Fairchild
|
Airport
Plaza
|
Fairchild
|
||||||||
Historical
|
Historical
(a)
|
Pro
Forma
|
||||||||
|
|
|
||||||||
Net
sales
|
$
|
341,587
|
$
|
-
|
$
|
341,587
|
||||
Rental
revenue
|
10,830
|
(10,174
|
)
|
656
|
||||||
352,417
|
(10,174
|
)
|
342,243
|
|||||||
Costs
and expenses:
|
||||||||||
Cost of goods sold
|
211,582
|
-
|
211,582
|
|||||||
Cost of rental revenue
|
6,895
|
(6,725
|
)
|
170
|
||||||
Selling, general & administrative
|
157,499
|
(98
|
)
|
157,401
|
||||||
Pension and postretirement benefits
|
6,445
|
-
|
6,445
|
|||||||
Other
income
|
(5,909
|
)
|
-
|
(5,909
|
)
|
|||||
Amortization of intangibles
|
560
|
-
|
560
|
|||||||
Impairment
expense
|
2,895
|
-
|
2,895
|
|||||||
379,967
|
(6,823
|
)
|
373,144
|
|||||||
Operating
loss
|
(27,550
|
)
|
(3,351
|
)
|
(30,901
|
)
|
||||
Net
interest expense
|
(14,958
|
)
|
3,240
|
(11,718
|
)
|
|||||
Investment
income
|
6,009
|
-
|
6,009
|
|||||||
Fair
market value increase in interest rate contract
|
5,942
|
-
|
5,942
|
|||||||
Loss
before taxes
|
(30,557
|
)
|
(111
|
)
|
(30,668
|
)
|
||||
Income
tax provision
|
(2,384
|
)
|
90
|
(2,294
|
)
|
|||||
Equity
in loss of affiliates, net
|
(156
|
)
|
-
|
(156
|
)
|
|||||
Loss
from continuing operations
|
$
|
(33,097
|
)
|
$
|
(21
|
)
|
$
|
(33,118
|
)
|
|
Loss
per share from continuing operations:
|
||||||||||
Basic
|
$
|
(1.31
|
)
|
$
|
(1.31
|
)
|
||||
Diluted
|
(1.31
|
)
|
(1.31
|
)
|
||||||
Weighted
average shares outstanding:
|
||||||||||
Basic
|
25,224
|
25,224
|
||||||||
Diluted
|
25,224
|
25,224
|
Fairchild
|
Airport
Plaza
|
Airport
Plaza
|
Fairchild
|
||||||||||||||
Historical
|
Historical
(b)
|
Disposition
(c)
|
Pro
Forma
|
||||||||||||||
|
|
|
|
||||||||||||||
Cash
|
$
|
14,606
|
$
|
-
|
$
|
40,729
|
(d
|
)
|
$
|
55,335
|
|||||||
Short-term
investments
|
7,064
|
-
|
1,000
|
(e
|
)
|
8,064
|
|||||||||||
Accounts
receivable, less allowances
|
19,702
|
-
|
336
|
(f
|
)
|
20,038
|
|||||||||||
Inventory
|
117,785
|
-
|
-
|
117,785
|
|||||||||||||
Current
assets of discontinued operations
|
1,859
|
(1,859
|
)
|
-
|
|||||||||||||
Prepaid
and other current assets
|
13,238
|
-
|
-
|
13,238
|
|||||||||||||
Total current assets
|
174,254
|
(1,859
|
)
|
42,065
|
214,460
|
||||||||||||
Net
fixed assets
|
58,463
|
-
|
-
|
58,463
|
|||||||||||||
Noncurrent
assets of discontinued operations
|
78,101
|
(78,101
|
)
|
-
|
-
|
||||||||||||
Goodwill
and intangible assets
|
42,474
|
-
|
-
|
42,474
|
|||||||||||||
Investment
in affiliates
|
2,831
|
-
|
-
|
2,831
|
|||||||||||||
Prepaid
pension assets
|
32,341
|
-
|
-
|
32,341
|
|||||||||||||
Deferred
loan costs
|
1,660
|
-
|
-
|
1,660
|
|||||||||||||
Long-term
investments
|
62,558
|
-
|
-
|
62,558
|
|||||||||||||
Notes
receivable
|
6,627
|
-
|
6,627
|
||||||||||||||
Other
assets
|
7,423
|
-
|
-
|
7,423
|
|||||||||||||
Total Assets
|
$
|
466,732
|
$
|
(79,960
|
)
|
$
|
42,065
|
$
|
428,837
|
||||||||
Bank
notes payable & current maturities of debt
|
$
|
49,250
|
$
|
-
|
$
|
-
|
$
|
49,250
|
|||||||||
Accounts
payable
|
49,727
|
-
|
-
|
49,727
|
|||||||||||||
Accrued
liabilities:
|
-
|
||||||||||||||||
Salaries,
wages and commissions
|
9,762
|
-
|
-
|
9,762
|
|||||||||||||
Insurance
|
7,190
|
-
|
-
|
7,190
|
|||||||||||||
Interest
|
251
|
-
|
-
|
251
|
|||||||||||||
Other
accrued liabilities
|
18,433
|
-
|
1,000
|
(e
|
)
|
19,433
|
|||||||||||
Current
liabilities of discontinued operations
|
1,177
|
(1,177
|
)
|
-
|
-
|
||||||||||||
Total current liabilities
|
135,790
|
(1,177
|
)
|
1,000
|
135,613
|
||||||||||||
Long-term
debt, less current maturities
|
29,876
|
-
|
-
|
29,876
|
|||||||||||||
Other
long-term liabilities
|
25,690
|
-
|
12,766
|
(i
|
)
|
38,456
|
|||||||||||
Pension
liabilities
|
50,037
|
-
|
-
|
50,037
|
|||||||||||||
Retiree
health care liabilities
|
26,727
|
-
|
-
|
26,727
|
|||||||||||||
Noncurrent
income taxes
|
42,179
|
-
|
2,633
|
(g
|
)
|
44,812
|
|||||||||||
Noncurrent
liabilities of discontinued operations
|
53,117
|
(53,117
|
)
|
-
|
-
|
||||||||||||
Total liabilities
|
363,416
|
(54,294
|
)
|
16,399
|
325,521
|
||||||||||||
Class
A common stock
|
3,047
|
-
|
-
|
3,047
|
|||||||||||||
Class
B common stock
|
262
|
-
|
-
|
262
|
|||||||||||||
Paid-in
capital
|
232,547
|
(25,666
|
)
|
(h
|
)
|
25,666
|
(i
|
)
|
232,547
|
||||||||
Treasury
stock, at cost
|
(76,352
|
)
|
-
|
-
|
(76,352
|
)
|
|||||||||||
Notes
due from stockholders
|
(43
|
)
|
-
|
-
|
(43
|
)
|
|||||||||||
Retained
earnings
|
9,965
|
-
|
-
|
9,965
|
|||||||||||||
Cumulative
other comprehensive loss
|
(66,110
|
)
|
-
|
-
|
(66,110
|
)
|
|||||||||||
Total
stockholders' equity
|
103,316
|
(25,666
|
)
|
25,666
|
103,316
|
||||||||||||
Total
liabilities & stockholders' equity
|
$
|
466,732
|
$
|
(79,960
|
)
|
$
|
42,065
|
$
|
428,837
|
||||||||
(a) |
Represents
the elimination of the historical operating results from our Airport
Plaza
shopping center that we sold to Airport Plaza, LLC for the period
presented.
|
(b) |
Represents
the elimination of the historical assets and assumed debt from our
Airport
Plaza shopping center that we sold to Airport Plaza, LLC for the
period
presented.
|
(c) |
Represents
the effects of the disposition of the Airport Plaza shopping
center.
|
(d) |
Represents
the increase in cash from the net proceeds we received from the
disposition of the Airport Plaza shopping center as
follows:
|
Sales
Price
|
$
|
95,051
|
||
Proceeds
from
mortgage escrows and prepaid expenses
|
1,917
|
|||
Debt
Assumed by Buyer
|
(53,477
|
)
|
||
Payment
of accrued interest
|
(221
|
)
|
||
Release
of tenant security deposits and unearned revenue
|
(489
|
)
|
||
Cash
placed in escrow for environmental matters
|
(1,000
|
)
|
||
Transaction
expenses
|
(1,052
|
)
|
||
Net
cash received from transaction
|
$
|
40,729
|
(e) |
Represents
the cash placed in escrow for environmental
matters.
|
(f) |
Represents
the additional proceeds we expect to receive from post-closing
adjustments.
|
(g) |
Represents
estimated taxes on the disposition of the Airport Plaza shopping
center.
|
(h) |
The
assets and liabilities of our shopping center were reported as assets
and
liabilities of discontinued operations at March 31, 2006, as
follows:
|
Current
assets of discontinued operations:
|
||||
Accounts receivable
|
$
|
26
|
||
Prepaid expenses and other current assets
|
1,833
|
|||
|
1,859
|
|||
Noncurrent
assets of discontinued operations:
|
||||
Property, plant and equipment
|
90,741
|
|||
Accumulated depreciation
|
(16,346
|
)
|
||
Deferred loan costs
|
790
|
|||
Other assets
|
2,916
|
|||
|
78,101
|
|||
Current
liabilities of discontinued operations:
|
||||
Current maturities of long-term debt
|
(689
|
)
|
||
Accounts payable
|
(105
|
)
|
||
Accrued liabilities
|
(383
|
)
|
||
|
(1,177
|
)
|
||
Noncurrent
liabilities of discontinued operations:
|
||||
Long-term
debt
|
(52,949
|
)
|
||
Other long-term liabilities
|
(168
|
)
|
||
|
(53,117
|
)
|
||
Total
net assets of discontinued operations
|
$
|
25,666
|
||
(i) |
Represents
the deferred book gain, as currently estimated from the disposition
of the
Airport Plaza shopping center, calculated as
follows:
|
Net
cash received from transaction
|
$
|
40,729
|
||
Additional
proceeds expected from post-closing adjustments
|
336
|
|||
Less:
Net assets of the shopping center
|
(25,666
|
)
|
||
Estimated
tax
provision
|
(2,633
|
)
|
||
Deferred
gain
from transaction (1)
|
$
|
12,766
|
||
(1) |
Because
of uncertain environmental liabilities that we retained, the gain
from
this transaction will be required to be delayed until these matters
are
resolved.
|