain customary conditions. There will be no significant restrictions on the ability of the parent company or any guarantor to obtain funds from its subsidiaries by dividend or loan. The accompanying financial statements have been prepared and presented pursuant to Rule 3-10 of SEC Regulation S-X “Financial Statements of Guarantors and Issuers of Guaranteed Securities Registered or Being Registered.” The financial statements present condensed consolidating financial information for the Parent, the Guarantors, the non-guarantor subsidiaries (all other subsidiaries) and an elimination column for adjustments to arrive at the information for the Parent, Guarantors, and non-guarantors on a consolidated basis. The condensed consolidating financial information has been prepared on the same basis as the consolidated statements of the Parent. The equity method of accounting is followed within this financial information. Condensed Consolidated Statements of Operations and Comprehensive Loss For the year ended December 31, 2019 Parent Guarantors Non-Guarantors Eliminations Consolidated Net sales $ 361,232 $ 92,576 $ 106,528 $ (745) $ 559,591 Costs and expenses: Cost of materials (exclusive of depreciation) 257,387 73,347 88,817 (745) 418,806 Warehouse, processing and delivery expense 59,569 11,152 6,846 — 77,567 Sales, general and administrative expense 53,467 4,782 6,308 — 64,557 Depreciation expense 7,128 982 649 — 8,759 Total costs and expenses 377,551 90,263 102,620 (745) 569,689 Operating (loss) income (16,319) 2,313 3,908 — (10,098) Interest expense, net 38,792 1,076 34 — 39,902 Other income, net (6,085) (1,173) 672 — (6,586) (Loss) income before income taxes (49,026) 2,410 3,202 — (43,414) Income tax (benefit) expense (5,894) 236 759 — (4,899) Equity in earnings of subsidiaries (4,617) — — 4,617 — Net (loss) income $ (38,515) $ 2,174 $ 2,443 $ (4,617) $ (38,515) Comprehensive (loss) income $ (37,541) $ 1,075 $ 2,434 $ (3,509) $ (37,541) Condensed Consolidated Statements of Operations and Comprehensive Loss For the year ended December 31, 2018 Parent Guarantors Non-Guarantors Eliminations Consolidated Net sales $ 379,213 $ 109,922 $ 92,934 $ (99) $ 581,970 Costs and expenses: Cost of materials (exclusive of depreciation) 274,037 84,970 78,144 (99) 437,052 Warehouse, processing and delivery expense 63,660 12,807 7,168 — 83,635 Sales, general and administrative expense 58,352 4,762 5,819 — 68,933 Depreciation expense 7,462 922 698 — 9,082 Total costs and expenses 403,511 103,461 91,829 (99) 598,702 Operating (loss) income (24,298) 6,461 1,105 — (16,732) Interest expense, net 31,787 1,061 324 — 33,172 Other income, net (7,894) 1,970 (2,056) — (7,980) (Loss) income before income taxes (48,191) 3,430 2,837 — (41,924) Income tax (benefit) expense (6,714) 1,593 342 — (4,779) Equity in earnings of subsidiaries (4,332) — — 4,332 — Net (loss) income $ (37,145) $ 1,837 $ 2,495 $ (4,332) $ (37,145) Comprehensive (loss) income $ (48,824) $ 2,082 $ (242) $ (1,840) $ (48,824) Condensed Consolidating Balance Sheet Parent Guarantors Non-Guarantors Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ 1,000 $ 2,295 $ 3,138 $ — $ 6,433 Accounts receivable, less allowance for doubtful accounts 43,321 16,147 15,229 — 74,697 Inventories 95,252 26,154 23,005 — 144,411 Prepaid expenses and other current assets 4,074 4,190 3,399 — 11,663 Total current assets 143,647 48,786 44,771 — 237,204 Goodwill and intangible assets 8,176 — — — 8,176 Operating right-of-use assets 18,825 6,259 4,339 — 29,423 Other non-current assets 8,362 234 (512) — 8,084 Investment in subsidiaries 95,599 — — (95,599) — Receivables from affiliates 60,388 60,547 8,551 (129,486) — Property, plant and equipment, net 38,483 5,741 3,215 — 47,439 Total assets $ 373,480 $ 121,567 $ 60,364 $ (225,085) $ 330,326 Liabilities and Stockholders’ (Deficit) Equity Current liabilities: Accounts payable $ 32,280 $ 5,800 $ 3,665 $ — $ 41,745 Other current liabilities 12,615 4,231 2,048 — 18,894 Short-term borrowings — — 2,888 — 2,888 Total current liabilities 44,895 10,031 8,601 — 63,527 Long-term debt, less current portion 263,523 — — — 263,523 Payables due to affiliates 69,098 48,174 12,214 (129,486) — Deferred income taxes 3,637 — 138 — 3,775 Non-current operating lease liabilities 15,590 3,894 3,276 — 22,760 Other non-current liabilities 17,807 — 4 — 17,811 Stockholders’ (deficit) equity (41,070) 59,468 36,131 (95,599) (41,070) Total liabilities and stockholders’ (deficit) equity $ 373,480 $ 121,567 $ 60,364 $ (225,085) $ 330,326 Condensed Consolidating Balance Sheet Parent Guarantors Non-Guarantors Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ 3,079 $ 4,030 $ 1,559 $ — $ 8,668 Accounts receivable, less allowance for doubtful accounts 44,327 18,754 16,676 — 79,757 Receivables from affiliates 7 — — (7) — Inventories 104,882 28,191 27,613 — 160,686 Prepaid expenses and other current assets 6,263 6,205 3,144 — 15,612 Total current assets 158,558 57,180 48,992 (7) 264,723 Goodwill and intangible assets 8,176 — — — 8,176 Other non-current assets 3,789 188 316 — 4,293 Investment in subsidiaries 92,065 — — (92,065) — Receivables from affiliates 68,169 60,547 4,954 (133,670) — Property, plant and equipment, net 43,698 6,128 3,374 — 53,200 Total assets $ 374,455 $ 124,043 $ 57,636 $ (225,742) $ 330,392 Liabilities and Stockholders’ (Deficit) Equity Current liabilities: Accounts payable $ 31,802 $ 6,014 $ 4,903 $ — $ 42,719 Payables due to affiliates — 7 — (7) — Other current liabilities 13,484 4,171 684 — 18,339 Short-term borrowings — — 5,498 — 5,498 Total current liabilities 45,286 10,192 11,085 (7) 66,556 Long-term debt, less current portion 245,966 — — — 245,966 Payables due to affiliates 65,502 55,412 12,756 (133,670) — Deferred income taxes 7,421 — 119 — 7,540 Other non-current liabilities 19,641 44 6 — 19,691 Stockholders’ (deficit) equity (9,361) 58,395 33,670 (92,065) (9,361) Total liabilities and stockholders’ (deficit) equity $ 374,455 $ 124,043 $ 57,636 $ (225,742) $ 330,392 Condensed Consolidating Statement of Cash Flows Parent Guarantors Non-Guarantors Eliminations Consolidated Operating activities: Net (loss) income $ (38,515) $ 2,174 $ 2,443 $ (4,617) $ (38,515) Equity in earnings of subsidiaries (4,617) — — 4,617 — Adjustments to reconcile net (loss) income to net cash from (used in) operating activities 38,892 4,113 6,334 — 49,339 Net cash from (used in) operating activities (4,240) 6,287 8,777 — 10,824 Investing activities: Capital expenditures (2,154) (1,337) (530) — (4,021) Proceeds from sale of property, plant and equipment 8 434 — — 442 Net advances to subsidiaries 11,377 — — (11,377) — Net cash used in investing activities 9,231 (903) (530) (11,377) (3,579) Financing activities: Proceeds from long-term debt including credit facilities 3,500 — — — 3,500 Repayments of long-term debt including credit facilities (9,988) — — — (9,988) Net intercompany (repayments) borrowings — (7,238) (4,139) 11,377 — Other financing (582) — (2,490) — (3,072) Net cash (used in) from financing activities (7,070) (7,238) (6,629) 11,377 (9,560) Effect of exchange rate changes on cash and cash equivalents — 119 (39) — 80 Net change in cash and cash equivalents (2,079) (1,735) 1,579 — (2,235) Cash and cash equivalents—beginning of year 3,079 4,030 1,559 — 8,668 Cash and cash equivalents—end of year $ 1,000 $ 2,295 $ 3,138 $ — $ 6,433 Condensed Consolidating Statement of Cash Flows Parent Guarantors Non-Guarantors Eliminations Consolidated Operating activities: Net (loss) income $ (37,145) $ 1,837 $ 2,495 $ (4,332) $ (37,145) Equity in earnings of subsidiaries (4,332) — — 4,332 — Adjustments to reconcile net (loss) income to net cash (used in) from operating activities 17,961 (416) (4,181) — 13,364 Net cash (used in) from operating activities (23,516) 1,421 (1,686) — (23,781) Investing activities: Capital expenditures (4,130) (848) (709) — (5,687) Proceeds from sale of property, plant and equipment 8 — 69 — 77 Net advances to subsidiaries 392 — — (392) — Net cash from (used in) investing activities (3,730) (848) (640) (392) (5,610) Financing activities: Proceeds from long-term debt including credit facilities 49,954 — — — 49,954 Repayments of long-term debt including credit facilities (21,130) — — — (21,130) Net intercompany (repayments) borrowings — 58 (450) 392 — Other financing (1,396) — (115) — (1,511) Net cash from (used in) financing activities 27,428 58 (565) 392 27,313 Effect of exchange rate changes on cash and cash equivalents — (261) (97) — (358) Net change in cash and cash equivalents 182 370 (2,988) — (2,436) Cash and cash equivalents—beginning of year 2,897 3,660 4,547 — 11,104 Cash and cash equivalents—end of year $ 3,079 $ 4,030 $ 1,559 $ — $ 8,668 |