e424b3
Filed Pursuant to Rule 424(b)(3)
Registration Statement No. 333-173037
PROSPECTUS SUPPLEMENT
(To Prospectus dated July 11, 2011)
MCJUNKIN RED MAN CORPORATION
$1,050,000,000
9.50% Senior Secured Notes due December 15, 2016
Attached hereto and incorporated by reference herein is our Current Report on Form 8-K,
filed with the Securities and Exchange Commission on August 12, 2011. This Prospectus Supplement is
not complete without, and may not be delivered or utilized except in connection with, the
Prospectus, dated July 11, 2011, with respect to the 9.50% Senior Secured Notes due December 15,
2016, including any amendments or supplements thereto.
INVESTING IN THE NOTES INVOLVES A HIGH DEGREE OF RISK. SEE RISK FACTORS BEGINNING ON
PAGE 11 OF THE PROSPECTUS FOR A DISCUSSION OF CERTAIN FACTORS THAT YOU SHOULD CONSIDER IN
CONNECTION WITH AN INVESTMENT IN THE NOTES.
Neither the Securities and Exchange Commission nor any state securities commission has
approved or disapproved of these securities or passed upon the accuracy or adequacy of this
prospectus. Any representation to the contrary is a criminal offense.
This prospectus has been prepared for and will be used by Goldman, Sachs & Co. in connection
with offers and sales of the notes in market-making transactions. These transactions may occur in
the open market or may be privately negotiated at prices related to prevailing market prices at the
time of sales or at negotiated prices. Goldman, Sachs & Co. may act as principal or agent in these
transactions. We will not receive any proceeds of such sales.
August 12, 2011
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): August 12, 2011
MCJUNKIN RED MAN HOLDING CORPORATION
(Exact name of registrant as specified in its charter)
|
|
|
|
|
Delaware
|
|
333-153091
|
|
20-5956993 |
(State or other jurisdiction of
|
|
|
|
(I.R.S. Employer |
incorporation)
|
|
|
|
Identification Number) |
(Commission File Number)
2 Houston Center
909 Fannin, Suite 3100, Houston, TX 77010
(Address of principal executive offices,
including zip code)
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):
o |
|
Written communications 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)) |
Item 2.02 Results of Operations and Financial Condition
On August 12, 2011, McJunkin Red Man Holding Corporation (the Company) issued a press release
announcing its financial results for the quarter ended June 30, 2011. A copy of the press release
is furnished as Exhibit 99.1 to this Form 8-K and is incorporated herein by reference.
The information in Item 2.02 of this current report or Form 8-k and Exhibit 99.1 attached hereto is
being furnished and is not deemed filed by the Company for purposes of Section 18 of the
Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that
section, nor is it deemed incorporated by reference into any filing under the Securities Exchange
Act of 1934, as amended.
Item 9.01 Financial Statements and Exhibits
The following exhibit is being furnished as part of this report:
99.1 |
|
Press Release of McJunkin Red Man Holding Corporation dated August 12, 2011 |
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: August 12, 2011
|
|
|
|
|
|
MCJUNKIN RED MAN HOLDING CORPORATION
|
|
|
By: |
/s/ Andrew R. Lane
|
|
|
|
Andrew R. Lane |
|
|
|
Chairman, President and Chief Executive Officer |
|
|
INDEX TO EXHIBITS
|
|
|
|
|
Exhibit No. |
|
Description |
|
99.1 |
|
|
Earnings Release of McJunkin Red Man Holding Corporation dated August 12, 2011 |
Exhibit 99.1
|
|
|
|
|
Investor Contact:
Cinda Bowling
Vice President Investor Relations
Cinda.Bowling@mrcpvf.com
P: 304-348-5877 |
Announcement
McJunkin Red Man Holding Corporation Announces
Second Quarter 2011 Financial Results
Houston, TX August 12, 2011: McJunkin Red Man Holding Corporation (MRC), the largest global
distributor of pipe, valves and fittings (PVF) and related products and services to the energy and
industrial sectors based on sales, today announced its second quarter 2011 financial results.
For the second quarter of 2011, the Company generated sales of $1.17 billion, up 26% from sales of
$927 million in the second quarter of 2010 and up 18% from sales of $992 million in the first
quarter of 2011. For the first six months of 2011 sales increased 21% to $2.16 billion from $1.79
billion during the first six months of 2010. These increases were primarily due to strengthening
in MRCs upstream and midstream end markets, which have been driven largely by improved activity
levels in the oil and natural gas shale regions, and improvements in the overall business
environment.
Gross margin was $173 million, or 14.8% of sales, in the second quarter of 2011, compared with
$117 million, or 12.7% of sales, in the second quarter of 2010, and $147 million, or 14.8% of
sales, in the first quarter of 2011. Gross margin for the first six months of 2011 was $320
million, or 14.8% of sales, compared to $247 million, or 13.8%, for the same period in 2010.
Beginning in the second quarter of 2011, we elected to reflect depreciation and amortization,
including the amortization of intangible assets, in our reported gross margins rather than as a
separate component of operating expenses. Gross margins referenced herein for prior periods have
been revised to reflect results on a consistent basis. In order to maintain the visibility of each
of the components of our gross margins, to facilitate more detailed period to period comparisons,
and to enable comparisons to our competitors who do not have such comparable expenses, we are also
reporting Adjusted Gross Margins, which exclude depreciation and amortization, as well as the
impact of our last-in, first-out (LIFO) inventory costing methodology. A reconciliation of
Adjusted Gross Margin to reported gross margins is included herein.
Commenting on the Companys results, Andrew R. Lane, Chairman, President and Chief Executive
Officer, stated, Our end markets in North America continue to improve. It was a solid quarter for
us with 26% year-on-year quarterly revenue growth and improved profitability. We increased our
inventories by $69 million during the quarter due to the increase in current and forecasted demand.
We expect a good level of activity in the second half of 2011.
For the second quarter of 2011, selling, general and administrative expenses (SG&A) increased $12
million (11%) compared to the same quarter in 2010. Compared to the first quarter of 2011, SG&A
expenses increased $8 million (8%). For the first six months of 2011, SG&A expenses increased $19
million (9%) over the comparable period in 2010. These increases are
attributable primarily to an increase in variable
personnel
expenses and the inclusion in 2011 of the on-going and one-time expenses relating to the mid-2010
acquisitions in the Eagle Ford and Bakken shales, and the June 2011 acquisition of Stainless Pipe
and Fittings in Australia.
The Company generated operating income of $50 million in the second quarter of 2011, as compared to
$7 million for the second quarter of 2010 and $32 million in the first quarter of 2011. For the
first six months of 2011, the Company generated operating income of $82 million, compared to
operating income of $29 million for the same period in 2010, an increase of $53 million.
The Companys net income for the second quarter of 2011 was $4.7 million, compared to a net loss of
$15.9 million for the second quarter of 2010 and a net loss of $1.1 million in the first quarter of
2011. For the first six months of 2011 the Companys net income was $3.6 million, compared to a
net loss of $27.8 million for the same period in 2010.
Adjusted EBITDA was $91 million for the second quarter of 2011, compared to $56 million for the
same period in 2010. See the table attached hereto for a reconciliation of Adjusted EBITDA to net
income and net loss. Sequentially, Adjusted EBITDA for the second quarter of 2011 increased by $31
million compared to the first quarter of 2011. Adjusted EBITDA was $151 million for the first six
months of 2011, compared to $105 million for the same period in 2010. The increase in Adjusted
EBITDA was due primarily to an increase in gross margins.
On June 8, we closed on our acquisition of Stainless Pipe and Fittings Australia (SPF). SPF
expands our presence in the active Australian market and provides us with an Asian PFF hub for
further PVF expansion as well as a Middle East base for further growth. The SPF acquisition is
very complementary to our 2009 acquisition of Transmark Fcx.
The Companys net working capital at June 30, 2011 was $975 million, compared to $843 million at
December 31, 2010. The current year increase is the result of improving business conditions
requiring greater working capital, as well as the June acquisition of SPF. These working capital
additions are seen in the cash used by operations for the second quarter of 2011, which was $57
million.
On June 14, 2011, MRC and certain of its subsidiaries entered into a new $1.05 billion asset based
revolving credit facility. The proceeds of this facility were used to replace the existing
operating lines in the U.S. and Canada, enabling us to streamline our capital structure while
extending maturities and reducing borrowing rates. In connection with the refinancing of these
previously existing credit facilities, we incurred a non-recurring, non-cash charge of $9.5 million
during the second quarter.
Mr. Lane continued, Im very pleased with the significant improvement in operating income from
last year and the positive net income for the quarter. The new $1.05 billion asset based revolving
credit facility is the second phase of our long term debt restructuring plan following our 2009
issuance of $1.05 billion of corporate bonds. We now have a capital structure in place that meets
our current needs through 2016. Im also very pleased to add SPF to MRC. The acquisition of SPF
is the next step in our international growth strategy and will lead to future growth in Australia,
Asia, and the Middle East.
About McJunkin Red Man
Headquartered in Houston, Texas with corporate offices in Charleston, West Virginia and Tulsa,
Oklahoma and operations centers in Calgary, Alberta, Canada and Bradford, United Kingdom, MRC is
the largest global distributor of pipe, valves and fittings (PVF) and related products and services
to the energy and industrial sectors, based on sales, and supplies these products and services
across each of the upstream, midstream and downstream markets.
Safe Harbor Statement
This announcement contains forward-looking statements within the meaning of Section 21E of the
Securities Exchange Act of 1934, as amended, including, for example, statements about the Companys
business strategy, its industry, its future profitability, growth in the Companys various markets
and the Companys expectations, beliefs, plans, strategies, objectives, prospects and assumptions.
These forward-looking statements are not guarantees of future performance. These statements
involve known and unknown risks, uncertainties and other factors that may cause the Companys
actual results and performance to be materially different from any future results or performance
expressed or implied by these forward-looking statements. For a discussion of key risk factors,
please see the risk factors disclosed in the Companys registration statement on Form S-4, which is
available on the SECs website at www.sec.gov and on the Companys website, www.mrcpvf.com.
Undue reliance should not be placed on the Companys forward-looking statements. Although
forward-looking statements reflect the Companys good faith beliefs, reliance should not be placed
on forward-looking statements because they involve known and unknown risks, uncertainties and other
factors, which may cause our actual results, performance or achievements to differ materially from
anticipated future results, performance or achievements expressed or implied by such
forward-looking statements. The Company undertakes no obligation to publicly update or revise any
forward-looking statement, whether as a result of new information, future events, changed
circumstances or otherwise.
www.mrcpvf.com
|
|
|
|
|
Houston Corporate Headquarters
|
|
Charleston Corporate Office
|
|
Tulsa Corporate Office |
2 Houston Center
|
|
835 Hillcrest Drive
|
|
8023 E. 63rd Place |
909 Fannin, Suite 3100
|
|
Charleston, WV 25311
|
|
Tulsa, OK 74133 |
Houston, TX 77010
|
|
P: 800.624.8603
|
|
P: 800.666.3776 |
P: 877-294-7574 |
|
|
|
|
McJunkin Red Man Holding Corporation
Condensed Consolidated Balance Sheet (Unaudited)
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
December 31, |
|
|
|
2011 |
|
|
2010 |
|
Assets |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash |
|
$ |
39,437 |
|
|
$ |
56,202 |
|
Accounts receivables, net |
|
|
708,563 |
|
|
|
596,404 |
|
Inventories, net |
|
|
852,161 |
|
|
|
765,367 |
|
Income taxes receivable |
|
|
29,504 |
|
|
|
32,593 |
|
Other current assets |
|
|
13,312 |
|
|
|
10,209 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
1,642,977 |
|
|
|
1,460,775 |
|
|
|
|
|
|
|
|
|
|
Other assets: |
|
|
|
|
|
|
|
|
Debt issuance costs, net |
|
|
28,294 |
|
|
|
32,211 |
|
Assets held for sale |
|
|
1,790 |
|
|
|
12,722 |
|
Other assets |
|
|
13,337 |
|
|
|
14,212 |
|
|
|
|
|
|
|
|
|
|
|
43,421 |
|
|
|
59,145 |
|
Fixed Assets: |
|
|
|
|
|
|
|
|
Property, plant and equipment, net |
|
|
108,921 |
|
|
|
104,725 |
|
|
|
|
|
|
|
|
|
|
Intangible assets: |
|
|
|
|
|
|
|
|
Goodwill |
|
|
561,783 |
|
|
|
549,384 |
|
Other intangible assets, net |
|
|
800,197 |
|
|
|
817,165 |
|
|
|
|
|
|
|
|
|
|
|
1,361,980 |
|
|
|
1,366,549 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
3,157,299 |
|
|
$ |
2,991,194 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and stockholders equity |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Trade accounts payable |
|
$ |
492,700 |
|
|
$ |
426,632 |
|
Accrued expenses and other liabilities |
|
|
99,093 |
|
|
|
102,807 |
|
Deferred revenue |
|
|
5,055 |
|
|
|
18,140 |
|
Deferred income taxes |
|
|
70,877 |
|
|
|
70,636 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
667,725 |
|
|
|
618,215 |
|
|
|
|
|
|
|
|
|
|
Long-term obligations: |
|
|
|
|
|
|
|
|
Long-term debt, net |
|
|
1,462,368 |
|
|
|
1,360,241 |
|
Deferred income taxes |
|
|
298,847 |
|
|
|
303,083 |
|
Other liabilities |
|
|
19,376 |
|
|
|
19,897 |
|
|
|
|
|
|
|
|
|
|
|
1,780,591 |
|
|
|
1,683,221 |
|
|
|
|
|
|
|
|
|
|
Stockholders equity |
|
|
708,983 |
|
|
|
689,758 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
3,157,299 |
|
|
$ |
2,991,194 |
|
|
|
|
|
|
|
|
McJunkin Red Man Holding Corporation
Condensed Consolidated Income Statement (Unaudited)
(Dollars in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
March 31, |
|
|
June 30, |
|
|
June 30, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2011 |
|
|
2010 |
|
|
Sales |
|
$ |
1,168,039 |
|
|
$ |
926,905 |
|
|
$ |
991,813 |
|
|
$ |
2,159,852 |
|
|
$ |
1,785,187 |
|
Cost of sales |
|
|
995,341 |
|
|
|
809,485 |
|
|
|
844,847 |
|
|
|
1,840,188 |
|
|
|
1,538,295 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
|
172,698 |
|
|
|
117,420 |
|
|
|
146,966 |
|
|
|
319,664 |
|
|
|
246,892 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
|
122,500 |
|
|
|
110,115 |
|
|
|
114,812 |
|
|
|
237,312 |
|
|
|
218,203 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
50,198 |
|
|
|
7,305 |
|
|
|
32,154 |
|
|
|
82,352 |
|
|
|
28,689 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(34,524 |
) |
|
|
(34,350 |
) |
|
|
(33,500 |
) |
|
|
(68,024 |
) |
|
|
(69,689 |
) |
Write off of debt issuance costs |
|
|
(9,450 |
) |
|
|
|
|
|
|
|
|
|
|
(9,450 |
) |
|
|
|
|
Change in fair value of derivative instruments |
|
|
1,624 |
|
|
|
(1,558 |
) |
|
|
1,868 |
|
|
|
3,492 |
|
|
|
(5,621 |
) |
Other, net |
|
|
(695 |
) |
|
|
1,273 |
|
|
|
(2,340 |
) |
|
|
(3,035 |
) |
|
|
913 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(43,045 |
) |
|
|
(34,635 |
) |
|
|
(33,972 |
) |
|
|
(77,017 |
) |
|
|
(74,397 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Loss) before income taxes |
|
|
7,153 |
|
|
|
(27,330 |
) |
|
|
(1,818 |
) |
|
|
5,335 |
|
|
|
(45,708 |
) |
Income tax (benefit) |
|
|
2,475 |
|
|
|
(11,407 |
) |
|
|
(690 |
) |
|
|
1,785 |
|
|
|
(17,885 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
4,678 |
|
|
$ |
(15,923 |
) |
|
$ |
(1,128 |
) |
|
$ |
3,550 |
|
|
$ |
(27,823 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic income (loss) per common share |
|
$ |
0.03 |
|
|
$ |
(0.09 |
) |
|
$ |
(0.01 |
) |
|
$ |
0.02 |
|
|
$ |
(0.16 |
) |
Diluted income (loss) per common share |
|
$ |
0.03 |
|
|
$ |
(0.09 |
) |
|
$ |
(0.01 |
) |
|
$ |
0.02 |
|
|
$ |
(0.16 |
) |
Dividends per common share |
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
McJunkin Red Man Holding Corporation
Condensed Consolidated Statement of Cash Flows (Unaudited)
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
|
2011 |
|
|
2010 |
|
Operating activities |
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
3,550 |
|
|
$ |
(27,823 |
) |
Adjustments to reconcile net income (loss) to net cash used in operations: |
|
|
|
|
|
|
|
|
Depreciation and amortization expense |
|
|
8,165 |
|
|
|
8,137 |
|
Amortization of intangibles |
|
|
25,068 |
|
|
|
27,360 |
|
Equity-based compensation expense |
|
|
2,442 |
|
|
|
2,166 |
|
Deferred income tax (benefit) expense |
|
|
(5,325 |
) |
|
|
3,001 |
|
Amortization of debt issuance costs |
|
|
5,373 |
|
|
|
5,878 |
|
Write off of debt issuance costs |
|
|
9,450 |
|
|
|
|
|
Increase in LIFO reserve |
|
|
27,700 |
|
|
|
36,968 |
|
Change in fair value of derivative instruments |
|
|
(3,492 |
) |
|
|
5,621 |
|
Hedge termination |
|
|
|
|
|
|
(24,797 |
) |
Provision for uncollectible accounts |
|
|
315 |
|
|
|
(2,044 |
) |
Write down of inventory |
|
|
|
|
|
|
362 |
|
Nonoperating losses and other items not providing cash |
|
|
1,148 |
|
|
|
(1,148 |
) |
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
(79,305 |
) |
|
|
(43,561 |
) |
Inventories |
|
|
(73,137 |
) |
|
|
(902 |
) |
Income taxes |
|
|
2,834 |
|
|
|
(7,675 |
) |
Other current assets |
|
|
(1,511 |
) |
|
|
(22 |
) |
Accounts payable |
|
|
39,654 |
|
|
|
27,402 |
|
Deferred revenue |
|
|
(13,101 |
) |
|
|
(3,057 |
) |
Accrued expenses and other current liabilities |
|
|
(7,184 |
) |
|
|
(6,771 |
) |
|
|
|
|
|
|
|
Net cash used in operations |
|
|
(57,356 |
) |
|
|
(905 |
) |
|
|
|
|
|
|
|
|
|
Investing activities |
|
|
|
|
|
|
|
|
Purchases of property, plant and equipment |
|
|
(5,318 |
) |
|
|
(7,269 |
) |
Proceeds
from the disposition of property, plant and equipment |
|
|
612 |
|
|
|
987 |
|
Acquisition of The South Texas Supply Company, Inc., net of cash acquired of $781 |
|
|
|
|
|
|
(2,938 |
) |
Acquisition of Stainless Pipe and Fittings Australia Pty. Ltd., net of cash acquired of $1,900 |
|
|
(35,305 |
) |
|
|
|
|
Proceeds from the sale of assets held for sale |
|
|
10,594 |
|
|
|
6,825 |
|
Other investment and notes receivable transactions |
|
|
961 |
|
|
|
(818 |
) |
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
(28,456 |
) |
|
|
(3,213 |
) |
|
|
|
|
|
|
|
|
|
Financing activities |
|
|
|
|
|
|
|
|
Net advances from (payments on) revolving credit facilities |
|
|
77,676 |
|
|
|
(49,762 |
) |
Proceeds from issuance of senior secured notes |
|
|
|
|
|
|
47,897 |
|
Debt issuance costs paid |
|
|
(9,131 |
) |
|
|
(1,660 |
) |
Proceeds from exercise of stock options |
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities |
|
|
68,548 |
|
|
|
(3,525 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Decrease) in cash |
|
|
(17,264 |
) |
|
|
(7,643 |
) |
Effect of foreign exchange rate on cash |
|
|
499 |
|
|
|
(3,742 |
) |
Cash beginning of period |
|
|
56,202 |
|
|
|
56,244 |
|
|
|
|
|
|
|
|
Cash end of period |
|
$ |
39,437 |
|
|
$ |
44,859 |
|
|
|
|
|
|
|
|
McJunkin Red Man Holding Corporation
Supplemental Information (Unaudited)
Calculation of Adjusted Gross Margin
(Dollars in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
March 31, |
|
|
June 30, |
|
|
June 30, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2011 |
|
|
2010 |
|
|
Gross margin, as reported |
|
$ |
172.7 |
|
|
$ |
117.4 |
|
|
$ |
147.0 |
|
|
$ |
319.7 |
|
|
$ |
246.9 |
|
Depreciation and amortization |
|
|
4.2 |
|
|
|
4.1 |
|
|
|
4.0 |
|
|
|
8.2 |
|
|
|
8.1 |
|
Amortization of intangibles |
|
|
12.7 |
|
|
|
13.6 |
|
|
|
12.4 |
|
|
|
25.1 |
|
|
|
27.4 |
|
Increase in LIFO reserve |
|
|
17.6 |
|
|
|
30.1 |
|
|
|
10.1 |
|
|
|
27.7 |
|
|
|
37.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Gross Margin |
|
$ |
207.2 |
|
|
$ |
165.2 |
|
|
$ |
173.5 |
|
|
$ |
380.7 |
|
|
$ |
319.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note to above:
We define Adjusted Gross Margin as reported gross margin plus depreciation and amortization,
amortization of intangibles, and LIFO expense. The Company has included Adjusted Gross Margin as a
supplemental disclosure because management believes Adjusted Gross Margin is a meaningful indicator
of our operating performance without regard to items such as amortization of intangibles and LIFO
impacts on cost of sales, that can vary substantially from company to company depending upon the
nature and extent of acquisitions they have been involved in and inventory costing methodology.
We sometimes use information derived from our consolidated financial information but not presented
in our financial statements prepared in accordance with U.S. generally accepted accounting
principles (GAAP). Certain of these data are considered non-GAAP financial measures under the
U.S. Securities and Exchange Commission rules. These non-GAAP financial measures supplement our
GAAP disclosures and should not be considered an alternative to GAAP measures. Above is a
presentation of Adjusted Gross Margin including a reconciliation to gross margin, as reported, the
most comparable GAAP measure. The following page includes a presentation of Adjusted EBITDA
including a reconciliation to net income.
McJunkin Red Man Holding Corporation
Supplemental Information (Unaudited)
Calculation of Adjusted EBITDA
(Dollars in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
March 31, |
|
|
June 30, |
|
|
June 30, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2011 |
|
|
2010 |
|
|
Net income (loss) |
|
$ |
4.7 |
|
|
$ |
(15.9 |
) |
|
$ |
(1.1 |
) |
|
$ |
3.6 |
|
|
$ |
(27.8 |
) |
Income tax expense (benefit) |
|
|
2.5 |
|
|
|
(11.4 |
) |
|
|
(0.7 |
) |
|
|
1.8 |
|
|
|
(17.9 |
) |
Interest expense |
|
|
34.5 |
|
|
|
34.3 |
|
|
|
33.5 |
|
|
|
68.0 |
|
|
|
69.7 |
|
Write off of debt issuance costs |
|
|
9.5 |
|
|
|
|
|
|
|
|
|
|
|
9.5 |
|
|
|
|
|
Depreciation and amortization |
|
|
4.2 |
|
|
|
4.1 |
|
|
|
4.0 |
|
|
|
8.2 |
|
|
|
8.1 |
|
Amortization of intangibles |
|
|
12.7 |
|
|
|
13.6 |
|
|
|
12.4 |
|
|
|
25.1 |
|
|
|
27.4 |
|
Increase in LIFO reserve |
|
|
17.6 |
|
|
|
30.1 |
|
|
|
10.1 |
|
|
|
27.7 |
|
|
|
37.0 |
|
Change in fair value of derivative instruments |
|
|
(1.6 |
) |
|
|
1.6 |
|
|
|
(1.9 |
) |
|
|
(3.5 |
) |
|
|
5.6 |
|
Share based compensation expense |
|
|
1.0 |
|
|
|
1.2 |
|
|
|
1.5 |
|
|
|
2.5 |
|
|
|
2.2 |
|
Legal and consulting expenses |
|
|
3.4 |
|
|
|
0.9 |
|
|
|
1.2 |
|
|
|
4.6 |
|
|
|
0.9 |
|
(Gains) losses on asset sales |
|
|
1.0 |
|
|
|
(0.1 |
) |
|
|
0.4 |
|
|
|
1.4 |
|
|
|
0.6 |
|
Other non-recurring and non-cash expenses (1) |
|
|
1.1 |
|
|
|
(2.3 |
) |
|
|
0.6 |
|
|
|
1.7 |
|
|
|
(1.2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA(2) |
|
$ |
90.6 |
|
|
$ |
56.1 |
|
|
$ |
60.0 |
|
|
$ |
150.6 |
|
|
$ |
104.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Other non-recurring and non-cash expenses include transaction-related expenses, pre-acquisition EBITDA of SPF, and other items added
back to net income pursuant to our debt agreements. |
|
(2) |
|
For purposes of computing Adjusted EBITDA, we have added back the increase in our LIFO reserve for all periods presented. Such
amounts would not be added back for similar calculations computed for purposes of the indenture governing the Companys senior secured
notes. |
Note to above:
Adjusted EBITDA consists of net income plus interest, income taxes, depreciation and amortization,
amortization of intangibles and other non-recurring, non-cash charges (such as gains/losses on the
early extinguishment of debt, changes in the fair value of derivative instruments and goodwill
impairment), and plus or minus the impact of our LIFO costing methodology. The adjustment for the
impact of our LIFO inventory costing methodology is something we elected to do beginning in the
second quarter of 2011 based on the non-cash nature of the charge and the significance of the
charge to our results. Adjusted EBITDA referenced herein for prior periods has been
revised to reflect the results on a consistent basis. The Company has included Adjusted
EBITDA as a supplemental disclosure because management believes Adjusted EBITDA is an important
measure under its indenture and ABL credit facility and provides investors a helpful measure for
comparing its operating performance with the performance of other companies that have different
financing and capital structures or tax rates.