EX-99.1 2 brhc10049766_ex99-1.htm EXHIBIT 99.1
Exhibit 99.1
 Liquidity Forecast as of February 2023 
 

 Disclaimer  2  This presentation contains highly confidential information and is solely for informational purposes. You should not rely upon or use it to form the definitive basis for any decision or action whatsoever, with respect to any proposed transaction or otherwise. You and your affiliates and agents must hold this presentation and any oral information provided in connection with this presentation, as well as any information derived by you from the information contained herein, in strict confidence and may not communicate, reproduce or disclose it to any other person, or refer to it publicly, in whole or in part at any time except with our prior written consent. If you are not the intended recipient of this presentation, please delete and destroy all copies immediately.   This presentation is “as is” and is based, in part, on information obtained from other sources. Our use of such information does not imply that we have independently verified or necessarily agree with any of such information, and we have assumed and relied upon the accuracy and completeness of such information for purposes of this presentation. Neither we nor any of our affiliates or agents, make any representation or warranty, express or implied, in relation to the accuracy or completeness of the information contained in this presentation or any oral information provided in connection herewith, or any data it generates and expressly disclaim any and all liability (whether direct or indirect, in contract, tort or otherwise) in relation to any of such information or any errors or omissions therein. Any views or terms contained herein are preliminary, and are based on financial, economic, market and other conditions prevailing as of the date of this presentation and are subject to change. We undertake no obligations or responsibility to update any of the information contained in this presentation. Past performance does not guarantee or predict future performance.   This presentation contains certain non-GAAP financial measures which the Company uses as performance measures. These non-GAAP financial measures are reconciled herein to their respective most directly comparable GAAP measure. These non-GAAP financial measures should not be considered in isolation or as a substitute for their most directly comparable as reported measure prepared in accordance with GAAP and, along with the other information set forth herein, should be read in conjunction with the Company’s financial statements and related footnotes contained in documents filed with the SEC. Other companies may define such non-GAAP financial measures differently.   This presentation contains financial forecasts or projections (collectively, “Forecasts”) prepared by the Company. The Company’s independent registered public accounting firm has not audited, reviewed, compiled, or performed any procedures with respect to the Forecasts for the purpose of their inclusion in this presentation, and accordingly, the Company expresses no opinion or provides any other form of assurance with respect thereto for the purpose of this presentation. These Forecasts should not be relied upon as being necessarily indicative of future results. The Forecasts presented herein are provided solely for illustrative purposes, reflect the current beliefs of the Company as of the date hereof, and are based on a variety of assumptions and estimates which are subject to change. The Company assumes no obligation to update the Forecasts or information, data, models, facts or assumptions underlying the foregoing in this presentation.  This presentation does not constitute an offer to sell or the solicitation of an offer to buy any security, nor does it constitute an offer or commitment to lend, syndicate or arrange a financing, underwrite or purchase or act as an agent or advisor or in any other capacity with respect to any transaction, or commit capital, or to participate in any trading strategies, and does not constitute legal, regulatory, accounting or tax advice to the recipient. This presentation does not constitute and should not be considered as any form of financial opinion or recommendation by us or any of our affiliates. This presentation is not a research report nor should it be construed as such.  Cautionary Language Regarding Forward Looking Statements   This presentation includes “forward looking statements” within the meaning of the “safe harbor” provisions of the United States Private Securities Litigation Reform Act of 1995. Forward-looking statements may be identified by the use of words such as “may,” “might,” “will,” “would,” “could,” “should,” “forecast,” “intend,” “seek,” “target,” “anticipate,” “believe,” “expect,” “estimate,” “plan,” “outlook,” and “project” and other similar expressions that predict or indicate future events or trends or that are not statements of historical matters. Such forward looking statements include estimated financial information. A number of factors could cause actual results or outcomes to differ materially from those indicated by such forward looking statements. You are cautioned not to place undue reliance upon any forward-looking statements, which, unless otherwise indicated herein, speak only as of the date of this presentation. The Company does not commit to updating or revising the forward-looking statements set forth herein, whether as a result of new information, future events or otherwise, except as may be required by law.  
 

 Liquidity Summary (through Emergence(1))  Financial Projections  2016 Settlement  (1) Assumes that Chapter 11 Plan is confirmed by Bankruptcy Court and Company emerges from Chapter 11 on April 28, 2023  (2) Represents forecasted liquidity prior to the effects of various emergence-related transactions to take place on the Effective Date as illustrated on the Sources & Uses page presented herein  Apr’23 liquidity improvement (pre-emergence) has increased by ~$31MM in 2016 Settlement vs. Financial Projections  Ending liquidity(2) as of April 30, 2023:  December 19, 2023 filing of initial Restructuring Support Agreement and cleansing ("December Cleansing“): ~$81MM  January 18, 2023 filing of initial Backstop Commitment Agreement and Preliminary Q4 2022 Financial Results (the "Financial Projections"): ~$94MM  February 21, 2023 filing of 8-K disclosing settlement reached with 2016 lenders (the "2016 Settlement"): ~$125MM  December Cleansing  (Unless otherwise noted, USD in millions at FY’23 Budget F/X Rates based on 6/30/2022 spot)  3 
 

 4  Variance  Est. $ Impact  Comments  Jan Forecast Updates  8  Updated prelim. actuals through Dec & revised forecasts for pro fees, taxes and normal course bonus  FX Risking  5  Revised FX rate risking of 12/31 Spot Rates vs. prior risking to 9/30 Spot Rates  Subtotal: Liquidity Improvement  $13  Liquidity Improvement in Financial Projections vs. December Cleansing  Feb Forecast Updates  (6)  Updated forecast for perm displays/capex, pro fees, working capital & other  Pro Fee Settlement Savings  17  Pro fee settlement savings from 2016 Settlement  Waiver of B-1 Interest  20  Waiver of $20MM B-1 Adequate Protection payment in March  Subtotal: Liquidity Improvement  $31  Liquidity Improvement in 2016 Settlement vs. Financial Projections  Total Liquidity Improvement  $44  Total Liquidity Improvement  Liquidity prior to Emergence Sources & Uses(1)  Liquidity Improvement of ~$31MM  Pre-Emergence Liquidity Bridge  Liquidity Improvement of ~$13MM  (Unless otherwise noted, USD in millions at FY’23 Budget F/X Rates based on 6/30/2022 spot)  (1) Represents forecasted liquidity prior to the effects of various emergence-related transactions to take place on the Effective Date as illustrated on the Sources & Uses page presented herein 
 

 5  Post-Emergence Liquidity Bridge  Post-Emerg Liquidity: December Cleansing  $264  December Cleansing  Pre-Emergence Forecast Updates  13  Pre-emergence forecast updates  All Other Updates  (1)  Revised estimates for commitment fees, debt service, and professional fees  Post-Emerg Liquidity: Financial Projections  $276  Financial Projections  Pre-Emergence Forecast Updates  (6)  Pre-emergence forecast updates  Tranche B Availability  38  Net Impact of Tranche B availability  Commitment Fees  7  Decrease in commitment fees based on the latest term sheets  2016 Settlement Payments  (68)  $56MM Cash out + $12MM Pro Fees  Wavier of B-1 Interest  20  Waiver of $20MM B-1 Adequate Protection payment in March  Pro Fee Settlement Savings  20  Professional fee savings from 2016 settlement   Post-Emerg Liquidity: 2016 Settlement  $285  2016 Settlement  Liquidity Improvement of ~$9MM  Liquidity Improvement: ~$12MM  (Unless otherwise noted, USD in millions at FY’23 Budget F/X Rates based on 6/30/2022 spot) 
 

 Sources & Uses  6  (Unless otherwise noted, USD in millions at FY’23 Budget F/X Rates based on 6/30/2022 spot)  Notes  Pre-Emergence Cash: Est. cash balance prior to Emergence  2016 Settlement Payments: Includes cash settlement payment and professional fees payable to 2016 lenders  Accrued & Unpaid Professional Fees: Includes estimated transaction / success fees payable at emergence  Other Restructuring Items: Amount reflects estimated other restructuring costs expected to be paid at Emergence  Debt Paydown: Reflects repayments of BrandCo DIP, B1’s (including Make-Whole Payment), DIP ABL, and FILO  Accrued & Unpaid Interest: Estimate at Emergence  Repayment & Transaction Fees: Exit fees per the DIP Credit Agreements and estimated transaction fees on new debt  Post-Emergence Cash: Reflect post-emergence cash assumption  (1) Equity Rights Offering commitment of $670MM reduced to $650MM in accordance with Excess Liquidity Reduction terms and provisions of the Plan 
 

 Post-Emergence Liquidity (through FY’26)  7  Financial Projections  Unlevered FCF  Liquidity  2016 Settlement  Unlevered FCF  Liquidity  (Unless otherwise noted, USD in millions at FY’23 Budget F/X Rates based on 6/30/2022 spot) 
 

 Professional Fees: 2016 Settlement Forecast  8  (USD in millions)  Note: Excludes Transaction/Success Fees payable upon Emergence  Total professional fees through Emergence are projected to be ~$246MM  2016 Settlement 
 

 Appendix A: Non-GAAP Reconciliations  9 
 

 Non-GAAP Reconciliation (2016 Settlement)   10  Reflects Post-Emergence period (May 2023 – December 2023)  Reflects FX adjustment from 2023 Budget FX Rates as of 6/30 to 12/31 Spot FX Rates  (1)  (Unless otherwise noted, USD in millions at FY’23 Budget F/X Rates based on 6/30/2022 spot) 
 

 Non-GAAP Reconciliation (Financial Projections)  11  Reflects Post-Emergence period (May 2023 – December 2023)  Reflects FX adjustment from 2023 Budget FX Rates as of 6/30 to 12/31 Spot FX Rates  (1)  (Unless otherwise noted, USD in millions at FY’23 Budget F/X Rates based on 6/30/2022 spot)