Delaware
|
1-9516
|
13-3398766
|
||
(State
or Other Jurisdiction of
Incorporation)
|
(Commission
File Number)
|
(IRS
Employer
Identification
No.)
|
767
Fifth Avenue, Suite 4700, New
York, NY
10153
|
(Address
of Principal Executive Offices) (Zip
Code)
|
o
|
Written
communication pursuant to Rule 425 under the Securities Act (17 CFR
230.425)
|
o
|
Soliciting
material pursuant to Rule 14a-12 under the Exchange Act (17 CFR
240.14a-12)
|
o
|
Pre-commencement
communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR
240.14d-2(b))
|
o
|
Pre-commencement
communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR
240.13e-4(c))
|
Press
Release issued by Federal-Mogul Corporation dated February 24,
2009
|
(Registrant)
|
|||
|
By:
|
Icahn
Enterprises G.P. Inc.
|
|
its
General Partner
|
|||
|
By:
|
/s/ Dominick Ragone | |
Dominick
Ragone
|
|||
Principal
Financial Officer
|
|||
Financial Summary (in
$millions)
|
Three
Months
Ended |
12 Months
Ended
|
||||||||||||||
December
31
|
December
31
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
Net sales
|
$ | 1,319 | $ | 1,749 | $ | 6,866 | $ | 6,914 | ||||||||
Gross margin
|
183 | 275 | 1,124 | 1,185 | ||||||||||||
Adjusted gross margin
*
|
183 | 275 | 1,192 | 1,185 | ||||||||||||
Selling, general and
administrative expenses
|
161 | 201 | 774 | 828 | ||||||||||||
Impairment
charges
|
451 | 54 | 451 | 61 | ||||||||||||
Restructuring
charges
|
118 | 9 | 132 | 48 | ||||||||||||
Bankruptcy emergence gains
*
|
0 | 1,717 | 0 | 1,717 | ||||||||||||
Net (loss) /
income
|
(530 | ) | 1,390 | (468 | ) | 1,413 | ||||||||||
Adjusted net (loss) / income
*
|
(24 | ) | 11 | 113 | 75 | |||||||||||
Operational EBITDA
*
|
114 | 186 | 754 | 763 | ||||||||||||
Cash flow *
|
180 | (193 | ) | 321 | (228 | ) |
* | all non-GAAP measures explained on page 5 |
* | Explanation of non-GAAP measures |
Successor
Company |
Predecessor
Company |
Successor
Company |
Predecessor
Company |
|||||||||||||||||
Three Months
Ended
December 31 |
Twelve Months
Ended
December 31 |
|||||||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||||||
Net sales
|
$ | 1,319.2 | $ | 1,748.5 | $ | 6,865.6 | $ | 6,913.9 | ||||||||||||
Cost of products
sold
|
(1,136.4 | ) | (1,473.6 | ) | (5,741.9 | ) | (5,729.3 | ) | ||||||||||||
Gross margin
|
182.8 | 274.9 | 1,123.7 | 1,184.6 | ||||||||||||||||
Selling, general and
administrative expenses
|
(161.3 | ) | (200.9 | ) | (774.1 | ) | (828.2 | ) | ||||||||||||
Adjustment of assets to fair
value
|
(451.3 | ) | (54.3 | ) | (451.3 | ) | (61.3 | ) | ||||||||||||
Interest expense,
net
|
(43.0 | ) | (47.3 | ) | (180.2 | ) | (199.1 | ) | ||||||||||||
Amortization
expense
|
(19.0 | ) | (4.8 | ) | (75.7 | ) | (18.9 | ) | ||||||||||||
Chapter 11 and U.K.
Administration related reorganization expenses, net
|
(1.9 | ) | (24.2 | ) | (17.1 | ) | (80.7 | ) | ||||||||||||
Equity earnings of
unconsolidated affiliates
|
3.1 | 10.3 | 23.7 | 37.9 | ||||||||||||||||
Restructuring expense,
net
|
(118.1 | ) | (8.7 | ) | (132.1 | ) | (48.1 | ) | ||||||||||||
Gain on settlement of
liabilities subject to compromise
|
– | 760.7 | – | 760.7 | ||||||||||||||||
Fresh-start reporting
adjustments
|
– | 956.3 | – | 956.3 | ||||||||||||||||
Other income,
net
|
26.1 | 14.1 | 33.9 | 40.9 | ||||||||||||||||
(Loss) income before income
tax expense
|
(582.6 | ) | 1,676.1 | (449.2 | ) | 1,744.1 | ||||||||||||||
Income tax benefit
(expense)
|
53.0 | (285.9 | ) | (18.7 | ) | (331.8 | ) | |||||||||||||
Net (loss)
income
|
$ | (529.6 | ) | $ | 1,390.2 | $ | (467.9 | ) | $ | 1,412.3 | ||||||||||
(Loss) income per
common share:
|
||||||||||||||||||||
Basic
|
$ | (5.35 | ) | $ | 15.46 | $ | (4.69 | ) | $ | 15.74 | ||||||||||
Diluted
|
$ | (5.35 | ) | $ | 15.23 | $ | (4.69 | ) | $ | 15.46 | ||||||||||
Basic shares outstanding (in
millions)
|
98.9 | 89.9 | 99.7 | 89.7 | ||||||||||||||||
Diluted shares outstanding (in
millions)
|
99.3 | 91.3 | 100.0 | 91.3 |
Successor
Company
|
|||||||
December 31
2008 |
December 31
2007 |
||||||
Current
assets:
|
|||||||
Cash and
equivalents
|
$ | 888.2 | $ | 425.4 | |||
Accounts receivable,
net
|
938.7 | 1,095.9 | |||||
Inventories,
net
|
893.7 | 1,074.3 | |||||
Prepaid expenses and other
current assets
|
267.4 | 526.4 | |||||
Total current
assets
|
2,988.0 | 3,122.0 | |||||
Property, plant and equipment,
net
|
1,910.6 | 2,061.8 | |||||
Goodwill and other
indefinite-lived intangible assets
|
1,430.4 | 1,852.0 | |||||
Definite-lived intangible
assets, net
|
563.9 | 310.0 | |||||
Other noncurrent
assets
|
342.7 | 520.5 | |||||
$ | 7,235.6 | $ | 7,866.3 | ||||
Current
liabilities:
|
|||||||
Short-term debt, including
current portion of long-term debt
|
$ | 101.7 | $ | 117.8 | |||
Accounts
payable
|
622.5 | 726.6 | |||||
Accrued
liabilities
|
483.1 | 496.0 | |||||
Current portion of
postemployment benefit liability
|
61.0 | 61.2 | |||||
Other current
liabilities
|
173.8 | 167.3 | |||||
Total current
liabilities
|
1,442.1 | 1,568.9 | |||||
Long-term debt
|
2,768.0 | 2,517.6 | |||||
Postemployment
benefits
|
1,240.1 | 936.9 | |||||
Long-term portion of deferred
income taxes
|
553.4 | 331.4 | |||||
Other accrued
liabilities
|
235.9 | 300.3 | |||||
Minority interest in
consolidated subsidiaries
|
45.0 | 87.5 | |||||
Shareholders’
equity:
|
|||||||
Common stock
|
1.0 | 1.0 | |||||
Additional paid-in capital,
including warrants
|
2,122.7 | 2,122.7 | |||||
Accumulated
deficit
|
(467.9 | ) | – | ||||
Accumulated other
comprehensive loss
|
(688.0 | ) | – | ||||
Treasury stock, at
cost
|
(16.7 | ) | – | ||||
Total shareholders’
equity
|
951.1 | 2,123.7 | |||||
$ | 7,235.6 | $ | 7,866.3 | ||||
Successor
Company |
Predecessor
Company |
|||||||||
Year
Ended
December 31 |
||||||||||
2008
|
2007
|
|||||||||
Cash provided from (used by)
operating activities
|
||||||||||
Net (loss)
income
|
$ | (467.9 | ) | $ | 1,412.3 | |||||
Adjustments to reconcile net
(loss) income to net cash provided from (used by) operating
activities:
|
||||||||||
Depreciation and
amortization
|
349.5 | 353.7 | ||||||||
Gain on settlement of
liabilities subject to compromise
|
– | (760.7 | ) | |||||||
Fresh-start reporting
adjustments
|
– | (956.3 | ) | |||||||
Payments from (to) U.S.
Asbestos Trust
|
225.0 | (140.0 | ) | |||||||
Payments of interest on
pre-petition debt and notes
|
– | (132.3 | ) | |||||||
Payments to settle non-debt
liabilities subject to compromise
|
(22.9 | ) | (44.0 | ) | ||||||
Chapter 11 and U.K.
Administration related reorganization expenses
|
17.1 | 80.7 | ||||||||
Payments for Chapter 11 and
U.K. Administration related reorganization expenses
|
(47.9 | ) | (74.8 | ) | ||||||
Adjustment of assets to fair
value
|
451.3 | 61.3 | ||||||||
Restructuring charges,
net
|
132.1 | 48.1 | ||||||||
Payments against restructuring
reserves
|
(40.4 | ) | (66.7 | ) | ||||||
Gain on involuntary
conversion
|
(12.2 | ) | – | |||||||
Insurance proceeds from
involuntary conversion, excluding capital
|
24.0 | – | ||||||||
Gain on sale of assets and
businesses
|
– | (8.2 | ) | |||||||
Change in postemployment
benefits, including pensions
|
(10.8 | ) | 78.6 | |||||||
Changes in deferred
taxes
|
48.8 | 260.0 | ||||||||
Changes in operating assets
and liabilities:
|
||||||||||
Accounts
receivable
|
89.5 | (46.6 | ) | |||||||
Inventories
|
121.6 | 14.8 | ||||||||
Accounts
payable
|
(61.3 | ) | 123.6 | |||||||
Other assets and
liabilities
|
(168.1 | ) | (169.0 | ) | ||||||
Net cash provided from
operating activities
|
627.4 | 34.5 | ||||||||
Cash provided from (used by)
investing activities
|
||||||||||
Expenditures for property,
plant and equipment
|
(319.8 | ) | (309.5 | ) | ||||||
Net proceeds from the sale of
property, plant and equipment
|
12.5 | 25.8 | ||||||||
Insurance proceeds from
involuntary conversion of capital
|
6.0 | – | ||||||||
Net proceeds from sale of
business
|
– | 14.0 | ||||||||
Proceeds from sale of
investments
|
– | 13.8 | ||||||||
Payments to acquire
business
|
(4.7 | ) | (6.8 | ) | ||||||
Net cash used by investing
activities
|
(306.0 | ) | (262.7 | ) | ||||||
Cash provided from (used by)
financing activities
|
||||||||||
Proceeds from issuance of
emergence debt
|
2,082.0 | 2,668.8 | ||||||||
Repayment of Tranche A,
Revolver and PIK Notes
|
(1,790.8 | ) | – | |||||||
Payments to Predecessor
Company lenders
|
– | (2,700.7 | ) | |||||||
Proceeds from borrowings on
DIP credit facility
|
– | 669.4 | ||||||||
Principal payments on DIP
credit facility
|
– | (360.4 | ) | |||||||
Increase (decrease) in
short-term debt
|
(29.5 | ) | 65.7 | |||||||
Decrease in long-term
debt
|
(40.6 | ) | (15.0 | ) | ||||||
Treasury stock
purchase
|
(16.7 | ) | – | |||||||
Net payments from factoring
arrangements
|
(7.1 | ) | (43.0 | ) | ||||||
Debt refinance
fees
|
(0.8 | ) | – | |||||||
Debt issuance
fees
|
– | (19.8 | ) | |||||||
Net cash provided from
financing activities
|
196.5 | 265.0 | ||||||||
Effect of foreign currency
exchange rate fluctuations on cash
|
(55.1 | ) | 29.3 | |||||||
Increase in cash and
equivalents
|
462.8 | 66.1 | ||||||||
Cash and equivalents at
beginning of year
|
425.4 | 359.3 | ||||||||
Cash and equivalents at end of
year
|
$ | 888.2 | $ | 425.4 | ||||||
Successor
Company |
Predecessor
Company |
Successor
Company |
Predecessor
Company |
|||||||||||||||||
Three Months
Ended
December 31 |
Twelve Months
Ended
December 31 |
|||||||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||||||
Gross margin as
reported
|
$ | 182.8 | $ | 274.9 | $ | 1,123.7 | $ | 1,184.6 | ||||||||||||
Adjustment to exclude impact
of fresh-start valuation of inventory
|
– | – | 68.2 | – | ||||||||||||||||
Adjusted gross
margin
|
$ | 182.8 | $ | 274.9 | $ | 1,191.9 | $ | 1,184.6 | ||||||||||||
Net (loss)
income
|
$ | (529.6 | ) | $ | 1,390.2 | $ | (467.9 | ) | $ | 1,412.3 | ||||||||||
Adjustment to exclude impact
of fresh-start valuation of inventory
|
– | – | 68.2 | – | ||||||||||||||||
Gain on emergence from Chapter
11
|
(1,717.0 | )* | (1,717.0 | )* | ||||||||||||||||
Adjustment of assets to fair
value
|
451.3 | 54.3 | 451.3 | 61.3 | ||||||||||||||||
Restructuring expense,
net
|
118.1 | 8.7 | 132.1 | 48.1 | ||||||||||||||||
Income tax (benefit) expense
on adjustments
|
(64.0 | ) | 275.1 | (71.0 | ) | 270.1 | ||||||||||||||
Adjusted net (loss)
income
|
$ | (24.2 | ) | $ | 11.3 | $ | 112.7 | $ | 74.8 | |||||||||||
(Loss) income before income
taxes
|
$ | (582.6 | ) | $ | 1,676.1 | $ | (449.2 | ) | $ | 1,744.1 | ||||||||||
Depreciation and
amortization
|
83.7 | 89.3 | 349.5 | 353.7 | ||||||||||||||||
Chapter 11 and U.K.
Administration related reorganization expenses
|
1.9 | 24.2 | 17.1 | 80.7 | ||||||||||||||||
Gain on emergence from Chapter
11
|
– | (1,717.0 | )* | – | (1,717.0 | )* | ||||||||||||||
Interest expense,
net
|
43.0 | 47.3 | 180.2 | 199.1 | ||||||||||||||||
Adjustment of assets to fair
value
|
451.3 | 54.3 | 451.3 | 61.3 | ||||||||||||||||
Restructuring expense,
net
|
118.1 | 8.7 | 132.1 | 48.1 | ||||||||||||||||
Gain on sale of business /
divestiture
|
– | 3.7 | – | (8.2 | ) | |||||||||||||||
Fresh-start inventory
adjustment
|
– | – | 68.2 | – | ||||||||||||||||
Other
|
(1.6 | ) | (0.9 | ) | 4.5 | 1.4 | ||||||||||||||
Operational
EBITDA
|
$ | 113.8 | $ | 185.7 | $ | 753.7 | $ | 763.2 | ||||||||||||
Cash provided from (used by)
operating activities
|
$ | 252.1 | $ | (103.5 | ) | $ | 627.4 | $ | 34.5 | |||||||||||
Cash used by investing
activities
|
(72.0 | ) | (89.4 | ) | (306.0 | ) | (262.7 | ) | ||||||||||||
Cash
flow
|
$ | 180.1 | $ | (192.9 | ) | $ | 321.4 | $ | (228.2 | ) | ||||||||||
* | Combination of “Gain on liabilities subject to compromise” and “Fresh-Start reporting adjustments” as reflected on the Statements of Operations. |