Attached files

file filename
EX-4.1 - 8.50% SENIOR SECURED SECOND LIEN NOTE INDENTURE - HUTCHINSON TECHNOLOGY INCd324977dex41.htm
EX-4.2 - INTERCREDITOR AGREEMENT - HUTCHINSON TECHNOLOGY INCd324977dex42.htm
EX-4.3 - REGISTRATION RIGHTS AGREEMENT - HUTCHINSON TECHNOLOGY INCd324977dex43.htm
EX-4.4 - FORM OF WARRANT - HUTCHINSON TECHNOLOGY INCd324977dex44.htm
EX-10.1 - SECURITIES PURCHASE AGREEMENT - HUTCHINSON TECHNOLOGY INCd324977dex101.htm
EX-10.2 - AMENDMENT TO CONSENT AND AMENDMENT NO. 1 - HUTCHINSON TECHNOLOGY INCd324977dex102.htm
8-K - FORM 8-K - HUTCHINSON TECHNOLOGY INCd324977d8k.htm

Exhibit 99.1

UNAUDITED PRO FORMA CONDENSED

FINANCIAL INFORMATION

On March 30, 2012, Hutchinson Technology Incorporated (the “Company”) consummated an offer to exchange for new securities or purchase for cash (the “3.25% Tender/Exchange Offer”) its outstanding 3.25% Convertible Subordinated Notes due 2026 (the “Outstanding 3.25% Notes”). In connection with the settlement of the cash tender aspect of the 3.25% Tender/Exchange Offer, the Company made cash payments totaling $16,877,700, plus accrued and unpaid interest, for the purchase of $21,097,125 aggregate principal amount of the Outstanding 3.25% Notes tendered for and accepted for purchase. The consideration paid for the Outstanding 3.25% Notes tendered for purchase was funded by the proceeds of the Private Placement (defined below). In connection with the settlement of the exchange aspect of the 3.25% Tender/Exchange Offer, the Company issued $38,931,000 aggregate principal amount of a new series of 8.50% Senior Secured Second Lien Notes (the “New Notes”), plus cash payments in lieu of issuing partial New Notes and for accrued and unpaid interest, in exchange for $43,260,000 aggregate principal amount of Outstanding 3.25% Notes that were tendered for exchange and accepted.

Concurrently with the settlement of the 3.25% Tender/Exchange Offer, the Company issued $40,000,000 aggregate principal amount of notes of the same series as the New Notes (the “Private Notes” and, together with the New Notes, the “8.50% Secured Notes”) and warrants to purchase 3,869,000 shares of its common stock, exercisable on a cashless basis for $.01 per share for ten years after issuance of the warrants (the “Warrants”), for an aggregate purchase price of $39,400,000 (the “Private Placement”). The Private Notes and the Warrants were offered and sold in reliance on the exemption from registration provided by Section 4(2) of the Securities Act of 1933, as amended, and exemptions in applicable state securities laws.

The Company is also offering to purchase for cash (the “Outstanding 8.50% Notes Tender Offer”) up to $26,666,000 aggregate principal amount of its 8.50% Convertible Senior Notes due 2026 (the “Outstanding 8.50% Notes”). The Outstanding 8.50% Notes Tender Offer is scheduled to expire at 9:00 a.m., New York City time, on April 12, 2012, unless extended or terminated by the Company, and the Company expects to apply up to $20,000,000 of the remaining proceeds from the Private Placement to purchase Outstanding 8.50% Notes pursuant to the Outstanding 8.50% Notes Tender Offer.

As a result of the settlement of the 3.25% Tender/Exchange Offer and the closing of the Private Placement, $11,885,875 aggregate principal amount of Outstanding 3.25% Notes remain outstanding and $78,931,000 aggregate principal amount of the 8.50% Secured Notes are outstanding. Assuming the Company purchases $26,666,000 aggregate principal amount of Outstanding 8.50% Notes in the Outstanding 8.50% Notes Tender Offer, $58,504,000 aggregate principal amount of Outstanding 8.50% Notes will remain outstanding.

In connection with the settlement of the Company’s 3.25% Tender/Exchange Offer, the closing of the Private Placement and the anticipated results of the Outstanding 8.50% Notes Tender Offer, the Company is providing the following unaudited pro forma condensed financial statements. The unaudited pro forma condensed financial statements are presented for informational purposes only. The unaudited pro forma financial information is presented to show how the Company might have looked had the transactions occurred on the dates indicated. They do not purport to represent what the Company’s results of operations and financial position would have been had the transactions actually occurred as of the dates indicated, and they do not purport to project the Company’s future results of operations or financial position.

This pro forma information is based on, and should be read in conjunction with, the historical financial statements of the Company that are included in the Company’s publicly available Annual Report on Form 10-K for the year ended September 25, 2011 and Quarterly Report on Form 10-Q for the thirteen weeks ended December 25, 2011.

The unaudited pro forma financial information for the fiscal year ended September 25, 2011 and the thirteen weeks ended December 25, 2011 set forth below is based on results for the 3.25% Tender/Exchange Offer and Private Placement as follows:

 

   

an aggregate principal amount of $43,260,000 of Outstanding 3.25% Notes were tendered for exchange in the 3.25% Tender/Exchange Offer (the “Exchange Option”) and accepted in exchange for the issuance of $38,934,000 aggregate principal amount of New Notes (without regard to cash payments in lieu of issuing partial New Notes),

 

   

an aggregate principal amount of approximately $21,097,000 of Outstanding 3.25% Notes were tendered for purchase in the 3.25% Tender/Exchange Offer (the “Tender Option”) and accepted for purchase, and

 

   

an aggregate principal amount of $40,000,000 Private Notes and Warrants excercisable for 3,869,000 shares of the Company’s common stock were issued in the Private Placement for a total purchase price of $39,400,000.

The unaudited pro forma financial information for the fiscal year ended September 25, 2011 and the thirteen weeks ended December 25, 2011 set forth below assumes that an aggregate principal amount of $26,666,000 Outstanding 8.50% Notes were tendered for purchase and accepted in the Outstanding 8.50% Notes Tender Offer.

The statements contained in this unaudited pro forma financial information may be deemed to be forward-looking statements within the meaning of Section 21E of the Exchange Act and Section 27A of the Securities Act. Forward-looking statements are typically identified by the words “believe,” “expect,” “anticipate,” “intend,” “estimate” and similar expressions. These forward-looking statements are based largely on management’s expectations and are subject to a number of uncertainties. Actual results could differ materially from these forward-looking statements. The Company does not undertake any obligation to update publicly or revise any forward-looking statements. For a more complete discussion of the risks and uncertainties that may affect such forward-looking statements, please review the disclosures described herein and the risk factors described in our Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K and other documents we file from time to time with the Securities and Exchange Commission.

 

1


The following tables set forth pro forma financial information for the dates and periods indicated. Dollar amounts are in thousands, except per share amounts.

 

    Fifty-two Weeks Ended
September 25, 2011
    pro forma adjustments     Fifty-two Weeks Ended
September 25,

2011
(pro forma)
 
    3.25% Exchange
Option (a)
    3.25% Tender
Option (b)
    Private
Placement (c)
    8.50% Tender
Offer (d)
   

Net sales

  $ 278,090              $ 278,090   

Cost of sales

    267,739                267,739   
 

 

 

           

 

 

 

Gross profit

    10,351                10,351   

Research and development expenses

    14,592                14,592   

Selling, general and administrative expenses

    40,844                40,844   

Severance and other expenses

    6,745                6,745   
 

 

 

           

 

 

 

Loss from operations

    (51,830             (51,830

Other income, net

    1,868                1,868   

Gain on extinguishment of debt

    8,382                8,382   

Interest Income

    188                188   

Interest expense

    (15,065     585 (a1)      1,837 (b1)      (4,764 )(c1)      1,872 (d1)      (15,535

Gain on short- and long-term investments

    978                978   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income before income taxes

    (55,479     585        1,837        (4,764     1,872        (55,949

Provision for income taxes

    86                86   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income

  $ (55,565   $ 585      $ 1,837      $ (4,764   $ 1,872      $ (56,035
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Basic (loss) income per share

  $ (2.38   $ 0.03      $ 0.08      $ (0.20   $ 0.08      $ (2.40
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted (loss) income per share

  $ (2.38   $ 0.03      $ 0.08      $ (0.20   $ 0.08      $ (2.40
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Weighted-average common shares outstanding

    23,377        23,377        23,377        23,377        23,377        23,377   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Weighted-average diluted shares outstanding

    23,377        23,377        23,377        23,377        23,377        23,377   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

2


    As of
September 25,
2011
    pro forma adjustments     As of
September 25,

2011
(pro forma)
 
    3.25% Exchange
Option (a)
    3.25% Tender
Option (b)
    Private
Placement (c)
    8.50% Tender
Offer (d)
   

ASSETS

           

Current assets:

           

Cash and cash equivalents

  $ 57,554      $ (3,900 )(a2)    $ (16,878 )(b2)    $ 39,400 (c2)    $ (20,000 )(d2)    $ 56,176   

Short-term investments

    1,612                1,612   

Trade receivables, net

    44,998                44,998   

Other receivables

    7,064                7,064   

Inventories

    55,018                55,018   

Other current assets

    4,312                4,312   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current assets

    170,558        (3,900     (16,878     39,400        (20,000     169,180   

Property, plant and equipment, net

    223,134                223,134   

Other assets

    7,313          (114 )(b3)        (906 )(d3)      6,293   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

  $ 401,005      $ (3,900   $ (16,992   $ 39,400      $ (20,906   $ 398,607   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

           

Current liabilities:

           

Current maturities of long-term debt

  $ 10,681              $ 10,681   

Accounts payable

    18,373                18,373   

Accrued expenses

    7,759                7,759   

Accrued compensation

    12,431                12,431   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current liabilities

    49,244                49,244   

Convertible notes, net of discount

    144,159          (19,670 )(b4)      33,182 (c3)      (22,878 )(d4)      134,793   

Long-term debt, less current maturities

    —                  —     

Other long-term liabilities

    1,280                1,280   

Shareholders’ equity:

           

Common stock $.01 par value, 100,000,000 shares authorized, 23,387,000 issued and outstanding

    234                234   

Additional paid-in capital

    419,984          (147 )(b5)      6,218 (c4)        426,055   

Accumulated other comprehensive income

    190                190   

Accumulated (loss) income

    (214,086     (3,900 )(a2)      2,825 (b6)        1,972 (d5)      (213,189
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total shareholders’ equity

    206,322        (3,900     2,678        6,218        1,972        213,290   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and shareholders’ equity

  $ 401,005      $ (3,900   $ (16,992   $ 39,400      $ (20,906   $ 398,607   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

3


    Thirteen Weeks Ended
December 25,

2011
    pro forma adjustments     Thirteen Weeks Ended
December 25,

2011
(pro forma)
 
    3.25% Exchange
Option (a)
    3.25% Tender
Option (b)
    Private
Placement (c)
    8.50% Tender
Offer (d)
   

Net sales

  $ 58,475                $58,475   

Cost of sales

    56,174                56,174   
 

 

 

           

 

 

 

Gross profit

    2,301                2,301   

Research and development expenses

    3,948                3,948   

Selling, general and administrative expenses

    7,173                7,173   

Severance and other expenses

    (711             (711)   

Flood related costs, net of insurance recoveries

    —                  —     
 

 

 

           

 

 

 

Loss from operations

    (8,109             (8,109)   

Other (expense) income, net

    (87             (87)   

Interest income

    17                17   

Interest expense

    (4,283     175 (a7)      452 (b7)      (1,191 )(c7)      803 (d7)      (4,044

Gain on short- and long-term investments

    30                30   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income before income taxes

    (12,432     175        452        (1,191     803        (12,193

Provision for income taxes

    44                44   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income

  $ (12,476   $ 175      $ 452      $ (1,191   $ 803      $ (12,237
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Basic (loss) income per share

  $ (0.53   $ 0.01      $ 0.02      $ (0.05   $ 0.03      $ (0.52
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted (loss) income per share

  $ (0.53   $ 0.01      $ 0.02      $ (0.05   $ 0.03      $ (0.52
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Weighted-average common shares outstanding

    23,395        23,395        23,395        23,395        23,395        23,395   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Weighted-average diluted shares outstanding

    23,395        23,395        23,395        23,395        23,395        23,395   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

4


     As of
December 25,
2011
    pro forma adjustments     As of
December 25,

2011
(pro forma)
 
     3.25% Exchange
Option (a)
    3.25% Tender
Option (b)
    Private
Placement (c)
    8.50% Tender
Offer (d)
   

ASSETS

            

Current assets:

            

Cash and cash equivalents

   $ 54,635      $ (3,900 )(a8)    $ (16,878 )(b8)    $ 39,400 (c8)    $ (20,000 )(d8)    $ 53,257   

Short-term investments

     1,200                1,200   

Trade receivables, net

     35,143                35,143   

Other receivables

     12,426                12,426   

Inventories

     52,912                52,912   

Other current assets

     3,946                3,946   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current assets

     160,262        (3,900     (16,878     39,400        (20,000     158,884   

Property, plant and equipment, net

     211,643                211,643   

Other assets

     7,043          (94 )(b9)        (841 )(d9)      6,108   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

   $ 378,948      $ (3,900   $ (16,972   $ 39,400      $ (20,841   $ 376,635   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

            

Current liabilities:

            

Current maturities of long-term debt

   $ 184              $ 184   

Accounts payable

     16,744                16,744   

Accrued expenses

     10,185                10,185   

Accrued compensation

     10,976                10,976   
  

 

 

           

 

 

 

Total current liabilities

     38,089                38,089   

Convertible notes, net of discount

     145,831          (19,931 )(b10)      33,182 (c9)      (23,106 )(d10)      135,976   

Long-term debt, less current maturities

            

Other long-term liabilities

     1,208                1,208   

Shareholders’ equity:

            

Common stock $.01 par value, 100,000,000 shares authorized, 23,399,000 issued and outstanding

     234                234   

Additional paid-in capital

     420,392          (147 )(b11)      6,218 (c10)        426,463   

Accumulated other comprehensive loss

     (244             (244

Accumulated (loss) income

     (226,562     (3,900 )(a8)      3,106 (b12)        2,265 (d11)      (225,091
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total shareholders’ equity

     193,820        (3,900     2,959        6,218        2,265        201,362   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and shareholders’ equity

   $ 378,948      $ (3,900   $ (16,972   $ 39,400      $ (20,841   $ 376,635   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

5


Footnote A—The Exchange Option

The pro forma financial information for the fiscal year ended September 25, 2011 and the thirteen weeks ended December 25, 2011 set forth below assumed that we exchanged $43,260,000 aggregate principal amount of Outstanding 3.25% Notes for $38,934,000 aggregate principal amount of New Notes on September 27, 2010 (the first date of our 2011 fiscal year) and September 26, 2011 (the first date of our 2012 first fiscal quarter). It was determined that the terms of the New Notes and Outstanding 3.25% Notes were not substantially different and therefore debt modification accounting was applied in accordance with Financial Accounting Standards Board (“FASB”) guidance. As a result, no gain or loss was recorded. The difference between the book value of the Outstanding 3.25% Notes and the par value of the New Notes issued in the exchange, along with the remaining discount on the Outstanding 3.25% Notes, will be accreted over the remaining term of the New Notes. Previously incurred debt issuance costs will also be amortized over the remaining term of the New Notes.

The pro forma interest expense adjustment was determined by subtracting the coupon rate of interest expense related to the aggregate principal amount of $43,260,000 of Outstanding 3.25% Notes and adding the interest expense assuming the issuance of $38,934,000 aggregate principal amount of New Notes, which includes the coupon rate of interest and the resulting debt discount amortization of the original and new debt instruments after the modification.

Pro forma interest expense adjustment was calculated as follows (in thousands):

 

     Fiscal Year Ended
September 25, 2011
(pro forma)
    Thirteen Weeks Ended
December 25, 2011
(pro forma)
 

Subtract Outstanding 3.25% Notes retired interest expense

   $ (1,398 )   $ (351 )

Add New Notes interest expense

     3,309        827   

Change in discount amortization expense due to debt modification

     (2,108 )     (592 )

Change in amortization of loan fees

     (388     (59
  

 

 

   

 

 

 

Pro forma interest expense adjustment

   $ (585 )(a1)   $ (175 )(a7)
  

 

 

   

 

 

 

For footnotes (a2) and (a8), we expect to incur approximately $3,900,000 in debt issuance fees that will be expensed when incurred.

Footnote B—The Tender Option

The pro forma financial information for the fiscal year ended September 25, 2011 and the thirteen weeks ended December 25, 2011 set forth below assumed that we purchased $21,097,000 aggregate principal amount of Outstanding 3.25% Notes for $16,878,000 of cash on September 27, 2010 (the first date of our 2011 fiscal year) and September 26, 2011 (the first date of our 2012 first fiscal quarter). The pro forma interest expense adjustment was determined by subtracting the interest expense related to the $21,097,000 aggregate principal amount of Outstanding 3.25% Notes retired, which includes the coupon rate of interest, debt discount amortization and amortization of loan fees.

The pro forma financial information assumed debt extinguishment accounting in accordance with FASB guidance. For derecognition of the Outstanding 3.25% Notes, we applied authoritative guidance for accounting for convertible debt instruments that may be settled in cash upon conversion (including partial cash settlement). We may recognize a gain or loss on this debt extinguishment for accounting purposes, and all unamortized costs previously recorded with respect to the Outstanding 3.25% Notes, including the remaining associated debt discount, will be written-off.

 

6


Pro forma interest expense adjustment was calculated as follows (in thousands):

 

     Fiscal Year Ended
September 26, 2011
(pro forma)
    Thirteen Weeks Ended
December 25, 2011
(pro forma)
 

Subtract Outstanding 3.25% Notes retired interest expense

   $ (682 )   $ (171 )

Subtract Outstanding 3.25% Notes retired discount amortization expense

     (1,075 )     (261 )

Subtract Outstanding 3.25% Notes retired amortization of loan fees

     (80 )     (20 )
  

 

 

   

 

 

 

Pro forma interest expense adjustment

   $ (1,837 )(b1)   $ (452 )(b7)
  

 

 

   

 

 

 

The difference between the fair value and the carrying value of the liability component of our Outstanding 3.25% Notes retired at the date of extinguishment was treated as a gain on extinguishment of debt. The difference between the fair value of the liability component and the fair value of the consideration exchanged was treated as reacquisition of the equity component, which resulted in a reduction to additional paid-in capital. The market pricing assumptions for the Outstanding 3.25% Notes used management’s best estimate of fair value based on market data. Actual fair value may vary depending on market conditions at the time of exchange. Dollar amounts are in thousands.

 

     As of
September 25,
2011
(pro forma)
    As of
December 25,
2011
(pro forma)
 

Retire $21,097,000 Outstanding 3.25% Notes with cash

    

Net carrying amount of $21,097,000 Outstanding 3.25% Notes, net of discount

   $ 19,662 (b4)     19,923 (b10)

Subtract fair value of Outstanding 3.25% Notes retired liability component

     (16,723 )     (16,723 )

Subtract Outstanding 3.25% Notes retired debt issuance costs

     (114 )(b3)     (94 )(b9)
  

 

 

   

 

 

 

Net gain on extinguishment of debt

   $ 2,825 (b6)     3,106 (b12)
  

 

 

   

 

 

 

Fair value of consideration given to extinguish Outstanding 3.25% Notes

   $ 16,870 (b2)     16,870 (b8)

Subtract fair value of Outstanding 3.25% Notes liability component

     (16,723 )     (16,723 )
  

 

 

   

 

 

 

Reduction of additional paid in capital

   $ 147 (b5)     147 (b11)
  

 

 

   

 

 

 

 

7


Footnote C—The Private Placement

The pro forma financial information for the fiscal year ended September 25, 2011 and the thirteen weeks ended December 25, 2011 set forth below assumes that $40,000,000 aggregate principal amount of Private Notes and Warrants entitling the holder to purchase 3,869,000 shares of our common stock for a purchase price of $39,400,000 were issued on September 27, 2010 (the first date of our 2011 fiscal year) and September 26, 2011 (the first date of our 2012 first fiscal quarter). The pro forma interest expense adjustment was determined by adding the interest expense assuming $40,000,000 aggregate principal amount of Private Notes, which includes the coupon rate of interest and debt discount amortization, as shown separately below.

Pro forma interest expense adjustment was calculated as follows (in thousands):

 

     Fiscal Year Ended
September 25, 2011
(pro forma)
    Thirteen Weeks Ended
December 25, 2011
(pro forma)
 

Add Private Notes interest expense

   $ 3,400      $ 850   

Add Private Notes discount amortization expense

     1,364        341   
  

 

 

   

 

 

 

Pro forma interest expense adjustment

   $     4,764 (c1)   $     1,191 (c7)
  

 

 

   

 

 

 

The sale of $40,000,000 aggregate principal amount of the Private Notes and the Warrants were recorded based on fair value at the time of issuance. The Warrants were accounted for as additional paid-in capital in the amount of $6,218,000, and the Private Notes were recorded in the amount of $33,182,000 with a related debt discount of $6,818,000. The debt discount will be amortized using the effective interest rate method. The market pricing assumptions for the Private Notes and Warrants used management’s best estimate of fair value based on market data. Actual fair value may vary depending on market conditions at the time of issuance. Dollar amounts are in thousands.

 

     As of
September 25,
2011
(pro forma)
    As of
December 25,
2011
(pro forma)
 

Proceeds received from the sale of $40,000,000 Private Notes

   $ 39,400 (c2)     39,400 (c8)

Warrants recorded in additional paid-in capital

     6,218 (c4)     6,218 (c10)

Private Notes

     33,182 (c3)     33,182 (c9)

Debt discount

     6,818        6,818   

Footnote D—The Outstanding 8.50% Notes Tender Offer

The pro forma financial information for the fiscal year ended September 25, 2011 and the thirteen weeks ended December 25, 2011 set forth below assumed that we purchased $26,666,000 aggregate principal amount of Outstanding 8.50% Notes for $20,000,000 of cash on September 27, 2010 (the first date of our 2011 fiscal year) and September 26, 2011 (the first date of our 2012 first fiscal quarter). The pro forma interest expense adjustment was determined by subtracting the interest expense related to the $26,666,000 aggregate principal amount of Outstanding 8.50% Notes retired, which includes the coupon rate of interest, debt discount amortization and amortization of loan fees.

The pro forma financial information assumed debt extinguishment accounting in accordance with FASB guidance. We may recognize a gain or loss on this debt extinguishment for accounting purposes, and all unamortized costs previously recorded with respect to the Outstanding 8.50% Notes, including the remaining associated debt discount, will be written-off.

 

8


Pro forma interest expense adjustment was calculated as follows (in thousands):

 

     Fiscal Year Ended
September 26, 2011
(pro forma)
    Thirteen Weeks Ended
December 25, 2011
(pro forma)
 

Subtract Outstanding 8.50% Notes retired interest expense

   $ (1,410 )   $ (567 )

Subtract Outstanding 8.50% Notes retired discount amortization expense

     (402 )     (170 )

Subtract Outstanding 8.50% Notes retired amortization of loan fees

     (60 )     (66 )
  

 

 

   

 

 

 

Pro forma interest expense adjustment

   $ (1,872 )(d1)   $ (803 )(d7)
  

 

 

   

 

 

 

The difference between the carrying value and the consideration given at the date of extinguishment was treated as a gain on extinguishment of debt. Dollar amounts are in thousands.

 

     As of
September 25,
2011
(pro forma)
    As of
December 25,
2011
(pro forma)
 

Retire $26,666,000 Outstanding 8.50% Notes with cash

    

Net carrying amount of $26,666,000 Outstanding 8.50% Notes, net of discount

   $ 22,878 (d4)     23,106 (d10)

Subtract consideration given

     (20,000 )(d2)      (20,000 ) (d8) 

Subtract Outstanding 8.50% Notes retired debt issuance costs

     (906 )(d3)     (841 )(d9)
  

 

 

   

 

 

 

Net gain on extinguishment of debt

   $ 1,972 (d5)     2,265 (d11)
  

 

 

   

 

 

 

Summary

The pro forma financial information set forth below includes the above-described components of the 3.25% Tender/Exchange Offer, Private Placement and Outstanding 8.50% Notes Tender Offer. The pro forma financial information for the fiscal year ended September 25, 2011 and the thirteen weeks ended December 25, 2011 assumed that we purchased $21,097,000 aggregate principal amount of Outstanding 3.25% Notes, exchanged $43,260,000 aggregate principal amount of Outstanding 3.25% Notes for $38,934,000 aggregate principal amount of New Notes, issued $40,000,000 of Private Notes for $39,400,000 of cash, and purchased $26,666,000 aggregate principal amount of Outstanding 8.50% Notes as of September 27, 2010 (the first date of our 2011 fiscal year) and September 26, 2011 (the first date of our 2012 first fiscal quarter). The pro forma net loss was determined by subtracting the interest expense related to the Outstanding 3.25% Notes and Outstanding 8.50% Notes retired, which includes the coupon rate of interest, debt discount amortization and amortization of loan fees, and adding the interest expense of the New Notes and the Private Notes, which includes the coupon rate of interest and debt discount amortization as shown separately below. Dollar amounts are in thousands except per share amounts.

 

    Fiscal Year Ended
September 25, 2011
    Thirteen Weeks Ended
December 25, 2011
 
    (actual)     (pro forma
adjustment)
    (pro forma)     (actual)     (pro forma
adjustment)
    (pro forma)  

OTHER DATA

           

Interest expense (A)

    15,065        470        15,535        4,283        (239     4,044   

Net loss

    (55,565 )     (470 )     (56,035 )     (12,476 )     239       (12,237 )

Per Share Information:

           

Net loss — diluted (C)

  $ (2.38 )   $ (0.02 )   $ (2.40 )   $ (0.53 )   $ (0.01 )   $ (0.52 )

Shareholders’ equity (book value) (B)

  $ 8.82      $ 0.30      $ 9.12      $ 8.28      $ 0.32     $ 8.60   

 

9


 

(A) Pro forma interest expense adjustment was calculated as follows (in thousands):

 

     Fiscal Year Ended
September 25, 2011
(pro forma)
    Thirteen Weeks Ended
December 25, 2011
(pro forma)
 

Subtract Outstanding 3.25% Notes retired interest expense

   $ (2,080 )   $ (522 )

Subtract Outstanding 3.25% Notes retired discount amortization expense

     (1,075 )     (261 )

Change in discount amortization expense due to the debt modification

     (2,108 )     (592 )

Subtract Outstanding 3.25% Notes retired and change in amortization of loan fees

     (468 )     (79 )

Subtract Outstanding 8.50% Notes retired interest expense

     (1,410     (567

Subtract Outstanding 8.50% Notes retired discount amortization expense

     (402     (170

Subtract Outstanding 8.50% Notes retired amortization of loan fees

     (60     (66

Add New Notes and Private Notes interest expense

     6,709        1,677   

Add New Notes and Private Notes discount amortization expense

     1,364        341   
  

 

 

   

 

 

 

Pro forma interest expense adjustment

   $ 470      $ (239
  

 

 

   

 

 

 

 

(B) Our pro forma shareholders’ equity (book value) per share for the fiscal year ended September 25, 2011 and the thirteen weeks ended December 25, 2011 assumes that we purchased $21,097,000 aggregate principal amount of Outstanding 3.25% Notes, exchanged $43,260,000 aggregate principal amount of Outstanding 3.25% Notes for $38,934,000 of aggregate principal amount of New Notes, issued $40,000,000 aggregate principal amount of Private Notes for $39,400,000 of cash, and purchased $26,666,000 aggregate principal amount of Outstanding 8.50% Notes on September 25, 2011 (the last date of our 2011 fiscal year) and December 25, 2011 (the last date of our 2012 first fiscal quarter), and includes any gain or loss on the purchase and exchange offers and approximately $3,900,000 in debt issuance fees that will be expensed when incurred.

 

(C) Per share data does not reflect the dilutive effect of potential common shares associated with the Warrants of 3,869,000 as they are antidilutive.

The pro forma financial information for the fiscal year ended September 25, 2011 and the thirteen weeks ended December 25, 2011 set forth below assumed that we exchanged $43,260,000 aggregate principal amount of Outstanding 3.25% Notes for $38,934,000 aggregate principal amount of New Notes on September 27, 2010 (the first date of our 2011 fiscal year) and September 26, 2011 (the first date of our 2012 first fiscal quarter). It was determined that the terms of the New Notes and Outstanding 3.25% Notes were not substantially different and therefore debt modification accounting was applied in accordance with FASB guidance. As a result, no gain or loss was recorded. The difference between the book value of the Outstanding 3.25% Notes and the par value of the New Notes issued in the exchange, along with the remaining discount on the Outstanding 3.25% Notes, will be accreted over the remaining term of the New Notes. Previously incurred debt issuance costs will also be amortized over the remaining term of the New Notes.

The pro forma interest expense adjustment was determined by subtracting the coupon rate of interest expense related to the aggregate principal amount of $43,260,000 of Outstanding 3.25% Notes and adding the interest expense assuming the issuance of $38,934,000 aggregate principal amount of New Notes, which includes the coupon rate of interest and the resulting debt discount amortization of the original and new debt instruments after the modification. We expect to incur approximately $3,900,000 in debt issuance fees that will be expensed when incurred.

 

10


The pro forma financial information for the Tender Option in the 3.25% Tender/Exchange Offer assumed debt extinguishment accounting in accordance with FASB guidance. For derecognition of the Outstanding 3.25% Notes, we applied authoritative guidance for accounting for convertible debt instruments that may be settled in cash upon conversion (including partial cash settlement). We may recognize a gain or loss on this debt extinguishment for accounting purposes, and all unamortized costs previously recorded with respect to the Outstanding 3.25% Notes, including the remaining associated debt discount, will be written-off.

The sale of $40,000,000 aggregate principal amount of the Private Notes and Warrants were recorded based on fair value at the time of issuance. The Warrants were accounted for as additional paid-in capital in the amount of $6,218,000, and the Private Notes were recorded in the amount of $33,182,000 with a related debt discount of $6,818,000. The debt discount will be amortized using the effective interest rate method. The market pricing assumptions for the Private Notes and Warrants used management’s best estimate of fair value based on market data. Actual fair value may vary depending on market conditions at time of issuance. Dollar amounts are in thousands.

The pro forma financial information for the Outstanding 8.50% Notes Tender Offer assumed debt extinguishment accounting in accordance with FASB guidance. We may recognize a gain or loss on this debt extinguishment for accounting purposes, and all unamortized costs previously recorded with respect to the Outstanding 3.25% Notes, including the remaining associated debt discount, will be written-off.

 

     As of
September 25, 2011
(pro forma)
    As of
December 25, 2011
(pro forma)
 

Retire $21,097,000 Outstanding 3.25% Notes with cash

    

Net carrying amount of $21,097,000 Outstanding 3.25% Notes, net of discount

   $ 19,662      $ 19,923   

Subtract fair value of Outstanding 3.25% Notes retired liability component

     (16,723     (16,723

Subtract Outstanding 3.25% Notes retired debt issuance costs

     (114 )     (94 )
  

 

 

   

 

 

 

Net gain on extinguishment of Outstanding 3.25% Notes retired

   $ 2,825      $ 3,106   
  

 

 

   

 

 

 

Retire $26,666,000 Outstanding 8.50% Notes with cash

    

Net carrying amount of $26,666,000 Outstanding 8.50% Notes, net of discount

   $ 22,878      $ 23,106   

Subtract consideration given

     (20,000     (20,000

Subtract Outstanding 8.50% Notes retired debt issuance costs

     (906 )     (841
  

 

 

   

 

 

 

Net gain on extinguishment of Outstanding 8.50% Notes retired

     1,972        2,265   
  

 

 

   

 

 

 

Net gain on extinguishment of debt

   $ 4,797      $ 5,371   
  

 

 

   

 

 

 

Fair value of consideration given to extinguish Outstanding 3.25% Notes

   $ 16,870      $ 16,870   

Subtract fair value of Outstanding 3.25% Notes liability component

     (16,723     (16,723
  

 

 

   

 

 

 

Reduction of additional paid in capital

   $ 147      $ 147   
  

 

 

   

 

 

 

Warrants recorded in additional paid-in capital

     (6,218 )     (6,218
  

 

 

   

 

 

 

Total increase in additional paid-in capital

   $ (6,071 )   $ (6,071
  

 

 

   

 

 

 

 

11


The pro forma shareholders’ equity (book value) was calculated as follows (in thousands, except per share data):

 

     As of
September 25,
2011
(pro forma)
    As of
December 25,
2011
(pro forma)
 

Reduction of additional paid-in capital due to extinguishment of Outstanding 3.25% Notes retired

   $ (147 )   $ (147 )

Add Warrants recorded in additional paid-in capital

     6,218        6,218   

Add Outstanding 3.25% Notes retired gain on extinguishment of debt

     2,825        3,106   

Add Outstanding 8.50% Notes retired gain on extinguishment of debt

     1,972        2,265   

Debt issuance expense

     (3,900 )     (3,900 )
  

 

 

   

 

 

 

Pro forma shareholders’ equity

(book value) adjustment

   $ 6,968      $ 7,542   
  

 

 

   

 

 

 

Shares of stock outstanding

     23,387,000        23,399,000   

Pro forma shareholders’ equity

(book value) adjustment (A)

   $ 0.30      $ 0.32   

 

(A) Per share data does not reflect the effect of potential common shares associated with the Warrants of 3,869,000.

 

12