UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K/A
(Amendment No. 1)
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of Earliest Event Reported): November 2, 2012
Loral Space & Communications Inc.
(Exact name of registrant as specified in its charter)
Delaware | 1-14180 | 87-0748324 | ||
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(I.R.S. Employer Identification No.) | ||
600 Third Avenue New York, New York |
10016 | |||
(Address of principal executive offices) | (Zip Code) |
Registrants telephone number, including area code: (212) 697-1105
Not Applicable
Former name or former address, if changed since last report
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Explanatory Note
On November 14, 2012, pursuant to Securities Exchange Act of 1934 Release No. 68224, the Securities and Exchange Commission (the SEC) issued an Order under Section 17A and Section 36 of the Securities Exchange Act of 1934 Granting Exemptions from Specified Provisions of the Exchange Act and Certain Rules Thereunder (the Hurricane Sandy Order). Under the Hurricane Sandy Order, the SEC granted exemption from any requirement to file or furnish materials with the SEC for the period from and including October 29, 2012 to November 20, 2012 for registrants not able to meet a filing deadline due to Hurricane Sandy and its aftermath, where certain conditions are satisfied (the Hurricane Sandy Order Conditions).
As explained below, Loral Space & Communications Inc. (the Company) satisfies the Hurricane Sandy Order Conditions, and is relying on the Hurricane Sandy Order, with respect to the filing of the unaudited pro forma financial information required pursuant to Item 9.01(b) of Form 8-K (the Pro Forma Financial Information) in the Current Report on Form 8-K (the SS/L Sale Form 8-K) filed by the Company on November 8, 2012 reporting the completion of the Companys sale of its wholly-owned subsidiary, Space/Systems Loral, LLC (formerly known as Space/Systems Loral, Inc.) (SS/L).
As a result of the effects of Hurricane Sandy and its aftermath, the Company was unable to include in the SS/L Sale Form 8-K the Pro Forma Financial Information. The Companys headquarters are located in New York City. In anticipation of the Hurricanes arrival, New York area public transportation systems were shutdown starting on Sunday, October 28, 2012 and remained either shutdown completely or with only limited service for much of the entire week of October 28, 2012, which made it impossible or exceedingly difficult for employees to travel to the Companys offices. Moreover, the Company determined that it would not be safe for its employees to travel to the Companys headquarters in advance of the arrival of Hurricane Sandy. After the Hurricane, although some of the Companys personnel were able to return to their offices, the Companys telephone and computer systems remained inoperable for a few days following the storm. In addition, certain employees of the Company who were critical to the preparation of the Pro Forma Financial Information were personally affected by the Hurricane such that they were unable to work on the Pro Forma Financial Information for a number of days following the storm and thus were inhibited in their ability to devote the substantial amount of time necessary to complete the Pro Forma Financial Information.
In addition, the Pro Forma Financial Information is derived from and dependent upon the financial statements of the Company contained in the Companys Quarterly Report on Form 10-Q for the quarter ended September 30, 2012 (the Affected Form 10-Q). Because of the effects of Hurricane Sandy and its aftermath, the Company was unable to file the Affected Form 10-Q by the prescribed due date (November 9, 2012). Prior to issuance of the Hurricane Sandy Order, the Company filed a Notification of Late Filing on Form 12b-25 with respect to the Affected Form 10-Q and did, in fact, timely file the Affected Form 10-Q on November 14, 2012. The Affected Form 10-Q having been filed, the Company is now filing the Pro Forma Financial Information in this Current Report on Form 8-K/A.
As more fully discussed below, the Company is filing this Current Report on Form 8-K/A to amend Item 9.01 of the SS/L Sale Form 8-K to present the Pro Forma Financial Information.
Item 2.01. | Completion of Acquisition or Disposition of Assets. |
This Current Report on Form 8-K/A is being filed as an amendment to the SS/L Sale Form 8-K filed by the Company with the Securities and Exchange Commission on November 8, 2012 reporting the completion of the Companys sale of its wholly-owned subsidiary, SS/L. In the SS/L Sale Form 8-K, the Company stated that it intended to file the required pro forma financial information by amendment. This Current Report on Form 8-K/A amends and restates Item 9.01 of the SS/L Sale Form 8-K to present the required Pro Forma Financial Information, which is filed as an exhibit hereto and is incorporated herein by reference. All other items in the SS/L Form 8-K remain the same and are hereby incorporated by reference into this Current Report on Form 8-K/A.
Item 9.01. | Financial Statements and Exhibits. |
(b) | Pro Forma Financial Information. The unaudited pro forma financial information of Loral Space & Communications Inc. as of September 30, 2012 and for the nine months ended September 30, 2012 and the years ended December 31, 2011, 2010 and 2009, giving effect to the sale of Space Systems/Loral, LLC is filed as Exhibit 99.1. |
(d) | Exhibits. The following exhibit is furnished with this Form 8-K/A. |
Exhibit No. |
Description | |
99.1 | Unaudited pro forma financial information of Loral Space & Communications Inc. as of September 30, 2012 and for the nine months ended September 30, 2012 and the years ended December 31, 2011, 2010 and 2009, giving effect to the sale of Space Systems/Loral, LLC |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Date: November 21, 2012 | LORAL SPACE & COMMUNICATIONS INC. | |||||
By: | /s/ Harvey B. Rein | |||||
Name: Harvey B. Rein | ||||||
Title: Senior Vice President and Chief Financial Officer |
Exhibit Index
Exhibit No. |
Description | |
99.1 | Unaudited pro forma financial information of Loral Space & Communications Inc. as of September 30, 2012 and for the nine months ended September 30, 2012 and the years ended December 31, 2011, 2010 and 2009, giving effect to the sale of Space Systems/Loral, LLC |
Exhibit 99.1
PRO FORMA EFFECT ON LORAL SPACE & COMMUNICATIONS INC.
OF THE SALE OF SPACE SYSTEMS/LORAL, LLC
Unaudited Pro Forma Condensed Consolidated Financial Information
The following unaudited pro forma condensed consolidated statements of operations for the nine months ended September 30, 2012 and the years ended December 31, 2011, 2010 and 2009 and the unaudited pro forma condensed consolidated balance sheet as of September 30, 2012 give effect to the sale (the Sale) by Loral Space & Communications Inc. (Loral) of its wholly-owned subsidiary, Space Systems/Loral, LLC (formerly known as Space Systems/Loral, Inc.) (SS/L), to MDA Communications Holdings, Inc. (MDA Holdings), a subsidiary of MacDonald, Dettwiler and Associates Ltd. (MDA), and the special distribution to shareholders in connection with the receipt of proceeds from the Sale. Pursuant to the purchase agreement (the Purchase Agreement), dated June 26, 2012, by and among Loral, SS/L, MDA and MDA Holdings, as amended on October 30, 2012, in a series of transactions described below, Loral received total cash payments of $967.9 million plus a three-year promissory note in the principal amount of $101 million for the purchase of certain real estate used in connection with SS/Ls business.
Prior to the Sale, SS/L (i) was converted into a limited liability company, (ii) transferred the real estate owned by it to a newly formed limited liability company (Land LLC), (iii) distributed the equity interests in Land LLC to Loral, and (iv) issued to Loral promissory notes in an aggregate amount equal to $193.9 million (the Closing Notes). The Closing Notes were issued to satisfy SS/Ls obligations under the Purchase Agreement to repay intercompany balances due Loral and to pay Loral a cash dividend, which included per diem amounts provided for in the Purchase Agreement. Immediately following the Sale, SS/L repaid the Closing Notes for an aggregate cash amount equal to $193.9 million.
At closing of the Sale, Loral received (i) $774 million from MDA Holdings for the purchase of the equity interests in SS/L and (ii) a promissory note, dated November 2, 2012, issued by MDA for $101 million (the Land Note) for the purchase of the equity interests in Land LLC.
On November 7, 2012, in connection with the receipt of the proceeds from the Sale, our Board of Directors declared a special distribution of $29.00 per share for an aggregate distribution of $899.3 million (the Distribution). The Distribution will be paid on December 4, 2012 to holders of record of Loral voting and non-voting common stock as of November 19, 2012. In accordance with Lorals stock incentive plan, an equitable adjustment will be made to outstanding stock-based awards to reflect the Distribution.
The unaudited pro forma condensed consolidated financial information is based on the historical consolidated financial statements of Loral. The unaudited pro forma condensed consolidated statements of operations for the nine months ended September 30, 2012 and the year ended December 31, 2011 give effect to the Sale as if it had occurred on January 1, 2011 and the unaudited pro forma condensed consolidated balance sheet gives effect to the Sale and Distribution as if they had occurred on September 30, 2012. The unaudited pro forma condensed consolidated statements of operations for the years ended December 31, 2010 and 2009 are presented on a continuing operations basis. The unaudited pro forma condensed consolidated financial information is not necessarily indicative of the financial position or results of operations that would actually have occurred had the Sale and Distribution been consummated as of the date or as of the beginning of the periods presented, nor is it necessarily indicative of future operating results or financial position.
Assumptions underlying the pro forma adjustments are described in the accompanying notes which should be read in conjunction with this unaudited pro forma condensed consolidated financial information. You should read the unaudited pro forma condensed consolidated financial information and the related notes thereto in conjunction with the historical consolidated financial statements and related notes thereto of Loral included in its Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2012 and its Annual Reports on Form 10-K for the years ended December 31, 2011, 2010 and 2009.
Page 1 of 8
Loral Space & Communications Inc.
Unaudited Pro Forma Condensed Consolidated Statement of Operations
(in thousands, except share data)
Nine Months Ended September 30, 2012 | ||||||||||||||||
Historical Consolidated Loral |
Discontinued Operations (a) |
Pro Forma Adjustments |
Pro Forma | |||||||||||||
Selling, general and administrative expenses |
$ | (19,191 | ) | $ | 5,800 | (b) | $ | (13,391 | ) | |||||||
|
|
|
|
|
|
|
|
|||||||||
Operating loss |
(19,191 | ) | 5,800 | (13,391 | ) | |||||||||||
Interest and investment income |
1,313 | 313 | (e) | 1,626 | ||||||||||||
Interest expense |
(87 | ) | (87 | ) | ||||||||||||
Other expense |
(3,498 | ) | (3,498 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Loss from continuing operations before income taxes and equity in net income of affiliates |
(21,463 | ) | 6,113 | (15,350 | ) | |||||||||||
Income tax benefit |
39,157 | (8,805 | ) (l) | 30,352 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income from continuing operations before equity in net income of affiliates |
17,694 | (2,692 | ) | 15,002 | ||||||||||||
Equity in net income of affiliates |
37,102 | 16,463 | (d) | 53,565 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income from continuing operations |
54,796 | 13,771 | 68,567 | |||||||||||||
Income from discontinued operations, net of tax |
17,716 | $ | (17,716 | ) | | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
72,512 | (17,716 | ) | 13,771 | 68,567 | |||||||||||
Net loss attributable to noncontrolling interest |
230 | (230 | ) | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income attributable to Loral |
$ | 72,742 | $ | (17,946 | ) | $ | 13,771 | $ | 68,567 | |||||||
|
|
|
|
|
|
|
|
|||||||||
Net income per share attributable to Loral common shareholders: |
||||||||||||||||
Basic |
||||||||||||||||
Income from continuing operations |
$ | 1.79 | $ | 2.23 | ||||||||||||
Income from discontinued operations, net of tax |
0.58 | | ||||||||||||||
|
|
|
|
|||||||||||||
Net income |
$ | 2.37 | $ | 2.23 | ||||||||||||
|
|
|
|
|||||||||||||
Diluted |
||||||||||||||||
Income from continuing operations |
$ | 1.76 | $ | 2.21 | ||||||||||||
Income from discontinued operations, net of tax |
0.58 | | ||||||||||||||
|
|
|
|
|||||||||||||
Net income |
$ | 2.34 | $ | 2.21 | ||||||||||||
|
|
|
|
|||||||||||||
Weighted average common shares outstanding: |
||||||||||||||||
Basic |
30,684 | 30,684 | ||||||||||||||
|
|
|
|
|||||||||||||
Diluted |
30,980 | 30,980 | ||||||||||||||
|
|
|
|
See notes to unaudited pro forma condensed consolidated financial information.
Page 2 of 8
Loral Space & Communications Inc.
Unaudited Pro Forma Condensed Consolidated Statement of Operations
(in thousands, except share data)
Year Ended December 31, 2011 | ||||||||||||||||
Historical Consolidated Loral |
Discontinued Operations (a) |
Pro Forma Adjustments |
Pro Forma | |||||||||||||
Revenues |
$ | 1,107,365 | $ | (1,107,365 | ) | $ | $ | | ||||||||
Cost of revenues |
(908,715 | ) | 908,715 | | ||||||||||||
Selling, general and administrative expenses |
(112,129 | ) | 93,784 | (18,345 | ) | |||||||||||
Gain on disposition of net assets |
6,913 | (1,795 | ) (c) | 5,118 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income (loss) |
93,434 | (104,866 | ) | (1,795 | ) | (13,227 | ) | |||||||||
Interest and investment income |
21,350 | (18,207 | ) | 750 | (e) | 3,893 | ||||||||||
Interest expense |
(2,688 | ) | 2,566 | (122 | ) | |||||||||||
Gain on litigation, net |
4,535 | 4,535 | ||||||||||||||
Other expense |
(6,641 | ) | (34 | ) | (6,675 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income (loss) before income taxes and equity in net income of affiliates |
109,990 | (120,541 | ) | (1,045 | ) | (11,596 | ) | |||||||||
Income tax provision |
(89,145 | ) | 47,072 | (6,801 | ) (l) | (48,874 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Income (loss) before equity in net income of affiliates |
20,845 | (73,469 | ) | (7,846 | ) | (60,470 | ) | |||||||||
Equity in net income of affiliates |
106,329 | 18,483 | (d) | 124,812 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
127,174 | (73,469 | ) | 10,637 | 64,342 | |||||||||||
Net income attributable to noncontrolling interest |
(497 | ) | 497 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income attributable to Loral |
$ | 126,677 | $ | (72,972 | ) | $ | 10,637 | $ | 64,342 | |||||||
|
|
|
|
|
|
|
|
|||||||||
Net income per share attributable to Loral common shareholders: |
||||||||||||||||
Basic |
$ | 4.13 | $ | 2.10 | ||||||||||||
|
|
|
|
|||||||||||||
Diluted |
$ | 3.92 | $ | 1.92 | ||||||||||||
|
|
|
|
|||||||||||||
Weighted average common shares outstanding: |
||||||||||||||||
Basic |
30,680 | 30,680 | ||||||||||||||
|
|
|
|
|||||||||||||
Diluted |
31,166 | 31,166 | ||||||||||||||
|
|
|
|
See notes to unaudited pro forma condensed consolidated financial information.
Page 3 of 8
Loral Space & Communications Inc.
Unaudited Pro Forma Condensed Consolidated Statement of Operations
(in thousands, except share data)
Year Ended December 31, 2010 | ||||||||||||
Historical Consolidated Loral |
Discontinued Operations (a) |
Continuing Operations |
||||||||||
Revenues |
$ | 1,158,985 | $ | (1,158,985 | ) | $ | | |||||
Cost of revenues |
(986,697 | ) | 986,697 | | ||||||||
Selling, general and administrative expenses |
(84,823 | ) | 65,351 | (19,472 | ) | |||||||
Directors indemnification expense |
(6,857 | ) | (6,857 | ) | ||||||||
|
|
|
|
|
|
|||||||
Operating income (loss) |
80,608 | (106,937 | ) | (26,329 | ) | |||||||
Interest and investment income |
13,550 | (12,299 | ) | 1,251 | ||||||||
Interest expense |
(3,143 | ) | 2,958 | (185 | ) | |||||||
Gain on litigation, net |
5,000 | 5,000 | ||||||||||
Other expense |
(2,921 | ) | 3 | (2,918 | ) | |||||||
|
|
|
|
|
|
|||||||
Income (loss) before income taxes and equity in net income of affiliates |
93,094 | (116,275 | ) | (23,181 | ) | |||||||
Income tax benefit |
308,622 | 16,523 | 325,145 | |||||||||
|
|
|
|
|
|
|||||||
Income before equity in net income of affiliates |
401,716 | (99,752 | ) | 301,964 | ||||||||
Equity in net income of affiliates |
85,625 | 85,625 | ||||||||||
|
|
|
|
|
|
|||||||
Net income |
487,341 | (99,752 | ) | 387,589 | ||||||||
Net income attributable to noncontrolling interest |
(495 | ) | 495 | | ||||||||
|
|
|
|
|
|
|||||||
Net income attributable to Loral |
$ | 486,846 | $ | (99,257 | ) | $ | 387,589 | |||||
|
|
|
|
|
|
|||||||
Net income per share attributable to Loral common shareholders: |
||||||||||||
Basic |
$ | 16.18 | $ | 12.88 | ||||||||
|
|
|
|
|||||||||
Diluted |
$ | 15.63 | $ | 12.41 | ||||||||
|
|
|
|
|||||||||
Weighted average common shares outstanding: |
||||||||||||
Basic |
30,085 | 30,085 | ||||||||||
|
|
|
|
|||||||||
Diluted |
30,887 | 30,887 | ||||||||||
|
|
|
|
See notes to unaudited pro forma condensed consolidated financial information.
Page 4 of 8
Loral Space & Communications Inc.
Unaudited Pro Forma Condensed Consolidated Statement of Operations
(in thousands, except share data)
Year Ended December 31, 2009 | ||||||||||||
Historical Consolidated Loral |
Discontinued Operations (a) |
Continuing Operations |
||||||||||
Revenues |
$ | 993,400 | $ | (993,400 | ) | $ | | |||||
Cost of revenues |
(880,486 | ) | 880,486 | | ||||||||
Selling, general and administrative expenses |
(92,703 | ) | 68,225 | (24,478 | ) | |||||||
|
|
|
|
|
|
|||||||
Operating income (loss) |
20,211 | (44,689 | ) | (24,478 | ) | |||||||
Interest and investment income |
8,307 | (7,040 | ) | 1,267 | ||||||||
Interest expense |
(1,422 | ) | 1,296 | (126 | ) | |||||||
Other expense |
(121 | ) | 121 | | ||||||||
|
|
|
|
|
|
|||||||
Income (loss) before income taxes and equity in net income of affiliates |
26,975 | (50,312 | ) | (23,337 | ) | |||||||
Income tax provision |
(5,571 | ) | 3,472 | (2,099 | ) | |||||||
|
|
|
|
|
|
|||||||
Income (loss) before equity in net income of affiliates |
21,404 | (46,840 | ) | (25,436 | ) | |||||||
Equity in net income of affiliates |
210,298 | 210,298 | ||||||||||
|
|
|
|
|
|
|||||||
Net income attributable to Loral |
$ | 231,702 | $ | (46,840 | ) | $ | 184,862 | |||||
|
|
|
|
|
|
|||||||
Net income per share attributable to Loral common shareholders: |
||||||||||||
Basic |
$ | 7.79 | $ | 6.21 | ||||||||
|
|
|
|
|||||||||
Diluted |
$ | 7.73 | $ | 6.17 | ||||||||
|
|
|
|
|||||||||
Weighted average common shares outstanding: |
||||||||||||
Basic |
29,761 | 29,761 | ||||||||||
|
|
|
|
|||||||||
Diluted |
29,981 | 29,981 | ||||||||||
|
|
|
|
See notes to unaudited pro forma condensed consolidated financial information.
Page 5 of 8
Loral Space & Communications Inc.
Unaudited Pro Forma Condensed Consolidated Balance Sheet
(In thousands, except share data)
As of September 30, 2012 | ||||||||||||||||
Historical Consolidated |
Held for Sale (a) |
Pro Forma Adjustments |
Pro Forma | |||||||||||||
ASSETS |
||||||||||||||||
Current assets: |
||||||||||||||||
Cash and cash equivalents |
$ | 53,932 | $ | 967,880 | (f) | 122,463 | ||||||||||
(899,349 | ) (g) | |||||||||||||||
Notes receivable |
23,953 | 23,953 | ||||||||||||||
Deferred tax assets |
152,488 | (137,517 | )(l) | 14,971 | ||||||||||||
Assets held-for-sale |
959,536 | $ | (959,536 | ) | | |||||||||||
Other current assets |
4,177 | 33,667 | (h) | 37,844 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total current assets |
1,194,086 | (959,536 | ) | (35,319 | ) | 199,231 | ||||||||||
Property, plant and equipment, net |
46 | 46 | ||||||||||||||
Long-term receivables |
| 67,333 | (h) | 67,333 | ||||||||||||
Investments in affiliates |
63,913 | 63,913 | ||||||||||||||
Long-term deferred tax assets |
144,215 | (47,754 | )(l) | 112,818 | ||||||||||||
16,357 | (m) | |||||||||||||||
Other assets |
2,613 | 2,613 | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total assets |
$ | 1,404,873 | $ | (959,536 | ) | $ | 617 | $ | 445,954 | |||||||
|
|
|
|
|
|
|
|
|||||||||
LIABILITIES AND EQUITY |
||||||||||||||||
Current liabilities: |
||||||||||||||||
Accrued employment costs |
$ | 9,489 | $ | 9,489 | ||||||||||||
Liabilities held-for-sale |
651,960 | $ | (651,960 | ) | | |||||||||||
Other current liabilities |
10,582 | $ | 111,676 | (i) | 122,258 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total current liabilities |
672,031 | (651,960 | ) | 111,676 | 131,747 | |||||||||||
Pension and other postretirement liabilities |
34,826 | 34,826 | ||||||||||||||
Long-term liabilities |
93,191 | 43,483 | (l) | 136,674 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total liabilities |
800,048 | (651,960 | ) | 155,159 | 303,247 | |||||||||||
Commitments and contingencies |
||||||||||||||||
Equity: |
||||||||||||||||
Intercompany investment |
(441,489 | ) | 441,489 | (j) | | |||||||||||
Loral shareholders equity: |
||||||||||||||||
Preferred stock, $0.01 par value, 10,000,000 shares authorized, no shares issued and outstanding |
| | ||||||||||||||
Common Stock: |
||||||||||||||||
Voting common stock, $.01 par value; 50,000,000 shares authorized, 21,402,082 issued |
214 | 214 | ||||||||||||||
Non-voting common stock, $.01 par value; 20,000,000 shares authorized, 9,505,673 issued and outstanding |
95 | 95 | ||||||||||||||
Paid-in capital |
1,010,752 | 16,357 | (m) | 1,027,109 | ||||||||||||
Treasury stock (at cost), 154,494 shares of voting common stock |
(9,592 | ) | (9,592 | ) | ||||||||||||
(Accumulated deficit) retained earnings |
(250,561 | ) | 307,164 | (k) | (842,746 | ) | ||||||||||
(899,349 | ) (g) | |||||||||||||||
Accumulated other comprehensive loss |
(146,979 | ) | 134,809 | (20,203 | ) (l) | (32,373 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Total shareholders equity attributable to Loral |
603,929 | (306,680 | ) | (154,542 | ) | 142,707 | ||||||||||
Noncontrolling interest |
896 | (896 | ) | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total equity |
604,825 | (307,576 | ) | (154,542 | ) | 142,707 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total liabilities and equity |
$ | 1,404,873 | $ | (959,536 | ) | $ | 617 | $ | 445,954 | |||||||
|
|
|
|
|
|
|
|
See notes to unaudited pro forma condensed consolidated financial information.
Page 6 of 8
Loral Space & Communications Inc.
Notes to Unaudited Pro Forma Condensed Consolidated Financial Information
(a) | The SS/L discontinued operations and the assets and liabilities held for sale have been presented separately on the accompanying unaudited condensed consolidated statements of operations and balance sheet, respectively, as a deduction from the Loral consolidated results as the first step in determining the pro forma continuing operations. |
(b) | Before the Sale, Loral charged SS/L for certain corporate office expenses. These expenses will be reflected as Loral expenses subsequent to the Sale. |
Loral and SS/L have entered into an agreement for Loral to provide certain transition services to SS/L and for SS/L to provide certain transition services to Loral for a limited period to end not later than December 31, 2014. Transition services income and expenses have been excluded from the pro forma statements of operations because they are non-recurring in nature and would be based on management estimates.
We expect to achieve cost savings at Loral after the Sale because of the decreased corporate headquarters responsibilities including reduced personnel. General and administrative expenses at Loral after a transition period subsequent to the Sale are estimated to be approximately $7 million per year, excluding costs related to the SS/L transaction and net of consulting fees from Telesat Canada (Telesat) of $5 million per year. Cost savings have not been reflected in the pro forma condensed consolidated statements of operations because they are based on management estimates.
Severance costs of $5.8 million related to the personnel reductions that generate these cost savings have been excluded from the pro forma condensed consolidated statements of operations for the nine months ended September 30, 2012 because they are non-recurring in nature.
(c) | During 2011, Loral sold to Telesat the portion of a satellite being built by SS/L for Loral. Included in Lorals gain in its historical financial statements was a reversal of previously eliminated profits of $1.8 million. If Loral did not own SS/L during 2011, this $1.8 million reversal of intercompany profit elimination would not have been recorded in 2011. |
(d) | Represents reversal of the profit elimination on sales from SS/L to Telesat, a 64% owned affiliate of Loral. In Lorals historical financial statements, Loral eliminated 64% of SS/Ls profits on sales to Telesat by reducing equity in net income of affiliates. |
(e) | Primarily represents interest income for the period on the Land Note. See Note (h) below. |
Page 7 of 8
(f) | Represents the proceeds from the Sale, which include (in thousands): |
Base price |
$ | 774,000 | ||||||
Closing Notes: |
||||||||
Excess cash dividend |
$ | 111,851 | ||||||
Per diem payments |
41,580 | |||||||
Intercompany settlement |
40,449 | |||||||
|
|
|||||||
Total Closing Notes |
193,880 | |||||||
|
|
|||||||
Total cash consideration |
967,880 | |||||||
Land Note (see Note (h)) |
101,000 | |||||||
|
|
|||||||
Total Sale consideration |
$ | 1,068,880 | ||||||
|
|
(g) | Represents the Distribution of $29.00 per share for an aggregate distribution of $899.3 million to holders of record of Loral voting and non-voting common stock and holders of equity based awards as of November 19, 2012. |
(h) | Represents current and long-term portions of the Land Note, which bears interest at the rate of 1% per annum and amortizes in three equal annual installments. |
(i) | Represents transaction costs of $35.3 million, estimated cash taxes payable on the Sale of $51.7 million and a $24.7 million liability related to certain contingencies and Loral indemnification of SS/L. These indemnification liabilities and contingencies are reflected at estimated fair value. |
(j) | Represents the elimination of Lorals investment in SS/L. |
(k) | Lorals estimated gain on the Sale is as follows (in thousands): |
Total Sale consideration (see Note (f)) |
$ | 1,068,880 | ||||||
Book value of net assets sold per below |
(441,489 | ) | ||||||
Less: |
||||||||
Contingencies and indemnification liabilities |
$ | (24,678 | ) | |||||
Tax provision |
(260,229 | ) | ||||||
Transaction costs |
(35,320 | ) | (320,227 | ) | ||||
|
|
|
|
|||||
Gain on Sale, after taxes |
$ | 307,164 | ||||||
|
|
|||||||
Net Assets Sold |
||||||||
Assets held-for-sale |
$ | 959,536 | ||||||
Add: Accumulated other comprehensive loss (before income taxes of $20,203) |
134,809 | |||||||
Less: Liabilities held-for-sale |
$ | (651,960 | ) | |||||
Noncontrolling interest |
(896 | ) | (652,856 | ) | ||||
|
|
|
|
|||||
$ | 441,489 | |||||||
|
|
|||||||
(l) | The unaudited pro forma balance sheet reflects adjustments to the tax assets and liabilities for the tax provision on the gain on Sale. The primary differences between the estimated cash taxes payable on the gain on Sale of $51.7 million (see Note i) and the tax provision on the gain on Sale of $260.2 million (see Note k) are due to differences in book and tax bases of SS/Ls assets and liabilities, use of Net Operating Losses and other tax credits and deferred tax liabilities on the Land Note. |
For purposes of the unaudited pro forma income statements, a statutory tax rate of 39% has been applied to the pro forma adjustments to pre-tax income and equity in net income of affiliates.
(m) | Represents the adjustment to paid-in capital for excess tax benefits realized from stock-based compensation as a result of cash taxes due on the gain on Sale. |
Page 8 of 8