Delaware | 1-15827 | 38-3519512 | ||
(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
One Village Center Drive, Van Buren Township, Michigan | 48111 | |
(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)) |
- 2 -
Item 2.01. Completion of Acquisition or Disposition of Assets | ||||||||
Item 9.01. Financial Statements and Exhibits | ||||||||
SIGNATURE | ||||||||
EXHIBIT INDEX | ||||||||
Unaudited Pro Forma Consolidated Financial Statements |
(a) | Not applicable. | |
(b) | Pro Forma Financial Information. | |
Unaudited Pro Forma Consolidated Financial Statements of the Company, including Unaudited Pro Forma Consolidated Statements of Operations for the nine months ended September 30, 2005 and the year ended December 31, 2004, Unaudited Pro Forma Consolidated Balance Sheet as of September 30, 2005, and Notes to Unaudited Pro Forma Consolidated Financial Statements, are included as Exhibit 99.1 hereto and are incorporated herein by reference. |
- 3 -
(d) | Exhibits. |
Exhibit No. | Description | |
99.1
|
Unaudited Pro Forma Consolidated Financial Statements of the Company. |
- 4 -
VISTEON CORPORATION |
||||
Date: November 22, 2005 | By: | /s/ William G. Quigley III | ||
William G. Quigley III | ||||
Vice President, Corporate Controller and Chief Accounting Officer |
- 5 -
Exhibit No. | Description | Page | ||
99.1
|
Unaudited Pro Forma Consolidated Financial Statements of Visteon Corporation. |
| the Company received a payment of $311 million (which is subject to post-closing adjustment); | |
| Ford forgave and assumed certain liabilities and obligations of the Company; | |
| ACH and Ford agreed to lease approximately 5,000 salaried employees of the Company and to terminate the lease by the Company of certain Ford hourly employees; | |
| the Company agreed to provide, at cost, certain transition services to ACH; | |
| the Company issued a warrant to Ford to purchase 25 million shares of the Companys common stock; | |
| Ford paid $400 million into an escrow account to be used for certain qualified restructuring expenses of the Company; | |
| Ford agreed to reimburse the Company for up to $150 million of qualifying severance costs associated with leased salaried employees; and | |
| the Funding Agreement and the Master Equipment Bailment Agreement dated as of March 10, 2005, and as amended, between the Company and Ford, and the related benefits provided by these agreements, were terminated. |
1
2
Nine Months Ended September 30, 2005 | ||||||||||||||||
As Reported | Adjustments | Notes | Pro Forma | Notes | ||||||||||||
Sales |
||||||||||||||||
Ford and affiliates |
$ | 9,126 | $ | (5,474 | ) | (1) | ||||||||||
378 | (2) | |||||||||||||||
175 | (3) | $ | 4,205 | |||||||||||||
Other customers |
4,985 | (611 | ) | (1) | 4,374 | |||||||||||
Total sales |
14,111 | (5,532 | ) | 8,579 | ||||||||||||
Costs and expenses |
||||||||||||||||
Costs of sales |
14,815 | $ | (5,745 | ) | (1) | |||||||||||
(11 | ) | (4) | ||||||||||||||
175 | (3) | 9,234 | ||||||||||||||
Selling, administrative and other expenses |
763 | (175 | ) | (3) | 588 | |||||||||||
Total costs and expenses |
15,578 | (5,756 | ) | 9,822 | ||||||||||||
Operating loss |
(1,467 | ) | 224 | (1,243 | ) | |||||||||||
Interest income |
16 | | 16 | |||||||||||||
Debt extinguishment cost |
| | | |||||||||||||
Interest expense |
114 | | 114 | |||||||||||||
Net interest expense and debt
extinguishment cost |
(98 | ) | | (98 | ) | |||||||||||
Equity in net income of affiliated
companies |
22 | | 22 | |||||||||||||
Loss before income taxes and minority
interests |
(1,543 | ) | 224 | (1,319 | ) | |||||||||||
Provision for income taxes |
41 | | (5) | 41 | ||||||||||||
Loss before minority interests |
(1,584 | ) | 224 | (1,360 | ) | |||||||||||
Minority interests in net income of
subsidiaries |
24 | | 24 | |||||||||||||
Net loss |
$ | (1,608 | ) | $ | 224 | (6) | $ | (1,384 | ) | (6), (12) | ||||||
Net Loss per share |
||||||||||||||||
Basic and Diluted (based on 125.8 million
shares outstanding) |
$ | (12.78 | ) | $ | 1.78 | $ | (11.00 | ) |
3
Year Ended December 31, 2004 | ||||||||||||||||
As Reported | Adjustments | Notes | Pro Forma | Notes | ||||||||||||
Sales |
||||||||||||||||
Ford and affiliates |
$ | 13,015 | $ | (8,305 | ) | (1) | ||||||||||
523 | (2) | |||||||||||||||
237 | (3) | $ | 5,470 | |||||||||||||
Other customers |
5,642 | (677 | ) | (1) | 4,965 | |||||||||||
Total sales |
18,657 | (8,222 | ) | 10,435 | ||||||||||||
Costs and expenses |
||||||||||||||||
Costs of sales |
18,151 | $ | (8,423 | ) | (1) | |||||||||||
(9 | ) | (4) | ||||||||||||||
237 | (3) | 9,956 | ||||||||||||||
Selling, administrative and other
expenses |
994 | (237 | ) | (3) | 757 | |||||||||||
Total costs and expenses |
19,145 | (8,432 | ) | 10,713 | ||||||||||||
Operating loss |
(488 | ) | 210 | (278 | ) | |||||||||||
Interest income |
19 | | 19 | |||||||||||||
Debt extinguishment cost |
11 | | 11 | |||||||||||||
Interest expense |
104 | | 104 | |||||||||||||
Net interest expense and debt
extinguishment cost |
(96 | ) | | (96 | ) | |||||||||||
Equity in net income of affiliated
companies |
45 | | 45 | |||||||||||||
Loss before income taxes and
minority interests |
(539 | ) | 210 | (329 | ) | |||||||||||
Provision for income taxes |
962 | | (5) | 962 | ||||||||||||
Loss before minority interests |
(1,501 | ) | 210 | (1,291 | ) | |||||||||||
Minority interests in net income of
subsidiaries |
35 | | 35 | |||||||||||||
Net loss |
$ | (1,536 | ) | $ | 210 | (6) | $ | (1,326 | ) | (6), (12) | ||||||
Net loss per share |
||||||||||||||||
Basic and diluted (based upon
125.3 million shares outstanding) |
$ | (12.26 | ) | $ | 1.68 | $ | (10.58 | ) |
4
As of September 30, 2005 | ||||||||||||||
As Reported | Adjustments | Notes | Pro Forma | |||||||||||
Assets |
||||||||||||||
Cash and cash equivalents |
$ | 898 | $ | | $ | 898 | ||||||||
Accounts receivable Ford and affiliates |
1,127 | | 1,127 | |||||||||||
Accounts receivable other customers |
1,196 | | 1,196 | |||||||||||
Total receivables, net |
2,323 | | 2,323 | |||||||||||
Inventories |
575 | | 575 | |||||||||||
Deferred income taxes |
35 | | 35 | |||||||||||
Assets held for sale |
329 | (329 | ) | (7) | ||||||||||
Prepaid expenses and other current assets |
235 | | 235 | |||||||||||
Total current assets |
4,395 | (329 | ) | 4,066 | ||||||||||
Equity in net assets of affiliated companies |
242 | | 242 | |||||||||||
Net property |
3,254 | | 3,254 | |||||||||||
Deferred income taxes |
136 | | 136 | |||||||||||
Assets held for sale |
623 | (623 | ) | (7) | 0 | |||||||||
Other assets |
173 | | 173 | |||||||||||
Total assets |
$ | 8,823 | $ | (952 | ) | $ | 7,871 | |||||||
Liabilities and Stockholders (Deficit) Equity |
||||||||||||||
Trade payables |
$ | 2,333 | $ | | $ | 2,333 | ||||||||
Accrued liabilities |
989 | (204 | ) | (8) | 785 | |||||||||
Income taxes payable |
8 | | 8 | |||||||||||
Liabilities associated with assets held for sale |
228 | (228 | ) | (9) | | |||||||||
Debt payable within one year |
433 | | 433 | |||||||||||
Total current liabilities |
3,991 | (432 | ) | 3,559 | ||||||||||
Long-term debt |
1,522 | | 1,522 | |||||||||||
Postretirement benefits other than pensions |
709 | | 709 | |||||||||||
Postretirement benefits payable to Ford |
94 | | 94 | |||||||||||
Deferred income taxes |
288 | | 288 | |||||||||||
Liabilities associated with assets held for sale |
2,448 | (2,448 | ) | (9) | | |||||||||
Other liabilities |
1,201 | 42 | (10) | 1,243 | ||||||||||
Total Liabilities |
10,253 | (2,838 | ) | 7,415 | ||||||||||
Stockholders (Deficit) Equity |
||||||||||||||
Capital stock |
||||||||||||||
Preferred stock, par value $1.00, 50 million shares authorized, none
outstanding |
| | | |||||||||||
Common stock, par value $1.00, 500 million shares authorized, 131
million shares issued, 129 million outstanding |
131 | | 131 | |||||||||||
Capital in excess of par value of stock |
3,394 | | 3,394 | |||||||||||
Accumulated other comprehensive (loss) income |
(147 | ) | | (147 | ) | |||||||||
Warrant granted to Ford |
| 86 | (11) | 86 | ||||||||||
Other |
(30 | ) | | (30 | ) | |||||||||
Accumulated deficit |
(4,778 | ) | 1,800 | (12) | (2,978 | ) | ||||||||
Total stockholders (deficit) equity |
(1,430 | ) | 1,886 | 456 | ||||||||||
Total liabilities and stockholders (deficit) equity |
$ | 8,823 | $ | (952 | ) | $ | 7,871 | |||||||
5
(1) | This adjustment reflects the elimination of sales and costs of sales of the facilities transferred to Ford pursuant to the Transactions. Costs of sales include materials, labor and related benefits, manufacturing overhead and other costs. This adjustment excludes the costs associated with certain Company salaried employees leased to ACH as described in Note 2 below. | |
(2) | This adjustment reflects the recovery of wages and benefits and other related costs for Company salaried employees leased to ACH under the Visteon Salaried Employee Lease Agreement, effective as of October 1, 2005, between the Company and ACH (Salaried Lease Agreement). Under the terms of the Salaried Lease Agreement, the Company will provide ACH with the services of salaried employees to enable ACH to conduct its business. The Company will lease salaried employees and provide agency employees to ACH at a rate approximately equal to the Companys cost until December 31, 2009, subject to certain options to extend this arrangement at cost plus a predetermined mark-up. Personnel and related costs for manufacturing and facilities and product development and engineering activities for the nine month period ended September 30, 2005 and the year ended December 31, 2004 are summarized as follows: |
September 30, 2005 | December 31, 2004 | |||||||
Manufacturing and facilities |
$ | 157 | $ | 223 | ||||
Product development and
engineering |
221 | 300 | ||||||
Total |
$ | 378 | $ | 523 | ||||
(3) | This adjustment reflects the recovery of personnel, including wages and benefits, and other costs for certain information technology and administrative support activities (such as accounting and human resource services) provided by the Company to ACH under both the Salaried Lease Agreement described above, and the Master Services Agreement, dated as of September 30, 2005, between the Company and ACH (Master Services Agreement). Under the terms of the Master Services Agreement, the Company will provide agreed upon services to ACH at a rate approximately equal to the Companys cost until such time as the services are no longer required by ACH but not later than December 31, 2008, subject to certain options to extend this arrangement at cost plus a predetermined mark-up. The adjustment to selling, administrative and other expenses represents a reclassification to reflect the costs of providing these services as costs of sales in the pro forma consolidated statements of operations. | |
(4) | This adjustment reflects the reduction in post-employment benefit expense related to certain salaried employee retiree obligations assumed by Ford pursuant to the Transactions for employees who retired on or before May 23, 2005. | |
(5) | No provision or other adjustments for taxes is included in the pro forma consolidated financial statements as any changes in deferred tax assets and liabilities are expected to be offset by changes in the deferred tax asset valuation allowance. |
6
(6) | No adjustment has been made to reflect the elimination of asset impairment charges of $920 million and $244 million for the nine months ended September 30, 2005 and the year ended December 31, 2004, respectively, related to the facilities transferred to ACH as part of the Transactions. Further, the As Reported results for the nine month period ended September 30, 2005 include reduced wage and benefits reimbursements to Ford of approximately $170 million for Company-assigned Ford-UAW hourly employees at the transferred facilities as provided for in the March 10, 2005 Funding Agreement with Ford; this agreement was terminated upon the closing of the Transactions. | |
(7) | This adjustment reflects the assets attributable to the facilities transferred pursuant to the Transactions. Assets Held for Sale are comprised of the following: |
September 30, 2005 | ||||
Portion attributable to current assets: |
||||
Inventories |
$ | 299 | ||
Other current assets |
30 | |||
Subtotal |
329 | |||
Portion attributable to non-current assets: |
||||
Net property, after asset impairment charge |
$ | 595 | ||
Other assets |
28 | |||
Subtotal |
623 | |||
Total Assets Held for Sale |
$ | 952 | ||
(8) | On September 30, 2005, Ford advanced the Company approximately $311 million (subject to post closing adjustment) for the estimated purchase price of inventories transferred as part of the Transactions, which amount is included in the Companys accrued liabilities as of September 30, 2005. This adjustment reflects the recognition of this advance, net of an estimate of post closing adjustments and transaction fees, as a component of the estimated gain from the Transactions as described in Note 12 below. |
(9) | This adjustment reflects Fords forgiveness and assumption of liabilities in connection with the Transactions. The Liabilities Associated with the Assets Held for Sale are comprised of the following: |
September 30, 2005 | ||||
Portion attributable to current liabilities: |
||||
Employee fringe benefits |
$ | 187 | ||
Other accrued liabilities |
41 | |||
Subtotal |
228 | |||
Portion attributable to non-current liabilities: |
||||
Postretirement benefits payable to Ford |
$ | 2,183 | ||
Other liabilities |
265 | |||
Subtotal |
2,448 | |||
Total Liabilities Associated with Assets Held for Sale |
$ | 2,676 | ||
7
(10) | This adjustment reflects the accounting treatment for certain facilities transferred to Ford and leased back by the Company. The recognition of the sale of these facilities and the related gain is deferred under generally accepted accounting principles. | |
(11) | Under the terms of the Transactions, the Company issued to Ford a warrant to purchase 25 million shares of the Companys common stock at an exercise price equal to $6.90 per share. This adjustment reflects the estimated fair market value of the warrant issued to Ford. | |
(12) | This adjustment reflects the estimated gain, after giving effect to the terms of the Transactions, to be recognized by the Company in the fourth quarter of 2005. This estimated gain includes approximately $2.7 billion related to the forgiveness of postretirement benefits payable to Ford and other assumed liabilities, less the net assets of the transferred facilities and other consideration and is subject to change based on post closing adjustments. This estimated gain has not been reflected in the pro forma consolidated statement of operations for the year ended December 31, 2004 as it is nonrecurring. |
8