Attached files
| file | filename |
|---|---|
| 8-K - 8-K - CASELLA WASTE SYSTEMS INC | a11-7397_18k.htm |
Exhibit 99.1
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENT INFORMATION
On March 1, 2011, Casella Waste Systems, Inc. (the “Company”) completed the sale of select non-integrated recycling assets and select intellectual property assets (collectively, “FCR”) to RE Community Holdings II, Inc. (formerly referred to as CE Holdings II, LLC) (the “Purchaser”) for gross cash purchase consideration, which includes an estimated $3,700 working capital adjustment, amounting to $134,100. After netting estimated transaction costs and cash taxes payable, the Company used the net cash proceeds of approximately $122,408 to repay borrowings under the Company’s Senior Secured Term B Loan (the “Term Loan B”) (collectively, the “FCR Divestiture”).
The unaudited pro forma consolidated financial statement information included has been adjusted to give effect to the FCR Divestiture. As a result, historical results of operations have been adjusted on a pro forma basis to reflect the FCR Divestiture. The unaudited pro forma consolidated financial statement information includes a pro forma balance sheet as of January 31, 2011 after giving effect to the FCR Divestiture as if it had occurred on January 31, 2011 and unaudited pro forma consolidated statements of operations for the nine months ended January 31, 2011 and 2010 and for the fiscal years ended April 30, 2010, 2009, and 2008 after giving effect to the FCR Divestiture as if it had occurred on the first day of the earliest period presented. Material nonrecurring charges or credits and related tax effects which result directly from the FCR Divestiture which will be included in the operating results of the Company within twelve months following the transaction are not included in the unaudited pro forma consolidated statements of operations and are disclosed in the notes to the unaudited pro forma consolidated statements contained herein.
The unaudited pro forma consolidated financial statements as of and for the respective periods presented have been derived primarily from the historical audited consolidated financial statements of the Company for the year ended April 30, 2010 as well as the unaudited consolidated financial statements of the Company for the quarter ended January 31, 2011. These financial statements were prepared in accordance with accounting principles generally accepted in the United States of America. The unaudited pro forma consolidated financial statement information is based upon available information and assumptions that the Company believes are reasonable under the circumstances and were prepared to illustrate the estimated effects of the FCR Divestiture, as if the transaction occurred as of and for the respective periods specified above. Amounts reported in future financial statements filed with the Securities and Exchange Commission (the “SEC”) for the periods presented herein may differ from these pro forma estimates.
The unaudited pro forma consolidated financial statement information has been provided for informational purposes only and should not be considered indicative of the Company’s financial position or results of operations had the FCR Divestiture occurred as of the dates indicated. In addition, the unaudited pro forma consolidated financial statement information does not purport to represent the future financial position or results of operations of the Company. The unaudited pro forma consolidated financial statement information should be read in conjunction with the Company’s audited consolidated financial statements as of April 30, 2010 and 2009 and for the twelve months ended April 30, 2010, 2009, and 2008 included in the Annual Report on Form 10-K for the year ended April 30, 2010, which was filed with the SEC on June 11, 2010, and the Company’s unaudited consolidated financial statements for the nine months ended January 31, 2011 and 2010 included in the quarterly report on Form 10-Q , which was filed with the SEC on March 3, 2011.
CASELLA WASTE SYSTEMS, INC. AND SUBSIDIARIES
CONSOLIDATED PRO FORMA BALANCE SHEET
(Unaudited)
(in thousands)
|
|
|
Historical |
|
Pro Forma |
|
Pro Forma |
| |||
|
|
|
January 31, |
|
Adjustments |
|
January 31, |
| |||
|
|
|
2011 (2) |
|
FCR Divestiture |
|
2011 |
| |||
|
ASSETS |
|
|
|
|
|
|
| |||
|
CURRENT ASSETS: |
|
|
|
|
|
|
| |||
|
Cash and cash equivalents |
|
$ |
5,531 |
|
$ |
— |
|
$ |
5,531 |
|
|
Restricted cash |
|
76 |
|
— |
|
76 |
| |||
|
Accounts receivable - trade, net of allowance for doubtful accounts of $1,530 and $1,530 |
|
47,603 |
|
— |
|
47,603 |
| |||
|
Notes receivable - officer/employees |
|
141 |
|
— |
|
141 |
| |||
|
Refundable income taxes |
|
1,304 |
|
— |
|
1,304 |
| |||
|
Prepaid expenses |
|
6,346 |
|
— |
|
6,346 |
| |||
|
Inventory |
|
3,538 |
|
— |
|
3,538 |
| |||
|
Deferred income taxes |
|
4,627 |
|
— |
|
4,627 |
| |||
|
Other current assets |
|
1,269 |
|
— |
|
1,269 |
| |||
|
Current assets of discontinued operations |
|
12,773 |
|
(12,773 |
)(3) |
— |
| |||
|
|
|
|
|
|
|
|
| |||
|
Total current assets |
|
83,208 |
|
(12,773 |
) |
70,435 |
| |||
|
|
|
|
|
|
|
|
| |||
|
Property, plant and equipment, net of accumulated depreciation and amortization of $610,089 and $610,089 |
|
455,265 |
|
— |
|
455,265 |
| |||
|
Goodwill |
|
100,430 |
|
— |
|
100,430 |
| |||
|
Intangible assets, net |
|
2,221 |
|
— |
|
2,221 |
| |||
|
Restricted assets |
|
317 |
|
— |
|
317 |
| |||
|
Notes receivable - officer/employees |
|
1,150 |
|
— |
|
1,150 |
| |||
|
Deferred income taxes |
|
548 |
|
— |
|
548 |
| |||
|
Investments in unconsolidated entities |
|
39,228 |
|
— |
|
39,228 |
| |||
|
Other non-current assets |
|
15,352 |
|
(1,389 |
)(4) |
13,963 |
| |||
|
Non-current assets held for sale |
|
— |
|
— |
|
— |
| |||
|
Non-current assets of discontinued operations |
|
47,440 |
|
(47,440 |
)(3) |
— |
| |||
|
|
|
|
|
|
|
|
| |||
|
|
|
661,951 |
|
(48,829 |
) |
613,122 |
| |||
|
|
|
|
|
|
|
|
| |||
|
|
|
$ |
745,159 |
|
$ |
(61,602 |
) |
$ |
683,557 |
|
See accompanying notes to the unaudited consolidated pro forma financial statements.
CASELLA WASTE SYSTEMS, INC. AND SUBSIDIARIES
CONSOLIDATED PRO FORMA BALANCE SHEET (Continued)
(Unaudited)
(in thousands, except for share and per share data)
|
|
|
Historical |
|
Pro Forma |
|
Pro Forma |
| |||
|
|
|
January 31, |
|
Adjustments |
|
January 31, |
| |||
|
|
|
2011 (2) |
|
FCR Divestiture |
|
2011 |
| |||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
| |||
|
CURRENT LIABILITIES: |
|
|
|
|
|
|
| |||
|
Current maturities of long-term debt and capital leases |
|
$ |
2,411 |
|
$ |
(1,341 |
)(5) |
$ |
1,070 |
|
|
Current maturities of financing lease obligations |
|
311 |
|
|
|
311 |
| |||
|
Accounts payable |
|
34,859 |
|
— |
|
34,859 |
| |||
|
Accrued payroll and related expenses |
|
3,388 |
|
— |
|
3,388 |
| |||
|
Accrued interest |
|
11,570 |
|
— |
|
11,570 |
| |||
|
Current accrued capping, closure and post-closure costs |
|
3,256 |
|
— |
|
3,256 |
| |||
|
Other accrued liabilities |
|
22,408 |
|
2,500 |
(7) |
24,908 |
| |||
|
Current liabilities of discontinued operations |
|
8,641 |
|
(8,641 |
)(3) |
— |
| |||
|
|
|
|
|
|
|
|
| |||
|
Total current liabilities |
|
86,844 |
|
(7,482 |
) |
79,362 |
| |||
|
|
|
|
|
|
|
|
| |||
|
Long-term debt and capital leases, less current maturities |
|
562,998 |
|
(116,199 |
)(5) |
446,799 |
| |||
|
Financing lease obligations, less current maturities |
|
2,236 |
|
— |
|
2,236 |
| |||
|
Accrued capping, closure and post-closure costs, less current portion |
|
34,058 |
|
— |
|
34,058 |
| |||
|
Deferred income taxes |
|
6,615 |
|
(2,600 |
)(8) |
4,015 |
| |||
|
Other long-term liabilities |
|
8,992 |
|
— |
|
8,992 |
| |||
|
Non-current liabilities of discontinued operations |
|
— |
|
|
|
— |
| |||
|
|
|
|
|
|
|
|
| |||
|
COMMITMENTS AND CONTINGENCIES |
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
| |||
|
STOCKHOLDERS’ EQUITY: |
|
|
|
|
|
|
| |||
|
Class A common stock - |
|
|
|
|
|
|
| |||
|
Authorized - 100,000,000 shares, $0.01 par value per share, issued and outstanding - 25,317,000 as of January 31, 2011 |
|
253 |
|
— |
|
253 |
| |||
|
Class B common stock - |
|
|
|
|
|
|
| |||
|
Authorized - 1,000,000 shares, $0.01 par value per share, 10 votes per share, issued and outstanding - 988,000 shares |
|
10 |
|
— |
|
10 |
| |||
|
Accumulated other comprehensive loss |
|
(74 |
) |
— |
|
(74 |
) | |||
|
Additional paid-in capital |
|
284,725 |
|
— |
|
284,725 |
| |||
|
Accumulated deficit |
|
(241,498 |
) |
64,679 |
(9) |
(176,819 |
) | |||
|
Total stockholders’ equity |
|
43,416 |
|
64,679 |
|
108,095 |
| |||
|
|
|
|
|
|
|
|
| |||
|
|
|
$ |
745,159 |
|
$ |
(61,602 |
) |
$ |
683,557 |
|
See accompanying notes to the unaudited consolidated pro forma financial statements.
CASELLA WASTE SYSTEMS, INC. AND SUBSIDIARIES
CONSOLIDATED PRO FORMA STATEMENT OF OPERATIONS
FOR THE NINE MONTHS ENDED JANUARY 31, 2011
(Unaudited)
(in thousands)
|
|
|
Historical |
|
Pro Forma |
|
Pro Forma |
| |||
|
|
|
|
|
|
|
|
| |||
|
Revenues |
|
$ |
356,515 |
|
$ |
— |
|
$ |
356,515 |
|
|
|
|
|
|
|
|
|
| |||
|
Operating expenses: |
|
|
|
|
|
|
| |||
|
Cost of operations |
|
237,584 |
|
599 |
(10) |
238,183 |
| |||
|
General and administration |
|
46,446 |
|
(17 |
)(11) |
46,429 |
| |||
|
Depreciation and amortization |
|
44,776 |
|
— |
|
44,776 |
| |||
|
Gain on sale of assets |
|
(3,502 |
) |
— |
|
(3,502 |
) | |||
|
|
|
325,304 |
|
582 |
|
325,886 |
| |||
|
Operating income |
|
31,211 |
|
(582 |
) |
30,629 |
| |||
|
|
|
|
|
|
|
|
| |||
|
Other expense/(income), net: |
|
|
|
|
|
|
| |||
|
Interest income |
|
(41 |
) |
— |
|
(41 |
) | |||
|
Interest expense |
|
36,644 |
|
(1,322 |
)(12) |
35,322 |
| |||
|
Loss from equity method investment |
|
2,536 |
|
— |
|
2,536 |
| |||
|
Loss on debt modification |
|
115 |
|
— |
|
115 |
| |||
|
Other income |
|
(490 |
) |
— |
|
(490 |
) | |||
|
Other expense, net |
|
38,764 |
|
(1,322 |
) |
37,442 |
| |||
|
|
|
|
|
|
|
|
| |||
|
Loss from continuing operations before income taxes |
|
(7,553 |
) |
740 |
|
(6,813 |
) | |||
|
Provision for income taxes |
|
2,139 |
|
(423 |
) |
1,716 |
| |||
|
|
|
|
|
|
|
|
| |||
|
Loss from continuing operations |
|
$ |
(9,692 |
) |
$ |
1,163 |
|
$ |
(8,529 |
) |
|
|
|
|
|
|
|
|
| |||
|
Earnings per share from continuing operations |
|
|
|
|
|
|
| |||
|
Basic and diluted |
|
$ |
(0.37 |
) |
|
|
$ |
(0.33 |
) | |
|
|
|
|
|
|
|
|
| |||
|
Basic and diluted weighted average common shares outstanding |
|
26,026 |
|
|
|
26,026 |
| |||
See accompanying notes to the unaudited consolidated pro forma financial statements.
CASELLA WASTE SYSTEMS, INC. AND SUBSIDIARIES
CONSOLIDATED PRO FORMA STATEMENT OF OPERATIONS
FOR THE NINE MONTHS ENDED JANUARY 31, 2010
(Unaudited)
(in thousands)
|
|
|
Historical |
|
Pro Forma |
|
Pro Forma |
| |||
|
|
|
|
|
|
|
|
| |||
|
Revenues |
|
$ |
344,947 |
|
$ |
— |
|
$ |
344,947 |
|
|
|
|
|
|
|
|
|
| |||
|
Operating expenses: |
|
|
|
|
|
|
| |||
|
Cost of operations |
|
226,986 |
|
627 |
(10) |
227,613 |
| |||
|
General and administration |
|
43,554 |
|
(69 |
)(11) |
43,485 |
| |||
|
Depreciation and amortization |
|
49,327 |
|
— |
|
49,327 |
| |||
|
|
|
319,867 |
|
558 |
|
320,425 |
| |||
|
Operating income |
|
25,080 |
|
(558 |
) |
24,522 |
| |||
|
|
|
|
|
|
|
|
| |||
|
Other expense/(income), net: |
|
|
|
|
|
|
| |||
|
Interest income |
|
(86 |
) |
— |
|
(86 |
) | |||
|
Interest expense |
|
33,743 |
|
(933 |
)(12) |
32,810 |
| |||
|
Loss from equity method investment |
|
1,305 |
|
— |
|
1,305 |
| |||
|
Loss on debt modification |
|
511 |
|
— |
|
511 |
| |||
|
Other income |
|
(487 |
) |
— |
|
(487 |
) | |||
|
Other expense, net |
|
34,986 |
|
(933 |
) |
34,053 |
| |||
|
|
|
|
|
|
|
|
| |||
|
Loss from continuing operations before income taxes |
|
(9,906 |
) |
375 |
|
(9,531 |
) | |||
|
Provision for income taxes |
|
941 |
|
(426 |
) |
515 |
| |||
|
|
|
|
|
|
|
|
| |||
|
Loss from continuing operations |
|
$ |
(10,847 |
) |
$ |
801 |
|
$ |
(10,046 |
) |
|
|
|
|
|
|
|
|
| |||
|
Earnings per share from continuing operations |
|
|
|
|
|
|
| |||
|
Basic and diluted |
|
$ |
(0.42 |
) |
|
|
$ |
(0.39 |
) | |
|
|
|
|
|
|
|
|
| |||
|
Basic and diluted weighted average common shares outstanding |
|
25,705 |
|
|
|
25,705 |
| |||
See accompanying notes to the unaudited consolidated pro forma financial statements.
CASELLA WASTE SYSTEMS, INC. AND SUBSIDIARIES
CONSOLIDATED PRO FORMA STATEMENT OF OPERATIONS
FOR THE TWELVE MONTHS ENDED APRIL 30, 2010
(Unaudited)
(in thousands)
|
|
|
Historical |
|
Pro Forma |
|
Pro Forma |
| |||
|
|
|
|
|
|
|
|
| |||
|
Revenues |
|
$ |
522,328 |
|
$ |
(64,253 |
) |
$ |
458,075 |
|
|
|
|
|
|
|
|
|
| |||
|
Operating expenses: |
|
|
|
|
|
|
| |||
|
Cost of operations |
|
347,460 |
|
(42,650 |
)(10) |
304,810 |
| |||
|
General and administration |
|
61,868 |
|
(4,353 |
) |
57,515 |
| |||
|
Depreciation and amortization |
|
68,275 |
|
(4,246 |
) |
64,029 |
| |||
|
Environmental remediation charge |
|
335 |
|
— |
|
335 |
| |||
|
|
|
477,938 |
|
(51,249 |
) |
426,689 |
| |||
|
Operating income |
|
44,390 |
|
(13,004 |
) |
31,386 |
| |||
|
|
|
|
|
|
|
|
| |||
|
Other expense/(income), net: |
|
|
|
|
|
|
| |||
|
Interest income |
|
(110 |
) |
— |
|
(110 |
) | |||
|
Interest expense |
|
54,380 |
|
(9,285 |
)(12) |
45,095 |
| |||
|
Loss from equity method investment |
|
2,691 |
|
— |
|
2,691 |
| |||
|
Loss on debt modification |
|
511 |
|
— |
|
511 |
| |||
|
Other income |
|
(849 |
) |
3 |
|
(846 |
) | |||
|
Other expense, net |
|
56,623 |
|
(9,282 |
) |
47,341 |
| |||
|
|
|
|
|
|
|
|
| |||
|
Loss from continuing operations before income taxes |
|
(12,233 |
) |
(3,722 |
) |
(15,955 |
) | |||
|
Provision for income taxes |
|
3,018 |
|
(682 |
) |
2,336 |
| |||
|
|
|
|
|
|
|
|
| |||
|
Loss from continuing operations |
|
$ |
(15,251 |
) |
$ |
(3,040 |
) |
$ |
(18,291 |
) |
|
|
|
|
|
|
|
|
| |||
|
Earnings per share from continuing operations |
|
|
|
|
|
|
| |||
|
Basic and diluted |
|
$ |
(0.59 |
) |
|
|
$ |
(0.71 |
) | |
|
|
|
|
|
|
|
|
| |||
|
Basic and diluted weighted average common shares outstanding |
|
25,731 |
|
|
|
25,731 |
| |||
See accompanying notes to the unaudited consolidated pro forma financial statements.
CASELLA WASTE SYSTEMS, INC. AND SUBSIDIARIES
CONSOLIDATED PRO FORMA STATEMENT OF OPERATIONS
FOR THE TWELVE MONTHS ENDED APRIL 30, 2009
(Unaudited)
(in thousands)
|
|
|
Historical |
|
Pro Forma |
|
Pro Forma |
| |||
|
|
|
|
|
|
|
|
| |||
|
Revenues |
|
$ |
551,937 |
|
$ |
(68,131 |
) |
$ |
483,806 |
|
|
|
|
|
|
|
|
|
| |||
|
Operating expenses: |
|
|
|
|
|
|
| |||
|
Cost of operations |
|
371,200 |
|
(46,739 |
)(10) |
324,461 |
| |||
|
General and administration |
|
67,591 |
|
(4,313 |
) |
63,278 |
| |||
|
Depreciation and amortization |
|
72,526 |
|
(3,772 |
) |
68,754 |
| |||
|
Goodwill impairment charge |
|
55,286 |
|
— |
|
55,286 |
| |||
|
Environmental remediation charge |
|
4,356 |
|
— |
|
4,356 |
| |||
|
Development project charges |
|
355 |
|
— |
|
355 |
| |||
|
|
|
571,314 |
|
(54,824 |
) |
516,490 |
| |||
|
Operating income |
|
(19,377 |
) |
(13,307 |
) |
(32,684 |
) | |||
|
|
|
|
|
|
|
|
| |||
|
Other expense/(income), net: |
|
|
|
|
|
|
| |||
|
Interest income |
|
(728 |
) |
8 |
|
(720 |
) | |||
|
Interest expense |
|
39,767 |
|
(4,645 |
)(12) |
35,122 |
| |||
|
Loss from equity method investment |
|
2,157 |
|
— |
|
2,157 |
| |||
|
Other income |
|
(792 |
) |
— |
|
(792 |
) | |||
|
Other expense, net |
|
40,404 |
|
(4,637 |
) |
35,767 |
| |||
|
|
|
|
|
|
|
|
| |||
|
Loss from continuing operations before income taxes |
|
(59,781 |
) |
(8,670 |
) |
(68,451 |
) | |||
|
Provision for income taxes |
|
8,749 |
|
3,442 |
|
12,191 |
| |||
|
|
|
|
|
|
|
|
| |||
|
Loss from continuing operations |
|
$ |
(68,530 |
) |
$ |
(12,112 |
) |
$ |
(80,642 |
) |
|
|
|
|
|
|
|
|
| |||
|
Earnings per share from continuing operations |
|
|
|
|
|
|
| |||
|
Basic and diluted |
|
$ |
(2.68 |
) |
|
|
$ |
(3.15 |
) | |
|
|
|
|
|
|
|
|
| |||
|
Basic and diluted weighted average common shares outstanding |
|
25,584 |
|
|
|
25,584 |
| |||
See accompanying notes to the unaudited consolidated pro forma financial statements.
CASELLA WASTE SYSTEMS, INC. AND SUBSIDIARIES
CONSOLIDATED PRO FORMA STATEMENT OF OPERATIONS
FOR THE TWELVE MONTHS ENDED APRIL 30, 2008
(Unaudited)
(in thousands)
|
|
|
Historical |
|
Pro Forma |
|
Pro Forma |
| |||
|
|
|
|
|
|
|
|
| |||
|
Revenues |
|
$ |
576,788 |
|
$ |
(71,951 |
) |
$ |
504,837 |
|
|
|
|
|
|
|
|
|
| |||
|
Operating expenses: |
|
|
|
|
|
|
| |||
|
Cost of operations |
|
383,437 |
|
(43,569 |
)(10) |
339,868 |
| |||
|
General and administration |
|
73,902 |
|
(4,170 |
) |
69,732 |
| |||
|
Depreciation and amortization |
|
77,550 |
|
(3,716 |
) |
73,834 |
| |||
|
Hardwick impairment and closing charges |
|
1,400 |
|
— |
|
1,400 |
| |||
|
Development project charges |
|
534 |
|
— |
|
534 |
| |||
|
|
|
536,823 |
|
(51,455 |
) |
485,368 |
| |||
|
Operating income |
|
39,965 |
|
(20,496 |
) |
19,469 |
| |||
|
|
|
|
|
|
|
|
| |||
|
Other expense/(income), net: |
|
|
|
|
|
|
| |||
|
Interest income |
|
(1,354 |
) |
23 |
|
(1,331 |
) | |||
|
Interest expense |
|
42,859 |
|
(8,251 |
)(12) |
34,608 |
| |||
|
Loss from equity method investment |
|
6,077 |
|
— |
|
6,077 |
| |||
|
Other income |
|
(2,678 |
) |
10 |
|
(2,668 |
) | |||
|
Other expense, net |
|
44,904 |
|
(8,218 |
) |
36,686 |
| |||
|
|
|
|
|
|
|
|
| |||
|
Loss from continuing operations before income taxes |
|
(4,939 |
) |
(12,278 |
) |
(17,217 |
) | |||
|
Provision (benefit) for income taxes |
|
669 |
|
(4,944 |
) |
(4,275 |
) | |||
|
|
|
|
|
|
|
|
| |||
|
Loss from continuing operations |
|
$ |
(5,608 |
) |
$ |
(7,334 |
) |
$ |
(12,942 |
) |
|
|
|
|
|
|
|
|
| |||
|
Earnings per share from continuing operations |
|
|
|
|
|
|
| |||
|
Basic and diluted |
|
$ |
(0.22 |
) |
|
|
$ |
(0.51 |
) | |
|
|
|
|
|
|
|
|
| |||
|
Basic and diluted weighted average common shares outstanding |
|
25,382 |
|
|
|
25,382 |
| |||
See accompanying notes to the unaudited consolidated pro forma financial statements.
CASELLA WASTE SYSTEMS, INC. AND SUBSIDIARIES
NOTES TO PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(In thousands)
(1) On March 1, 2011, the Company completed the sale of FCR for $134,100 in cash, including an estimated $3,700 working capital adjustment. The Company used the net cash proceeds from this sale to repay it’s Term Loan B as required by the Company’s Senior Secured First Lien Credit Facility (the “Senior Secured Credit Facility”). Cash proceeds received from the Purchaser, net of estimated transaction costs and taxes paid were follows:
|
Cash proceeds from the Purchaser |
|
$ |
134,100 |
|
|
Estimated cash paid for taxes |
|
(7,173 |
) | |
|
Estimated cash paid for transaction costs |
|
(4,519 |
) | |
|
Estimated net cash proceeds received |
|
$ |
122,408 |
|
(2) Represents balances and results of operations as reported on the unaudited Consolidated Balance Sheet and Statements of Operations included in the Company’s Form 10-Q for the quarter ended January 31, 2011.
(3) Represents the consolidated pro forma balance sheet adjustment to remove the net assets of FCR from discontinued operations.
(4) Represents the consolidated pro forma balance sheet adjustment to decrease other non-current assets by the pro-rated write-off of deferred financing costs associated with Term Loan B of $1,389.
(5) Represents the consolidated pro forma balance sheet adjustment to long term debt and capital leases comprised of a $122,408 repayment of Term Loan B with the net cash proceeds to be received from the FCR Divestiture and the $4,868 write-off of the pro-rated unamortized discount of Term Loan B.
(6) The future maturities of pro forma debt and capital leases are as follows:
|
Fiscal Year Ended April 30, |
|
|
| |
|
2011 |
|
$ |
1,070 |
|
|
2012 |
|
42,445 |
| |
|
2013 (a) |
|
197,552 |
| |
|
2014 (b) |
|
181,802 |
| |
|
2015 |
|
— |
| |
|
Thereafter |
|
25,000 |
| |
|
|
|
$ |
447,869 |
|
(a) Includes unamortized debt premium of $1,732.
(b) Includes unamortized debt discounts of $225 and $3,759, respectively.
(7) Represents the consolidated pro forma balance sheet adjustment to other accrued liabilities associated with estimated transaction costs that are expected to be accrued in connection with the transaction.
(8) Represents the consolidated pro forma balance sheet adjustment to the deferred tax liability as a result of the FCR Divestiture.
(9) Represents the estimated gain on the FCR Divestiture to be recorded by the Company as a result of the transaction. The actual gain on the FCR Divestiture may differ from the estimates below due to, among other things, adjustments identified in the purchase agreement.
|
Cash proceeds from the Purchaser |
|
$ |
134,100 |
|
|
Cash paid for transaction costs |
|
(4,519 |
) | |
|
|
|
129,581 |
| |
|
Net book value of assets of FCR as of January 31, 2011 |
|
(51,572 |
) | |
|
Estimated pre-tax gain on the sale of FCR* |
|
78,009 |
| |
|
Estimated tax provision on gain from the sale of FCR* |
|
(4,573 |
) | |
|
Estimated net gain on the sale of FCR |
|
|
73,436 |
|
|
Estimated transaction costs accrued for in connection with the sale of FCR* |
|
|
(2,500 |
) |
|
Pro-rated write-off of deferred financing costs related to Term Loan B* |
|
|
(1,389 |
) |
|
Pro-rated write-off of unamortized discount of Term Loan B* |
|
|
(4,868 |
) |
|
Estimated net adjustment to retained earnings |
|
$ |
64,679 |
|
* These balances are not recorded as pro forma adjustments to the unaudited consolidated pro forma statements of operations as they are material nonrecurring charges that relate directly to the FCR Divestiture and have no continuing impact on operations subsequent to the transaction.
(10) Represents the consolidated pro forma income statement adjustments to cost of operations associated with discontinued operations of FCR and the 10 year commodities marketing agreement that the Company entered into with the Purchaser as a part of the FCR Divestiture. The agreement is to market 100% of tonnage from the retained material recycling facilities including Charlestown, Ontario and Auburn at a price of three dollars per ton. For the nine months ended January 31, 2011 and 2010, the cost of operations adjustments related to the commodities marketing agreement were $599 and $627, respectively. For the fiscal years ended April 30, 2010, 2009, and 2008, the cost of operations adjustments, which were comprised of a decrease related to discontinued operations of FCR of $43,443, $47,536, and $44,391, respectively, and an increase related to the commodities marketing agreement were $793, $797, and $822, respectively, which totaled $42,650, $46,739, and $43,569, respectively.
(11) Represents consolidated pro forma income statement adjustments to equity compensation expense as a result of the FCR Divestiture.
(12) Represents the consolidated pro forma income statement adjustments to interest expense as a result of the FCR Divestiture. For the nine months ended January 31, 2011 and 2010, the interest expense adjustments related to the FCR Divestiture, which were comprised of a pro-rated reversal of deferred financing costs of $350 and $251, respectively, and a pro-rated reversal of amortized discount related to the Term Loan B of $972 and $682, respectively, which totaled $1,322 and $933, respectively. For the twelve months ended April 30, 2010, 2009 and 2008, the interest expense adjustments related to the FCR Divestiture, which were comprised of a reversal of interest expense associated with the discontinued operations of FCR of $7,935, $4,581, and $8,176, respectively, a pro-rated reversal of deferred financing costs of $355, $64, and $75, respectively, and a pro-rated reversal of amortized discount related to the Term Loan B of $995, $0, and $0, respectively, which totaled $9,285, $4,645,and $8,251, respectively.
(13) Represents results of operations as reported on the audited Consolidated Statements of Operations included in the Company’s fiscal year 2010 Annual Report on Form 10-K.
(14) Represents the discontinued operations of FCR adjusted to include certain pro forma adjustments discussed above. Tax effects for each period presented have been determined based on the statutory rates in effect during that period adjusted for the valuation allowance.