EX-99.A 2 c72501exv99wa.htm EXHIBIT 99.A Filed by Bowne Pure Compliance
 

Exhibit 99.A
Unaudited Pro Forma Consolidated Financial Statement Information
Basis of Presentation
The accompanying unaudited pro forma consolidated financial statement information has been prepared to reflect the anticipated distribution by Hillenbrand Industries, Inc. (“Original Hillenbrand”) of all the shares of Batesville Holdings, Inc. (“Batesville”) to Original Hillenbrand’s shareholders (the “Batesville spin-off”). On the distribution date, Original Hillenbrand will distribute one share of common stock of Batesville for every share of Original Hillenbrand’s common stock held by shareholders as of the record date to be established by Original Hillenbrand’s Board of Directors. Original Hillenbrand has received a private letter ruling from the Internal Revenue Service to the effect that the distribution, together with certain related transactions, will qualify as a tax-free distribution for U.S. federal income tax purposes. In addition, Original Hillenbrand will receive an opinion of Bracewell & Giuliani LLP, counsel to Original Hillenbrand, addressing certain requirements, the satisfaction of which has been assumed in the private letter ruling, that must be met in order for the distribution to qualify as a tax-free distribution.
The following unaudited pro forma consolidated statements of income for the three-month periods ended December 31, 2007 and 2006, along with the years ended September 30, 2007, 2006 and 2005, have been derived from Original Hillenbrand’s historical financial statements as if the Batesville spin-off occurred as of the beginning of the earliest period presented. The unaudited pro forma consolidated balance sheet as of December 31, 2007 is prepared as if the Batesville spin-off occurred on December 31, 2007. In order to derive the pro forma financial information, the historical results of Original Hillenbrand are adjusted to eliminate the assets, liabilities and results of operations of Batesville’s business. Pro forma adjustments are described in the notes to unaudited pro forma consolidated financial statements.
Original Hillenbrand’s unaudited pro forma consolidated financial statements are presented for illustrative and informational purposes only and are not intended to represent or be indicative of the financial condition or results of operations which would actually have been recorded if the Batesville spin-off had occurred during the periods presented. In addition, these unaudited pro forma consolidated financial statements are not intended to represent Original Hillenbrand’s financial position or results of operations for any future date or period. These historical unaudited pro forma consolidated financial statements should be read in conjunction with Original Hillenbrand’s Form 10-K for the year ended September 30, 2007 and its Form 10-Q for the quarterly period ended December 31, 2007.

 

 


 

Unaudited Pro Forma Consolidated Statement of Income
Three-months ended December 31, 2007
                         
            Spin-off of        
Amounts in millions, except per share amounts   Historical     Batesville (a)     Pro Forma  
Net Revenues
                       
Health Care sales
  $ 229.5     $     $ 229.5  
Health Care rentals
    111.9             111.9  
Funeral Services sales
    162.9       (162.9 )      
 
                 
Total revenues
    504.3       (162.9 )     341.4  
Cost of Revenues
                       
Health Care cost of goods sold
    136.5             136.5  
Health Care rental expenses
    52.9             52.9  
Funeral Services cost of goods sold
    96.0       (96.0 )      
 
                 
Total cost of revenues
    285.4       (96.0 )     189.4  
 
                 
Gross Profit
    218.9       (66.9 )     152.0  
Other operating expenses
    153.7       (27.4 )(b)     126.3  
Special charges
    2.3             2.3  
 
                 
Operating Profit
    62.9       (39.5 )     23.4  
 
                 
Other income (expense), net:
                       
Interest expense
    (5.6 )           (5.6 )
Investment income and other
    12.1       (9.3 )(f)     2.8  
 
                 
Income Before Income Taxes
    69.4       (48.8 )     20.6  
Income tax expense
    24.6       (16.4 )(g)     8.2  
 
                 
Net Income
  $ 44.8     $ (32.4 )   $ 12.4  
 
                 
 
                       
Net Income per Common Share — Basic
  $ 0.72             $ 0.20  
 
                   
Net Income per Common Share — Diluted
  $ 0.72             $ 0.20  
 
                   
Average Common Shares Outstanding — Basic
    62.2               62.2  
 
                   
Average Common Shares Outstanding — Diluted
    62.4               62.4  
 
                   

 

 


 

Unaudited Pro Forma Consolidated Statement of Income
Three-months ended December 31, 2006
                         
            Spin-off of        
Amounts in millions, except per share amounts   Historical     Batesville (a)     Pro Forma  
Net Revenues
                       
Health Care sales
  $ 210.8     $     $ 210.8  
Health Care rentals
    110.2             110.2  
Funeral Services sales
    162.2       (162.2 )      
 
                 
Total revenues
    483.2       (162.2 )     321.0  
Cost of Revenues
                       
Health Care cost of goods sold
    122.4             122.4  
Health Care rental expenses
    53.2             53.2  
Funeral Services cost of goods sold
    93.4       (93.4 )      
 
                 
Total cost of revenues
    269.0       (93.4 )     175.6  
 
                 
Gross Profit
    214.2       (68.8 )     145.4  
Other operating expenses
    135.1       (24.7 )(b)     110.4  
 
                 
Operating Profit
    79.1       (44.1 )     35.0  
 
                 
Other income (expense), net:
                       
Interest expense
    (5.7 )           (5.7 )
Investment income and other
    8.8       (8.1 )(f)     0.7  
 
                 
Income Before Income Taxes
    82.2       (52.2 )     30.0  
Income tax expense
    30.3       (19.3 )(g)     11.0  
 
                 
Net Income
  $ 51.9     $ (32.9 )   $ 19.0  
 
                 
 
                       
Net Income per Common Share — Basic
  $ 0.84             $ 0.31  
 
                   
Net Income per Common Share — Diluted
  $ 0.84             $ 0.31  
 
                   
Average Common Shares Outstanding — Basic
    61.6               61.6  
 
                   
Average Common Shares Outstanding — Diluted
    61.8               61.8  
 
                   

 

 


 

Unaudited Pro Forma Consolidated Statement of Income
Year ended September 30, 2007
                         
            Spin-off of        
Amounts in millions, except per share amounts   Historical     Batesville (a)     Pro Forma  
Net Revenues
                       
Health Care sales
  $ 940.7     $     $ 940.7  
Health Care rentals
    415.8             415.8  
Funeral Service sales
    667.2       (667.2 )      
 
                 
Total revenues
    2,023.7       (667.2 )     1,356.5  
 
                 
Cost of Revenues
                       
Health Care cost of goods sold
    546.9             546.9  
Health Care rental expenses
    207.1             207.1  
Funeral Service cost of goods sold
    388.6       (388.6 )      
 
                 
Total cost of revenues
    1,142.6       (388.6 )     754.0  
 
                 
Gross Profit
    881.1       (278.6 )     602.5  
Other operating expenses
    604.4       (121.4 )(b)     483.0  
Litigation (credits) charge
    (1.2 )           (1.2 )
Special (credits) charges
    (0.2 )           (0.2 )
 
                 
Operating Profit
    278.1       (157.2 )     120.9  
Other income (expense), net:
                       
Interest expense
    (22.2 )           (22.2 )
Investment income and other
    35.6       (28.1 )(f)     7.5  
 
                 
Income from Continuing Operations Before Income Taxes
    291.5       (185.3 )     106.2  
Income tax expense
    100.9       (65.1 )(g)     35.8  
 
                 
Income from Continuing Operations
  $ 190.6     $ (120.2 )   $ 70.4  
 
                 
 
                       
Income from Continuing Operations per Common Share — Basic
  $ 3.08             $ 1.14  
 
                   
Income from Continuing Operations per Common Share — Diluted
  $ 3.07             $ 1.13  
 
                   
Average Common Shares Outstanding — Basic
    61.8               61.8  
 
                   
Average Common Shares Outstanding — Diluted
    62.1               62.1  
 
                   

 

 


 

Unaudited Pro Forma Consolidated Statement of Income
Year ended September 30, 2006
                         
            Spin-off of        
Amounts in millions, except per share amounts   Historical     Batesville (a)     Pro Forma  
Net Revenues
                       
Health Care sales
  $ 862.6     $     $ 862.6  
Health Care rentals
    425.7             425.7  
Funeral Service sales
    674.6       (674.6 )      
 
                 
Total revenues
    1,962.9       (674.6 )     1,288.3  
 
                 
Cost of Revenues
                       
Health Care cost of goods sold
    501.1             501.1  
Health Care rental expenses
    217.2             217.2  
Funeral Service cost of goods sold
    394.8       (394.8 )      
 
                 
Total cost of revenues
    1,113.1       (394.8 )     718.3  
 
                 
Gross Profit
    849.8       (279.8 )     570.0  
Other operating expenses
    529.1       (91.4 )(b)     437.7  
Litigation (credits) charge
    (2.3 )           (2.3 )
Special (credits) charges
    5.4             5.4  
 
                 
Operating Profit
    317.6       (188.4 )     129.2  
Other income (expense), net:
                       
Interest expense
    (21.3 )           (21.3 )
Investment income and other
    42.7       (35.3 )(f)     7.4  
 
                 
Income from Continuing Operations Before Income Taxes
    339.0       (223.7 )     115.3  
Income tax expense
    117.5       (80.7 )(g)     36.8  
 
                 
Income from Continuing Operations
  $ 221.5     $ (143.0 )   $ 78.5  
 
                 
 
                       
Income from Continuing Operations per Common Share — Basic
  $ 3.61             $ 1.28  
 
                   
Income from Continuing Operations per Common Share — Diluted
  $ 3.60             $ 1.27  
 
                   
Average Common Shares Outstanding — Basic
    61.5               61.5  
 
                   
Average Common Shares Outstanding — Diluted
    61.6               61.6  
 
                   

 

 


 

Unaudited Pro Forma Consolidated Statement of Income
Year ended September 30, 2005
                         
            Spin-off of        
Amounts in millions, except per share amounts   Historical     Batesville (a)     Pro Forma  
Net Revenues
                       
Health Care sales
  $ 810.9     $     $ 810.9  
Health Care rentals
    467.8             467.8  
Funeral Service sales
    659.4       (659.4 )      
 
                 
Total revenues
    1,938.1       (659.4 )     1,278.7  
 
                 
Cost of Revenues
                       
Health Care cost of goods sold
    481.5             481.5  
Health Care rental expenses
    222.7             222.7  
Funeral Service cost of goods sold
    393.4       (393.4 )      
 
                 
Total cost of revenues
    1,097.6       (393.4 )     704.2  
 
                 
Gross Profit
    840.5       (266.0 )     574.5  
Other operating expenses
    555.7       (88.3 )(b)     467.4  
Litigation (credits) charge
    358.6             358.6  
Special (credits) charges
    36.3       (2.3 )     34.0  
 
                 
Operating Loss
    (110.1 )     (175.4 )     (285.5 )
Other income (expense), net:
                       
Interest expense
    (18.4 )           (18.4 )
Investment income and other
    12.6       (17.3 )(f)     (4.7 )
 
                 
Loss from Continuing Operations before Income Taxes
    (115.9 )     (192.7 )     (308.6 )
Income tax benefit
    (19.6 )     (69.6 )(g)     (89.2 )
 
                 
Loss from Continuing Operations
  $ (96.3 )   $ (123.1 )   $ (219.4 )
 
                 
 
                       
Loss from Continuing Operations per Common Share — Basic
  $ (1.56 )           $ (3.55 )
 
                   
Loss from Continuing Operations per Common Share — Diluted
  $ (1.56 )           $ (3.55 )
 
                   
Average Common Shares Outstanding — Basic
    61.8               61.8  
 
                   
Average Common Shares Outstanding — Diluted
    61.8               61.8  
 
                   

 

 


 

Unaudited Pro Forma Consolidated Balance Sheet
December 31, 2007
                                 
            Spin-off of     Pro Forma        
Amounts in millions   Historical     Batesville (a)     Adjustments     Pro Forma  
ASSETS
                               
Current Assets
                               
 
                               
Cash and cash equivalents
  $ 125.5     $ (11.8 )   $ (25.7 )(c)   $ 88.0  
Investment securities
    164.3             (129.0 )(e)     35.3  
Trade accounts receivable, net
    434.3       (93.4 )           340.9  
Inventories
    151.2       (48.7 )           102.5  
Deferred income taxes
    43.9       (17.0 )     (1.1 )(g)     25.8  
Other current assets
    22.5       (5.1 )           17.4  
 
                       
Total current assets
    941.7       (176.0 )     (155.8 )     609.9  
 
                       
 
                               
Equipment leased to others, net
    189.5                   189.5  
Property, net
    221.5       (87.5 )     (7.6 )(f)     126.4  
Investments
    59.0             (58.3 )(f)     0.7  
Intangible assets:
                               
Goodwill
    427.6       (5.7 )           421.9  
Software and other
    152.0       (16.3 )           135.7  
Notes receivable, net of discounts
    147.0       (5.5 )     (135.1 )(f)     6.4  
Prepaid pension costs
    1.0                   1.0  
Other assets
    25.7       (11.1 )     (0.2 )(h)     14.4  
 
                       
 
                               
Total Assets
  $ 2,165.0     $ (302.1 )   $ (357.0 )   $ 1,505.9  
 
                       
 
                               
LIABILITIES
                               
Current Liabilities
                               
 
                               
Trade accounts payable
  $ 89.9     $ (17.6 )   $     $ 72.3  
Short-term borrowings
    10.7                   10.7  
Accrued compensation
    87.3       (19.6 )           67.7  
Accrued litigation charge
    21.1                   21.1  
Accrued product warranties
    18.7                   18.7  
Accrued customer rebates
    22.3       (19.4 )           2.9  
Other current liabilities
    81.9       (16.1 )           65.8  
 
                       
Total current liabilities
    331.9       (72.7 )           259.2  
 
                       
 
                               
Long-term debt
    351.5             (250.9 )(h)     100.6  
 
                               
Accrued pension and postretirement benefits
    62.1       (27.2 )           34.9  
Deferred income taxes
    28.7       16.1       (3.4 )(g)     41.4  
Other long-term liabilities
    84.2       (34.5 )     (3.8 )(g)     45.9  
 
                       
Total Liabilities
    858.4       (118.3 )     (258.1 )     482.0  
 
                       
 
                               
Commitments and Contingencies
                               
 
                               
SHAREHOLDERS’ EQUITY
                               
Common stock
    4.4                   4.4  
Additional paid-in-capital
    103.0             7.0 (d)     110.0  
Retained earnings
    1,770.1       (195.5 )     (101.8 )(i)     1,472.8  
 
                               
Accumulated other comprehensive income
    2.6       11.7       (4.1 )(f)     10.2  
Treasury stock, at cost
    (573.5 )                 (573.5 )
 
                       
Total Shareholders’ Equity
    1,306.6       (183.8 )     (98.9 )     1,023.9  
 
                       
 
                               
Total Liabilities and Shareholders’ Equity
  $ 2,165.0     $ (302.1 )   $ (357.0 )   $ 1,505.9  
 
                       

 

 


 

Hillenbrand Industries, Inc.
Notes to Unaudited Pro Forma Consolidated Financial Statements
(Unaudited)
(a)  
Reflects the elimination of the financial results of operations, assets, liabilities and accumulated other comprehensive income amounts associated with Batesville Holdings, Inc. (“Batesville”) due to the spin-off of Batesville to Hillenbrand Industries, Inc. (“Original Hillenbrand”) shareholders (the “Distribution”).
 
(b)  
Reflects the elimination of the direct operating expenses of Batesville. The amount varies from the Batesville carve-out financial statements because certain corporate overhead expenses that were allocated to the Batesville carve out financial statements will be retained as ongoing expenses of Original Hillenbrand. These corporate overhead expenses are related primarily to corporate governance, general management, tax and investor relations, and were $11.7 million, $11.2 million and $13.2 million during fiscal years 2007, 2006 and 2005, respectively. For the three-month period ended December 31, 2007 and the year ended September 30, 2007, this adjustment also includes the elimination of $2.2 million and $11.8 million, respectively, of non-recurring costs related to the Batesville spin-off that were recognized in the historical financial statements of Original Hillenbrand.
 
(c)  
In addition to the non-recurring spin-off costs noted above, we expect to incur additional non-recurring costs related to the spin-off of Batesville of approximately $25.7 million during the remainder of fiscal 2008. As such, that $25.7 million has been reflected as a reduction of cash in the unaudited pro forma consolidated balance sheet.
 
(d)  
Original Hillenbrand and Batesville also expect to incur incremental non-cash charges related to the modification or acceleration of equity-based awards, subject to final approval by the Original Hillenbrand Board of Directors, in the range of $16 to $19 million. Of this amount, approximately $7 million is expected to be recognized by Original Hillenbrand as a one-time charge just prior to the Batesville spin-off and, as such, has been recognized as an adjustment in the unaudited pro forma consolidated balance sheet. Also included in the range above, a charge for unvested stock options is expected to have an aggregate impact on Original Hillenbrand’s future earnings of approximately $4 million, which will be recognized over a three year period but primarily in the initial year following the separation—the amounts of incremental future charges for unvested stock options are not recognized in the unaudited pro forma consolidated statements of income. The residual amount of the non-cash charges will be recognized by Batesville as a one-time charge. It should be noted that these non-cash charge amounts reflect estimates that are dependent upon the fair value of our common stock and could change depending on the actual fair value at the time of modification.

 

 


 

(e)  
Based upon available cash and short-term investment securities on hand at the Distribution, it is intended that both we and Batesville will have minimum cash and investment securities equivalent to our estimated normal operating cash needs. Should excess balances be available, they will be split among us and Batesville after taking into consideration certain funding requirements related to the spin-off, including the funding status of benefit plans and certain other factors. A formula will be included in the Distribution Agreement to define the specific split of cash and short-term investment balances at the Distribution. For the purposes of the unaudited pro forma consolidated balance sheet included herein, that formula has been applied to the related balances at December 31, 2007, and the resulting amount of cash and investment securities that would have been contributed to Batesville had the separation occurred on that date is reflected as a pro forma adjustment to investment securities of $129.0 million. As a result of that contribution of cash and investment securities at the Distribution and the removal of Batesville’s positive cash flows, our cash and investment securities balances will be lower after the Distribution than immediately before. Accordingly, interest earnings on such balances are expected to decline. No adjustment, however, has been made to reflect such lower interest earnings in the unaudited pro forma consolidated statements of income as we are unable to estimate the specific impact to such historical earnings.
 
(f)  
In conjunction with the Distribution, we will contribute certain assets to Batesville. Among those assets to be contributed are ownership interests in a corporate conference center and company owned aircraft, recorded at $7.6 million. Additionally, we will contribute investments in limited partnerships, along with preferred stock and stock warrants of FFS Holdings, Inc. (“FFS”), valued at $58.3 million. Finally, notes receivable from FFS of $135.1 million will also be contributed to Batesville. As a result of those contributions, unrealized gains of $4.1 million included in accumulated other comprehensive income at December 31, 2007 are also reflected as an adjustment in the unaudited pro forma consolidated balance sheet. Also, the unaudited pro forma consolidated statements of income reflect the removal of interest income and investment earnings related to those investments during each period presented.
 
(g)  
The pro forma adjustments to income taxes reflect the estimated income tax effects of the elimination of the Batesville business and the contributions of assets as described in the Notes above. It should be noted, however, that the effective income tax rates ultimately reflected in the adjusted pro forma results include the impact of certain historical favorable discrete income tax adjustments which are not expected to be incurred in future periods. As such, the effective income tax rates reflected in the adjusted pro forma results may not be indicative of future tax rates incurred by Original Hillenbrand after the Batesville spin-off.

 

 


 

(h)  
In order to derive the desired capital structure for Original Hillenbrand and Batesville following the Distribution, immediately prior to the spin-off of Batesville, Batesville will pay to us a dividend of $250.0 million, and we will repay outstanding borrowings with a face value of $250.0 million. Accordingly, the long-term debt and the related interest rate swap agreements and deferred financing fees associated with such debt have been eliminated from Original Hillenbrand’s pro forma balance sheet. The interest expense associated with this long-term debt was $14.7 million, $13.2 million, and $9.3 million for the fiscal years ended September 30, 2007, 2006, and 2005. In accordance with EITF Issue No. 87-24, “Allocation of Interest to Discontinued Operations,” the historical interest expense incurred on this long-term debt will be included in income from continuing operations for historical comparative periods presented after the spin-off. While we expect the repayment of this long-term debt to reduce annual interest expense by $10 to $15 million in annual periods following the spin-off, we have not adjusted the unaudited pro forma consolidated statements of income to reflect that expected decline in interest expense.
 
(i)  
Reflects the net amount of contributions to Batesville and additional non-recurring separation costs to be incurred by Original Hillenbrand to complete the Batesville spin-off.