Hawaii
|
000-00565
|
99-0032630
|
||
(State or other jurisdiction of incorporation)
|
(Commission File Number)
|
(I.R.S. Employer Identification No.)
|
x
|
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))
|
99.1
|
Unaudited Pro Forma Condensed Consolidated Financial Statements
|
ALEXANDER & BALDWIN, INC.
|
|
/s/ Joel M. Wine
|
|
Joel M. Wine
|
|
Senior Vice President,
|
|
Chief Financial Officer and Treasurer
|
·
|
the distribution, upon the Separation, of the assets, liabilities and equity of Alexander & Baldwin;
|
·
|
the issuance of debt, the related debt issuance costs and interest for the period required for the tax-free contribution of cash from Matson to Alexander & Baldwin;
|
·
|
a tax-free contribution of cash from Matson to Alexander & Baldwin.
|
Pro forma Adjustments
|
(in millions, except per share amounts)
|
A&B Historical
|
Distribution of Alexander & Baldwin (a)
|
Issuance of debt and contribution of cash
|
Matson Pro forma for the Spin-off
|
||||||||||||
Revenue
|
$
|
1,722.4
|
$
|
(259.7
|
)
|
$
|
-
|
$
|
1,462.7
|
|||||||
Operating Costs and Expenses:
|
||||||||||||||||
Operating costs
|
1,463.5
|
(182.1
|
)
|
-
|
1,281.4
|
|||||||||||
Equity in income of terminal joint venture
|
(8.6
|
)
|
-
|
-
|
(8.6
|
)
|
||||||||||
Selling, general and administrative
|
154.0
|
(42.0
|
)
|
0.2
|
(b)
|
112.2
|
||||||||||
Total operating costs and expenses
|
1,608.9
|
(224.1
|
)
|
0.2
|
1,385.0
|
|||||||||||
Operating Income
|
113.5
|
(35.6
|
)
|
(0.2
|
)
|
77.7
|
||||||||||
Other Income and (Expense):
|
||||||||||||||||
Other income and (expense)
|
(1.5
|
)
|
2.8
|
1.3
|
||||||||||||
Interest expense
|
(24.8
|
)
|
17.1
|
(7.0
|
)
|
(c)
|
(14.7
|
)
|
||||||||
Income From Continuing Operations Before Income Taxes
|
87.2
|
(15.7
|
)
|
(7.2
|
)
|
64.3
|
||||||||||
Income taxes
|
32.3
|
(7.2
|
)
|
(2.8
|
)
|
(d)
|
22.3
|
|||||||||
Income From Continuing Operations
|
54.9
|
(8.5
|
)
|
(4.4
|
)
|
42.0
|
||||||||||
Income (loss) from discontinued operations, net of income taxes (e)
|
(20.7
|
)
|
8.5
|
-
|
(12.2
|
)
|
||||||||||
Net Income
|
$
|
34.2
|
$
|
-
|
$
|
(4.4
|
)
|
$
|
29.8
|
|||||||
Basic Earnings per Share of Common Stock:
|
||||||||||||||||
Continuing operations
|
$
|
1.32
|
$
|
1.01
|
||||||||||||
Discontinued operations
|
(0.50
|
)
|
(0.29
|
)
|
||||||||||||
Net Income
|
$
|
0.82
|
$
|
0.72
|
||||||||||||
Diluted Earnings per Share of Common Stock:
|
||||||||||||||||
Continuing operations
|
$
|
1.31
|
$
|
1.00
|
||||||||||||
Discontinued operations
|
(0.50
|
)
|
(0.29
|
)
|
||||||||||||
Net Income
|
$
|
0.81
|
$
|
0.71
|
||||||||||||
Weighted Average Number of Shares Outstanding:
|
||||||||||||||||
Basic
|
41.6
|
41.6
|
||||||||||||||
Diluted
|
42.0
|
42.0
|
Pro forma Adjustments
|
(in millions, except per share amounts)
|
A&B Historical
|
Distribution of Alexander & Baldwin (a)
|
Matson Pro forma for the Spin-off
|
||||||||
Revenue
|
$
|
1,613.5
|
$
|
(242.9
|
)
|
$
|
1,370.6
|
||||
Operating Costs and Expenses:
|
|||||||||||
Operating costs
|
1,342.2
|
(196.1
|
)
|
1,146.1
|
|||||||
Equity in income of terminal joint venture
|
(12.8
|
)
|
-
|
(12.8
|
)
|
||||||
Selling, general and administrative
|
157.9
|
(45.1
|
)
|
112.8
|
|||||||
Total operating costs and expenses
|
1,487.3
|
(241.2
|
)
|
1,246.1
|
|||||||
Operating Income
|
126.2
|
(1.7
|
)
|
124.5
|
|||||||
Other Income and (Expense):
|
|||||||||||
Other income and (expense)
|
13.6
|
(12.1
|
)
|
1.5
|
|||||||
Interest expense
|
(25.5
|
)
|
17.3
|
(8.2
|
)
|
||||||
Income From Continuing Operations Before Income Taxes
|
114.3
|
3.5
|
117.8
|
||||||||
Income taxes
|
44.9
|
1.8
|
46.7
|
||||||||
Income From Continuing Operations
|
69.4
|
1.7
|
71.1
|
||||||||
Income (loss) from discontinued operations, net of income taxes
|
22.7
|
(1.7
|
)
|
21.0
|
|||||||
Net Income
|
$
|
92.1
|
$
|
-
|
$
|
92.1
|
|||||
Basic Earnings per Share of Common Stock:
|
|||||||||||
Continuing operations
|
$
|
1.68
|
$
|
1.72
|
|||||||
Discontinued operations
|
0.55
|
0.51
|
|||||||||
Net Income
|
$
|
2.23
|
$
|
2.23
|
|||||||
Diluted Earnings per Share of Common Stock:
|
|||||||||||
Continuing operations
|
$
|
1.67
|
$
|
1.71
|
|||||||
Discontinued operations
|
0.55
|
0.51
|
|||||||||
Net Income
|
$
|
2.22
|
$
|
2.22
|
|||||||
Weighted Average Number of Shares Outstanding:
|
|||||||||||
Basic
|
41.2
|
41.2
|
|||||||||
Diluted
|
41.5
|
41.5
|
Pro forma Adjustments
|
(in millions, except per share amounts)
|
A&B Historical
|
Distribution of Alexander & Baldwin (a)
|
Matson Pro forma for the Spin-off
|
||||||||
Revenue
|
$
|
1,392.4
|
$
|
(183.3
|
)
|
$
|
1,209.1
|
||||
Operating Costs and Expenses:
|
|||||||||||
Operating costs
|
1,209.5
|
(172.5
|
)
|
1,037.0
|
|||||||
Equity in income of terminal joint venture
|
(6.2
|
)
|
-
|
(6.2
|
)
|
||||||
Selling, general and administrative
|
154.2
|
(40.6
|
)
|
113.6
|
|||||||
Total operating costs and expenses
|
1,357.5
|
(213.1
|
)
|
1,144.4
|
|||||||
Operating Income
|
34.9
|
29.8
|
64.7
|
||||||||
Other Income and (Expense):
|
|||||||||||
Other income and (expense)
|
3.6
|
(3.2
|
)
|
0.4
|
|||||||
Interest expense
|
(25.9
|
)
|
16.8
|
(9.1
|
)
|
||||||
Income From Continuing Operations Before Income Taxes
|
12.6
|
43.4
|
56.0
|
||||||||
Income taxes
|
5.0
|
17.5
|
22.5
|
||||||||
Income From Continuing Operations
|
7.6
|
25.9
|
33.5
|
||||||||
Income (loss) from discontinued operations, net of income taxes
|
36.6
|
(25.9
|
)
|
10.7
|
|||||||
Net Income
|
$
|
44.2
|
$
|
-
|
$
|
44.2
|
|||||
Basic Earnings per Share of Common Stock:
|
|||||||||||
Continuing operations
|
$
|
0.19
|
$
|
0.82
|
|||||||
Discontinued operations
|
0.89
|
0.26
|
|||||||||
Net Income
|
$
|
1.08
|
$
|
1.08
|
|||||||
Diluted Earnings per Share of Common Stock:
|
|||||||||||
Continuing operations
|
$
|
0.19
|
$
|
0.82
|
|||||||
Discontinued operations
|
0.89
|
0.26
|
|||||||||
Net Income
|
$
|
1.08
|
$
|
1.08
|
|||||||
Weighted Average Number of Shares Outstanding:
|
|||||||||||
Basic
|
41.0
|
41.0
|
|||||||||
Diluted
|
41.1
|
41.1
|
Pro forma Adjustments
|
(in millions)
|
A&B Historical
|
Distribution of Alexander & Baldwin (a)
|
Issuance of debt and contribution of cash
|
Matson Pro forma for the Spin-off
|
|||||||||||
ASSETS
|
|||||||||||||||
Current Assets
|
|||||||||||||||
Cash and cash equivalents
|
$
|
21.5
|
$
|
(11.7
|
)
|
$
|
(2.3
|
)
|
(f)
|
$
|
7.5
|
||||
Accounts and note receivable
|
173.2
|
(5.5
|
)
|
-
|
167.7
|
||||||||||
Inventories
|
40.5
|
(36.3
|
)
|
-
|
4.2
|
||||||||||
Real Estate held for sale
|
2.8
|
(2.8
|
)
|
-
|
-
|
||||||||||
Deferred income taxes
|
5.3
|
(4.0
|
)
|
-
|
1.3
|
||||||||||
Prepaid expense and other current assets
|
31.7
|
(4.5
|
)
|
-
|
27.2
|
||||||||||
Total current assets
|
275.0
|
(64.8
|
)
|
(2.3
|
)
|
207.9
|
|||||||||
Investments in Affiliates
|
347.3
|
(290.8
|
)
|
-
|
56.5
|
||||||||||
Real Estate Developments
|
143.3
|
(143.3
|
)
|
-
|
-
|
||||||||||
Property - net
|
1,633.7
|
(833.2
|
)
|
-
|
800.5
|
||||||||||
Employee Benefit Plan Assets
|
1.4
|
(1.4
|
)
|
-
|
-
|
||||||||||
Other Assets
|
143.6
|
(48.4
|
)
|
2.1
|
(g)
|
97.3
|
|||||||||
Total
|
$
|
2,544.3
|
$
|
(1,381.9
|
)
|
$
|
(0.2
|
)
|
$
|
1,162.2
|
|||||
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|||||||||||||||
Current Assets
|
|||||||||||||||
Notes payable and current portion of long-term debt
|
$
|
51.9
|
$
|
(34.4
|
)
|
$
|
-
|
$
|
17.5
|
||||||
Accounts payable
|
156.2
|
(20.7
|
)
|
-
|
135.5
|
||||||||||
Payroll and vacation benefits
|
19.8
|
(3.8
|
)
|
-
|
16.0
|
||||||||||
Uninsured claims
|
8.1
|
(1.5
|
)
|
-
|
6.6
|
||||||||||
Due to affiliate
|
-
|
2.2
|
-
|
2.2
|
|||||||||||
Accrued and other liabilities
|
42.7
|
(28.9
|
)
|
-
|
13.8
|
||||||||||
Total current liabilities
|
278.7
|
(87.1
|
)
|
-
|
191.6
|
||||||||||
Long-term Liabilities
|
|||||||||||||||
Long-term debt
|
507.3
|
(327.2
|
)
|
160.0
|
(h)
|
340.1
|
|||||||||
Deferred income taxes
|
417.6
|
(162.5
|
)
|
-
|
255.1
|
||||||||||
Employee benefit plans
|
167.6
|
(54.6
|
)
|
-
|
113.0
|
||||||||||
Due to affiliate
|
-
|
0.5
|
-
|
0.5
|
|||||||||||
Uninsured claims and other liabilities
|
50.6
|
(26.3
|
)
|
-
|
24.3
|
||||||||||
Total long-term liabilities
|
1,143.1
|
(570.1
|
)
|
160.0
|
733.0
|
||||||||||
Total Shareholders’ Equity
|
1,122.5
|
(724.7
|
)
|
(160.2
|
)
|
(i)
|
237.6
|
||||||||
Total
|
$
|
2,544.3
|
$
|
(1,381.9
|
)
|
$
|
(0.2
|
)
|
$
|
1,162.2
|
(a)
|
Reflects the operations, assets, liabilities and equity of Alexander & Baldwin which are expected to be distributed to shareholders upon Separation in the third quarter.
|
(b)
|
Represents $0.2 million of expensed debt issuance costs related to the new credit facilities as discussed in note (h) below.
|
(c)
|
Reflects increased annual interest expense of $6.8 million on borrowings under the new credit facilities and $0.2 million of amortization for the expected issuance costs of debt related to the new credit facilities as discussed in note (h) below. Based on the estimated borrowings and interest rate in note (h) a 0.125% increase in interest rates would increase pro forma interest expense by $0.2 million.
|
(d)
|
The effective tax rate is estimated to be 38.8%.
|
(e)
|
The income (loss) from discontinued operations, net of income taxes, excludes $7.1 million in shutdown expenses related to Matson’s second China Service which did not qualify for discontinued operations treatment.
|
(f)
|
The amount includes cash debt issuance costs amounting to $2.3 million associated with the new credit facilities discussed in note (h) below.
|
(g)
|
The amount includes the capitalized debt issuance costs of $2.1 million associated with the new credit facilities discussed in note (h) below.
|
(h)
|
Reflects $160.0 million in long-term borrowings under the new credit facilities and new fixed long-term debt. Matson expects to execute a new revolving credit facility and issue fixed long-term debt with an anticipated interest rate estimated to be approximately 4.25%. The cash received from the issuance debt will be utilized for the tax-free contribution of cash from Matson to A&B as discuss in note (i).
|
(i)
|
Reflects the expected tax-free contribution of cash from Matson to A&B amounting to $160.0 million and the expensed debt issuance as discussed in note (b) above.
|