| CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
|
| Net loss |
|
|
|
|
|
| Successor |
|
|
|
|
|
|
Total net loss
|
|
|
|
|
|
|
|
|
| Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: |
|
|
|
|
|
| Depreciation of property, plant and equipment |
|
|
|
|
|
| Successor |
|
|
|
|
|
|
Total depreciation of property, plant and equipment
|
|
|
|
|
|
|
|
|
| Amortization - deferred financing costs and debt discount |
|
|
|
|
|
| Successor |
|
|
|
|
|
| Total amortization - deferred financing costs and debt discount |
|
|
|
|
|
|
|
|
| Amortization - other intangible assets |
|
|
|
|
|
| Successor |
|
|
|
|
|
| Total amortization - other intangible assets |
|
|
|
|
|
|
|
|
| Loss on extinguishment of debt |
|
|
|
|
|
| Impairment of goodwill |
|
|
|
|
|
| Successor |
|
|
|
|
|
| Total impairment of goodwill |
|
|
|
|
|
|
|
|
| Impairment of other intangible assets |
|
|
|
|
|
| Successor |
|
|
|
|
|
| Total impairment of other intangible assets |
|
|
|
|
|
|
|
|
| Impairment of property, plant, and equipment |
|
|
|
|
|
| Successor |
|
|
|
|
|
| Total impairment of property, plant, and equipment |
|
|
|
|
|
|
|
|
| Reorganization items |
|
|
|
|
|
| Payments on reorganization items |
|
|
|
|
|
| Loss related to discontinued operations |
|
|
|
|
|
| Gain related to discontinued operations |
|
|
|
|
|
| Loss on disposal of assets |
|
|
|
|
|
| Successor |
|
|
|
|
|
| Total loss on disposal of assets |
|
|
|
|
|
|
|
|
| Provision for deferred income taxes |
|
|
|
|
|
| Successor |
|
|
|
|
|
|
Total provision for deferred income taxes
|
|
|
|
|
|
|
|
|
| Non-cash stock-based compensation |
|
|
|
|
|
| Successor |
|
|
|
|
|
|
Total non-cash stock-based compensation
|
|
|
|
|
|
|
|
|
| Non-cash change in market valuation - convertible notes |
|
|
|
|
|
| Loss on sale of marketable securities |
|
|
|
|
|
| Impairments of goodwill and other intangibles |
|
|
|
|
|
| Non-cash change in warrant liability |
|
|
|
|
|
| Successor |
|
|
|
|
|
| Total non-cash change in warrant liability |
|
|
|
|
|
|
|
|
| Non-cash inducement expense |
|
|
|
|
|
| Paid-in-kind interest |
|
|
|
|
|
| Changes in certain assets and liabilities: |
|
|
|
|
|
| Receivables |
|
|
|
|
|
| Successor |
|
|
|
|
|
| Total receivables |
|
|
|
|
|
|
|
|
| Inventories |
|
|
|
|
|
| Successor |
|
|
|
|
|
|
Total inventories
|
|
|
|
|
|
|
|
|
| Prepaid expenses and other assets |
|
|
|
|
|
| Successor |
|
|
|
|
|
| Total prepaid expenses and other assets |
|
|
|
|
|
|
|
|
| Accounts payable |
|
|
|
|
|
| Successor |
|
|
|
|
|
|
Total accounts payable
|
|
|
|
|
|
|
|
|
| Accrued and other liabilities |
|
|
|
|
|
| Successor |
|
|
|
|
|
| Total accrued and other liabilities |
|
|
|
|
|
|
|
|
| Net cash (used in) provided by operating activities |
|
|
|
|
|
| Successor |
|
|
|
|
|
|
Total net cash (used in) provided by operating activities
|
|
|
|
|
|
|
|
|
| CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
|
| Purchases of property, plant and equipment |
|
|
|
|
|
| Successor |
|
|
|
|
|
|
Total purchases of property, plant and equipment
|
|
|
|
|
|
|
|
|
| Cash distribution from investment - Triton Containers |
|
|
|
|
|
| Proceeds from sale of discontinued operations |
|
|
|
|
|
| Successor |
|
|
|
|
|
| Total proceeds from sale of discontinued operations |
|
|
|
|
|
|
|
|
| Proceeds from sale of assets held for sale |
|
|
|
|
|
| Proceeds from sale leaseback transactions |
|
|
|
|
|
| Successor |
|
|
|
|
|
|
Total proceeds from sale leaseback transactions
|
|
|
|
|
|
|
|
|
| Sale of marketable securities |
|
|
|
|
|
| Other investments |
|
|
|
|
|
| Proceeds from sale of other assets |
|
|
|
|
|
| Net cash provided by (used in) investing activities |
|
|
|
|
|
| Successor |
|
|
|
|
|
|
Total net cash provided by (used in) investing activities
|
|
|
|
|
|
|
|
|
| CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
|
| Proceeds from postpetition senior credit facility |
|
|
|
|
|
| Payment of postpetition senior credit facility |
|
|
|
|
|
| Payment of prepetition senior credit facility |
|
|
|
|
|
| Proceeds from issuance of senior secured notes |
|
|
|
|
|
| Proceeds from convertible notes |
|
|
|
|
|
| Payment of debtor-in-possession borrowing |
|
|
|
|
|
| Debtor in possession borrowing |
|
|
|
|
|
| Increase in revolving credit advance |
|
|
|
|
|
| Successor |
|
|
|
|
|
| Total increase in revolving credit advance |
|
|
|
|
|
|
|
|
| Decrease in revolving credit advance |
|
|
|
|
|
| Successor |
|
|
|
|
|
| Total decrease in revolving credit advance |
|
|
|
|
|
|
|
|
| Principal payments on capital leases |
|
|
|
|
|
| Deferred financing fees |
|
|
|
|
|
| Successor |
|
|
|
|
|
| Total deferred financing fees |
|
|
|
|
|
|
|
|
| Credit facility amendment fees |
|
|
|
|
|
| Other |
|
|
|
|
|
| Net cash (used in) provided by financing activities |
|
|
|
|
|
| Successor |
|
|
|
|
|
|
Total net cash (used in) provided by financing activities
|
|
|
|
|
|
|
|
|
| NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS |
|
|
|
|
|
| Successor |
|
|
|
|
|
| Total nET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS |
|
|
|
|
|
|
|
|
| CASH AND CASH EQUIVALENTS-Beginning of period |
|
|
|
|
|
| Successor |
|
|
|
|
|
| Total cASH AND CASH EQUIVALENTS-Beginning of period |
|
|
|
|
|
| CASH AND CASH EQUIVALENTS-End of period |
|
|
|
|
|
| Successor |
|
|
|
|
|
| Total cASH AND CASH EQUIVALENTS-End of period |
|
|
|
|
|
|
|
|
| Supplemental cash flow information: |
|
|
|
|
|
| Cash paid for interest |
|
|
|
|
|
| Successor |
|
|
|
|
|
| Total cash paid for interest |
|
|
|
|
|
|
|
|
| Cash paid (received) for income taxes |
|
|
|
|
|
| Cash paid for income taxes |
|
|
|
|
|
| Successor |
|
|
|
|
|
| Total cash paid for income taxes |
|
|
|
|
|
|
|
|
| Cash paid for capital leases |
|
|
|
|
|
| Successor |
|
|
|
|
|
| Total cash paid for capital leases |
|
|
|
|
|
|
|
|
| Non-cash transactions: |
|
|
|
|
|
| Purchases of property, plant and equipment in accounts payable |
|
|
|
|
|
| Successor |
|
|
|
|
|
| Total purchases of property, plant and equipment in accounts payable |
|
|
|
|
|
|
|
|
| Issuance of warrants |
|
|
|
|
|
| Exercise of warrants |
|
|
|
|
|
| Financing fees related to the DIP credit facility |
|
|
|
|
|
| Capital lease agreements |
|
|
|
|
|
| Successor |
|
|
|
|
|
| Total capital lease agreements |
|
|
|
|
|
|
|
|
| Conversion of convertible notes |
|
|
|
|
|
|
|
|