Attached files
| file | filename |
|---|---|
| 8-K - FORM 8-K - TMS International Corp. | d8k.htm |
Exhibit 99.1
May 11, 2011
To Holders of Tube City IMS Corporation’s
9 3/4% Senior Subordinated Notes
due 2015
As required by Section 4.02(1) of the Indenture for the Tube City IMS Corporation 9 3/4% Senior Subordinated Notes due 2015, we are supplying the following information:
| 1) | The Form 10-Q of TMS International Corp., our parent company, for the period ending March 31, 2011; and |
| 2) | Reconciling financial statements providing details of the balances and adjustments necessary to reconcile from the TMS International Corp. results to the results of Tube City IMS Corporation. |
The reconciling financial statements include explanatory notes which discuss the relationship between the entities and the adjustments involved.
TMS INTERNATIONAL CORP. – TUBE CITY IMS CORPORATION
RECONCILING STATEMENTS OF OPERATIONS
(In thousands of dollars, except share and per share data)
| Quarter ended March 31, 2011 | ||||||||||||
| TMS International Corp. |
TMS Stand alone Balances & Adjustments |
Tube City IMS Corporation |
||||||||||
| (unaudited) | (unaudited) | (unaudited) | ||||||||||
| Revenue: |
||||||||||||
| Revenue from sale of materials |
$ | 551,126 | $ | — | $ | 551,126 | ||||||
| Service revenue |
112,834 | — | 112,834 | |||||||||
| Total revenue |
663,960 | — | 663,960 | |||||||||
| Costs and expenses: |
||||||||||||
| Cost of scrap shipments |
528,726 | — | 528,726 | |||||||||
| Site operating costs |
84,564 | — | 84,564 | |||||||||
| Selling, general and administrative expenses |
16,065 | — | 16,065 | |||||||||
| Depreciation |
11,799 | — | 11,799 | |||||||||
| Amortization |
3,062 | — | 3,062 | |||||||||
| Total costs and expenses |
644,216 | — | 644,216 | |||||||||
| Income from operations |
19,744 | — | 19,744 | |||||||||
| Interest expense, net |
(8,677 | ) | 847 | (7,830 | ) | |||||||
| Income before income taxes |
11,067 | 847 | 11,914 | |||||||||
| Income tax expense |
(4,850 | ) | (288 | ) | (5,138 | ) | ||||||
| Net income |
6,217 | 559 | 6,776 | |||||||||
| Accretion of Preferred Stock Dividends |
(5,895 | ) | 5,895 | — | ||||||||
| Income applicable to common shares |
$ | 322 | $ | 6,454 | $ | 6,776 | ||||||
| Net Income per share: |
||||||||||||
| (basic and diluted) |
$ | 0.07 | $ | 7.42 | ||||||||
| Average common shares outstanding: |
||||||||||||
| (basic and diluted) |
4,943,992 | 913,260 | ||||||||||
The accompanying notes are an integral part of these reconciling financial statements.
TMS INTERNATIONAL CORP. – TUBE CITY IMS CORPORATION
RECONCILING STATEMENTS OF OPERATIONS
(In thousands of dollars, except share and per share data)
| Quarter ended March 31, 2010 | ||||||||||||
| TMS International Corp. |
TMS Stand alone Balances & Adjustments |
Tube City IMS Corporation |
||||||||||
| (unaudited) | (unaudited) | (unaudited) | ||||||||||
| Revenue: |
||||||||||||
| Revenue from sale of materials |
$ | 377,210 | $ | — | $ | 377,210 | ||||||
| Service revenue |
93,463 | — | 93,463 | |||||||||
| Total revenue |
470,673 | — | 470,673 | |||||||||
| Costs and expenses: |
||||||||||||
| Cost of scrap shipments |
363,911 | — | 363,911 | |||||||||
| Site operating costs |
68,968 | — | 68,968 | |||||||||
| Selling, general and administrative expenses |
11,939 | (1 | ) | 11,938 | ||||||||
| Depreciation |
12,930 | — | 12,930 | |||||||||
| Amortization |
3,051 | — | 3,051 | |||||||||
| Total costs and expenses |
460,799 | (1 | ) | 460,798 | ||||||||
| Income from operations |
9,874 | 1 | 9,875 | |||||||||
| Interest expense, net |
(11,505 | ) | 2,313 | (9,192 | ) | |||||||
| (Loss) income before income taxes |
(1,631 | ) | 2,314 | 683 | ||||||||
| Income tax expense |
(1,017 | ) | 189 | (828 | ) | |||||||
| Net (loss) income |
(2,648 | ) | 2,503 | (145 | ) | |||||||
| Accretion of Preferred Stock Dividends |
(5,459 | ) | 5,459 | — | ||||||||
| Loss applicable to common shares |
$ | (8,107 | ) | $ | 7,962 | $ | (145 | ) | ||||
| Net Loss per share: |
||||||||||||
| (basic and diluted) |
$ | (1.62 | ) | $ | (0.16 | ) | ||||||
| Average common shares outstanding: |
||||||||||||
| (basic and diluted) |
4,994,428 | 913,260 | ||||||||||
The accompanying notes are an integral part of these reconciling financial statements.
TMS INTERNATIONAL CORP. – TUBE CITY IMS CORPORATION
RECONCILING BALANCE SHEETS
(In thousands of dollars, except share data)
| March 31, 2011 | ||||||||||||
| TMS International Corp. |
TMS Stand alone Balances & Adjustments |
Tube City IMS Corporation |
||||||||||
| (unaudited) | (unaudited) | (unaudited) | ||||||||||
| Assets | ||||||||||||
| Current assets: |
||||||||||||
| Cash and cash equivalents |
$ | 53,580 | $ | — | $ | 53,580 | ||||||
| Accounts receivable, net of allowance for doubtful accounts of $2,125 |
284,229 | — | 284,229 | |||||||||
| Inventories |
58,782 | — | 58,782 | |||||||||
| Prepaid and other current assets |
16,404 | — | 16,404 | |||||||||
| Deferred tax asset |
6,603 | — | 6,603 | |||||||||
| Total current assets |
419,598 | — | 419,598 | |||||||||
| Property, plant and equipment, net |
140,256 | — | 140,256 | |||||||||
| Deferred financing costs, net of accumulated amortization of $9,897 |
7,767 | — | 7,767 | |||||||||
| Goodwill |
243,984 | — | 243,984 | |||||||||
| Other intangibles, net of accumulated amortization of $50,485 |
163,203 | — | 163,203 | |||||||||
| Other noncurrent assets |
2,538 | — | 2,538 | |||||||||
| Total assets |
$ | 977,346 | $ | — | $ | 977,346 | ||||||
| Liabilities, Redeemable Preferred Stock and Stockholders’ (Deficit) Equity |
||||||||||||
| Current liabilities: |
||||||||||||
| Accounts payable |
$ | 254,472 | $ | — | $ | 254,472 | ||||||
| Accounts payable overdraft |
49,105 | — | 49,105 | |||||||||
| Salaries, wages and related benefits |
21,729 | — | 21,729 | |||||||||
| Accrued expenses |
23,582 | (1,556 | ) | 22,026 | ||||||||
| Revolving bank borrowings |
517 | — | 517 | |||||||||
| Current portion of long-term debt |
2,687 | — | 2,687 | |||||||||
| Total current liabilities |
352,092 | (1,556 | ) | 350,536 | ||||||||
| Long-term debt |
380,511 | — | 380,511 | |||||||||
| Indebtedness to related parties |
42,155 | (42,155 | ) | — | ||||||||
| Deferred tax liability |
45,295 | 2,172 | 47,467 | |||||||||
| Other noncurrent liabilities |
19,817 | 3,240 | 23,057 | |||||||||
| Total liabilities |
839,870 | (38,299 | ) | 801,571 | ||||||||
| Redeemable preferred stock: |
||||||||||||
| TMS International Corp. redeemable, convertible preferred stock, 50,000 shares authorized with 25,000 shares designated as Class A; $0.001 par value per share; 21,883 shares issued and outstanding, liquidation preference of $302,739, accumulated and unpaid dividend of $86,098 |
302,739 | (302,739 | ) | — | ||||||||
| Stockholders’ (deficit) equity: |
||||||||||||
| Tube City IMS Corporation Common stock, 913,260 shares issued and outstanding |
— | 1 | 1 | |||||||||
| TMS International Corp. Class A common stock; 200,000,000 shares authorized, $0.001 par value per share; no shares issued and outstanding |
— | — | — | |||||||||
| TMS International Corp. Class B common stock; 30,000,000 shares authorized, $0.001 par value per share; 4,943,992 shares issued and outstanding |
— | — | — | |||||||||
| Capital in excess of par value |
— | 246,879 | 246,879 | |||||||||
| Accumulated deficit |
(165,386 | ) | 94,158 | (71,228 | ) | |||||||
| Accumulated other comprehensive income |
(143 | ) | — | (143 | ) | |||||||
| Total TMS International Corp./Tube City IMS Corp. stockholders’ (deficit) equity |
(165,529 | ) | 341,038 | 175,509 | ||||||||
| Noncontrolling interest |
266 | — | 266 | |||||||||
| Total stockholders’ (deficit) equity |
(165,263 | ) | 341,038 | 175,775 | ||||||||
| Total liabilities, redeemable preferred stock and stockholders’ deficit |
$ | 977,346 | $ | — | $ | 977,346 | ||||||
The accompanying notes are an integral part of these condensed consolidated financial statements.
TMS INTERNATIONAL CORP. – TUBE CITY IMS CORPORATION
RECONCILING BALANCE SHEETS
(In thousands of dollars, except share data)
| December 31, 2010 | ||||||||||||
| TMS International Corp. |
TMS Stand alone Balances & Adjustments |
Tube City IMS Corporation |
||||||||||
| (unaudited) | ||||||||||||
| Assets | ||||||||||||
| Current assets: |
||||||||||||
| Cash and cash equivalents |
$ | 49,492 | $ | — | $ | 49,492 | ||||||
| Accounts receivable, net of allowance for doubtful accounts of $2,125 |
207,147 | — | 207,147 | |||||||||
| Inventories |
38,664 | — | 38,664 | |||||||||
| Prepaid and other current assets |
19,562 | — | 19,562 | |||||||||
| Deferred tax asset |
6,702 | — | 6,702 | |||||||||
| Total current assets |
321,567 | — | 321,567 | |||||||||
| Property, plant and equipment, net |
138,540 | — | 138,540 | |||||||||
| Deferred financing costs, net of accumulated amortization of $9,280 |
8,384 | — | 8,384 | |||||||||
| Goodwill |
242,148 | — | 242,148 | |||||||||
| Other intangibles, net of accumulated amortization of $47,232 |
165,295 | — | 165,295 | |||||||||
| Other noncurrent assets |
2,971 | — | 2,971 | |||||||||
| Total assets |
$ | 878,905 | $ | — | $ | 878,905 | ||||||
| Liabilities, Redeemable Preferred Stock and Stockholders’ (Deficit) Equity |
||||||||||||
| Current liabilities: |
||||||||||||
| Accounts payable |
$ | 177,668 | $ | — | $ | 177,668 | ||||||
| Accounts payable overdraft |
25,802 | — | 25,802 | |||||||||
| Salaries, wages and related benefits |
28,934 | — | 28,934 | |||||||||
| Accrued expenses |
30,834 | (809 | ) | 30,025 | ||||||||
| Revolving bank borrowings |
304 | — | 304 | |||||||||
| Current portion of long-term debt |
3,185 | — | 3,185 | |||||||||
| Total current liabilities |
266,727 | (809 | ) | 265,918 | ||||||||
| Long-term debt |
380,997 | — | 380,997 | |||||||||
| Indebtedness to related parties |
42,155 | (42,155 | ) | — | ||||||||
| Deferred tax liability |
42,932 | 1,982 | 44,914 | |||||||||
| Other noncurrent liabilities |
20,203 | 3,242 | 23,445 | |||||||||
| Total liabilities |
753,014 | (37,740 | ) | 715,274 | ||||||||
| Redeemable preferred stock: |
||||||||||||
| TMS International Corp. redeemable, convertible preferred stock, 50,000 shares authorized with 25,000 shares designated as Class A; $0.001 par value per share; 21,883 shares issued and outstanding, liquidation preference of $296,844, accumulated and unpaid dividend of $80,203. |
296,844 | (296,844 | ) | — | ||||||||
| Stockholders’ (deficit) equity: |
||||||||||||
| Tube City IMS Corporation Common stock, 913,260 shares issued and outstanding |
— | 1 | 1 | |||||||||
| TMS International Corp. Class A common stock; 200,000,000 shares authorized, $0.001 par value per share; no shares issued and outstanding |
— | — | — | |||||||||
| TMS International Corp. Class B common stock; 30,000,000 shares authorized, $0.001 par value per share; 4,943,992 shares issued and outstanding |
— | — | — | |||||||||
| Capital in excess of par value |
— | 246,871 | 246,871 | |||||||||
| Accumulated deficit |
(165,717 | ) | 87,712 | (78,005 | ) | |||||||
| Accumulated other comprehensive income |
(5,502 | ) | — | (5,502 | ) | |||||||
| Total TMS International Corp./Tube City IMS Corp. stockholders’ (deficit) equity |
(171,219 | ) | 334,584 | 163,365 | ||||||||
| Noncontrolling interest |
266 | — | 266 | |||||||||
| Total stockholders’ (deficit) equity |
(170,953 | ) | 334,584 | 163,631 | ||||||||
| Total liabilities, redeemable preferred stock and stockholders’ deficit |
$ | 878,905 | $ | — | $ | 878,905 | ||||||
The accompanying notes are an integral part of these condensed consolidated financial statements.
TMS INTERNATIONAL CORP. – TUBE CITY IMS CORPORATION
RECONCILING STATEMENTS OF CASH FLOWS
(In thousands of dollars)
| Quarter ended March 31, 2011 | ||||||||||||
| TMS International Corp. |
TMS Stand alone Balances & Adjustments |
Tube City IMS Corporation |
||||||||||
| (unaudited) | (unaudited) | (unaudited) | ||||||||||
| Cash flows from operating activities: |
||||||||||||
| Net Income |
$ | 6,217 | $ | 559 | $ | 6,776 | ||||||
| Adjustments to reconcile Net Income to net cash provided by operating activities: |
||||||||||||
| Depreciation and Amortization |
14,861 | — | 14,861 | |||||||||
| Amortization of deferred financing costs |
617 | — | 617 | |||||||||
| Deferred income tax |
2,176 | 288 | 2,464 | |||||||||
| Provision for bad debts |
12 | — | 12 | |||||||||
| Loss (gain) on the disposal of equipment |
(36 | ) | — | (36 | ) | |||||||
| Non-cash share-based compensation cost |
7 | — | 7 | |||||||||
| Increase (decrease) from changes in: |
||||||||||||
| Accounts receivable |
(77,094 | ) | — | (77,094 | ) | |||||||
| Inventories |
(20,118 | ) | — | (20,118 | ) | |||||||
| Prepaid and other current assets |
3,158 | — | 3,158 | |||||||||
| Other noncurrent assets |
423 | — | 423 | |||||||||
| Accounts payable and accounts payable overdraft |
100,108 | — | 100,108 | |||||||||
| Accrued expenses |
(14,357 | ) | (847 | ) | (15,204 | ) | ||||||
| Other non current liabilities |
159 | — | 159 | |||||||||
| Other, net |
950 | — | 950 | |||||||||
| Net cash provided by operating activities |
$ | 17,083 | $ | — | $ | 17,083 | ||||||
| Cash flows from investing activities: |
||||||||||||
| Capital expenditures |
(11,728 | ) | — | (11,728 | ) | |||||||
| Proceeds from sale of equipment |
191 | — | 191 | |||||||||
| Contingent payment for acquired business |
(337 | ) | — | (337 | ) | |||||||
| Cash flows related to IU International, net |
(229 | ) | — | (229 | ) | |||||||
| Net cash used in investing activities |
(12,103 | ) | — | (12,103 | ) | |||||||
| Cash flows from financing activities: |
||||||||||||
| Revolving credit facility borrowing (repayments), net |
189 | — | 189 | |||||||||
| Repayment of debt |
(1,081 | ) | — | (1,081 | ) | |||||||
| Net cash used for financing activities |
(892 | ) | — | (892 | ) | |||||||
| Cash and cash equivalents: |
||||||||||||
| Net increase in cash |
4,088 | — | 4,088 | |||||||||
| Cash at beginning of period |
49,492 | — | 49,492 | |||||||||
| Cash at end of period |
$ | 53,580 | $ | — | $ | 53,580 | ||||||
The accompanying notes are an integral part of these condensed consolidated financial statements.
TMS INTERNATIONAL CORP. – TUBE CITY IMS CORPORATION
RECONCILING STATEMENTS OF CASH FLOWS
(In thousands of dollars)
| Quarter ended March 31, 2010 | ||||||||||||
| TMS International Corp. |
TMS Stand alone Balances & Adjustments |
Tube City IMS Corporation |
||||||||||
| (unaudited) | (unaudited) | (unaudited) | ||||||||||
| Cash flows from operating activities: |
||||||||||||
| Net Income |
$ | (2,648 | ) | $ | 2,503 | $ | (145 | ) | ||||
| Adjustments to reconcile Net Income to net cash used in operating activities: |
||||||||||||
| Depreciation and Amortization |
15,981 | — | 15,981 | |||||||||
| Amortization of deferred financing costs |
618 | — | 618 | |||||||||
| Deferred income tax |
(815 | ) | 863 | 48 | ||||||||
| Provision for bad debts |
26 | — | 26 | |||||||||
| Loss (gain) on the disposal of equipment |
(759 | ) | — | (759 | ) | |||||||
| Non-cash share-based compensation cost |
6 | — | 6 | |||||||||
| Increase (decrease) from changes in: |
||||||||||||
| Accounts receivable |
(74,782 | ) | — | (74,782 | ) | |||||||
| Inventories |
(27,881 | ) | — | (27,881 | ) | |||||||
| Prepaid and other current assets |
1,168 | — | 1,168 | |||||||||
| Other noncurrent assets |
14 | — | 14 | |||||||||
| Accounts payable and accounts payable overdraft |
86,929 | — | 86,929 | |||||||||
| Accrued expenses |
(7,226 | ) | (368 | ) | (7,594 | ) | ||||||
| Other non current liabilities |
(44 | ) | — | (44 | ) | |||||||
| Other, net |
(39 | ) | (52 | ) | (91 | ) | ||||||
| Net cash provided used in operating activities |
$ | (9,452 | ) | $ | 2,946 | $ | (6,506 | ) | ||||
| Cash flows from investing activities: |
||||||||||||
| Capital expenditures |
(9,259 | ) | — | (9,259 | ) | |||||||
| Proceeds from sale of equipment |
1,119 | — | 1,119 | |||||||||
| Contingent payment for acquired business |
(139 | ) | — | (139 | ) | |||||||
| Cash flows related to IU International, net |
(28 | ) | — | (28 | ) | |||||||
| Net cash used in investing activities |
(8,307 | ) | — | (8,307 | ) | |||||||
| Cash flows from financing activities: |
||||||||||||
| Revolving credit facility borrowing (repayments), net |
18,345 | — | 18,345 | |||||||||
| Repayment of debt |
(21,551 | ) | 20,424 | (1,127 | ) | |||||||
| Net cash (used for) provided by financing activities |
(3,206 | ) | 20,424 | 17,218 | ||||||||
| Cash and cash equivalents: |
||||||||||||
| Net increase (decrease) in cash |
(20,965 | ) | 23,370 | 2,405 | ||||||||
| Cash at beginning of period |
29,814 | (23,370 | ) | 6,444 | ||||||||
| Cash at end of period |
$ | 8,849 | $ | — | $ | 8,849 | ||||||
The accompanying notes are an integral part of these condensed consolidated financial statements.
Notes to Reconciling Financial Statements.
Note 1—Basis of Presentation
The reconciling financial statements have been prepared for the purpose of reconciling the balances and activities of TMS International Corp. with those of Tube City IMS Corporation, a wholly owned subsidiary thereof. The statements should be read in conjunction with the Quarterly Report on Form 10-Q of TMS International Corp. for the period ended March 31, 2011. These statements are not prepared in accordance with generally accepted accounting principals and are furnished solely for the purpose of reconciling the financial statements of TMS International Corp. to the financial statements of Tube City IMS Corporation as of and for the quarter ending March 31, 2011. Operating results for the first quarter ended March 31, 2011 and 2010 are not necessarily indicative of the results that may be expected for future periods.
On April 19, 2011, TMS International Corp. completed an initial public offering of its class A common stock. In connection with this offering, TMS International Corp. amended and restated its certificate of incorporation to create two classes of common stock; class A common stock and class B common stock. TMS International Corp. also effected a 207.4307-for-one stock split on April 13, 2011 for its common shares, the effect of which has been applied retroactively in these consolidated financial statements.
The chart below provides details of the organizational structure of TMS International Corp. and its subsidiaries after giving effect to the offering;
A portion of the net proceeds to TMS International Corp. from the offering were used to pay off all amounts outstanding under the series 2008 promissory notes, which were an obligation of TMS International Corp. The remaining proceeds remain at TMS International Corp. for general corporate purposes.
Note 2—Reconciling Balances and Adjustments
Series 2008 Promissory Notes
Prior to their repayment in connection with the initial public offering, the series 2008 promissory notes were an unsecured obligation of TMS International Corp. that were subordinated in right to payment to all existing and future senior indebtedness. The holders of the series 2008 promissory notes were also owners, or affiliates of owners of TMS International Corp.’s common stock. The series 2008 promissory notes are therefore reported as indebtedness to related parties. The series 2008 promissory notes were an obligation only of TMS International Corp. and were not an obligation of Tube City IMS Corporation. Therefore the principal balance of $42.2 million and the accrued interest thereon of $1.6 million and the interest expense for the quarter ended March 31, 2011 of $0.8 million are adjusted in arriving at the Tube City IMS Corporation statements.
TMS International Corp. Series A Preferred Stock
TMS International Corp. was initially capitalized via the sale of units which consisted of one share of common stock and one share of series A preferred stock with an initial liquidation value of $9,900 per share. The series A preferred stock carried an accumulating divided of 8%. The funds generated in the initial capitalization of TMS International Corp. were used to acquire the common stock of Tube City IMS Corporation. Tube City IMS Corporation has only common stock and no preferred stock.
In reconciling from TMS International Corp. to Tube City IMS Corporation, the effects of the preferred stock, including the accretion of accumulated and unpaid dividends thereon, are reversed.
All shares of the TMS International Corp. series A preferred stock were converted into shares of TMS International Corp. class B common stock in connection with the initial public offering.
Related Tax Effects
The remaining reconciling adjustments relate to the tax effects of the different entities. The adjustments include recording a $3.2 million liability on the financial statements of Tube City IMS Corporation based on the use of certain tax benefits of TMS International Corp pursuant to a tax sharing arrangement.