Attached files

file filename
8-K - 8-K - ACCURIDE CORPa10-21286_18k.htm

Exhibit 99.1

 

Unaudited Pro Forma Condensed Consolidated Financial Information

 

Management has prepared the unaudited pro forma condensed consolidated financial information of Accuride Corporation (the “Company”) for the fiscal year ended December 31, 2009 and for the nine-month period ended September 30, 2010 in accordance with Article 11 of Regulation S-X. The unaudited pro forma condensed consolidated statement of operations is derived from the historical consolidated financial statements of the Company and gives pro forma effect to (i) the Company’s Third Amended Plan of Reorganization, as amended and confirmed by the United States Bankruptcy Court for the District of Delaware on February 18, 2010 and (ii) the adoption of Fresh Start Accounting in accordance with Accounting Standards Codification No. 852, “Reorganizations,” in each case, upon the Company’s emergence from Chapter 11 bankruptcy proceedings on February 26, 2010.

 

Basis of Presentation

 

The accounting policies used in the preparation of the unaudited pro forma consolidated financial statements are those disclosed in the Company’s audited consolidated financial statements for the fiscal year ended December 31, 2009, as presented in the Company’s Annual Report on Form 10-K filed on March 30, 2010, and the Company’s unaudited consolidated financial statements for the nine-month period ended September 30, 2010, as presented in the Company’s Quarterly Report on Form 10-Q filed on November 9, 2010.  The unaudited pro forma condensed consolidated financial statements should be read in conjunction with these filings, including the consolidated financial statements and related notes contained therein.

 

For Fresh Start Accounting, the allocations of fair value are based upon preliminary valuation information and other studies that have not yet been completed due to the timing of the Company’s emergence from Chapter 11 bankruptcy proceedings and the volume and complexity of the analysis required. It is anticipated that these studies will conclude during the fourth quarter of 2010.  For further information regarding Fresh Start Accounting adjustments, please refer to the Company’s Quarterly Report on Form 10-Q filed on November 9, 2010.

 

The unaudited pro forma financial data set forth below are presented for informational purposes only, should not be considered indicative of actual results of operations that would have been achieved had the Plan of Reorganization, Fresh Start Accounting and related events been consummated on the dates indicated, and do not purport to be indicative of the Company’s results of operations for any future period.

 

[Table begins on the next page]

 



 

The adjustments made for the Company’s emergence from Chapter 11 bankruptcy proceedings in the unaudited pro forma condensed consolidated financial information for the fiscal year ended December 31, 2009 and for the nine-month period ended September 30, 2010 assume the financial effects resulting from the implementation of the Plan of Reorganization and the adoption of Fresh Start Accounting as of January 1, 2009.

 

 

 

Predecessor
Year Ended
December
31,

 

 

 

Pro Forma
(a) Year
Ended
December
31,

 

Predecessor
Period from
January 1
through
February
26,

 

Successor
Period
from
February
26 through
September
30,

 

 

 

Pro Forma
(a) Nine
Months
Ended
September
30,

 

(in thousands)

 

2009

 

Adjustments

 

2009

 

2010

 

2010

 

Adjustments

 

2010

 

Operating Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

570,193

 

 

$

570,193

 

$

104,059

 

$

466,243

 

 

$

570,302

 

Gross profit (loss) (b)

 

(2,302

)

$

12,863

 

10,561

 

4,482

 

42,723

 

$

5,015

 

52,220

 

Operating expenses (c)(d)

 

62,793

 

(10,905

)

51,888

 

7,595

 

39,455

 

(5,656

)

41,394

 

Income (loss) from operations

 

(65,095

)

23,768

 

(41,327

)

(3,113

)

3,268

 

10,671

 

10,826

 

Interest expense, net (e)

 

59,753

 

(17,547

)

42,206

 

7,496

 

24,452

 

(153

)

31,795

 

Gain (loss) on extinguishment of debt

 

(5,389

)

 

(5,389

)

 

 

 

 

Unrealized loss on mark to market valuation of the convertible notes conversion option (f)

 

 

 

 

 

5,623

 

 

5,623

 

Other income (expense), net

 

6,888

 

 

6,888

 

566

 

4,588

 

 

5,154

 

Reorganization items (g)

 

14,379

 

(14,379

)

 

(59,311

)

 

59,311

 

 

Income tax (expense) benefit (h)

 

(2,384

)

(21,721

)

(24,105

)

1,534

 

(4,694

)

18,910

 

15,750

 

Net income (loss)

 

$

(140,112

)

$

33,973

 

$

(106,139

)

50,802

 

(15,667

)

(29,577

)

5,558

 

Weighted average common shares outstanding—basic

 

39,028

 

204,401

 

243,429

 

47,572

 

126,295

 

204,401

 

330,696

 

Basic income (loss) per share

 

$

(3.59

)

 

 

$

(0.44

)

$

1.07

 

$

(0.12

)

 

 

$

0.02

 

Weighted average common shares outstanding—diluted

 

39,028

 

204,401

 

243,429

 

47,572

 

126,295

 

204,401

 

330,696

 

Diluted income (loss) per share

 

$

(3.59

)

 

 

$

(0.44

)

$

1.07

 

$

(0.12

)

 

 

$

0.02

 

Other Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating activities

 

$

(39,312

)

 

 

 

 

$

(20,773

)

$

(15,725

)

 

 

 

 

Investing activities

 

(34,873

)

 

 

 

 

(2,012

)

5,118

 

 

 

 

 

Financing activities

 

7,030

 

 

 

 

 

46,611

 

(18,376

)

 

 

 

 

Adjusted EBITDA

 

23,671

 

 

$

23,671

 

4,683

 

46,434

 

 

$

51,117

 

Depreciation, amortization, and impairment

 

55,665

 

$

(6,753

)

48,912

 

7,532

 

30,728

 

$

(4,044

)

34,186

 

Capital expenditures

 

20,364

 

 

 

 

 

1,457

 

8,148

 

 

 

 

 

 


(a) Pro forma financial information included in this table is presented, where applicable, in accordance with Article 11 of Regulation S-X.  Accordingly, we have not included a pro forma balance sheet because the relevant adjustments are already reflected in the Company’s balance sheet as of September 30, 2010, which is presented in our Quarterly Report on Form 10-Q filed on November 9, 2010.

 

(b) Depreciation expense for the fiscal year ended December 31, 2009 and for the nine-month period ended September 30, 2010, have been revised to reflect the preliminary allocations of fair values and increases the useful lives of our assets, as follows:

 

 

 

 

 

 

 

Depreciation
Expense

 

(in thousands, except for years)

 

Fair
Value

 

Useful Life

 

Year Ended
December 31,
2009

 

Nine Months
Ended
September 30,
2010

 

Land

 

$

17,461

 

N/A

 

N/A

 

N/A

 

Building

 

39,280

 

8-14 years

 

$

3,571

 

$

2,678

 

Machinery and Equipment

 

216,851

 

4-10 years

 

30,979

 

23,234

 

 

 

 

 

 

 

 

 

 

 

Total pro forma depreciation expense

 

 

 

 

 

34,550

 

25,912

 

Less historical depreciation expense

 

 

 

 

 

(47,413

)

(30,927

)

Total

 

 

 

 

 

$

(12,863

)

$

(5,015

)

 



 

The fair values above are based upon preliminary valuation information and other studies that have not yet been completed due to the timing of our emergence from Chapter 11 bankruptcy proceedings and the volume and complexity of the analysis required.  It is anticipated that these studies will conclude during the fourth quarter of 2010.

 

(c) Amortization expense for the fiscal year ended December 31, 2009 and for the nine-month period ended September 30, 2010, have been revised to reflect the preliminary allocations of intangible assets at fair value, as follows:

 

 

 

 

 

 

 

Amortization
Expense

 

(in thousands, except for years)

 

Fair
Value

 

Useful Life

 

Year Ended
December 31,
2009

 

Nine Months
Ended
September 30,
2010

 

Trade Names

 

$

34,000

 

N/A

 

N/A

 

N/A

 

Technology

 

40,900

 

15 years

 

$

2,727

 

$

2,045

 

Customer relationships

 

166,100

 

20 years

 

8,305

 

6,229

 

 

 

 

 

 

 

 

 

 

 

Total pro forma amortization expense

 

 

 

 

 

11,032

 

8,274

 

Less historical amortization expense

 

 

 

 

 

(4,922

)

(7,303

)

Total

 

 

 

 

 

$

6,110

 

$

971

 

 

The fair values above are based upon preliminary valuation information and other studies that have not yet been completed due to the timing of our emergence from Chapter 11 bankruptcy proceedings and the volume and complexity of the analysis required.  It is anticipated that these studies will conclude during the fourth quarter of 2010.

 

(d) For the fiscal year ended December 31, 2009, operating expenses were adjusted to remove $17,015 of prepetition professional fees and related bankruptcy expenses. For the nine months ended September 30, 2010, operating expenses were adjusted to remove $6,627 of professional fees and expenses.

 

(e) For the fiscal year ended December 31, 2009 and for the nine-month period ended September 30, 2010, pro forma interest expense reflects our new capital structure upon our emergence from Chapter 11 bankruptcy proceedings based on an assumed LIBOR of 400 basis points as follows:

 

 

 

Interest Expense

 

(in thousands, except for years)

 

Year Ended
December 31,
2009

 

Nine Months
Ended
September 30,
2010

 

Postpetition senior credit facility (1)

 

$

30,129

 

$

22,669

 

Convertible notes (2)

 

12,797

 

9,312

 

Total pro forma interest expense

 

42,926

 

31,981

 

Less historical interest expense

 

(60,473

)

(32,134

)

Total

 

$

(17,547

)

$

(153

)

 


(1) Reflects pro forma interest expense on our postpetition senior credit facility assuming an initial outstanding balance of $309.0 million at an interest rate of 9.75%.

 

(2) Reflects pro forma interest expense on our convertible notes offered at an interest rate of 7.5%, net of the amortized discount, and accretion of the debt discount.

 

(f) Represents loss due to the application of Statement of Financial Accounting Standard No. 133 to our convertible notes conversion option.  We do not adjust for this loss because it is expected to be a recurring item going forward.

 

(g) For the fiscal year ended December 31, 2009, reorganization items were adjusted to remove the professional fees and expenses incurred related to our Plan of Reorganization. For the nine-month period ended September 30, 2010, reorganization items were adjusted to remove the net benefit recognized due to our discharge of debt on February 26, 2010, the effective date of the Plan of Reorganization, net of other professional fees and expenses incurred.

 

(h)   Tax effect of pro forma adjustments at 39%.