[X] Preliminary
Proxy Statement
|
[ ] Confidential,
For Use of the Commission Only (as permitted by Rule
14a-6(e)(2))
|
[ ] Definitive
Proxy Statement
|
[ ] Definitive
Additional Materials
|
[ ] Soliciting
Material Pursuant to § 240.14a-12
|
|
(1)
|
Title
of each class of securities to which transaction applies:
Class A common stock and
Class B common stock of GSC Acquisition Company (“GSCAC”)(1)
|
|
(2)
|
Aggregate
number of securities to which transaction applies:
24,353,852 shares of GSCAC
common
stock
|
|
(3)
|
Per
unit price or other underlying value of transaction computed pursuant to
Exchange Act Rule 0-11 (set forth the amount on which the filing fee is
calculated and state how it was determined):
$9.42 per share of GSCAC
based on the average of the high and low prices reported on the AMEX on
July 24, 2008
|
|
(4)
|
Proposed
maximum aggregate value of transaction:
$229,413,285.84(2)
|
|
(5)
|
Total
fee paid:
$9,015.94(3)
|
|
(1)
|
Amount
previously paid:
|
|
(2)
|
Form,
Schedule or Registration Statement
No.:
|
|
(3)
|
Filing
Party:
|
|
(4)
|
Date
Filed:
|
|
·
|
change
our name to “Complete Energy Holdings
Corporation,”
|
|
·
|
permit
our continued existence after June 25,
2009,
|
|
·
|
create
two classes of common stock (Class A common stock that will have voting
rights and rights to share in dividends and liquidating and other
distributions and Class B common stock that will have voting rights but no
rights to share in dividends and liquidating and other
distributions),
|
|
·
|
convert
all of our outstanding common stock into Class A common stock,
and
|
|
·
|
permit
each share of our Class B common stock plus one Class B unit of Holdco Sub
to be exchanged into one share of our Class A common
stock;
|
Sincerely,
Matthew
C. Kaufman
President
|
|
·
|
change
our name to “Complete Energy Holdings
Corporation,”
|
|
·
|
permit
our continued existence after June 25,
2009,
|
|
·
|
create
two classes of common stock (Class A common stock that will have voting
rights and rights to share in dividends and liquidating and other
distributions and Class B common stock that will have voting rights but no
rights to share in dividends and liquidating and other
distributions),
|
|
·
|
convert
all of our outstanding common stock into Class A common stock,
and
|
|
·
|
permit
each share of our Class B common stock plus one Class B unit of Holdco Sub
to be exchanged into one share of our Class A common
stock;
|
By
Order of the Board of Directors,
Matthew
C. Kaufman
President
|
1
|
|
4
|
|
11
|
|
12
|
|
26
|
|
27
|
|
29
|
|
49
|
|
50
|
|
51
|
|
70
|
|
70
|
|
70
|
|
78
|
|
79
|
|
82
|
|
84
|
|
91
|
|
91
|
|
94
|
|
94
|
|
95
|
|
95
|
|
95
|
|
96
|
|
99
|
|
100
|
|
105
|
|
109
|
|
110
|
|
111
|
|
111
|
|
111
|
|
113
|
|
128
|
|
128
|
|
128
|
|
128
|
|
129
|
|
129
|
|
130
|
|
131
|
|
133
|
|
133
|
|
133
|
|
133
|
|
133
|
|
134
|
|
134
|
|
134
|
|
134
|
|
135
|
|
135
|
|
135
|
|
135
|
|
136
|
|
137
|
|
137
|
|
138
|
|
138
|
|
139
|
|
142
|
|
144
|
|
161
|
|
187
|
|
191
|
197
|
|
201
|
|
202
|
|
207
|
|
214
|
|
217
|
|
217
|
|
217
|
|
217
|
|
218
|
|
|
|
F-1
|
|
F-3
|
|
|
·
|
GSCAC
is a special purpose acquisition company formed for the purpose of
acquiring one or more businesses or assets. For more
information about GSCAC, see the section entitled “Information About
GSCAC” and “GSCAC Management’s Discussion and Analysis of Financial
Condition and Results of Operations” beginning on pages 139 and 142,
respectively.
|
|
·
|
Complete
Energy, through its subsidiaries, owns and operates two natural gas-fired
combined cycle power generation facilities. The 1,022 MW La
Paloma generating facility (the “La Paloma facility”) is located 110 miles
northwest of Los Angeles and the 837 MW Batesville generating facility
(the “Batesville facility”) is located in northern
Mississippi. The transaction values the La Paloma facility at
$900 million ($881 per kW) and the Batesville facility at $400 million
($478 per kW) on a cash-free, debt-free basis. For more
information about Complete Energy, see the sections entitled “Information
About Complete Energy,” and “Complete Energy Management’s Discussion and
Analysis of Financial Condition and Results of Operations” beginning on
pages 144 and 161, respectively.
|
|
·
|
Pursuant
to a merger agreement signed on May 9, 2008, GSCAC proposes to acquire
Complete Energy on the terms and subject to the conditions set forth
therein. For more information about the acquisition, see the
sections entitled “Proposal I—Approval of the Acquisition” beginning on
page 70, “The Merger Agreement” beginning on page 113 and the Agreement
and Plan of Merger that is attached as Annex A to this proxy
statement.
|
|
·
|
Under
the terms of the merger agreement and other transaction agreements, GSCAC
is expected to issue approximately $243.5 million of new equity to
Complete Energy’s current owners, to other holders of debt of the Complete
Energy subsidiaries and to the holders of equity in the Complete Energy
subsidiary that indirectly owns the Batesville facility, to assume
approximately $627 million of net project-level debt and to use
approximately $183 million in cash to retire other debt and pay
transaction expenses, and a Complete Energy subsidiary will also issue a
$50 million mezzanine note. The terms of the acquisition also
provide for the issuance of 3.6 million additional GSCAC shares to the
current owners and stakeholders of Complete Energy and its subsidiaries if
GSCAC’s stock price reaches $14.50 per share for 10 consecutive trading
days within five years after the closing, and 3.6 million additional
shares if GSCAC’s stock price reaches $15.50 per share for 10 consecutive
trading days within five years after the closing. For more
information about the merger agreement and the other transaction
agreements, see the sections entitled “The Merger Agreement” and “Other
Transaction Agreements” beginning on page 113 and 128
respectively.
|
|
·
|
As a
result of these transactions, investment funds and trusts managed or
advised by TCW Asset Management Company or certain of its affiliates (such
funds and trusts, collectively, the “TCW funds”) are expected to become
GSCAC’s largest block of stockholders, with approximately 25.1% ownership;
|
|
·
|
In
connection with the merger, we have made offers to acquire the minority
interests held by third parties in the Complete Energy subsidiaries that
indirectly own the La Paloma facility and the Batesville
facility. Fulcrum, the minority interest owner in the
Batesville facility, accepted our offer and as a result, upon completion
of the acquisition, Complete Energy will indirectly own 100% of the
Batesville facility. Depending on the level of acceptance of
our offer to the minority interest owners in the La Paloma facility,
Complete Energy expects to indirectly own between 60% and 100% of the
interests in the La Paloma facility. If our offer to acquire
the minority interests owned by third parties in the Complete Energy
subsidiary that owns the La Paloma facility is accepted in accordance with
our terms, such minority interest holders would collectively own
approximately 25.7% of our equity and the ownership of the TCW funds, the
existing GSCAC stockholders, the current owners of Complete Energy, Morgan
Stanley and Fulcrum would be proportionately diluted. In such a
case, the existing GSCAC stockholders would own approximately 42% of our
equity. For more information about our offers to purchase these
minority interests, see the section entitled “Offers to LP Minority
Holders and Fulcrum” beginning on page
131.
|
|
·
|
GSCAC’s
management and board of directors considered various factors in
determining to purchase Complete Energy and to approve the merger
agreement, including, without limitation, an opinion prepared by Duff
& Phelps, LLC, an independent financial advisor. For more
information about our decision-making process, see the section entitled
“Proposal I—Approval of the Acquisition—Factors Considered by the GSCAC
Board in Approving the Acquisition” beginning on page
79.
|
|
·
|
In
addition to voting on the acquisition proposal at the special meeting, the
stockholders of GSCAC will vote on proposals to approve a second amended
and restated charter for GSCAC, a share issuance proposal, an election of
directors proposal, a stock option plan proposal and a proposal to adjourn
the special meeting, if necessary to permit further solicitation of
proxies in the event that there are insufficient votes for, or otherwise
in connection with, the approval of the acquisition proposal and the
transactions contemplated thereby. See the sections entitled
“Proposal II—Approval of the Amended and Restarted Charter,” “Proposal
III—Approval of the Share Issuance Proposal,” “Proposal IV—Election of
Directors,” “Proposal V—Adoption of the Stock Option Plan,” “Proposal
VI—Adoption of the Adjournment Proposal” and the “The Special Meeting” on
pages 96, 99, 100, 105, 109 and 133
respectively.
|
|
·
|
Upon
completion of the acquisition, our board of directors will expand the size
of the board to 11 directors if we remain listed on the American Stock
Exchange or, if we are accepted for listing on the New York Stock
Exchange, The NASDAQ Stock Market LLC or any other national securities
exchange, to the number of directors necessary to satisfy the applicable
independence requirements of such exchange, and all of our existing board
members, with the exception of Matthew C. Kaufman and Peter R. Frank, will
resign. R. Blair Thomas will be appointed to serve as a Class I
director, Hugh A. Tarpley and Lori A. Cuervo will be appointed to our
board of directors to the class or classes agreed to by GSCAC and Complete
Energy prior to the closing, Mr. Kaufman will continue as a Class I
director and Mr. Frank will continue as a Class II
director. Additional directors as needed to satisfy the
independence requirements of the applicable stock exchange will be chosen
by GSCAC and Complete Energy prior to the closing. See the
sections entitled “Proposal IV—Election of Directors” and “Management
Following the Acquisition” on pages 100 and 197,
respectively.
|
|
·
|
The
closing of the acquisition is subject to a number of conditions set forth
in the merger agreement. For more information about the closing
conditions to the acquisition, see the section entitled “The Merger
Agreement—Conditions to the Closing of the Acquisition” beginning on page
123.
|
|
·
|
Our
acquisition of Complete Energy involves numerous risks. For
more information about these risks, see the section entitled “Risk
Factors” beginning on page 51.
|
·
|
a
proposal to approve the acquisition of Complete Energy pursuant to the
merger agreement, the merger and the other transactions contemplated by
the merger agreement;
|
·
|
a
proposal to adopt a second amended and restated charter for GSCAC, to be
effective upon completion of the merger, to, among other things, change
our name to “Complete Energy Holdings Corporation,” permit our continued
existence after June 25, 2009, create two classes of common stock
(Class A common stock that will have voting rights and rights to
share in dividends and liquidating and other distributions (“Class A
shares”) and Class B common stock that will have voting rights but no
rights to share in dividends and liquidating and other distributions
(“Class B shares”)), to convert all of our outstanding common stock into
Class A shares and permit each Class B share plus one Class B unit of our
subsidiary Holdco Sub to be exchanged into one Class A
share;
|
·
|
a
proposal to approve the issuance of shares of our common stock in the
merger and related transactions that would result in an increase in our
outstanding common stock by more than
20%;
|
·
|
a
proposal to elect two members to serve on our board of directors, each to
serve until our 2011 annual meeting or until his successor is duly elected
and qualified;
|
·
|
a
proposal to adopt a proposed stock option plan, to be effective upon
completion of the merger; and
|
·
|
a
proposal to authorize the adjournment of the special meeting to a later
date or dates, including if necessary, to solicit additional proxies in
favor of the foregoing proposals if there are not sufficient votes in
favor of any of these proposals.
|
|
·
|
Complete
Energy’s representations and warranties that are qualified by materiality
or Complete Energy Material Adverse Effect (please see definition in
“Merger Agreement—Materiality and Material Adverse Effect”) must be true
as if made at and as of the closing date (immediately prior to the
closing) and those that are not qualified by materiality or Complete
Energy Material Adverse Effect must be true in all material respects as if
made at and as of the closing date (in each case, other than
representations and warranties that speak as to an earlier date, which
must be true, or true in all material respects as the case may be, as of
such earlier date).
|
|
·
|
Complete
Energy must have performed and complied, in all material respects, with
its agreements, covenants and obligations required by the merger agreement
and related transaction documents to be performed or complied with on or
before closing.
|
|
·
|
There
can be no proceeding threatened or filed (other than by any GSCAC parties
or any of their respective affiliates) seeking to restrain, enjoin or
otherwise prohibit the completion of the proposed
transactions.
|
|
·
|
Regulatory
approvals must be obtained, and any applicable waiting periods under the
Hart-Scott-Rodino Antitrust Improvement Act of 1976 (the “HSR Act”) must
have expired or been terminated.
|
|
·
|
Our
stockholders must have approved the merger and related
transactions.
|
|
·
|
No
Complete Energy Material Adverse Effect shall have occurred and be
continuing as of the closing date.
|
|
·
|
No
default with respect to any payment obligation or financial covenant under
any material Complete Energy debt (other than debt that is being repaid or
satisfied in connection with the
merger).
|
|
·
|
GSCAC
must have received an acknowledgement that the conditions required to
exchange certain Complete Energy debt for cash, equity securities and a
mezzanine note are satisfied.
|
|
·
|
GSCAC’s
representations and warranties in the merger agreement that are qualified
by materiality or GSCAC Material Adverse Effect (please see definition in
“Merger Agreement—Materiality and Material Adverse Effect”) must be true
as if made at and as of the closing date (immediately prior to the
closing) and that are not qualified by materiality or GSCAC material
adverse effect must be true in all material respects as if made at and as
of the closing date (in each case, other than representations and
warranties that speak as to an earlier date, which must be true, or true
in all material respects as the case may be, as of such earlier
date).
|
|
·
|
Each
GSCAC party must have performed and complied, in all material respects,
with its agreements, covenants and obligations required by the merger
agreement and related transaction documents to be performed or complied
with on or before closing.
|
|
·
|
There
can be no proceeding threatened or filed (other than by Complete Energy or
any of its affiliates) seeking to restrain, enjoin or otherwise prohibit
the completion of the proposed
transactions.
|
|
·
|
Regulatory
approvals must be obtained, and any applicable waiting periods under the
HSR Act must have expired or been
terminated.
|
|
·
|
Our
stockholders must have approved the merger and related
transactions.
|
|
·
|
No
GSCAC Material Adverse Effect shall have occurred and be
continuing.
|
|
·
|
GSCAC
must have directors’ and officers’ liability insurance with terms and
conditions at least as favorable to the insured as Complete Energy’s
directors’ and officers’ liability insurance
policies.
|
|
·
|
Designated
persons must have resigned from all of their positions and offices with
GSCAC, Holdco Sub, Merger Sub and Holdco
Sub2.
|
|
·
|
Designated
persons must have been elected to the positions of officers and directors
of GSCAC, Holdco Sub and Holdco
Sub2.
|
|
·
|
GSCAC
must have at least $188 million in its trust account, before giving effect
to any payments to stockholders who elect to convert their shares into
cash but after giving effect to the payment of deferred underwriting
discounts and commissions, transaction expenses incurred prior to May 9,
2008 and the investment banking fee owed to UBS Securities LLC
(“UBS”).
|
|
·
|
GSCAC
must have received an acknowledgement that the conditions required to
exchange certain Complete Energy debt for cash, equity securities and a
mezzanine note are satisfied.
|
|
·
|
by
Complete Energy or GSCAC if any nonappealable final governmental order,
decree or judgment enjoins or otherwise prohibits or makes illegal the
completion of the merger and related
transactions;
|
|
·
|
by
Complete Energy if any GSCAC party has materially breached its obligations
under the merger agreement or any related transaction document and that
breach would or does result in the failure of a condition to close and
such breach is not cured within the time period specified in the merger
agreement;
|
|
·
|
by
GSCAC if Complete Energy has materially breached its obligations under the
merger agreement or any related transaction document and that breach would
or does not result in the failure of a condition to close and such breach
is not cured within the time period specified in the merger
agreement;
|
|
·
|
by
GSCAC or Complete Energy if the merger has not been completed on or before
January 31, 2009 and the failure to close is not caused by a breach of the
merger agreement by the terminating party, but if the delay is directly
and primarily the result of the failure to obtain on a timely basis the
audited balance sheet of Complete Energy’s subsidiary, La Paloma
Generating Company, LLC, dated as of December 31, 2005, the termination
date will be extended from January 31, 2009 to March 31,
2009;
|
|
·
|
by
GSCAC or Complete Energy if the La Paloma facility and/or the Batesville
facility suffer damages or casualty events that cause net losses of more
than $25 million;
|
|
·
|
by
GSCAC if it does not consent to a proposed refinancing of certain Complete
Energy debt after September 15, 2008 or if Complete Energy engages in
certain prohibited conduct prior to the completion of the
merger;
|
|
·
|
by
GSCAC if any changes to Complete Energy’s disclosure schedules
collectively would cause the failure of the Complete Energy
representations and warranties closing condition if such changes were not
effective;
|
|
·
|
by
mutual written consent of GSCAC and Complete
Energy;
|
|
·
|
by
Complete Energy if our board of directors fails to reaffirm or modifies or
revokes its recommendation of the merger or approves, endorses or
recommends any transaction other than the merger or enters into any letter
of intent or similar agreement with respect to any transaction other than
the merger; or
|
|
·
|
by
Complete Energy or GSCAC if our stockholders do not approve the merger and
related transactions.
|
|
·
|
change
our name to “Complete Energy Holdings
Corporation,”
|
|
·
|
permit
our continued existence after June 25,
2009,
|
|
·
|
create
two classes of common stock (Class A common stock that will have voting
rights and the right to receive dividends and liquidating and other
distributions (“economic rights”); and Class B common stock that will have
voting rights but no economic
rights),
|
|
·
|
convert
all of our outstanding common stock into Class A common stock
and
|
|
·
|
permit
each Class B share plus one Class B unit of Holdco Sub to be exchanged
into one Class A share.
|
|
·
|
Two
of our directors, Messrs. Goodwin and McKinnon, and our founding
stockholder own 22,500, 22,500 and 4,455,000 shares of GSCAC’s common
stock, respectively. These shares were purchased prior to our IPO for an
aggregate price of $25,000 and had an aggregate market value of
$40,905,000, based upon the last sale price of $9.09 on the AMEX on
October 9, 2008. Our
|
|
·
|
In
addition to the shares of GSCAC common stock, our founding stockholder
purchased for $4,000,000 warrants to purchase up to 4,000,000 shares of
GSCAC common stock at $1.00 per share. If GSCAC is unable to
complete a business combination by June 25, 2009 and liquidates its
assets, there will be no distribution with respect to these warrants, and
the warrants will thereby expire
worthless.
|
|
·
|
Three
of our directors, Messrs. Eckert, Frank and Kaufman, hold ownership
interests in GSC Group that give them indirect ownership interests in our
founding stockholder and GSCAC. Because of their indirect ownership
interests, each of Messrs. Eckert, Frank and Kaufman have financial
interests in the completion of the
acquisition.
|
|
·
|
If
the acquisition is completed, certain of our current directors will
continue as directors of GSCAC. These non-executive directors
will be entitled to receive any cash fees, stock options, stock awards or
other compensation arrangements that GSCAC’s board of directors determines
to provide its non-executive
directors.
|
Statement
of Operations Data:
|
For
the period from
October
26, 2006
(date
of inception) to
December
31, 2006
|
Year
ended
December
31, 2007
|
Six
Months Ended
June
30, 2007
|
Six
Months Ended
June
30, 2008
|
||||||||||||
Dividend
income
|
$ | - | $ | 4,188,213 | $ | - | $ | 2,048,880 | ||||||||
Expenses
|
(138,419 | ) | (394,252 | ) | (12,374 | ) | (609,855 | ) | ||||||||
Net
income before income taxes
|
(138,419 | ) | 3,793,961 | (12,374 | ) | 1,439,025 | ||||||||||
Provision
for income taxes
|
- | (1,476,920 | ) | - | (724,405 | ) | ||||||||||
Net
income
|
(138,419 | ) | 2,317,041 | (12,374 | ) | 714,620 | ||||||||||
Net
income per share (diluted)
|
(0.02 | ) | 0.11 | 0.00 | 0.02 | |||||||||||
Weighted
average shares outstanding (diluted)
|
6,562,500 | 20,340,577 | 6,300,829 | 29,937,027 | ||||||||||||
Balance
Sheet Data:
|
December
31, 2006
|
December
31, 2007
|
June
30, 2007
|
June
30, 2008
|
||||||||||||
Working
capital (excludes cash held in trust account)
|
$ | (113,419 | ) | $ | 576,383 | $ | (125,198 | ) | $ | 1,592,445 | ||||||
Total
assets
|
215,040 | 204,256,112 | 202,757,064 | 206,490,805 | ||||||||||||
Total
liabilities
|
328,459 | 6,589,485 | 7,397,262 | 8,109,558 | ||||||||||||
Common
stock, subject to possible conversion (including dividend income, net of
taxes, attributable to common stock subject to possible
conversion)
|
- | 40,837,003 | 40,338,990 | 40,955,320 | ||||||||||||
Stockholders’
equity
|
(113,419 | ) | 156,829,624 | 155,020,812 | 157,425,927 |
Period
from
January
29 to
December
31,
|
Year
Ended December 31,
|
Three
Months Ended June 30,
|
Six
Months Ended June 30,
|
|||||||||||||||||||||||||||||
2004
|
2005
|
2006
|
2007
|
2007
|
2008
|
2007
|
2008
|
|||||||||||||||||||||||||
(in
thousands)
|
||||||||||||||||||||||||||||||||
Statement
of Operations Data:
|
||||||||||||||||||||||||||||||||
OPERATING
REVENUES
|
$ | 2,068 | $ | 98,257 | $ | 212,477 | $ | 260,457 | $ | 65,951 | $ | 61,368 | $ | 125,102 | $ | 123,428 | ||||||||||||||||
OPERATING
COSTS AND EXPENSES
|
||||||||||||||||||||||||||||||||
Fuel and purchased energy
expense
|
- | 56,606 | 118,744 | 137,517 | 34,721 | 25,827 | 69,727 | 57,015 | ||||||||||||||||||||||||
Operating and
maintenance
|
1,878 | 24,468 | 54,073 | 80,029 | 27,096 | 25,081 | 39,423 | 56,013 | ||||||||||||||||||||||||
Administrative and
general
|
162 | 1,935 | 3,023 | 2,755 | 1,563 | 604 | 2,219 | 1,491 | ||||||||||||||||||||||||
Depreciation and
amortization
|
1 | 4,986 | 13,568 | 26,606 | 10,122 | 8,810 | 14,673 | 17,472 | ||||||||||||||||||||||||
TOTAL
OPERATING COSTS AND EXPENSES
|
2,041 | 87,995 | 189,408 | 246,907 | 73,502 | 60,322 | 126,042 | 131,991 | ||||||||||||||||||||||||
INCOME
(LOSS) FROM OPERATIONS
|
27 | 10,262 | 23,069 | 13,550 | (7,551 | ) | 1,046 | (940 | ) | (8,563 | ) | |||||||||||||||||||||
OTHER
INCOME (EXPENSE)
|
||||||||||||||||||||||||||||||||
Interest income
|
- | 304 | 1,728 | 3,314 | 991 | 545 | 1,463 | 1,131 | ||||||||||||||||||||||||
Interest expense
|
- | (21,061 | ) | (52,927 | ) | (81,562 | ) | (19,012 | ) | (23,780 | ) | (32,670 | ) | (48,297 | ) | |||||||||||||||||
Other income
|
2,027 | (58 | ) | 220 | 36,747 | 890 | (208 | ) | 914 | (518 | ) | |||||||||||||||||||||
TOTAL OTHER
EXPENSE
|
2,027 | (20,815 | ) | (50,979 | ) | (41,501 | ) | (17,131 | ) | (23,443 | ) | (30,293 | ) | (47,684 | ) | |||||||||||||||||
LOSS
BEFORE MINORITY INTEREST
|
2,054 | (10,553 | ) | (27,910 | ) | (27,951 | ) | (24,682 | ) | (22,397 | ) | (31,233 | ) | (56,247 | ) | |||||||||||||||||
LOSS
ATTRIBUTABLE TO MINORITY INTEREST
|
255 | (814 | ) | (2,065 | ) | (5,120 | ) | (3,838 | ) | (1,661 | ) | (4,473 | ) | (9,329 | ) | |||||||||||||||||
NET
INCOME (LOSS)
|
$ | 1,799 | $ | (9,739 | ) | $ | (25,845 | ) | $ | (22,831 | ) | $ | (20,844 | ) | $ | (20,736 | ) | $ | 26,760 | ) | $ | (46,918 | ) | |||||||||
Cash
Flow Data:
|
||||||||||||||||||||||||||||||||
Net
cash provided by (used in) operating activities
|
$ | 875 | $ | (16,320 | ) | $ | 9,377 | $ | (15 | ) | $ | 1,803 | $ | (10,069 | ) | $ | 2,483 | $ | (22,233 | ) | ||||||||||||
Net
cash provided by (used in) investing activities
|
(15 | ) | (514,562 | ) | 3,962 | (87,856 | ) | (8,536 | ) | (2,587 | ) | (66,894 | ) | 19,942 | ||||||||||||||||||
Net
cash provided by (used in) financing activities
|
(249 | ) | 536,957 | (6,689 | ) | 89,557 | (663 | ) | 11,338 | 61,191 | 1,676 |
Year
Ended December 31,
|
Six
Months Ended June 30,
|
|||||||||||||||||||||||
2004
|
2005
|
2006
|
2007
|
2007
|
2008
|
|||||||||||||||||||
(in
thousands)
|
||||||||||||||||||||||||
Balance
Sheet Data:
|
||||||||||||||||||||||||
Property,
plant and equipment, net
|
$ | 15 | $ | 586,056 | $ | 568,976 | $ | 819,145 | $ | 835,496 | $ | 810,530 | ||||||||||||
Total
Assets
|
2,134 | 671,674 | 641,486 | 1,019,690 | 1,004,530 | 970,947 | ||||||||||||||||||
Current
liabilities, including current portion of long-term debt
|
330 | 47,175 | 190,201 | 212,859 | 232,434 | 229,570 | ||||||||||||||||||
Long-term
debt, net of current maturities
|
- | 538,209 | 399,517 | 779,402 | 723,105 | 771,553 | ||||||||||||||||||
Total
Liabilities
|
330 | 598,736 | 600,171 | 1,031,329 | 991,576 | 1,039,275 | ||||||||||||||||||
Minority
Interest
|
255 | 80,556 | 75,921 | 68,430 | 90,374 | 58,924 | ||||||||||||||||||
Members’
Equity (Deficit)
|
1,549 | (7,618 | ) | (34,606 | ) | (80,069 | ) | (77,420 | ) | (127,252 | ) |
|
·
|
The
accompanying notes to the unaudited pro forma condensed combined financial
statements;
|
|
·
|
Historical
financial statements of GSCAC for the year ended December 31, 2007 and the
six months ended June 30, 2008, included elsewhere in this proxy
statement; and
|
|
·
|
Historical
financial statements of Complete Energy for the year ended December 31,
2007 and the six months ended June 30, 2008, included elsewhere in this
proxy statement.
|
|
·
|
Assuming
Maximum Share Conversion (“AMSC”): This presentation assumes
that the holders of 19.99% of the IPO shares exercise their conversion
rights; and
|
|
·
|
Assuming
No Share Conversion (“ANSC”): This presentation assumes that no
holders of IPO shares exercise their conversion
rights.
|
Complete
Energy Holdings, LLC |
GSC
Acquisition Company |
Pro
Forma
Adjustments |
Notes
|
Pro
Forma
Combined |
||||||||||||||||
CURRENT
ASSETS
|
||||||||||||||||||||
Cash
and cash equivalents
|
$ | 14,407 | $ | 996 | $ | 12,782 |
A
|
$ | 27,213 | |||||||||||
(972 | ) |
G
|
||||||||||||||||||
Restricted
cash
|
68,655 | - | (12,782 | ) |
A
|
55,873 | ||||||||||||||
Cash
and cash equivalents held in trust
|
- | 202,976 | (123,000 | ) |
C
|
- | ||||||||||||||
(826 | ) |
D
|
||||||||||||||||||
(12,402 | ) |
Ea
|
||||||||||||||||||
(500 | ) |
F
|
||||||||||||||||||
(25,293 | ) |
G
|
||||||||||||||||||
(40,955 | ) |
H
|
||||||||||||||||||
Accounts
receivable
|
16,786 | 2 | - | 16,788 | ||||||||||||||||
Inventory
|
6,825 | - | - | 6,825 | ||||||||||||||||
Prepaid
expenses and other current assets
|
5,179 | - | - | 5,179 | ||||||||||||||||
Income
tax receivable
|
- | 300 | 300 | |||||||||||||||||
Deferred
acquisition costs
|
- | 2,194 | 2,194 | |||||||||||||||||
Deferred
tax asset
|
- | 23 | - | 23 | ||||||||||||||||
TOTAL
CURRENT ASSETS
|
111,852 | 206,491 | (203,948 | ) | 114,395 | |||||||||||||||
DEFERRED
FINANCING COSTS, NET
|
12,555 | - | (1,839 | ) |
C
|
8,134 | ||||||||||||||
(3,082 | ) |
Ea
|
||||||||||||||||||
500 |
F
|
|||||||||||||||||||
PROPERTY,
PLANT AND EQUIPMENT, NET
|
810,530 | - | - | 810,530 | ||||||||||||||||
CONTRACTS,
NET
|
29,673 | - | - | 29,673 | ||||||||||||||||
OTHER
ASSETS
|
6,337 | - | (2,394 | ) |
G
|
3,943 | ||||||||||||||
TOTAL
ASSETS
|
$ | 970,947 | $ | 206,491 | $ | (210,763 | ) | $ | 966,675 | |||||||||||
CURRENT
LIABILITIES
|
||||||||||||||||||||
Accounts
payable
|
$ | 14,492 | $ | 43 | $ | (752 | ) |
G
|
$ | 13,783 | ||||||||||
Accrued
liabilities
|
10,688 | 1,825 | - | 12,513 | ||||||||||||||||
Accrued
interest
|
29,430 | - | (20,114 | ) |
Ea
|
9,316 | ||||||||||||||
Short-term
borrowings, net
|
120,909 | - | (120,909 | ) |
C
|
- | ||||||||||||||
Current
portion of long-term debt
|
15,700 | - | - | 15,700 | ||||||||||||||||
Working
capital loan
|
34,600 | - | - | 34,600 | ||||||||||||||||
Price
risk management liability
|
3,751 | - | - | 3,751 | ||||||||||||||||
Income
tax payable
|
- | - | - | - | ||||||||||||||||
Due
to affiliate
|
- | 32 | - | 32 | ||||||||||||||||
Deferred
underwriting fees
|
- | 6,210 | (6,210 | ) |
G
|
- | ||||||||||||||
Warrant
liabilities
|
- | - | - | |||||||||||||||||
TOTAL
CURRENT LIABILITIES
|
229,570 | 8,110 | (147,985 | ) | 89,695 | |||||||||||||||
LONG-TERM
LIABILITIES
|
||||||||||||||||||||
(129,810 | ) |
Ea
|
||||||||||||||||||
Long-term
debt, net of current portion
|
771,553 | - | 50,000 |
Ea
|
691,743 | |||||||||||||||
Cash
settled option
|
6,585 | - | (6,585 | ) |
Ea
|
- | ||||||||||||||
Price
risk management
|
1,737 | - | - | 1,737 | ||||||||||||||||
Asset
retirement obligation
|
1,184 | - | - | 1,184 | ||||||||||||||||
Contract,
net
|
9,061 | - | - | 9,061 | ||||||||||||||||
Other
liability
|
1,841 | - | - | 1,841 | ||||||||||||||||
Deferred
tax liability
|
17,744 | - | - | 17,744 | ||||||||||||||||
TOTAL
LIABILITIES
|
1,039,275 | 8,110 | (234,380 | ) | 813,005 |
Complete
Energy Holdings, LLC |
GSC
Acquisition Company |
Pro
Forma
Adjustments |
Notes
|
Pro
Forma
Combined |
||||||||||||||||
COMMON
STOCK SUBJECT TO POSSIBLE CONVERSION
|
- | 40,339 | (40,339 | ) |
H
|
- | ||||||||||||||
MINORITY
INTEREST
|
58,924 | - | 791 |
J
|
59,715 | |||||||||||||||
DIVIDEND
INCOME ATTRIBUTABLE TO COMMON STOCK SUBJECT TO POSSIBLE
CONVERSION
|
- | 616 | (616 | ) |
H
|
- | ||||||||||||||
STOCKHOLDERS’
EQUITY
|
||||||||||||||||||||
Common
Stock Class A
|
- | 25 | 22 |
Ea
|
43 | |||||||||||||||
(4 | ) |
H
|
||||||||||||||||||
Common
Stock Class B
|
- | - | 7 |
I
|
8 | |||||||||||||||
1 |
J
|
|||||||||||||||||||
Members’
Deficit
|
(20,426 | ) | - | 20,426 |
I
|
- | ||||||||||||||
Additional
paid-in capital
|
- | 155,124 | (826 | ) |
D
|
350,484 | ||||||||||||||
236,238 |
Ea
|
|||||||||||||||||||
(18,831 | ) |
G
|
||||||||||||||||||
(20,433 | ) |
I
|
||||||||||||||||||
(792 | ) |
J
|
||||||||||||||||||
4 |
H
|
|||||||||||||||||||
Accumulated
Other Comprehensive Loss
|
(3,293 | ) | - | - | (3,293 | ) | ||||||||||||||
Retained
earnings
|
(103,533 | ) | 2,277 | (3,930 | ) |
C
|
(253,287 | ) | ||||||||||||
(145,235 | ) |
Ea
|
||||||||||||||||||
(2,866 | ) |
G
|
||||||||||||||||||
Stockholders’
Equity (Deficit)
|
(127,252 | ) | 157,426 | 63,781 | 93,955 | |||||||||||||||
TOTAL
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$ | 970,947 | $ | 206,491 | $ | (210,763 | ) | $ | 966,675 |
Complete
Energy Holdings, LLC |
GSC
Acquisition Company |
Pro
Forma
Adjustments |
Notes
|
Pro
Forma
Combined |
||||||||||||||||
CURRENT
ASSETS
|
||||||||||||||||||||
Cash
and cash equivalents
|
$ | 14,407 | $ | 996 | $ | 12,782 |
A
|
$ | 30,570 | |||||||||||
2,385 |
B
|
|||||||||||||||||||
Restricted
cash
|
68,655 | - | (12,782 | ) |
A
|
55,873 | ||||||||||||||
Cash
and cash equivalents held in trust
|
- | 202,976 | (123,000 | ) |
C
|
- | ||||||||||||||
(826 | ) |
D
|
||||||||||||||||||
(50,000 | ) |
Eb
|
||||||||||||||||||
(500 | ) |
F
|
||||||||||||||||||
(26,265 | ) |
G
|
||||||||||||||||||
(2,385 | ) |
B
|
||||||||||||||||||
Accounts
receivable
|
16,786 | 2 | - | 16,788 | ||||||||||||||||
Inventory
|
6,825 | - | - | 6,825 | ||||||||||||||||
Prepaid
expenses and other current assets
|
5,179 | - | - | 5,179 | ||||||||||||||||
Income
tax receivable
|
- | 300 | 300 | |||||||||||||||||
Deferred
acquisition costs
|
- | 2,194 | 2,194 | |||||||||||||||||
Deferred
tax asset
|
- | 23 | - | 23 | ||||||||||||||||
TOTAL
CURRENT ASSETS
|
111,852 | 206,491 | (200,591 | ) | 117,752 | |||||||||||||||
DEFERRED
FINANCING COSTS, NET
|
12,555 | - | (1,839 | ) |
C
|
8,134 | ||||||||||||||
(3,082 | ) |
Eb
|
||||||||||||||||||
500 |
F
|
|||||||||||||||||||
PROPERTY,
PLANT AND EQUIPMENT, NET
|
810,530 | - | - | 810,530 | ||||||||||||||||
CONTRACTS,
NET
|
29,673 | - | - | 29,673 | ||||||||||||||||
OTHER
ASSETS
|
6,337 | - | (2,394 | ) |
G
|
3,943 | ||||||||||||||
TOTAL
ASSETS
|
$ | 970,947 | $ | 206,491 | $ | (207,406 | ) | $ | 970,032 | |||||||||||
CURRENT
LIABILITIES
|
||||||||||||||||||||
Accounts
payable
|
$ | 14,492 | $ | 43 | $ | (752 | ) |
G
|
$ | 13,783 | ||||||||||
Accrued
liabilities
|
10,688 | 1,825 | - | 12,513 | ||||||||||||||||
Accrued
interest
|
29,430 | - | (20,114 | ) |
Eb
|
9,316 | ||||||||||||||
Short-term
borrowings, net
|
120,909 | - | (120,909 | ) |
C
|
- | ||||||||||||||
Current
portion of long-term debt
|
15,700 | - | - | 15,700 | ||||||||||||||||
Working
capital loan
|
34,600 | - | - | 34,600 | ||||||||||||||||
Price
risk management liability
|
3,751 | - | - | 3,751 | ||||||||||||||||
Income
tax payable
|
- | - | - | - | ||||||||||||||||
Due
to affiliate
|
- | 32 | - | 32 | ||||||||||||||||
Deferred
underwriting fees
|
- | 6,210 | (6,210 | ) |
G
|
- | ||||||||||||||
Warrant
liabilities
|
- | - | - | |||||||||||||||||
TOTAL
CURRENT LIABILITIES
|
229,570 | 8,110 | (147,985 | ) | 89,695 | |||||||||||||||
LONG-TERM
LIABILITIES
|
||||||||||||||||||||
(129,810 | ) |
Eb
|
||||||||||||||||||
Long-term
debt, net of current portion
|
771,553 | - | 50,000 |
Eb
|
691,743 | |||||||||||||||
Cash
settled option
|
6,585 | - | (6,585 | ) |
Eb
|
- | ||||||||||||||
Price
risk management
|
1,737 | - | - | 1,737 | ||||||||||||||||
Asset
retirement obligation
|
1,184 | - | - | 1,184 | ||||||||||||||||
Contract,
net
|
9,061 | - | - | 9,061 | ||||||||||||||||
Other
liability
|
1,841 | - | - | 1,841 | ||||||||||||||||
Deferred
tax liability
|
17,744 | - | - | 17,744 | ||||||||||||||||
TOTAL
LIABILITIES
|
1,039,275 | 8,110 | (234,380 | ) | 813,005 |
Complete
Energy Holdings, LLC |
GSC
Acquisition Company |
Pro
Forma
Adjustments |
Notes
|
Pro
Forma
Combined |
||||||||||||||||
COMMON
STOCK SUBJECT TO POSSIBLE CONVERSION
|
- | 40,339 | (40,339 | ) |
K
|
- | ||||||||||||||
MINORITY
INTEREST
|
58,924 | - | 791 |
J
|
59,715 | |||||||||||||||
DIVIDEND
INCOME ATTRIBUTABLE TO COMMON STOCK SUBJECT TO POSSIBLE
CONVERSION
|
- | 616 | (616 | ) |
J
|
- | ||||||||||||||
STOCKHOLDERS’
EQUITY
|
||||||||||||||||||||
Common
Stock Class A
|
- | 25 | 17 |
Eb
|
42 | |||||||||||||||
Common
Stock Class B
|
- | - | 7 |
I
|
8 | |||||||||||||||
1 |
J
|
|||||||||||||||||||
Members’
Deficit
|
(20,426 | ) | - | 20,426 |
I
|
- | ||||||||||||||
Additional
paid-in capital
|
- | 155,124 | (826 | ) |
D
|
332,303 | ||||||||||||||
180,588 |
Eb
|
|||||||||||||||||||
(21,697 | ) |
G
|
||||||||||||||||||
(20,433 | ) |
I
|
||||||||||||||||||
(792 | ) |
J
|
||||||||||||||||||
40,339 |
K
|
|||||||||||||||||||
Accumulated
Other Comprehensive Loss
|
(3,293 | ) | - | - | (3,293 | ) | ||||||||||||||
Retained
earnings
|
(103,533 | ) | 2,277 | (3,930 | ) |
C
|
(231,748 | ) | ||||||||||||
(127,178 | ) |
Eb
|
||||||||||||||||||
616 |
K
|
|||||||||||||||||||
Stockholders’
Equity (Deficit)
|
(127,252 | ) | 157,426 | 67,138 | 97,312 | |||||||||||||||
TOTAL
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$ | 970,947 | $ | 206,491 | $ | (207,406 | ) |
K
|
$ | 970,032 |
Complete
Energy Holdings, LLC |
GSC
Acquisition Company |
Pro
Forma
Adjustments |
Notes
|
Pro
Forma
Combined |
||||||||||||||||
OPERATING
REVENUES
|
$ | 123,428 | $ | - | $ | - | $ | 123,428 | ||||||||||||
OPERATING
COSTS AND EXPENSES
|
||||||||||||||||||||
Fuel
and purchased energy expense
|
57,015 | - | - | 57,015 | ||||||||||||||||
Operating
and maintenance
|
56,013 | - | - | 56,013 | ||||||||||||||||
Administrative
and general
|
1,491 | 610 | - | 2,101 | ||||||||||||||||
Depreciation
and amortization
|
17,472 | - | - | 17,472 | ||||||||||||||||
Total
Operating Costs and Expenses
|
131,991 | 610 | - | 132,601 | ||||||||||||||||
INCOME
FROM OPERATIONS
|
(8,563 | ) | (610 | ) | - | (9,173 | ) | |||||||||||||
OTHER
INCOME (EXPENSE)
|
||||||||||||||||||||
Dividend
income
|
- | 2,049 | (2,049 | ) |
L
|
- | ||||||||||||||
Interest
income
|
1,131 | - | - | 1,131 | ||||||||||||||||
Interest
expense
|
(48,297 | ) | - | 13,829 |
M
|
(28,727 | ) | |||||||||||||
9,178 |
N
|
|||||||||||||||||||
(3,437 | ) |
O
|
||||||||||||||||||
Other
income
|
(518 | ) | - | - | (518 | ) | ||||||||||||||
Total
Other Expense
|
(47,684 | ) | 2,049 | 17,521 | (28,114 | ) | ||||||||||||||
LOSS
BEFORE MINORITY INTEREST
|
(56,247 | ) | 1,439 | 17,521 | (37,287 | ) | ||||||||||||||
PROVISION
FOR INCOME TAXES
|
- | 724 | (724 | ) |
P
|
- | ||||||||||||||
LOSS
ATTRIBUTABLE TO MINORITY INTEREST
|
9,329 | - | (329 | ) |
Q
|
9,000 | ||||||||||||||
NET
INCOME (LOSS)
|
$ | (46,918 | ) | $ | 715 | $ | 17,916 | $ | (28,287 | ) | ||||||||||
Less: Dividend
income attributable to common stock subject to possible
conversion
|
- | (118 | ) | 118 |
R
|
- | ||||||||||||||
Pro
forma net income (loss) attributable to common stock not subject to
possible conversion
|
$ | (46,918 | ) | $ | 597 | $ | 18,034 | $ | (28,287 | ) | ||||||||||
PRO
FORMA NET LOSS PER COMMON SHARE—BASIC AND DILUTED (1)
|
$ | (0.55 | ) | |||||||||||||||||
WEIGHTED
AVERAGE NUMBER OF SHARES OUTSTANDING—BASIC AND DILUTED (1)
|
50,979 |
(1)
|
When
an entity has a net loss from continuing operations, SFAS No. 128,
“Earnings per Share”, prohibits the inclusion of potential common shares
in the computation of diluted per-share amounts. Accordingly, we have
utilized the basic shares outstanding amount to calculate both basic and
diluted loss per share for all periods
presented.
|
Complete
Energy Holdings, LLC |
GSC
Acquisition Company |
Pro
Forma
Adjustments |
Pro
Forma
Combined |
|||||||||||||||||
OPERATING
REVENUES
|
$ | 123,428 | $ | - | $ | - | $ | 123,428 | ||||||||||||
OPERATING
COSTS AND EXPENSES
|
||||||||||||||||||||
Fuel
and purchased energy expense
|
57,015 | - | - | 57,015 | ||||||||||||||||
Operating
and maintenance
|
56,013 | - | - | 56,013 | ||||||||||||||||
Administrative
and general
|
1,491 | 610 | - | 2,101 | ||||||||||||||||
Depreciation
and amortization
|
17,472 | - | - | 17,472 | ||||||||||||||||
Total
Operating Costs and Expenses
|
131,991 | 610 | - | 132,601 | ||||||||||||||||
INCOME
FROM OPERATIONS
|
(8,563 | ) | (610 | ) | - | (9,173 | ) | |||||||||||||
OTHER
INCOME (EXPENSE)
|
||||||||||||||||||||
Dividend
income
|
- | 2,049 | (2,049 | ) |
L
|
- | ||||||||||||||
Interest
income
|
1,131 | - | - | 1,131 | ||||||||||||||||
Interest
expense
|
(48,297 | ) | - | 13,829 |
M
|
(28,727 | ) | |||||||||||||
9,178 |
N
|
|||||||||||||||||||
(3,437 | ) |
O
|
||||||||||||||||||
Other
income
|
(518 | ) | - | - | (518 | ) | ||||||||||||||
Total
Other Expense
|
(47,684 | ) | 2,049 | 17,521 | (28,114 | ) | ||||||||||||||
LOSS
BEFORE MINORITY INTEREST
|
(56,247 | ) | 1,439 | 17,521 | (37,287 | ) | ||||||||||||||
PROVISION
FOR INCOME TAXES
|
- | 724 | (724 | ) |
P
|
- | ||||||||||||||
LOSS
ATTRIBUTABLE TO MINORITY INTEREST
|
9,329 | - | (329 | ) |
Q
|
9,000 | ||||||||||||||
NET
INCOME (LOSS)
|
$ | (46,918 | ) | $ | 715 | $ | 18,916 | $ | (28,287 | ) | ||||||||||
Less: Dividend
income attributable to common stock subject to possible
conversion
|
- | (118 | ) | 118 |
R
|
- | ||||||||||||||
Pro
forma net income (loss) attributable to common stock not subject to
possible conversion
|
$ | (46,918 | ) | $ | 597 | $ | 18,034 | $ | (28,287 | ) | ||||||||||
PRO
FORMA NET LOSS PER COMMON SHARE—BASIC AND DILUTED (1)
|
$ | (0.57 | ) | |||||||||||||||||
WEIGHTED
AVERAGE NUMBER OF SHARES OUTSTANDING—BASIC AND DILUTED (1)
|
49,554 |
(1)
|
When
an entity has a net loss from continuing operations, SFAS No. 128,
“Earnings per Share”, prohibits the inclusion of potential common shares
in the computation of diluted per-share amounts. Accordingly, we have
utilized the basic shares outstanding amount to calculate both basic and
diluted loss per share for all periods
presented.
|
Complete
Energy Holdings, LLC |
Pro
Forma LSP
Energy
LP
|
Pro
Forma
Combined Complete Energy |
GSC
Acquisition Company |
Pro
Forma
Adjustments |
Pro
Forma
Combined |
||||||||||||||||||||||||
OPERATING
REVENUES
|
$ | 260,457 | $ | 10,127 |
AA
|
$ | 270,584 | $ | - | $ | - | $ | 270,584 | ||||||||||||||||
OPERATING
COSTS AND EXPENSES
|
|||||||||||||||||||||||||||||
Fuel
and purchased energy expense
|
137,517 | - | 137,517 | - | - | 137,517 | |||||||||||||||||||||||
Operating
and maintenance
|
80,029 | 1,190 |
AA
|
81,219 | - | - | 81,219 | ||||||||||||||||||||||
Administrative
and general
|
2,755 | 358 |
AA
|
3,113 | 394 | - | 3,507 | ||||||||||||||||||||||
Depreciation
and amortization
|
26,606 | 5,049 |
AA
|
31,655 | - | - | 31,655 | ||||||||||||||||||||||
Total
Operating Costs and Expenses
|
246,907 | 6,597 | 253,504 | 394 | - | 253,898 | |||||||||||||||||||||||
INCOME
FROM OPERATIONS
|
13,550 | 3,530 | 17,080 | (394 | ) | - | 16,686 | ||||||||||||||||||||||
OTHER
INCOME (EXPENSE)
|
|||||||||||||||||||||||||||||
Dividend
income
|
- | - | - | 4,188 | (4,188 | ) |
L
|
- | |||||||||||||||||||||
Interest
income
|
3,314 | 322 |
AA
|
3,636 | - | - | 3,636 | ||||||||||||||||||||||
Interest
expense
|
(81,562 | ) | (4,356 | ) |
AA
|
(85,918 | ) | 2,399 |
S
|
(60,741 | ) | ||||||||||||||||||
18,737 |
T
|
||||||||||||||||||||||||||||
(6,946 | ) |
U
|
|||||||||||||||||||||||||||
- | 10,987 |
V
|
|||||||||||||||||||||||||||
Loss
on retirement of debt
|
- | - | - | - | (149,895 | ) |
W
|
(149,895 | ) | ||||||||||||||||||||
Transaction
expense
|
- | - | - | - | (2,866 | ) |
X
|
(2,866 | ) | ||||||||||||||||||||
Other
income
|
36,747 | - | 36,747 | - | - | 36,747 | |||||||||||||||||||||||
Total
Other Expense
|
(41,501 | ) | (4,034 | ) | (45,535 | ) | 4,188 | (131,772 | ) | (173,119 | ) | ||||||||||||||||||
INCOME
(LOSS) BEFORE MINORITY INTEREST
|
(27,951 | ) | (504 | ) | (28,455 | ) | 3,794 | (131,772 | ) | (156,433 | ) | ||||||||||||||||||
PROVISION
FOR INCOME TAXES
|
- | - | 1,477 | (1,477 | ) |
P
|
- | ||||||||||||||||||||||
LOSS
ATTRIBUTABLE TO MINORITY INTEREST
|
5,120 | - | 5,120 | - | (647 | ) |
Q
|
4,473 | |||||||||||||||||||||
NET
INCOME (LOSS)
|
$ | (22,831 | ) | $ | (504 | ) |
AA
|
$ | (23,335 | ) | $ | 2,317 | $ | (130,942 | ) | $ | (151,960 | ) | |||||||||||
Less: Dividend
income attributable to common stock subject to possible
conversion
|
- | - | - | (498 | ) | 498 |
R
|
- | |||||||||||||||||||||
Pro
forma net income (loss) attributable to common stock not subject to
possible conversion
|
$ | (22,831 | ) | $ | (504 | ) |
AA
|
$ | (23,335 | ) | $ | 1,819 | $ | (130,444 | ) | $ | (151,960 | ) | |||||||||||
PRO
FORMA NET LOSS PER COMMON SHARE—BASIC AND DILUTED (1)
|
- | - | $ | (2.98 | ) | ||||||||||||||||||||||||
WEIGHTED
AVERAGE NUMBER OF SHARES OUTSTANDING—BASIC AND DILUTED (1)
|
- | - | 50,979 |
(1)
|
When
an entity has a net loss from continuing operations, SFAS No. 128,
“Earnings per Share”, prohibits the inclusion of potential common shares
in the computation of diluted per-share amounts. Accordingly, we have
utilized the basic shares outstanding amount to calculate both basic and
diluted loss per share for all periods
presented.
|
Complete
Energy Holdings, LLC |
Pro
Forma LSP Energy LP
|
Pro
Forma
Combined Complete Energy |
GSC
Acquisition Company |
Pro
Forma
Adjustments |
Pro
Forma
Combined |
||||||||||||||||||||||||
OPERATING
REVENUES
|
$ | 260,457 | $ | 10,127 |
AA
|
$ | 270,584 | $ | - | $ | - | $ | 270,584 | ||||||||||||||||
OPERATING
COSTS AND EXPENSES
|
|||||||||||||||||||||||||||||
Fuel
and purchased energy expense
|
137,517 | - | 137,517 | - | - | 137,517 | |||||||||||||||||||||||
Operating
and maintenance
|
80,029 | 1,190 |
AA
|
81,219 | - | - | 81,219 | ||||||||||||||||||||||
Administrative
and general
|
2,755 | 358 |
AA
|
3,113 | 394 | - | 3,507 | ||||||||||||||||||||||
Depreciation
and amortization
|
26,606 | 5,049 |
AA
|
31,655 | - | - | 31,655 | ||||||||||||||||||||||
Total
Operating Costs and Expenses
|
246,907 | 6,597 | 253,504 | (394 | ) | - | 253,898 | ||||||||||||||||||||||
INCOME
FROM OPERATIONS
|
13,550 | 3,530 | 17,080 | (394 | ) | - | 16,686 | ||||||||||||||||||||||
OTHER
INCOME (EXPENSE)
|
|||||||||||||||||||||||||||||
Dividend
income
|
- | - | - | 4,188 | (4,188 | ) |
L
|
- | |||||||||||||||||||||
Interest
income
|
3,314 | 322 |
AA
|
3,636 | - | - | 3,636 | ||||||||||||||||||||||
Interest
expense
|
(81,562 | ) | (4,356 | ) |
AA
|
(85,918 | ) | 2,399 |
S
|
(60,741 | ) | ||||||||||||||||||
18,737 |
T
|
||||||||||||||||||||||||||||
(6,946 | ) |
U
|
|||||||||||||||||||||||||||
- | 10,987 |
V
|
|||||||||||||||||||||||||||
Loss
on retirement of debt
|
- | - | - | - | (131,837 | ) |
Y
|
(131,837 | ) | ||||||||||||||||||||
Other
income
|
36,747 | - | - | - | - | 36,747 | |||||||||||||||||||||||
Total
Other Expense
|
(41,501 | ) | (4,034 | ) | (45,535 | ) | 4,188 | (110,848 | ) | (152,195 | ) | ||||||||||||||||||
INCOME
(LOSS) BEFORE MINORITY INTEREST
|
(27,951 | ) | (504 | ) | (28,455 | ) | 3,794 | (110,848 | ) | (135,509 | ) | ||||||||||||||||||
PROVISION
FOR INCOME TAXES
|
- | - | - | 1,477 | (1,477 | ) |
P
|
- | |||||||||||||||||||||
LOSS
ATTRIBUTABLE TO MINORITY INTEREST
|
5,120 | - | 5,120 | - | (647 | ) |
Q
|
4,473 | |||||||||||||||||||||
NET
INCOME (LOSS)
|
$ | (22,831 | ) | $ | (504 | ) |
AA
|
$ | (23,335 | ) | $ | 2,317 | $ | (110,018 | ) | $ | (131,036 | ) | |||||||||||
Less: Dividend
income attributable to common stock subject to possible
conversion
|
- | - | - | (498 | ) | 498 |
R
|
- | |||||||||||||||||||||
Pro
forma net income (loss) attributable to common stock not subject to
possible conversion
|
$ | (22,831 | ) | $ | (504 | ) |
AA
|
$ | (23,335 | ) | $ | 1,819 | $ | (109,520 | ) | $ | (131,036 | ) | |||||||||||
PRO
FORMA NET LOSS PER COMMON SHARE—BASIC AND DILUTED (1)
|
- | - | $ | (2.63 | ) |
Complete
Energy Holdings, LLC |
Pro
Forma LSP Energy LP
|
Pro
Forma
Combined Complete Energy |
GSC
Acquisition Company |
Pro
Forma
Adjustments |
Pro
Forma
Combined |
||||||||||||||||||||||||
WEIGHTED
AVERAGE NUMBER OF SHARES OUTSTANDING—BASIC AND DILUTED (1)
|
- | - | 49,814 |
(1)
|
When
an entity has a net loss from continuing operations, SFAS No. 128,
“Earnings per Share”, prohibits the inclusion of potential common shares
in the computation of diluted per-share amounts. Accordingly, we have
utilized the basic shares outstanding amount to calculate both basic and
diluted loss per share for all periods
presented.
|
|
AA.
|
On
March 14, 2007, Complete Energy acquired a 95.9% interest in LSP Energy LP
held by outside parties. The pro forma adjustments reflect the
results of operations for LSP Energy LP for the period January 1, 2007
through March 14, 2007 and the elimination of intercompany billings for
the same period assuming in each case that the acquisition occurred on
January 1, 2007:
|
LSP
Energy LP
|
Elimination
of
Corporate
Allocations
|
Pro
Forma LSP
Energy
LP
|
||||||||||
(In
thousands)
|
||||||||||||
OPERATING
REVENUES
|
$ | 10,949 | $ | (822 | ) | $ | 10,127 | |||||
OPERATING
COSTS AND EXPENSES
|
LSP
Energy LP
|
Elimination
of
Corporate
Allocations
|
Pro
Forma LSP
Energy
LP
|
||||||||||
(In
thousands)
|
||||||||||||
Operating
and maintenance
|
1,811 | (621 | ) | 1,190 | ||||||||
Administrative
and general
|
559 | (201 | ) | 358 | ||||||||
Depreciation
and amortization
|
5,049 | - | 5,049 | |||||||||
Total
Operating Costs and Expenses
|
7,419 | (822 | ) | 6,597 | ||||||||
INCOME
FROM OPERATIONS
|
3,530 | - | 3,530 | |||||||||
Interest
income
|
322 | - | 322 | |||||||||
Interest
expense
|
(4,356 | ) | - | (4,356 | ) | |||||||
Total
Other Expense
|
(4,034 | ) | - | (4,034 | ) | |||||||
NET
LOSS
|
$ | (504 | ) | $ | - | $ | (504 | ) |
|
A.
|
Reflects
the reclassification to cash and cash equivalents, as a result of the
retirement of the Complete Energy Credit Agreement and the TAMCO/MS Notes
as of June 30, 2008, of $12.8 million of cash residing in interest reserve
accounts relating to these agreements which was included in restricted
cash.
|
|
B.
|
Reflects
the reclassification to cash and cash equivalents of $2.4 million under
the ANSC presentation of cash and cash equivalents held in
trust.
|
|
C.
|
Reflects
the retirement of outstanding debt in the amount of $123.0 million due
under the Complete Energy Credit Agreement. The retirement of
the Complete Energy Credit Agreement includes a reduction to the current
portion of long-term debt of $120.9 million ($123.0 million net of debt
discount of $2.1 million) and the
following:
|
Balance
as of
June
30, 2008
|
||||
(In
thousands)
|
||||
Write
off of deferred financing cost
|
$ | 1,839 | ||
Write
off of debt discount
|
2,091 | |||
Loss
on retirement of debt
|
$ | 3,930 |
|
D.
|
Reflects
payment of an approximately $0.8 million promissory note to a former
member of Complete Energy. Please see Note 8 “Members’ Equity
(Deficit)—Contributions” for more
information.
|
|
E.
|
TAMCO/MS
Notes
|
|
a.
|
Under
the AMSC presentation, the TAMCO/MS Notes consideration and loss on
retirement are as follows:
|
(In
thousands)
|
||||
Cash
|
$ | 12,402 | ||
Issuance
of mezzanine note
|
50,000 | |||
Class
A shares
|
224,172 | |||
Contingent
warrants
|
12,089 | |||
Total
consideration
|
298,663 |
(In
thousands)
|
||||
Add: Write
off of deferred financing cost
|
3,082 | |||
Less: Write
off of cash settled option liability
|
(6,585 | ) | ||
Less: Write
off long-term note liability
|
(129,810 | ) | ||
Less: Write
off of accrued interest
|
(20,114 | ) | ||
Loss
on retirement of debt
|
$ | 145,235 |
|
b.
|
Under
the ANSC presentation, the TAMCO/MS Notes consideration and loss on
retirement are as follows:
|
(In
thousands)
|
||||
Cash
|
$ | 50,000 | ||
Issuance
of mezzanine note
|
50,000 | |||
Class
A shares
|
168,516 | |||
Contingent
warrants
|
12,089 | |||
Total
consideration
|
280,605 | |||
Add: Write
off of deferred financing cost
|
3,082 | |||
Less: Write
off of cash settled option liability
|
(6,585 | ) | ||
Less: Write
off long-term note liability
|
(129,810 | ) | ||
Less: Write
off of accrued interest
|
(20,114 | ) | ||
Loss
on retirement of debt
|
$ | 127,178 |
|
Under
both the AMSC and ANSC presentations, the fair value of the contingent
warrants was estimated using a Monte Carlo Option Pricing Simulation
Model, using an expected volatility of 40% and a risk-free rate of
2.91%.
|
|
F.
|
Reflects
costs associated with the issuance of the $50.0 million of mezzanine notes
which are recorded as deferred financing
costs.
|
|
G.
|
Represents
the payment of $26.3 million estimated costs associated with the
acquisition of Complete Energy, including advisory, legal and accounting
fees. Of this amount, deferred underwriting costs of $6.2
million were recognized as a liability in connection with GSCAC’s
IPO. Additionally, $2.4 million was previously paid or accrued
by Complete Energy. Under the AMSC presentation, cash held in
trust was insufficient to cover all transaction costs and as such, $2.9
million was recognized as transaction expense in retained
earnings.
|
|
H.
|
Assumes
the conversion of 4,139,999 shares of GSCAC common stock into
cash. Upon exercise by holders of 19.99% of the IPO shares of
their conversion rights, GSCAC will make a cash payment of approximately
$9.74 per share totaling $40.3 million. Additionally, dividends
earned on cash held in trust that was attributable to common stock subject
to conversion of approximately $0.6 million, which equates to $0.15 per
share, will be paid to holders upon exercise of their conversion
rights.
|
|
I.
|
Reflects
the issuance of 6,872,770 Class B shares to the owners of Complete Energy
in exchange for their ownership interest in Complete Energy and the
recording of such shares at the book value of the Complete Energy units
exchanged.
|
|
J.
|
Reflects
the acceptance by Fulcrum of our offer to exchange Fulcrum’s minority
interest in Batesville Holding upon completion of the acquisition of
Complete Energy for Class B Shares and Class B Units in Holdco Sub that
collectively would be valued at approximately $6.3
million.
|
|
K.
|
This
presentation reflects the assumption that no GSCAC stockholders exercise
their conversion rights.
|
|
L.
|
Reflects
the reversal of dividend income earned on the cash held in trust by
GSCAC.
|
|
M.
|
Reflects
the reduction to interest expense for the retirement of the Complete
Energy Credit Agreement for the six month period ended June 30, 2008 of
$13.8 million, which is comprised of interest expense of $9.1 million and
amortization of deferred financing and debt discount of $4.7
million. The interest expense on the Complete Energy Credit
Agreement was based upon a note balance of $123.0 million, an interest
rate of 14.72% for the period January 1, 2008 through March 31, 2008 and
an interest rate of 12.80% for the period April 1, 2008 through June 30,
2008.
|
|
N.
|
Reflects
the reduction to interest expense for the retirement of the TAMCO/MS Notes
for the six month period ended June 30, 2008 of $9.2 million, which is
comprised of interest expense of $8.4 million and amortization of deferred
financing and recognition of cash settled option liability of $0.8
million. The interest expense on the TAMCO/MS Notes was based
upon a Note balance of $129.8 million and an interest rate of
12.93%.
|
|
O.
|
Reflects
interest expense on the $50.0 million of mezzanine notes to be issued upon
the completion of the acquisition of Complete Energy at a rate of 13.75%
for the six months ended June 30,
2008.
|
|
P.
|
GSCAC
is a corporation and is subject to federal and state income
taxes. Complete Energy, on a historical basis, was treated as a
partnership for tax purposes and was not subject to federal and state
income taxes. Those taxes were the responsibility of the
partners of the partnership. Had the acquisition of Complete
Energy occurred as of January 1, 2007, the combined company would have
generated net losses for all periods presented. As such, a
valuation allowance would have been created in the amount of any income
tax benefit related to such net losses. Tax provisions for the
six months ended June 30, 2008 and the year ended December 31, 2007 have
been eliminated in the unaudited pro forma condensed combined statements
of operations.
|
|
Q.
|
Reflects
the reversal of loss attributable to minority interest associated with the
acceptance by Fulcrum of our offer to exchange Fulcrum’s minority interest
in Batesville Holding upon completion of the acquisition of Complete
Energy.
|
|
R.
|
Reflects
the reversal of income taxes on dividend income attributable to common
stock subject to conversion.
|
|
S.
|
Reflects
the reduction to interest expense for the retirement of the Complete
Energy Credit Agreement for the year ended December 31, 2007 of $2.4
million. The interest expense on the Complete Energy Credit
Agreement was based upon a note balance of $123.0 million and an interest
rate of 15.50% for the year ended December 31,
2007.
|
|
T.
|
Reflects
the reduction to interest expense for the retirement of the TAMCO/MS Notes
for the year ended December 31, 2007 of $18.7 million. The
interest expense on the TAMCO/MS Notes was based upon a note balance of
$129.8 million and an interest rate of
12.93%.
|
|
U.
|
Reflects
interest expense on the $50.0 million of mezzanine notes to be issued upon
the completion of the acquisition of Complete Energy at a rate of 13.75%
for the year ended December 31,
2007.
|
|
V.
|
Reflects
a reduction to interest expense for the CE Batesville Notes issued to
acquire a 95.9% interest in LSP Energy LP on March 14,
2007. These notes were retired on November 30, 2007 and for the
year ended December 31, 2007, the interest expense reduction was $11.0
million. This interest
|
|
W.
|
Loss
on TAMCO/MS Notes under the AMSC presentation is calculated as
follows:
|
(In
thousands)
|
||||
Total
consideration
|
$ | 298,663 | ||
Add: Write
off of deferred financing cost
|
3,451 | |||
Less: Write
off of cash settled option liability
|
(4,740 | ) | ||
Less: Write
off long-term note liability
|
(129,810 | ) | ||
Less: Write
off of accrued interest
|
(17,669 | ) | ||
Loss
on retirement of debt
|
$ | 149,895 |
|
X.
|
Reflects
$2.9 million of transaction expenses not included as part of the stock
issuance costs due to the fact that such transaction expenses are in
excess of remaining funds in the cash held in
trust.
|
|
Y.
|
Loss
on TAMCO/MS Notes under the ANSC presentation is calculated as
follows:
|
(In
thousands)
|
||||
Total
consideration
|
$ | 280,605 | ||
Add: Write
off of deferred financing cost
|
3,451 | |||
Less: Write
off of cash settled option liability
|
(4,740 | ) | ||
Less: Write
off long-term note liability
|
(129,810 | ) | ||
Less: Write
off of accrued interest
|
(17,669 | ) | ||
Loss
on retirement of debt
|
$ | 131,837 |
Pro
Forma
Combined
|
Adjustments
–
LP
Minority
Holders
|
Pro
Forma As
Adjusted
Including
LP
Minority
Holders
|
||||||||||
MINORITY
INTEREST
|
$ | 59,715 | $ | (59,715 | ) | $ | - | |||||
STOCKHOLDERS’
EQUITY
|
||||||||||||
Common
Stock Class A
|
43 | - | 43 | |||||||||
Common
Stock Class B
|
8 | 20 | 28 | |||||||||
Members’
Deficit
|
- | - | ||||||||||
Additional
paid-in capital
|
350,484 | 59,695 | 410,179 | |||||||||
Accumulated
Other Comprehensive Loss
|
(3,293 | ) | - | (3,293 | ) | |||||||
Retained
earnings
|
(253,287 | ) | - | (253,287 | ) | |||||||
Stockholders’
Equity (Deficit)
|
93,955 | 59,715 | 153,670 | |||||||||
TOTAL
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$ | 966,675 | $ | - | $ | 963,955 |
Pro
Forma
Combined
|
Adjustments
–
LP
Minority
Holders
|
Pro
Forma As
Adjusted
Including
LP
Minority
Holders
|
||||||||||
MINORITY
INTEREST
|
$ | 59,715 | $ | (59,715 | ) | $ | - | |||||
STOCKHOLDERS’
EQUITY
|
||||||||||||
Common
Stock Class A
|
42 | 42 | ||||||||||
Common
Stock Class B
|
8 | 20 | 28 | |||||||||
Members’
Deficit
|
- | - | ||||||||||
Additional
paid-in capital
|
332,303 | 59,695 | 391,998 | |||||||||
Accumulated
Other Comprehensive Loss
|
(3,293 | ) | (3,293 | ) | ||||||||
Retained
earnings
|
(231,748 | ) | (231,748 | ) | ||||||||
Stockholders’
Equity (Deficit)
|
97,312 | 59,715 | 157,027 | |||||||||
TOTAL
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$ | 970,032 | $ | - | $ | 970,032 |
Six
months ended
June
30, 2008
|
For
the year ended
December
31, 2007
|
|||||||||||||||
AMSC
|
ANSC
|
AMSC
|
ANSC
|
|||||||||||||
Pro
Forma Loss Before Minority Interest
|
$ | (37,287 | ) | $ | (37,287 | ) | $ | (156,433 | ) | $ | (135,509 | ) | ||||
PRO
FORMA NET LOSS PER COMMON SHARE—BASIC AND DILUTED (1)
|
$ | (.58 | ) | $ | (.54 | ) | $ | (2.21 | ) | $ | (1.96 | ) | ||||
WEIGHTED
AVERAGE NUMBER OF SHARES OUTSTANDING—BASIC AND DILUTED (1)
|
70,643 | 69,218 | 70,643 | 69,218 |
Common
Stock Equivalent
|
Units
issued
|
|||
GSCAC
Warrants
|
24,700,000 | |||
TAMCO/MS
Contingent Warrants
|
1,596,000 | |||
Class
C Units
|
2,802,000 | |||
Class
D Units
|
2,802,000 | |||
Total
Common Stock Equivalents
|
31,900,000 |
Common
Stock Equivalent
|
Units
issued
|
|||
GSCAC
Warrants
|
24,700,000 | |||
TAMCO/MS
Contingent Warrants
|
1,596,000 | |||
Class
C Units
|
4,202,000 | |||
Class
D Units
|
4,202,000 | |||
Total
Common Stock Equivalents
|
34,700,000 |
Type
of Equity
|
Shares/Units
Outstanding
|
Note
|
Terms
|
|||
GSCAC
|
||||||
Class
A Shares
|
43,477,167
|
BA
|
*
Par value $0.001 per share
*
One vote per share
*
Vote together as a single class with Class B shares
*
Entitled to receive dividends declared in cash or property
*
Entitled to participate in distributions to stockholders upon
liquidation
|
|||
Class
B Shares
|
7,502,227
|
BB
|
*
Par value $0.001 per share
*
One vote per share
*
Vote together as a single class with Class A shares
*
Dividends of cash or property (other than dividends paid in capital stock
or other equity securities of GSCAC) will not be declared or paid on Class
B shares
*
Not entitled to participate in distributions to stockholders upon
liquidation
*
One Class B share together with one Class B unit of Holdco Sub
exchangeable for one Class A share
|
|||
GSCAC
Warrants
|
24,700,000
|
*
Each warrant entitles holder to purchase one Class A share at a price of
$7.50 per share (subject to adjustment)
*
Expire on June 25, 2011 at 5:00 p.m. New York Time, or earlier upon
redemption
*
Redeemable at GSCAC’s option if the price for Class A shares exceeds
$14.25 per share under certain conditions
*
Holders of the warrants have registration rights covering the Class A
shares issuable upon exercise of the warrants
*
4,000,000 of the warrants held by the founding stockholder are
non-redeemable
|
||||
TAMCO/MS
Contingent
Warrants
|
1,596,000
|
*
Exercise price of $0.001
*
798,000 contingent warrants become exercisable only if the price of the
Class A shares exceeds $14.50 per share for 10 consecutive trading days
within five years after the closing
*
798,000 contingent warrants become exercisable only if the price of the
Class A shares exceeds $15.50 per share for 10 consecutive trading days
within five years after the closing
*
Non-transferable except to
affiliates
|
Type
of Equity
|
Shares/Units
Outstanding
|
Note
|
Terms
|
|||
Holdco
Sub
|
||||||
Class
A Units
|
43,477,167
|
*
Possess all the voting rights of Holdco Sub, subject to limited approval
rights granted to the holders of Class B units
*
May only be held by GSCAC
*
In general, each holder will be entitled to allocations and distributions
pro rata based on the aggregate Class A units and Class B units held by
such holder
|
||||
Class
B Units
|
7,502,227
|
BB
|
*
Limited approval rights
*
In general, each holder will be entitled to allocations and distributions
pro rata based on the aggregate Class A units and Class B units held by
such holder
*
One Class B unit together with one Class B share of GSCAC exchangeable for
one GSCAC Class A share
|
|||
Class
C Units
|
2,802,000
|
BB
|
*
No voting rights
*
Limited rights to tax-related distributions
*
Each unit converts into one Class B unit and one Class B share of GSCAC if
the price of the Class A shares exceeds $14.50 per share for 10
consecutive trading days within five years after the
closing
|
|||
Class
D Units
|
2,802,000
|
BB
|
*
No voting rights
*
Limited rights to tax-related distributions
*
Each unit converts into one Class B unit and one Class B share of GSCAC if
the price of the Class A shares exceeds $15.50 per share for 10
consecutive trading days within five years after the
closing
|
|
BA.
|
The
number of Class A shares outstanding in the table above reflects the AMSC
presentation. Under the ANSC presentation, the number of Class
A shares outstanding would be 42,051,625
shares.
|
|
BB.
|
The
table gives effect to the acceptance by Fulcrum of our offer to exchange
Fulcrum’s minority interest in Batesville Holding for Class B shares and
Class B, Class C and Class D units in Holdco Sub. However, the table gives
no effect to any acceptance of our offer to exchange minority interests in
La Paloma Acquisition for Class B shares and Class B, Class C and Class D
units in Holdco Sub by the LP Minority Holders. Assuming that
the LP Minority Holders accept our offer in full, Class B shares in GSCAC
would increase by approximately 19,664,000 shares and Class B units in
Holdco Sub would increase by approximately 19,664,000
units. Additionally, Holdco Sub Class C units and Class D units
would each increase by 1,400,000
units.
|
|
·
|
Assuming
Maximum Share Conversion (“AMSC”): This presentation assumes
that the holders of 19.99% of the IPO shares exercise their conversion
rights; and
|
|
·
|
Assuming
No Share Conversion (“ANSC”): This presentation assumes that no holders of
IPO shares exercise their conversion
rights.
|
As
of and for the Six Months Ended June 30, 2008
|
||||||||||||
Historical
|
Pro
Forma Combined
|
|||||||||||
GSCAC
|
AMSC
|
ANSC
|
||||||||||
(Amounts in Thousands, Except Share Data) | ||||||||||||
Income
(loss) per share/unit from continuing operations
|
$ | 0.3 | $ | (0.55 | ) | $ | (0.57 | ) | ||||
Cash
dividends declared per share/unit
|
- | - | - | |||||||||
Book
value
|
157,425 | 93,955 | 97,312 | |||||||||
Book
value per
share
|
6.25 | 1.84 | 1.96 | |||||||||
Shares
outstanding following consummation of the
merger
|
— | 50,979,394 | 49,553,852 | |||||||||
For
the Year Ended December 31, 2007
|
||||||||||||
Historical
|
Pro
Forma Combined
|
|||||||||||
GSCAC
|
AMSC
|
ANSC
|
||||||||||
(Amounts
in Thousands, Except Share Data)
|
Income
(loss) per share/unit from continuing operations
|
$ | 0.15 | $ | (2.98 | ) | $ | (2.63 | ) | |||||
Cash
dividends declared per share/unit
|
— | — | — | ||||||||||
Shares
outstanding following consummation of the
merger
|
— | 50,979,394 | 49,814,159 |
|
·
|
operating
performance below expected levels of output or
efficiency;
|
|
·
|
failure
of equipment, operator or maintenance errors or other events resulting in
equipment outages or reduced
output;
|
|
·
|
availability
of fuel and fuel transportation;
|
|
·
|
disruptions
in the transmission of power; and
|
|
·
|
catastrophic
events such as fires, hurricanes, explosions, floods, droughts, tornadoes,
earthquakes, lightning strikes, terrorist attacks or other similar
occurrences to Complete Energy’s facilities or to facilities upon which it
depends.
|
|
·
|
normal
changes in market conditions;
|
|
·
|
labor
disputes;
|
|
·
|
normal
equipment outages;
|
|
·
|
failure
to obtain governmental approvals;
and
|
|
·
|
issues
related to the delivery of fuel.
|
|
·
|
oversupply
or undersupply of generation
capacity;
|
|
·
|
changes
in power transmission or fuel transportation capacity constraints or
inefficiencies;
|
|
·
|
electric
supply disruptions, including plant outages and transmission
disruptions;
|
|
·
|
seasonality;
|
|
·
|
demand
changes due to changes in the macroeconomic
environment;
|
|
·
|
weather
conditions;
|
|
·
|
availability
and market prices for natural gas;
|
|
·
|
changes
in demand for power or patterns of power
usage;
|
|
·
|
development
of new fuels and new technologies for the production of
power;
|
|
·
|
availability
of competitively-priced alternative power
sources;
|
|
·
|
changes
in the relationship between the prices of natural gas and
coal;
|
|
·
|
natural
disasters, wars, embargoes, terrorist attacks and other catastrophic
events;
|
|
·
|
regulations
and actions of regulatory bodies;
and
|
|
·
|
federal
and state power market and environmental regulation and
legislation.
|
|
·
|
seasonal
variations in energy demand and
usage;
|
|
·
|
seasonal
variations in energy and gas prices and capacity
payments;
|
|
·
|
costs
related to major maintenance
activities;
|
|
·
|
variations
in levels of production, including from major maintenance outages and
forced outages;
|
|
·
|
seasonal
fluctuations in weather, particularly unseasonable weather conditions and
hurricanes;
|
|
·
|
production
levels of hydroelectricity in the West;
and
|
|
·
|
availability
of emissions credits.
|
|
·
|
A
substantial portion of Complete Energy’s cash flow from operations will be
dedicated to the payment of principal and interest on its debt, therefore
reducing Complete Energy’s ability to use its cash flow to fund its
operations, capital expenditures and future business opportunities or,
subject to applicable contractual limitations, pay dividends to holders of
its preferred or common stock;
|
|
·
|
Complete
Energy’s debt may limit its ability to obtain additional financing for
working capital including collateral postings, capital expenditures, debt
service requirements, acquisitions and general corporate or other
purposes;
|
|
·
|
The
debt may limit Complete Energy’s flexibility in planning for, or reacting
to, changes in its business and future business
opportunities;
|
|
·
|
Complete
Energy will be subject to debt covenants that will restrict its ability to
pay dividends and may restrict management’s ability to make certain
business decisions;
|
|
·
|
Complete
Energy may be more highly leveraged than some of its competitors, which
may place it at a competitive
disadvantage;
|
|
·
|
The
debt may limit Complete Energy’s ability to enter into long-term power
sales or fuel purchases that require credit
support;
|
|
·
|
Complete
Energy’s debt level may make it more vulnerable to a downturn in its
business, its industry or the economy in general;
and
|
|
·
|
There
would be a material adverse effect on its business and financial condition
if Complete Energy is unable to service its debt or obtain additional
financing as needed, which could result in the loss of its interests in
one or both of its facilities.
|
|
·
|
difficulty
or delays in
obtaining necessary permits and
licenses;
|
|
·
|
environmental
remediation of soil;
|
|
·
|
interruptions
to dispatch at Complete Energy’s
facilities;
|
|
·
|
supply
interruptions;
|
|
·
|
construction
labor disputes or work stoppages;
|
|
·
|
weather
interferences;
|
|
·
|
unusual
engineering, environmental and geological
problems;
|
|
·
|
unanticipated
cost overruns; and
|
|
·
|
performance
risks.
|
|
·
|
weather
conditions;
|
|
·
|
seasonality
in demand for natural gas
commodities;
|
|
·
|
disruption
of gas transportation, infrastructure or other constraints or
inefficiencies;
|
|
·
|
changes
in FERC-approved gas transport tariff
rates;
|
|
·
|
additional
natural gas consuming facilities;
|
|
·
|
availability
of competitively priced alternative energy
sources;
|
|
·
|
availability
and levels of storage;
|
|
·
|
natural
gas production levels;
|
|
·
|
the
creditworthiness or bankruptcy or other financial distress of market
participants;
|
|
·
|
changes
in market liquidity;
|
|
·
|
natural
disasters, wars, embargoes, acts of terrorism and other catastrophic
events; and
|
|
·
|
federal,
state and foreign governmental regulation and
legislation.
|
|
·
|
limited
availability for market quotations for our
securities;
|
|
·
|
reduced
liquidity with respect to our
securities;
|
|
·
|
a
determination that our common stock is a “penny stock” which will require
brokers trading in our common stock to adhere to more stringent rules and
possibly result in a reduced level of trading activity in the secondary
trading market for our common stock;
and
|
|
·
|
a
decreased ability to issue additional securities or obtain additional
financing in the future.
|
|
·
|
a
classified board of directors with staggered three-year
terms;
|
|
·
|
the
authority of our board of directors to issue, without stockholder
approval, up to 1,000,000 shares of preferred stock with such terms as the
board of directors may determine and to issue up to an additional
[ ],000,000 authorized but unissued shares of common
stock; and
|
|
·
|
the
inability of stockholders generally to act by written consent or to call
special meetings.
|
2008P
|
2009P
|
2010P
|
2011P
|
2012P
|
2013P
|
|||||||||||||||||||
EBITDA
(1)
|
$ | 34 | $ | 66 | $ | 72 | $ | 63 | $ | 64 | $ | 149 | ||||||||||||
Adjusted
EBITDA (2)
|
$ | 60 | $ | 66 | $ | 72 | $ | 63 | $ | 64 | $ | 149 | ||||||||||||
Gross
Margin
|
$ | 99 | $ | 113 | $ | 120 | $ | 126 | $ | 128 | $ | 201 | ||||||||||||
Operating
Expenses
|
$ | 65 | $ | 46 | $ | 47 | $ | 62 | $ | 63 | $ | 51 | ||||||||||||
Depreciation
& Amortization
|
$ | 14 | $ | 14 | $ | 14 | $ | 14 | $ | 15 | $ | 15 |
2008P
|
2009P
|
2010P
|
2011P
|
2012P
|
2013P
|
|||||||||||||||||||
EBITDA
(1)
|
$ | 39 | $ | 37 | $ | 37 | $ | 37 | $ | 37 | $ | 22 | ||||||||||||
Adjusted
EBITDA
|
$ | 39 | $ | 37 | $ | 37 | $ | 37 | $ | 37 | $ | 22 | ||||||||||||
Gross
Margin
|
$ | 57 | $ | 57 | $ | 57 | $ | 57 | $ | 58 | $ | 49 | ||||||||||||
Operating
Expenses
|
$ | 18 | $ | 21 | $ | 21 | $ | 21 | $ | 20 | $ | 55 | ||||||||||||
Depreciation
& Amortization
|
$ | 7 | $ | 7 | $ | 7 | $ | 7 | $ | 7 | $ | 7 |
(1)
|
EBITDA
is defined as earnings before interest, taxes, depreciation and
amortization.
|
(2)
|
Adjustments
in 2008 include add-backs relating to scheduled outages as well as other
non-recurring items.
|
|
·
|
financial
condition and historical results of
operations;
|
|
·
|
growth
potential;
|
|
·
|
profit
margin and cash flow conversion
opportunities;
|
|
·
|
experience
and skill of management;
|
|
·
|
reputation
and quality of management team and
brand;
|
|
·
|
capital
requirements;
|
|
·
|
stage
of development of the business and its products or
services;
|
|
·
|
existing
distribution arrangements and the potential for
expansion;
|
|
·
|
degree
of current or potential market acceptance of the products or
services;
|
|
·
|
proprietary
aspects of products and the extent of intellectual property or other
protection for products or
formulas;
|
|
·
|
impact
of regulation on the business;
|
|
·
|
costs
associated with effecting the business
combination;
|
|
·
|
industry
leadership, sustainability of market share and attractiveness of market
sectors in which target business
participates;
|
|
·
|
degree
to which GSC Group’s investment professionals have investment experience
in the target business’s industry;
|
|
·
|
ability
for GSC Group to add value post business combination;
and
|
|
·
|
macro
competitive dynamics in the industry within which each company
competes.
|
|
·
|
High quality assets. We
believe that the La Paloma facility is one of the most efficient
fossil-fueled generation stations in California and is strategically
positioned to serve both the Northern and Southern California markets. The
Batesville facility in Mississippi is a highly efficient, fossil-fueled
facility that is strategically located in the center of the high growth
SERC market and can serve both TVA and Entergy
customers.
|
|
·
|
Experienced management
team. Post merger, Complete Energy will continue to be led by Mr.
Tarpley and Ms. Cuervo, two of the founders of Complete Energy and
industry veterans with 45 combined years of experience managing and
growing large power generation
companies.
|
|
·
|
High replacement cost for
comparable assets. The replacement cost for comparable assets has
risen substantially over the past several years and is expected to
continue to escalate in part due to the global demand for infrastructure
for power generation.
|
|
·
|
Potential for growth (La
Paloma facility). The factors driving growth of the La Paloma
facility include (1) the lagging development in new generating capacity
relative to strong demand growth in California; reserve margins are near
required minimums due to strong load growth and limited new build
activity; (2) the necessity for power revenues to increase substantially
to stimulate the construction of new generating assets; (3) the long lead
time (three to five years) for development is likely to keep the region
constrained for the foreseeable future; and (4) the La Paloma facility’s
ability to capitalize on “brownfield” expansion
opportunities.
|
|
·
|
Potential for growth
(Batesville facility). The key growth factors for the
Batesville facility include: (1) an improving supply/demand balance
supported by load growth as a result of above-average population and
economic growth in the southeastern U.S.; (2) capacity adjustments as coal
plants are retired and/or the economics of competing operating facilities
change; and (3) SERC is dominated by aging coal-fired generation nearing
design life limits and exposed to potential climate-change
legislation.
|
|
·
|
Potential for growth (Complete
Energy). The key growth factors for Complete Energy (as a whole)
include: (1) the potential to grow through acquisitions; and (2) the
potential growth in value driven by future increases in replacement
costs.
|
|
·
|
Expansion
opportunities. The existing site of the La Paloma facility is well
situated for a number of potential expansion projects, including the
addition of a fifth unit or the development of a solar farm. Also, there
is potential for an additional unit at the Batesville facility. These
“brownfield” expansion projects can be completed at a material discount to
“greenfield” construction costs due to efficiencies in utilizing existing
plant, transmissions, and water and balance of plant
infrastructure.
|
|
·
|
Opportunities to benefit from
access to capital markets. Access to capital through the public
equity market should enable Complete Energy’s management team to execute
Complete Energy’s objectives for expansion of its existing facilities and
to capitalize on acquisition opportunities to expand the scope of scale of
its operations.
|
|
·
|
Potential to realize value
from acquisitions. Currently, we believe there are over 17,000 MW
of generating capacity available for sale in the U.S. Complete Energy’s
management team is well positioned to execute
|
|
·
|
Favorable due diligence
outcome. GSCAC and its advisors conducted a significant amount due
diligence on Complete Energy and both of the La Paloma and Batesville
facilities, and the results of the due diligence effort were
favorable.
|
|
·
|
Strong and relatively stable
cash flow. Three of the four La Paloma facility units are
contracted through a tolling agreement with Morgan Stanley Capital Group
and all of the Batesville facility’s output is sold under long-term power
purchase agreements with J. Aron & Company and the South Mississippi
Electric Power Association, in each case providing stable and predictable
cash flows for several years.
|
|
·
|
Strong balance sheet.
The board of directors considered that the project-level debt in
connection with both the La Paloma facility and the Batesville facility
would remain in place after the completion of the acquisition and the fact
that such project-level debt was issued on attractive terms. GSCAC
believes that the pro forma net debt in the amount of approximately $672
million (or $361/kW) is conservative for the business. As a result, we
expect Complete Energy to have debt capacity available to take advantage
of growth, expansion and acquisition
opportunities.
|
|
·
|
The attractive purchase price
relative to replacement costs in the power generation industry. Pro
forma enterprise value represents a discount of more than 40% to estimated
blended replacement cost.
|
|
·
|
The financial presentation of
Duff & Phelps and the opinion dated May 8, 2008 delivered by Duff
& Phelps. Duff & Phelps delivered its opinion dated May 8,
2008 to our board of directors subject to the assumptions, limitations and
qualifications set forth therein that as of the date of the opinion, the
consideration to be paid by GSCAC in the acquisition is fair, from a
financial point of view, to the holders of GSCAC’s common stock and the
fair market value of Complete Energy was equal to 80% of the balance in
GSCAC’s trust account (excluding deferred underwriting discounts and
commissions). The full text of Duff and Phelps’ opinion dated May 8, 2008
is attached to this proxy statement as Annex D. See also “Summary of the
Duff & Phelps Opinion.”
|
|
·
|
Financial projection model.
Our board of directors considered a detailed financial projection
model that Black & Veatch prepared with UBS based on Black &
Veatch’s proprietary power market forecasting capabilities. The financial
projection model was one of several criteria used by the board of
directors in determining that the consideration to be paid for Complete
Energy was appropriate.
|
|
·
|
Continuing ownership of
Complete Energy owners. The current owners of Complete Energy and
its subsidiaries will not receive any cash consideration in the merger or
related transactions; they will receive only GSCAC shares and Holdco Sub
securities.
|
|
·
|
Alignment of Interests between
Complete Energy stakeholders and our stockholders. As a result of
the merger and related transactions, the TCW funds (under common
investment management) will become Complete Energy Holdings Corporation’s
largest block of stockholders with approximately 25.1% ownership; GSCAC’s
existing stockholders are expected to collectively own approximately 56.3%
of Complete Energy Holdings Corporation; the current owners of Complete
Energy are expected to own approximately 12.3% of Complete Energy Holdings
Corporation; Morgan Stanley is expected to own approximately 5.1% of
Complete Energy Holdings Corporation; and Fulcrum is expected to own
approximately 1.1% of Complete Energy Holdings Corporation, in each case
on a fully-diluted basis and assuming that no GSCAC stockholders elect to
convert their shares into cash. Accordingly, the interests of all of these
Complete Energy stakeholders will be aligned with those of our existing
stockholders.
|
|
·
|
TAMCO equity ownership.
The TCW funds were willing to exchange a portion of the outstanding
La Paloma debt for equity in GSCAC.
|
|
·
|
Limited availability of public
information regarding comparable companies. The information that
GSCAC has access to regarding comparable companies is
limited. Additionally, public companies owning larger
generation portfolios with assets utilizing alternative fuels and
technologies and operating in different regions are potentially comparable
on a plant basis, but do not actually compare at an enterprise
level.
|
|
·
|
Expiration of lock-up 180 days
after completion of the merger. Sales of GSCAC shares by Complete
Energy owners and certain stakeholders after the expiration of the lock-up
period could have an adverse effect on the price of GSCAC’s common
stock.
|
|
·
|
Complexity of “UP-C”
structure. The fact that certain of our stockholders will own Class
A shares and certain of our stockholders – the current owners of Complete
Energy and, if they accept our offers, the current owners of minority
interests in La Paloma Acquisition and Batesville Holding – will own Class
B shares and Class B, C and D units of Holdco Sub adds complexity to our
capital structure. However, the terms of the transaction documents,
including the Holdco Sub LLC Agreement and our second amended and restated
charter, have been prepared to afford the owners of Class B shares and
Class B units of Holdco Sub rights that are substantially equivalent to
ownership of Class A shares. Because the holders of Class B shares and
Class B, C and D units of Holdco Sub have limited rights to transfer these
securities, we expect that over time there will be fewer of these
securities outstanding as the holders exchange their Class B shares and
Class B units of Holdco Sub for Class A shares, including for purposes of
transferring their securities to unaffiliated third
parties.
|
|
·
|
Lack of public reporting
capability. Complete Energy’s corporate staff, who will become
employees of GSCAC at closing, does not to our knowledge have experience
with the requirements of public reporting due to the fact the Complete
Energy is a private company, as were the businesses that Complete Energy
acquired (the La Paloma facility and the Batesville facility). After the
completion of the merger, we will need to build new reporting capabilities
for Complete Energy to meet the requirements of a publicly-traded
company.
|
|
·
|
Limited remedies if Complete
Energy breaches the merger agreement. The merger agreement
significantly limits our ability to pursue claims against Complete Energy
for breaches of the merger agreement. Additionally, there is no escrow of
any portion of the merger consideration and, as a result, after completion
of the merger, our ability to recover on any potential claims is
limited.
|
|
·
|
Regulatory approvals.
Our board of directors considered the regulatory approvals required to
complete the proposed transactions and the risk that governmental
authorities and third parties might seek to impose unfavorable terms or
conditions on the required approvals or that such approvals may not be
obtained at all. Our board of directors further considered the potential
length of the regulatory approval
process.
|
|
·
|
Potential for major
operational issues. Due to the nature of the operations of the La
Paloma facility and the Batesville facility there is a potential for major
operational issues that could result in lost revenue and significant
repair costs. The Batesville facility experienced significant operational
issues in 2007; however, through the feedback received from our
operational due diligence performed by Black & Veatch and information
provided by Complete Energy, we believe that these issues have been
resolved and are the result of non-recurring
causes.
|
|
·
|
determined
that (1) Complete Energy has a fair market value that represents at least
80% of the estimated balance of the trust account (excluding deferred
underwriting discounts and commissions), (2) upon completion of the
acquisition, GSCAC will own at least 51% of the voting equity interests of
Complete
|
|
·
|
approved
the merger agreement and the transactions contemplated thereby (including
the proposed merger between Merger Sub and Complete Energy), the amended
and restated charter of GSCAC, the lender consent, the stock option plan
and other related transactions, and
|
|
·
|
determined
to recommend that stockholders of GSCAC approve the acquisition proposal,
including the amendments to the charter and the issuance of GSCAC’s common
shares in the merger.
|
|
·
|
all
the reasons described above under “—Factors Considered by the GSCAC Board
in Approving the Acquisition,”
|
|
·
|
information
concerning the business, assets, capital structure, financial performance
and condition and prospects of Complete Energy, focusing in particular on
the quality of Complete Energy’s
assets,
|
|
·
|
the
possibility, as alternatives to the merger, of pursuing an acquisition of
or a business combination with a firm other than Complete Energy and the
GSCAC board’s conclusion that a transaction with Complete Energy is more
feasible, and is expected to yield greater benefits, than the likely
alternatives. The GSCAC board reached this conclusion for reasons
including Complete Energy’s interest in pursuing a transaction with GSCAC,
GSCAC’s view that the transaction could be acceptably completed from a
timing and regulatory standpoint, and GSCAC management’s assessment of the
alternatives and the expected benefits of the merger and compatibility of
the companies, as described under “Factors Considered by the GSCAC Board
in Approving the Acquisition”
above,
|
|
·
|
the
composition and strength of the expected senior management of Complete
Energy,
|
|
·
|
that,
while the merger is likely to be completed, there are risks associated
with obtaining necessary approvals, and, as a result of certain conditions
to the completion of the merger, it is possible that the merger may not be
completed even if approved by the GSCAC stockholders (see “The Merger
Agreement—Conditions to Closing”),
and
|
|
·
|
the
terms and structure of the merger and the terms and conditions of the
merger agreement, including the consideration to be paid, the termination
rights of the parties and the ability of our board to change its
recommendation of the acquisition if it receives a more favorable proposal
(see “The Merger Agreement—Conditions to Closing,” “The Merger
Agreement—Termination” and “The Merger Agreement—Exclusivity: Change in
Recommendation by the GSCAC
Board”).
|
|
·
|
Discussed
the operations, financial conditions, future prospects and projected
operations and performance of GSCAC and Complete Energy, respectively, and
the acquisition with the management of Complete Energy and
GSCAC.
|
|
·
|
Reviewed
certain publicly available financial statements and other business and
financial information of GSCAC and Complete Energy, respectively, and the
industries in which Complete Energy
operates.
|
|
·
|
Reviewed
certain internal financial statements and other financial and operating
data concerning GSCAC and Complete Energy, respectively, which GSCAC and
Complete Energy have respectively identified as being the most current
financial statements available.
|
|
·
|
Reviewed
certain financial forecasts prepared by the management of GSCAC and
Complete Energy.
|
|
·
|
Reviewed
a draft of the merger agreement and the exhibits thereto dated May 7,
2008.
|
|
·
|
Reviewed
the historical trading price and trading volume of the publicly traded
securities of certain other companies which Duff & Phelps deemed
relevant.
|
|
·
|
Compared
the financial performance of Complete Energy with that of certain other
publicly traded companies that Duff & Phelps deemed
relevant.
|
|
·
|
Compared
certain financial terms of the acquisition to financial terms, to the
extent publicly available, of certain other business combination
transactions that Duff & Phelps deemed
relevant.
|
|
·
|
Conducted
such other analyses and considered such other factors as Duff & Phelps
deemed appropriate.
|
|
·
|
relied
upon the accuracy, completeness, and fair presentation of all information,
data, advice, opinions and representations obtained from public sources or
provided to Duff & Phelps from private sources, including the
management of GSCAC and did not independently verify such
information;
|
|
·
|
assumed
that any estimates, evaluations and projections (financial or otherwise)
furnished to Duff & Phelps were reasonably prepared and based upon the
best currently available information and good faith judgment of the person
or persons furnishing the same;
|
|
·
|
assumed
that the final versions of all documents reviewed by Duff & Phelps in
draft form (including, without limitation, the merger agreement) conform
in all material respects to the drafts
reviewed;
|
|
·
|
assumed
that all governmental, regulatory or other consents and approvals
necessary for the consummation of the acquisition will be obtained without
any adverse effect on GSCAC, Complete Energy or the
acquisition;
|
|
·
|
assumed
without verification the accuracy and adequacy of the legal advice given
by counsel to GSCAC and Complete Energy on all legal matters with respect
to the acquisition and assumed all procedures required by law to be taken
in connection with the acquisition have been, or will be, duly, validly
and timely taken and that the acquisition will be consummated in a manner
that complies in all respects with the applicable provisions of the
Securities Act, the Exchange Act and all other applicable statutes, rules
and regulations;
|
|
·
|
assumed
that all of the conditions required to implement the acquisition will be
satisfied and that the acquisition will be completed in accordance with
the merger agreement, without any amendments thereto or any waivers of the
terms or conditions thereof, and assumed that all representations and
warranties of each party to the merger agreement are true and correct and
that each party will perform all covenants and agreements required to be
performed by such party; and
|
|
·
|
has
not made any independent evaluation, appraisal or physical inspection of
GSCAC’s or Complete Energy’s solvency or any specific assets or
liabilities (contingent or
otherwise).
|
|
·
|
Forward/fundamental
power prices and forward/fundamental gas prices provided by Black &
Veatch;
|
|
·
|
A
long-term capacity factor average of 50% provided by Black &
Veatch;
|
|
·
|
A
long-term operating heat rate of 7,123 MMBtu / kWh provided by Black &
Veatch;
|
|
·
|
A
nominally rated plant capacity of between 972 MW and 1,022 MW provided by
an industry consultant of Complete
Energy;
|
|
·
|
Operating
costs for 2008 provided by an industry consultant of Complete Energy and
escalated for each year thereafter using a fixed inflation rate of
2.5%;
|
|
·
|
Capital
expenditures costs provided by an industry consultant of Complete
Energy;
|
|
·
|
Property
taxes through 2008 provided by an industry consultant of Complete Energy
and escalated for each year thereafter using an inflation rate of 2.5%;
and
|
|
·
|
An
imputed public company cost of $1 million per year, escalated for each
year thereafter using a fixed inflationary factor of
3%.
|
|
·
|
Forward/fundamental
power prices and forward/fundamental gas prices provided by Black &
Veatch;
|
|
·
|
A
long term capacity factor of 38% provided by Black &
Veatch;
|
|
·
|
A
long net heat rate of 7,506 MMBtu / kWh provided by Black &
Veatch;
|
|
·
|
A
nominally rated plant capacity of between 837 MW and 870 MW provided by an
industry consultant of Complete
Energy;
|
|
·
|
Operating
costs through the year 2027 provided by an industry consultant of Complete
Energy;
|
|
·
|
Capital
expenditure costs provided by an industry consultant of Complete Energy;
and
|
|
·
|
Property
taxes through the year 2027 provided by an industry consultant of Complete
Energy.
|
|
·
|
Algonquin
Power Income Fund,
|
|
·
|
Calpine
Corporation,
|
|
·
|
Dynegy,
Inc.,
|
|
·
|
Mirant
Corporation, and
|
|
·
|
NRG
Energy, Inc.
|
|
·
|
the
ratio of its enterprise value to its respective earnings before interest
expense, taxes, depreciation and amortization (“EBITDA”) for the last
twelve months (“LTM”), its estimated 2008 EBITDA and 2009
EBITDA;
|
|
·
|
the
ratio of its enterprise value to its respective EBITDA less capex for the
LTM, 2008 estimated and 2009 estimated;
and
|
|
·
|
the
ratio of its enterprise value to its respective net installed generation
capacity.
|
Performance
Measure
|
Complete
Energy Performance(1)
|
Selected
Public Companies Enterprise Value as Multiple of Performance
Measure
|
Complete
Energy
Implied
DCF Valu
Multiple Range |
||
Low
|
Median
|
High
|
|||
Actual
2007 Adjusted EBITDA
|
$80.9
|
9.0x
|
13.8x
|
16.9x
|
16.3x-18.5x
|
Projected
2008 Adjusted EBITDA
|
$97.6
|
7.0x
|
10.9x
|
12.7x
|
13.5x-15.4x
|
Projected
2009 EBITDA
|
$101.7
|
6.8x
|
8.9x
|
11.6x
|
13.0x-14.8x
|
Actual
2007 Adjusted EBITDA less Capex
|
$80.2
|
11.6x
|
21.6x
|
26.0x
|
16.5x-18.7x
|
Projected
2008 Adjusted EBITDA less Capex
|
$91.9
|
13.4x
|
19.7x
|
20.0x
|
14.4x-16.3x
|
Projected
2009 EBITDA less Capex
|
$96.8
|
10.2x
|
15.7x
|
17.0x
|
13.6x-15.5x
|
Installed
Capacity (Mws) (Multiples for Installed Capacity are expressed as EV/kW,
in $)
|
1859
MW
|
$647
|
$829
|
$1,769
|
$710-807
|
Date
Announced
|
Acquiror
Name/Seller
|
|
4/22/08
|
Sierra
Pacific Resources/Reliant
|
|
8/14/07
|
PPM
Energy, Inc./City of Klamath
|
|
6/1/2007
(cancelled)
|
Kgen
Power Corporation/Complete Energy
|
|
5/10/2006
|
LS
Power Equity Partners/PPM
|
|
12/27/2005
|
NRG
Energy, Inc./West Coast Power LLC
|
|
6/21/2005
|
Sierra
Pacific Resources/Pinnacle West
|
|
5/19/2005
|
Sempra
Energy/Reliant
|
|
5/18/2005
|
Complete
Energy/La Paloma Generating Company, LLC
|
|
10/15/2004
|
Avista
Corp./Mirant
|
EV/kW
($)
|
|
High
|
$836
|
Median
|
$466
|
Mean
|
$462
|
Low
|
$134
|
Date
Announced
|
Acquiror
Name/Seller
|
|
4/3/2008
(pending)
|
Tennessee
Valley Authority/ Southaven Power, LLC
|
|
2/15/2008
(pending)
|
Tennessee
Valley Authority / Duke
|
|
7/31/2007
|
Entergy
Corporation/Cogentrix
|
|
6/1/2007
(cancelled)
|
Kgen
Power Corporation/Complete Energy
|
|
3/9/2007
|
ArcLight
Capital Partners/Progress
|
|
1/31/2007
|
Entergy
Gulf States, Inc./Dynegy, Inc.
|
|
12/4/2006
|
Kelson
Energy, LLC/Calpine
|
|
5/21/2006
|
Duke
Energy Corp./Dynegy, Inc.
|
|
5/8/2006
|
Southern
Power Company/Progress Energy
|
|
6/13/2005
|
Associated
Electric Cooperative, Inc./TECO
|
|
3/17/2005
|
Entergy
Corp./Central Mississippi Gen.
|
|
1/13/2005
|
Tenaska
Capital Management, LLC/TECO
|
|
12/20/2004
|
Dominion
Virginia Power/Panda Rosemary
|
EV/kW
($)
|
|
High
|
$719
|
Median
|
$266
|
Mean
|
$326
|
Low
|
$115
|
|
·
|
certain
financial institutions;
|
|
·
|
insurance
companies;
|
|
·
|
dealers
and certain traders in securities;
|
|
·
|
persons
holding our IPO shares or warrants as part of a hedge, straddle,
conversion transaction or other integrated
transaction;
|
|
·
|
U.S.
persons (within the meaning of the Code) whose functional currency for
U.S. federal income tax purposes is not the U.S.
dollar;
|
|
·
|
partnerships
or other entities classified as partnerships for U.S. federal income tax
purposes;
|
|
·
|
persons
liable for the alternative minimum
tax;
|
|
·
|
tax
exempt organizations; and
|
|
·
|
Non-U.S.
holders (as defined below) that own, have owned or are deemed to own or
have owned: (1) more than 5% of our shares, (2) more than 5% of our
warrants, or (3) warrants with a fair market value of more than 5% of the
fair market value of our shares.
|
|
·
|
a
citizen or resident of the U.S.;
|
|
·
|
a
corporation, or other entity taxable as a corporation, created or
organized in, or under the laws of, the U.S. or any political subdivision
of the U.S.;
|
|
·
|
an
estate or trust the income of which is subject to U.S. federal income
taxation regardless of its source;
or
|
|
·
|
a
trust if a court within the U.S. is able to exercise primary supervision
over the administration of the trust and one or more U.S. persons have the
authority to control all substantial decisions of the trust, or that has a
valid election in effect under applicable U.S. Treasury Regulations to be
treated as a U.S. person.
|
Current
Charter
|
Proposed
Charter
|
||
Name
|
Our
current charter provides that our name is “GSC Acquisition
Company.”
|
The
proposed charter provides that our name is “Complete Energy Holdings
Corporation.”
|
|
Duration
of Existence
|
Our
current charter provides that GSCAC’s existence will terminate on June 25,
2009.
|
The
proposed charter is silent as to GSCAC’s existence, but under the DGCL,
unless specified otherwise, a corporation has perpetual
existence.
|
|
Provisions
Specific to a Blank Check Company
|
Under
our current charter, Article Sixth sets forth various provisions related
to our operations as a blank check company prior to the consummation of a
business combination.
|
The
proposed charter does not include these blank check company provisions
because, upon consummation of the acquisition, we will operate Complete
Energy and cease to be a blank check company.
|
|
Classes
of Common Stock
|
Under
our current charter, GSCAC has one class of common stock, par value $0.001
per share, and is authorized to issue 200,000,000 shares of such common
stock.
Of
the 200,000,000 shares of common stock currently authorized, as of
September 30, 2008, 25,200,000 shares were issued and outstanding and
24,700,000 shares were reserved for issuance upon exercise of our
currently outstanding warrants.
|
The
proposed charter provides for two classes of common stock, Class A and
Class B, of which[
______ ] and [ ______ ] shares, respectively, are authorized for issuance.
Immediately upon the effectiveness of the proposed charter, each share of
common stock outstanding immediately prior to the completion of the
acquisition will be reclassified and converted into one Class A
share.
Immediately
after giving effect to merger and related transactions, 49,553,852 shares
(consisting of 42,051,625 Class A shares and 7,502,227 Class B shares)
will be issued and outstanding (assuming that the shares to be issued
pursuant to the merger agreement will be calculated using a price per
share of $10.00), 24,700,000 Class A shares will be reserved for issuance
upon exercise of our currently outstanding warrants and 7,200,000 Class A
shares will be reserved for issuance upon exercise or exchange of the
contingent warrants and Class B units (resulting from the reclassification
of Class C and Class D units of Holdco Sub). Additionally,
approximately 7,502,227 Class A shares will be reserved for issuance upon
exchange of Class B shares and Class B units. Each of these
amounts assumes that the LP Minority Holders do not accept our tag-along
offer. While we do not expect the authorization of the Class A
and Class B common stock in and of itself to have an effect upon GSCAC
stockholders, the issuance of the Class A common stock in the merger and
related transactions will be dilutive to existing stockholders and any
future issuance of such authorized common stock would be dilutive to
existing stockholders.
|
Current
Charter
|
Proposed
Charter
|
||
Relationship
to Holdco Sub
|
Not
applicable.
|
GSCAC,
in its capacity as managing member of Holdco Sub, is required to perform
specified obligations under the amended and restated limited liability
company agreement of Holdco Sub, to ensure that non compliance would
require approval of our stockholders. GSCAC is also prohibited from voting
the Class A units of Holdco Sub in favor of a sale of all or substantially
all of the assets of Holdco Sub or the merger, consolidation,
reorganization or other combination of Holdco Sub with or into another
entity unless approved by the holders of a majority of our Class A shares
and Class B shares voting together as a single class.
|
|
Exchange
Rights
|
Not
applicable.
|
The
proposed charter provides that each holder of Class B shares will be
entitled (at any time and from time to time) to exchange one Class B share
and one Class B unit (together) for one Class A share.
|
|
Voting
Rights
|
Under
our current charter, GSCAC common stock is entitled to one vote per
share.
|
The
proposed charter provides that each Class A share and each Class B share
is entitled to one vote per share, except that Class A and Class B shares
have no vote with respect to any amendments to the charter that relate
solely to the terms of a series of preferred stock if the holders of the
series are entitled to vote separately or with the holders of one or more
other series.
|
|
Dividends
|
Our
current charter is silent as to the payment of dividends.
|
The
proposed charter provides that dividends of cash or property may be paid
on the Class A shares but no dividends (other than dividends paid in
capital stock or other securities of the GSCAC) will be paid on the Class
B shares. Stock dividends with respect to Class A shares may only be paid
with Class A shares. Stock dividends with respect to Class B shares may
only be paid with Class B shares.
|
|
Conversion
Rights
|
If a
majority of the shares issued in our IPO approve a business combination,
any GSCAC stockholder holding shares of common stock issued at the IPO who
votes against a business combination and property exercises its conversion
rights may demand that we convert the stockholder’s IPO shares to
cash.
|
The
proposed charter does not provide for conversion
rights.
|
|
Removal
of Directors
|
Our
current charter is silent as to the removal of directors but under the
DGCL, directors of a corporation whose board is classified (such as GSCAC)
may be removed by the stockholders only for cause and only by the holders
of a majority of the shares entitled to vote at an election of
directors.
|
Under
the proposed charter, a director may be removed by the stockholders only
for cause and only by the holders of a majority of the total voting power
of all of GSCAC’s outstanding capital stock.
|
|
Amendment
to Charter
|
Our
current charter does not provide requirements to amend the charter in
addition to those required by law. Under the DGCL, any amendment to our
charter must be approved by the board in a resolution recommending the
amendment and by the holders of a majority of the outstanding stock of any
class entitled under the DGCL to vote separately as a class on the
amendment.
|
The
proposed charter provides that the provisions in the proposed charter that
provide for and protect the exchange rights granted to the holders of
Class B shares may be amended only with the approval of the holders of at
least 95% of the Class B shares voting separately as a class. The proposed
charter does not establish any other requirements to amend the proposed
charter in addition to those required by
law.
|
Current
Charter
|
Proposed
Charter
|
||
Action
by Consent of the Stockholders
|
Under
the DGCL, unless a company’s charter provides otherwise, stockholders may
act by written consent in lieu of any annual or special meeting. Our
current charter is silent with respect to action by written
consent.
|
The
proposed charter generally prohibits stockholders from taking any action
by written consent, so stockholders must take any actions at a duly called
annual or special meeting of the stockholders. However, holders of our
Class B shares or preferred stock, to the extent permitted by such
preferred stock, may take actions without a meeting if a written consent
is signed by the holders of outstanding shares of the relevant class
having not less than the minimum number of votes necessary to authorize
such action at a meeting.
|
|
Waiver
of Corporate Opportunities
|
Our
current charter does not provide for a waiver of corporate
opportunities.
|
The
proposed charter renounces any interest or expectancy of GSCAC in, or in
being offered an opportunity to participate in, business opportunities
that are from time to time presented to our directors who are also
directors, officers, employees or consultants of any stockholder that owns
more than 5% of GSCAC’s outstanding shares or any affiliate of such
stockholder or their respective portfolio companies, excluding GSCAC and
its subsidiaries.
|
|
·
|
recommending
qualified candidates for election to our board of
directors;
|
|
·
|
evaluating
and reviewing the performance of existing
directors;
|
|
·
|
making
recommendations to our board of directors regarding governance matters,
including our certificate of incorporation, bylaws and charters of our
committees; and
|
|
·
|
developing
and recommending to our board of directors governance and nominating
guidelines and principles applicable to
us.
|
|
·
|
meeting
with our management periodically to consider the adequacy of our internal
control over financial reporting and the objectivity of our financial
reporting;
|
|
·
|
appointing
an independent registered public accounting firm, determining the
compensation of the independent registered public accounting firm and
pre-approving the engagement of the independent registered public
accounting firm for audit and non-audit
services;
|
|
·
|
overseeing
the independent registered public accounting firm, including reviewing
independence and quality control procedures and experience and
qualifications of audit personnel that are providing us audit
services;
|
|
·
|
meeting
with the independent registered public accounting firm and reviewing the
scope and significant findings of the audits performed by them, and
meeting with management and internal financial personnel regarding these
matters;
|
|
·
|
reviewing
our financing plans, the adequacy and sufficiency of our financial and
accounting controls, practices and procedures, the activities and
recommendations of the auditors and our reporting policies and practices,
and reporting recommendations to our full board of directors for
approval;
|
|
·
|
establishing
procedures for the receipt, retention and treatment of complaints
regarding internal accounting controls or auditing matters and the
confidential, anonymous submissions by employees of concerns regarding
questionable accounting or auditing matters;
and
|
|
·
|
preparing
the report required by the rules of the SEC to be included in our annual
proxy statement.
|
|
·
|
the
number of shares (or number and kind of other securities or property) with
respect to which awards may thereafter be
granted;
|
|
·
|
the
number of shares or such other securities (or number and kind of other
securities or property) subject to outstanding awards;
and
|
|
·
|
the
grant or exercise price with respect to any award, or, if deemed
appropriate, make provision for a cash payment to the holder of an
award.
|
|
·
|
accelerate
the time at which options then outstanding may be
exercised;
|
|
·
|
require
the surrender to GSCAC of outstanding options in exchange for, generally,
the spread value, if positive, of such option;
or
|
|
·
|
make
such adjustments to options as the compensation committee deems
appropriate.
|
Units
|
Common
Stock
|
Warrants
|
||||||||||||||||||||||
High
|
Low
|
High
|
Low
|
High
|
Low
|
|||||||||||||||||||
2008
|
||||||||||||||||||||||||
Fourth
Quarter*
|
$ | 9.27 | $ | 9.00 | $ | 9.38 | $ | 9.01 | $ | 0.18 | $ | 0.10 | ||||||||||||
Third
Quarter
|
$ | 10.01 | $ | 9.27 | $ | 9.50 | $ | 9.30 | $ | 0.79 | $ | 0.20 | ||||||||||||
Second
Quarter
|
$ | 10.23 | $ | 9.55 | $ | 9.50 | $ | 9.15 | $ | 0.98 | $ | 0.36 | ||||||||||||
First
Quarter
|
$ | 10.41 | $ | 9.65 | $ | 9.45 | $ | 9.16 | $ | 1.20 | $ | 0.45 | ||||||||||||
2007
|
||||||||||||||||||||||||
Fourth
Quarter
|
$ | 10.56 | $ | 10.11 | $ | 9.45 | $ | 9.10 | $ | 1.40 | $ | 1.02 | ||||||||||||
Third
Quarter
|
$ | 10.71 | $ | 9.95 | $ | 9.30 | $ | 9.01 | $ | 1.45 | $ | 0.95 | ||||||||||||
Second
Quarter**
|
$ | 10.34 | $ | 10.00 |
|
·
|
Two
of our directors, Messrs. Goodwin and McKinnon, and our founding
stockholder own 22,500, 22,500 and 4,455,000 shares of GSCAC’s common
stock respectively. These shares were purchased prior to our IPO for an
aggregate price of $25,000 and had an aggregate market value of
$40,905,000, based upon the last sale price of $9.09 on the AMEX on
October 9, 2008. Our founding stockholder has recently agreed to transfer
5,000 shares of GSCAC’s common stock to each of two of our directors,
Messrs. Detweiler and Sebastian, subject to the completion of our initial
business combination. If our proposals are not approved and
GSCAC is unable to complete another business combination by June 25, 2009,
GSCAC will be required to liquidate. In such event, these 4,500,000 shares
will be worthless because Messrs. Goodwin and McKinnon and our founding
stockholder have agreed that they will not receive any liquidation
proceeds with respect to such shares. In addition, if we do not complete
an initial business combination, Messrs. Detweiler and Sebastian will not
receive any of the 5,000 shares that each is entitled to receive upon
completion of our initial business combination. Accordingly, Messrs.
Goodwin, McKinnon, Detweiler and Sebastian and our founding stockholder
have a financial interest in the completion of the
acquisition.
|
|
·
|
In
addition to the shares of GSCAC common stock, our founding stockholder
purchased for $4,000,000 warrants to purchase up to 4,000,000 shares of
GSCAC common stock at $1.00 per share. If GSCAC is unable to
complete a business combination by June 25, 2009 and liquidates its
assets, there will be no distribution with respect to these warrants, and
the warrants will thereby expire
worthless.
|
|
·
|
Three
of our directors, Messrs. Eckert, Frank and Kaufman, hold ownership
interests in GSC Group that give them indirect ownership interests in our
founding stockholder and GSCAC. Because of their indirect ownership
interests, each of Messrs. Eckert, Frank and Kaufman have financial
interests in the completion of the
acquisition.
|
|
·
|
If
the acquisition is completed, certain of our current directors may
continue as directors of GSCAC. These non-executive directors will be
entitled to receive any cash fees, stock options, stock awards or other
compensation arrangements that GSCAC’s board of directors determines to
provide its non-executive
directors.
|
|
·
|
proper
corporate organization and similar corporate
matters;
|
|
·
|
authorization,
performance and enforceability of the merger agreement and related
transaction documents;
|
|
·
|
absence
of any conflicts or violations under organizational documents, material
contracts, material laws or regulations as a result of the execution,
delivery and performance of the merger agreement and related transaction
documents, assuming the project companies receive the proper consents and
approvals;
|
|
·
|
their
capital structure and subsidiaries;
|
|
·
|
sufficiency
of their assets to run the
business;
|
|
·
|
their
bank accounts;
|
|
·
|
legal
proceedings;
|
|
·
|
compliance
with laws and orders;
|
|
·
|
financial
statements;
|
|
·
|
absence
of certain changes since December 31,
2007;
|
|
·
|
taxes;
|
|
·
|
regulatory
compliance of La Paloma Generating Company, LLC (the direct owner of the
La Paloma facility) and LSP Energy Limited Partnership (the direct owner
of the Batesville facility);
|
|
·
|
material
contracts;
|
|
·
|
real
property;
|
|
·
|
material
permits;
|
|
·
|
environmental
matters;
|
|
·
|
material
insurance policies;
|
|
·
|
intellectual
property;
|
|
·
|
brokers;
|
|
·
|
employees,
labor matters and employee benefits;
and
|
|
·
|
the
provision of information for inclusion in the proxy
statement.
|
|
·
|
proper
corporate organization and similar corporate
matters;
|
|
·
|
authorization,
performance and enforceability of the merger agreement and the related
transaction documents;
|
|
·
|
absence
of any conflicts or violations under organizational documents, material
contracts, material laws or regulations as a result of the execution,
delivery and performance of the merger agreement and related transaction
documents;
|
|
·
|
legal
proceedings;
|
|
·
|
compliance
with laws and orders;
|
|
·
|
brokers;
|
|
·
|
capital
structure and subsidiaries;
|
|
·
|
SEC
filings;
|
|
·
|
financial
statements;
|
|
·
|
employees,
labor matters and employees
benefits;
|
|
·
|
intellectual
property;
|
|
·
|
material
contracts;
|
|
·
|
transactions
with affiliates;
|
|
·
|
assets,
properties and trust account;
|
|
·
|
unanimous
approval and recommendation of its board of
directors;
|
|
·
|
required
vote of our stockholders;
|
|
·
|
taxes;
|
|
·
|
no
conflicting contracts;
|
|
·
|
opportunity
for independent investigation;
|
|
·
|
GSCAC’s
status as a non-”foreign person” under the Exon-Florio statute, which may
require review of investments deemed to pose a threat to national
security;
|
|
·
|
absence
of certain changes since December 31, 2007;
and
|
|
·
|
receipt
of an opinion from Duff &
Phelps.
|
|
·
|
any
change in economic conditions generally or in the industry in which a
project company operates, including any change in markets for commodities
or supplies, including electric power, natural gas or water, as
applicable, used in connection with any project company or in regional
wholesale or retail markets for electric power to the extent such change
does not disproportionately affect the project companies taken as a whole
relative to the other participants in the industries in which the project
companies operate;
|
|
·
|
any
change in general regulatory, social or political conditions, including
any acts of war or terrorist activities to the extent that such change
does not disproportionately affect the project companies as a whole
relative to the other participants in the industries in which the project
companies operate;
|
|
·
|
the
implementation of, or the failure to implement, a market for electric
generation capacity by any governmental authority (including the
California Public Utility Commission), irrespective of the form that such
electric generation capacity market may
take;
|
|
·
|
any
change in the financial, banking or securities markets (including any
suspension of trading in, or limitation on prices for, securities on any
stock exchange or any changes in interest rates) or any change in the
general national or regional economic or financial conditions to the
extent that such change does not disproportionately affect the project
companies as a whole relative to the other participants in the industries
in which the project companies
operate;
|
|
·
|
any
change in any laws (including environmental laws) to the extent such
change does not disproportionately affect the project companies taken as a
whole relative to the other participants in the industries in which the
project companies operate;
|
|
·
|
any
effects of weather, geological or meteorological
events;
|
|
·
|
strikes,
work stoppages or other labor
disturbances;
|
|
·
|
any
matters relating to any decision by the LP Minority Holders to sell,
redeem or exchange or to not sell, redeem or exchange their interests in
La Paloma Acquisition in connection with the
acquisition;
|
|
·
|
any
increases in the costs of commodities or supplies, including fuel, or
decreases in the price of
electricity;
|
|
·
|
any
actions required to be taken by Complete Energy pursuant to the provisions
of the merger agreement; and
|
|
·
|
the
announcement or pendency of the transactions contemplated by the merger
agreement.
|
|
·
|
use
commercially reasonable efforts to obtain, as promptly as practicable, all
approvals and consents that are required to be obtained in order to
complete the acquisition;
|
|
·
|
make
the filings, and pay the related fees, required with respect to the
acquisition, including the filings required by FERC and the HSR Act, and
cooperate with the other parties in making their
filings;
|
|
·
|
promptly
notify the other party when a party becomes aware that any required
consent or approval is obtained, taken, made, given or denied, as
applicable;
|
|
·
|
use
commercially reasonable efforts to take actions, and cooperate with the
other parties in taking actions, to complete the acquisition in the most
expeditious manner practicable;
|
|
·
|
not
to take, and cause its subsidiaries not to take, any action that could
reasonably be expected to adversely affect the approval of any
governmental authority of any of the
filings;
|
|
·
|
provide
reasonable access to the other party during normal business hours, upon
reasonable notice, to the properties, books, records and
employees.
|
|
·
|
create
any lien (other than certain permitted liens) against any of their
assets;
|
|
·
|
grant
any material waiver of any material term under, or give any material
consent with respect to, any material contract, other than in the ordinary
course of business;
|
|
·
|
sell,
transfer, convey or otherwise dispose of any material assets of a project
company outside of the ordinary course of
business;
|
|
·
|
incur,
create, assume or otherwise become liable for any indebtedness, other than
indebtedness incurred in the ordinary course of business, pursuant to the
existing material contracts or a permitted refinancing contemplated by the
merger agreement;
|
|
·
|
change
any accounting method or practice in a manner that is inconsistent with
past practice in a way that would materially and adversely affect the
business of any project company, except as may be required to meet the
requirements of applicable law or
GAAP;
|
|
·
|
fail
to maintain its limited liability company, limited partnership or
corporate existence, as applicable, or consolidate with any other person
or acquire all or substantially all of the assets of any other
person;
|
|
·
|
authorize,
issue or sell any equity securities other than equity securities issued in
a permitted refinancing contemplated by the merger
agreement;
|
|
·
|
liquidate,
dissolve, recapitalize, reorganize or otherwise wind up its business or
operations;
|
|
·
|
purchase
any securities, except for short-term investments made in the ordinary
course of business;
|
|
·
|
enter
into, terminate or materially amend any material contract, other than any
contracts (1) entered into, terminated or amended in the ordinary course
of business that will be performed prior to closing, (2) described in the
disclosure schedules to the merger agreement or (3) entered into,
terminated or amended in the ordinary course of business consistent with
past practice, subject to certain
exceptions;
|
|
·
|
make
or change any material tax election, change any annual tax accounting
period, adopt or change any method of tax accounting, materially amend any
tax returns or file claims for material tax refunds, enter any material
closing agreement, settle any material tax claim, audit or assessment, or
surrender any right to claim a material tax refund, offset or other
reduction in tax liability, other than in the ordinary course of
business;
|
|
·
|
amend
any of their respective charter
documents;
|
|
·
|
waive,
release or assign any material rights, claims or benefits of any project
companies other than in the ordinary course of
business;
|
|
·
|
enter
into any contract that will, after the closing date, restrict in any
material respect any project company, any GSCAC party or any of their
respective affiliates, from engaging or competing in its line of business
or in any location;
|
|
·
|
materially
increase the compensation, bonus or other benefits payable to any
director, officer or employee of the project companies other than in the
ordinary course of business and in amounts and on terms consistent with
past practices;
|
|
·
|
enter
into, establish, adopt or amend in any material respects any benefit plan,
or any trust agreement (or similar arrangement) related thereto, or pay
any pension or retirement allowance not required by an existing benefit
plan or accelerate the vesting of, or the lapsing of restrictions on, any
rights pursuant to a benefit plan, in respect of any director, officer or
employee except (1) as may be required by applicable law, (2) as required
by previously disclosed contractual obligations existing as of the date of
the merger agreement, (3) annual renewals of such benefit plans or (4)
amendments in the ordinary course of business consistent with past
practice that do not materially increase benefits or result in increased
administrative costs;
|
|
·
|
settle,
or offer or propose to settle, any pending or threatened material legal
claims or proceedings against any project company or any of their
respective officers and directors, other than in the ordinary course;
or
|
|
·
|
agree
or commit to do any of these
matters.
|
|
·
|
create
any lien (other than certain permitted liens) against any of its
assets;
|
|
·
|
grant
any material waiver of any material term under, or give any material
consent with respect to, any material contract, or spend any cash held in
the trust account prior to the closing; provided, in each case, that the
foregoing restrictions shall not apply to or restrict the GSCAC parties’
ability to spend, commit to spend, or incur liabilities (1) to pay any
expenses, incurred by any GSCAC party in connection with the transactions
contemplated by the merger agreement or related documents or other
expenses incurred by GSCAC in the ordinary course of business (taking into
account that GSCAC is a special-purpose acquisition company) (2) to comply
with applicable laws, (3) in accordance with contracts to which a GSCAC
party is a party as of the date of the merger agreement, (4) to comply
with any GSCAC party’s obligations under any transaction documents or (5)
to pay tax obligations using funds from the trust fund as contemplated by
the trust agreement;
|
|
·
|
except
as may be required to meet the requirements of applicable law or GAAP,
change any accounting method or
practice;
|
|
·
|
fail
to maintain its limited liability company or corporate existence, as
applicable, or merge, consolidate with any other person or acquire all or
any substantial portion of the assets of any other
person;
|
|
·
|
authorize
for issuance, issue, sell, deliver or agree or commit to issue, sell or
deliver (whether through the issuance or granting of options, warrants,
other equity-based (whether payable in cash, securities or other property
or any combination of the foregoing) commitments, subscriptions, rights to
purchase or otherwise) any of its equity
securities;
|
|
·
|
liquidate,
dissolve, recapitalize, reorganize or otherwise wind up its business or
operations, restructure, recapitalize or otherwise
reorganize;
|
|
·
|
purchase
any securities of any person, except as permitted by GSCAC’s trust
agreement;
|
|
·
|
make
any material election with respect to
taxes;
|
|
·
|
amend
or modify its charter documents;
|
|
·
|
acquire
or redeem, directly or indirectly, or amend any of its
securities;
|
|
·
|
make
any distribution or declare, pay or set aside any dividend with respect
to, or split, combine or reclassify any of its equity interests or any
shares of capital stock, except in connection with the exercise of
conversion rights by GSCAC stockholders in connection with the approval of
the acquisition;
|
|
·
|
settle
or compromise any pending or threatened material legal proceeding
involving or against any GSCAC party or any of their respective officers
or directors;
|
|
·
|
incur,
create, assume or otherwise become liable for
indebtedness;
|
|
·
|
amend
or otherwise modify any agreement relating to GSCAC’s trust account;
or
|
|
·
|
agree
or commit to do any of these
matters.
|
|
·
|
If
the Casualty Estimate with respect to all such casualty or condemnation
events is greater than $3 million but does not exceed $25 million, the
enterprise value used to calculate the merger consideration will be
reduced by the amount of the Casualty
Estimate;
|
|
·
|
If
the Casualty Estimate with respect to all such casualty or condemnation
events is greater than $25 million, GSCAC may, by written notice to
Complete Energy before the expected closing date, elect to reduce the
enterprise value used to calculate the merger consideration by an amount
equal to such Casualty Estimate minus $3 million or to terminate the
merger agreement. If GSCAC does not elect to terminate the merger
agreement and instead elects to reduce the enterprise value, then Complete
Energy may, by written notice to GSCAC, terminate the merger agreement;
and
|
|
·
|
If
the Casualty Estimate with respect to all such casualty or condemnation
events is $3 million or less, (1) neither GSCAC nor Complete Energy
shall have the right or option to terminate the merger agreement as a
result of such casualty or condemnation event, (2) there shall be no
reduction in the amount of the enterprise value used to calculate the
merger consideration with respect to such casualty or condemnation event;
and (3) such casualty or condemnation event shall not delay, impair
or otherwise affect the closing; and (4) there shall be no liability for
GSCAC, Complete Energy or any of their respective affiliates under the
merger agreement due to such casualty or condemnation
event.
|
|
·
|
Complete
Energy’s representations and warranties that are qualified by materiality
or Complete Energy Material Adverse Effect must be true at and as of the
closing date (immediately prior to the closing) and those that are not
qualified by materiality or Complete Energy Material Adverse Effect shall
be true in all material respects at and as of the closing (in each case,
other than representations and warranties that speak as to an earlier date
which must be true, or true in all material respects as the case may be,
as of such earlier date).
|
|
·
|
Complete
Energy must have performed and complied, in all material respects, with
its agreements, covenants and obligations required by the merger agreement
and related transaction documents to be performed or complied with on or
before closing.
|
|
·
|
There
can be no legal proceeding threatened or filed by any person (other than
by any GSCAC parties or any of their respective affiliates) seeking to
restrain, enjoin or otherwise prohibit the completion of the proposed
transactions.
|
|
·
|
Regulatory
approvals must be obtained, including approval by FERC, and any applicable
waiting periods under the HSR Act must have expired or been
terminated.
|
|
·
|
Delivery
to GSCAC at or prior to the closing of a payoff letter with respect to the
outstanding Complete Energy Credit Agreement indicating that upon payment
of an amount not exceeding $123 million (which amount may exceed $123
million only to the extent any such excess is funded at the closing by
some means other than the cash contributed to Complete Energy), all
indebtedness and other obligations under or in respect of the Complete
Energy Credit Agreement shall be
discharged.
|
|
·
|
None
of the agent, the note holders and the option holders shall have asserted
that the lender consent is not a valid and binding agreement of any person
party to such agreement and each such person shall have executed and
delivered the form attached to the merger agreement and any related
agreements to which it is a party.
|
|
·
|
The
GSCAC stockholders must have approved the merger and the related
transactions.
|
|
·
|
No
Complete Energy Material Adverse Effect shall have occurred and be
continuing.
|
|
·
|
No
default with respect to any payment obligation or financial covenant under
any material Complete Energy debt (other than any debt that is being
repaid or satisfied in connection with the
merger).
|
|
·
|
GSCAC
must have received an acknowledgement (as provided for in the lender
consent) that the conditions required to exchange certain Complete Energy
debt for cash, equity securities and a mezzanine note are
satisfied.
|
|
·
|
GSCAC’s
representations and warranties contained in the merger agreement that are
qualified by materiality or GSCAC Material Adverse Effect must be true at
and as of the closing date (immediately prior to the closing) and that are
not qualified by materiality or GSCAC Material Adverse Effect must be true
in all material respects (in each case, other than representations and
warranties that speak as to an earlier date which must be true, or true in
all material respects as the case may be, as of such earlier
date).
|
|
·
|
Each
GSCAC party must have performed and complied, in all material respects,
with its agreements, covenants and obligations required by the merger
agreement and related transaction documents to be performed or complied
with on or before closing.
|
|
·
|
There
can be no legal proceeding threatened or filed by any person (other than
by Complete Energy or any of its affiliates) seeking to restrain, enjoin
or otherwise prohibit the completion of the proposed
transactions.
|
|
·
|
Regulatory
approvals must be obtained, including FERC approval, and any applicable
waiting periods under the HSR Act must have expired or been
terminated.
|
|
·
|
The
GSCAC stockholders must have approved the merger and related
transactions.
|
|
·
|
GSCAC
must have directors’ and officers’ liability insurance with terms and
conditions at least as favorable to the insured as Complete Energy’s
directors’ and officers’ liability insurance
policies.
|
|
·
|
Designated
persons must have resigned from all of their positions and offices with
GSCAC, Holdco Sub, Holdco Sub2 and Merger
Sub.
|
|
·
|
Designated
persons must have been elected to the positions of officers and directors
of GSCAC, Holdco Sub, Holdco Sub2.
|
|
·
|
GSCAC
must have at least $188,000,000 in its trust account, before giving effect
to any payments to GSCAC stockholders who vote against the acquisition and
elect to convert their shares into
cash.
|
|
·
|
No
GSCAC Material Adverse Effect shall have occurred and be continuing as of
the closing date.
|
|
·
|
None
of the agent, the note holders and the option holders shall have asserted
that the lender consent is not a valid and binding agreement of any person
party to such agreement and each such person shall have executed and
delivered the form attached to the merger agreement and any related
agreements to which it is a party.
|
|
·
|
GSCAC
must have received an acknowledgement (as provided for in the lender
consent) that the conditions required to exchange certain Complete Energy
debt for cash, equity securities and a mezzanine note are
satisfied.
|
|
·
|
by
Complete Energy or GSCAC if any nonappealable final governmental order or
law, decree or judgment enjoins or otherwise prohibits or makes illegal
the completion of the merger and related
transactions;
|
|
·
|
by
Complete Energy if any GSCAC party has materially breached its obligations
or under the merger agreement or related transaction documents and the
breach would or does result in the failure of any of Complete Energy’s
conditions to closing and such breach has not been cured within 30 days
following written notice (or 60 days if GSCAC is endeavoring in good
faith, and proceeding diligently to cure the
breach);
|
|
·
|
by
GSCAC if Complete Energy or any project company has materially breached
its obligations under the merger agreement or related transaction
documents and the breach would or does result in the failure of any of
GSCAC’s conditions to closing and such breach has not been cured within 30
days following written notice (or 60 days if Complete Energy is
endeavoring in good faith, and proceeding diligently to cure the
breach);
|
|
·
|
by
GSCAC or Complete Energy if the merger has not been completed by January
31, 2009 and the failure is not caused by a breach of the merger agreement
by the terminating party, but if the delay is directly and primarily the
result of the failure to obtain on a timely basis the audited balance
sheet of Complete Energy’s subsidiary, La Paloma Generating Company, LLC,
dated as of December 31, 2005, the termination date will be extended from
January 31, 2009 to March 31, 2009;
|
|
·
|
by
GSCAC or Complete Energy if either exercises its termination right as a
result of a Casualty Estimate from casualty and condemnation events of $25
million;
|
|
·
|
by
GSCAC if it does not consent to a proposed refinancing of the Complete
Energy Credit Agreement after September 15, 2008 or if Complete Energy
engages in certain prohibited conduct prior to the completion of the
merger;
|
|
·
|
by
GSCAC if any changes to Complete Energy’s disclosure schedules
collectively would cause the failure of the Complete Energy
representations and warranties closing condition if such changes were not
effective;
|
|
·
|
by
mutual written consent of GSCAC and Complete
Energy;
|
|
·
|
by
Complete Energy if GSCAC’s board of directors changes its recommendation
of the proposed transactions or takes specified actions inconsistent with
its recommendation; or
|
|
·
|
by
Complete Energy or GSCAC if our stockholders do not approve the merger and
related transactions, provided that GSCAC may not terminate the merger
agreement if it has breached or failed to comply with its obligations with
respect to the preparation, filing and mailing of the proxy statement and
the calling of the special meeting to approve the
acquisition.
|
|
·
|
the
willful and knowing failure of a party to perform a covenant in the merger
agreement (other than a failure by Complete Energy to perform (or cause a
project company to perform) any of their interim covenants to the extent
such failure was necessary or advisable in connection with the operation,
maintenance and management of the La Paloma facility and the Batesville
facility in accordance with prudent industry practice);
or
|
|
·
|
any
willful and knowing breach by a party of any representation and warranty
contained in the merger agreement.
|
|
·
|
approve
the acquisition of Complete Energy pursuant to the merger agreement and
the transactions contemplated by the merger agreement, including the
merger of Merger Sub with and into Complete Energy, with Complete Energy
surviving and thereby becoming an indirect subsidiary of
GSCAC;
|
|
·
|
approve
a second amended and restated certificate of incorporation for GSCAC, to
be effective upon completion of the merger, to, among other
things:
|
|
·
|
change
our name to “Complete Energy Holdings
Corporation,”
|
|
·
|
permit
our continued existence after June 25,
2009,
|
|
·
|
create
two classes of common stock (Class A shares that will have voting and
economic rights and Class B shares that will have voting rights but no
economic rights),
|
|
·
|
convert
all of our outstanding common stock into Class A shares
and
|
|
·
|
permit
each Class B share plus one Class B unit of Holdco Sub to be
exchanged into one Class A share;
|
|
·
|
approve
the issuance of Class A shares and Class B shares in the
acquisition;
|
|
·
|
elect
two members to serve on our board of directors, each to serve until the
2011 annual meeting of our stockholders or until his successor is duly
elected and qualified;
|
|
·
|
adopt
a proposed stock option plan to be effective upon completion of the
merger; and
|
|
·
|
adopt
a proposal to authorize the adjournment of the special meeting to a later
date or dates, including, if necessary, to solicit additional proxies in
favor of the foregoing proposals if there are not sufficient votes in
favor of any of our proposals.
|
|
·
|
vote
“FOR” the acquisition proposal;
|
|
·
|
vote
“FOR” the amended and restated charter
proposal;
|
|
·
|
vote
“FOR” the share issuance proposal;
|
|
·
|
vote
“FOR” the election of directors
proposed;
|
|
·
|
vote
“FOR” proposed stock option plan proposal;
and
|
|
·
|
vote
“FOR” the adjournment proposal.
|
|
·
|
You can vote by signing and
returning the enclosed proxy card. If you vote by proxy card, your
“proxy,” whose name is listed on the proxy card, will vote your shares as
you instruct on the proxy card. If you sign and return the proxy card but
do not give instructions on how to vote your shares, your shares will be
voted as recommended by GSCAC’s board of directors “FOR” the approval of
the acquisition proposal, the charter proposal, the share issuance
proposal, the election of the directors proposal, the stock option plan
proposal and the adjournment proposal. If you hold your shares
through a bank or broker you may also be able to vote via telephone or
Internet. Please follow the instructions on the proxy card sent
by your bank or broker for
directions.
|
|
·
|
You can attend the special
meeting and vote in person. We will give you a ballot when you
arrive. However, if your shares are held in the name of your broker, bank
or other nominee, you must get a proxy from the broker, bank or other
nominee. That is the only way we can be sure that the broker, bank or
nominee has not already voted your shares. Please contact your
bank, broker or other nominee for assistance in attending the special
meeting.
|
|
·
|
You
may send another proxy card with a later
date;
|
|
·
|
If
you have voted via telephone or Internet you may recast your vote using
either method by following the instruction on the proxy card sent by your
bank or broker;
|
|
·
|
You
may notify GSCAC in writing before the special meeting that you have
revoked your proxy; or
|
|
·
|
You
may attend the special meeting, revoke your proxy and vote in
person.
|
|
·
|
Acquisition proposal.
The affirmative vote of holders of a majority of the IPO shares
voting in person or by proxy at the special meeting is required to approve
the acquisition proposal and the affirmative vote of stockholders owning a
majority of the outstanding shares of our common stock as of the close of
business on the record date is required to approve the acquisition
proposal. However, the acquisition proposal will not be approved if the
holders of 20% or more of the IPO shares vote against the acquisition
proposal and properly exercise their rights to convert such IPO shares
into cash.
|
|
·
|
Charter proposal. The
affirmative vote of holders of a majority of the shares of GSCAC’s common
stock outstanding as of the close of business on the record date is
required to approve the charter proposal, and approval is conditioned upon
approval of the acquisition
proposal.
|
|
·
|
Share Issuance proposal.
The affirmative vote of holders of a majority of votes cast by
holders of GSCAC’s common stock present in person or by proxy at the
special meeting is required to approve the share issuance proposal, and
approval is conditioned upon approval of the acquisition
proposal.
|
|
·
|
Election of Directors
proposal. The two Class I directors to be elected at the special
meeting will be elected by a plurality of the votes cast by the holders of
common stock outstanding as of the close of business on the record date
voting in person or by proxy and entitled to vote thereon at the special
meeting.
|
|
·
|
Stock Option Plan. The
affirmative vote of holders of a majority of votes cast stockholders
present in person or by proxy at the special meeting is required to adopt
the proposed stock option plan of GSCAC, and approval is conditioned upon
approval of the acquisition
proposal.
|
|
·
|
Adjournment proposal.
The affirmative vote of the majority of votes cast by holders of
GSCAC’s common stock present in person or by proxy at the special meeting
is required to approve the adjournment
proposal.
|
|
·
|
approximately
$0.2 million of expenses in fees relating to our office space and certain
general and administrative
services;
|
|
·
|
approximately
$2.3 million for general corporate purposes that will be used for
miscellaneous expenses (potentially including deposits or down payments
for a proposed initial business combination), legal, accounting and other
expenses, including due diligence expenses and reimbursement of
out-of-pocket expenses incurred in connection with the investigation,
structuring, negotiation and consummation of our initial business
combination, director and officer liability insurance premiums and
reserves, legal and accounting fees relating to SEC reporting obligations,
brokers’ retainer fees, consulting fees and finder’s
fees.
|
|
·
|
regional
market structure;
|
|
·
|
the
regional supply and demand environment for
electricity;
|
|
·
|
the
regional generation technology and fuel
mix;
|
|
·
|
natural
gas prices; and
|
|
·
|
environmental
regulations.
|
|
·
|
Capitalize on industry
consolidation dynamics. Complete Energy believes that there are a
number of generation portfolios owned by hedge funds and private equity
investors ranging in size from 500-5,000 MW that could be attractive
acquisition opportunities. Complete Energy believes that consolidation of
these “stranded assets” under its management will provide economies of
scale that will enhance the earning prospects of the assets. Complete
Energy’s management team has extensive experience in power plant
valuation, due diligence and transaction negotiations and believes it is
well positioned to execute on a strategy to
expand its
generation portfolio. Management intends to target opportunities with the
following characteristics:
|
|
·
|
Proven
technology, primarily modern and relatively efficient gas-fired combined
cycle and combustion turbine
facilities;
|
|
·
|
Location
in regions with strong underlying market fundamentals, including
tightening reserve margins and favorable regulatory environments, which
provide significant potential for asset value, revenue, cash flow and
earnings growth and that can benefit from enhanced operating efficiencies;
and
|
|
·
|
Location
in liquid markets for power to leverage hedging, trading and marketing
capabilities.
|
|
·
|
Execute a disciplined and
opportunistic marketing strategy. Complete
Energy currently maintains long-term contracts for substantially all of
its output. Complete Energy continually monitors both short-term and
long-term market pricing to take advantage of market conditions. Complete
Energy will seek to modify, extend or enter into additional long-term
power contracts in a manner that optimizes its potential
return.
|
|
·
|
Focus on continued sound
environmental management. Complete Energy seeks to operate its
assets in a safe, reliable and environmentally-compliant
manner. Both facilities are designed to minimize environmental
impact through the use of emission control technologies. The
facilities are staffed by dedicated, full-time environmental and health
and safety personnel, many of whom have worked at the facilities since
original construction.
|
|
·
|
Maintain high quality, low
cost operations. Complete Energy independently operates and
maintains its assets, minimizing reliance on third-party operators or
contractors. Complete Energy’s management team has extensive
experience integrating commercial and plant-level
operations. Complete Energy also has the technical expertise
and industry knowledge to capitalize on new technologies to maximize plant
efficiency and output. Complete Energy maintains close
relationships with its original equipment manufacturers through long-term
parts and services programs, which allows it to minimize technology risk,
obtain timely availability of critical parts and identify and implement
mutually beneficial commercial structures. These factors also
enable Complete Energy to better control its costs while still maintaining
high quality in its operations.
|
Overview of the
plants
|
|||||||
Facility
|
Net
Generating Capacity (MW)
|
%
Ownership
|
MW
(based
on ownership percentage)
|
Market
|
Approx.
baseload heat rate (Btu/kWh)
|
Fuel
|
Off-take
status
|
La
Paloma
|
1,022
|
60.0%
|
613
|
CAISO
|
6,950
|
Nat
gas
|
720MW
of output contracted
|
Batesville
|
837
|
96.3%
|
806
|
SERC
|
7,100
|
Nat
gas
|
Fully
Contracted
|
Total
|
1,859
|
1,419
|
La Paloma facility
overview
|
|||
Category
|
Data
|
Category
|
Data
|
Location
|
McKittrick,
California
|
Equipment
|
Four
independent Alstom GT-24 combustion turbines with long-term parts
agreement
|
Market
area
|
California
(WECC)
|
Electric
interconnection
|
230
kV via PG&E’s Midway Substation
|
Demonstrated
capacity
|
1,022
MW
|
Gas
interconnection
|
Kern
Mojave Pipeline
|
Baseload
heat rate
|
6,950
Btu/kWh
|
Water
Supply
|
California
aqueduct
|
Type
|
CCGT
|
Site
area
|
446
acres
|
Primary
fuel
|
Natural
gas
|
Employees
|
42
|
COD
|
March
2003
|
||
Construction
contractor
|
Alstom
Power
|
La Paloma performance
overview
|
||||
Period
from August 17, 2005 through December 31, 2005
|
2006
|
2007
|
Six
Months ended
June 30, 2008 |
|
Availability
|
85.4%
|
85.3%
|
88.0%
|
77.7%
|
Capacity
Factor
|
67.9%
|
63.9%
|
69.9%
|
61.8%
|
Gross
generation (MWh)
|
2,305,601
|
5,780,092
|
6,356,349
|
2,808,371
|
Fuel
consumption
(MMBtu)
|
15,617,087
|
40,044,553
|
44,222,779
|
19,689,613
|
Gross
heat rate (Btu/kWh)
|
6,774
|
6,928
|
6,957
|
7,011
|
Batesville facility
overview
|
|||
Category
|
Data
|
Category
|
Data
|
Location
|
Batesville,
MS
|
Equipment
|
Three
combined-cycle trains with Siemens-Westinghouse 501F combustion
turbines
|
Market
area
|
SERC
|
Electric
interconnection
|
Entergy
and TVA
|
Demonstrated
capacity
|
837
MW
|
Gas
interconnection
|
ANR
Pipeline, Tennessee Gas Pipeline and Trunkline Gas
Companies
|
Baseload
heat rate
|
7,100
Btu/kWh
|
Water
Supply
|
Lake
Enid (Army Corps of Engineers)
|
Type
|
CCGT
|
Site
area
|
58
acres
|
Primary
fuel
|
Natural
gas
|
Employees
|
30
|
COD
|
August
2000
|
||
Construction
contractor
|
Zachry/Black
& Veatch
|
Batesville performance
overview
|
|||||
Period
from August 24, 2004
through
December 31, 2004
|
2005
|
2006
|
2007
|
Six
Months ended
June 30, 2008 |
|
Availability
|
82.2%
|
98.5%
|
96.4%
|
74.0%
|
85.5%
|
Capacity
Factor
|
19.0%
|
26.6%
|
28.1%
|
26.9%
|
30.9%
|
Gross
generation (MWh)
|
463,022
|
1,826,694
|
1,962,958
|
1,852,823
|
1,089,680
|
Fuel
consumption
(MMBtu)
|
3,453,194
|
13,546,689
|
14,639,961
|
13,886,660
|
7,981,405
|
Gross
heat rate (1)
(Btu/kWh)
|
7,458
|
7,416
|
7,458
|
7,495
|
7,324
|
|
·
|
A-inspection
at 6,000 EOH;
|
|
·
|
B-inspection
at 12,000 EOH;
|
|
·
|
A-inspection
at 18,000 EOH; and
|
|
·
|
C-inspection
at 24,000 EOH.
|
|
·
|
Combustion
inspection at 400 ES;
|
|
·
|
Hot
gas path inspection at 800 ES;
|
|
·
|
Combustion
inspection at 1200 ES; and
|
|
·
|
Major
inspection at 1600 ES.
|
Year
Ended December 31,
|
Six
Months Ended June 30,
|
|||||||||||||||||||
2005
(6)
|
2006
|
2007
|
2007
|
2008
|
||||||||||||||||
La
Paloma
|
||||||||||||||||||||
MWhs
Generated
|
$ | 2,305,601 | $ | 5,780,092 | $ | 6,356,349 | $ | 2,846,093 | $ | 2,808,371 | ||||||||||
Capacity
Factor
|
67.9 | % | 63.9 | % | 69.9 | % | 62.9 | % | 61.9 | % | ||||||||||
Avg
on-peak market power price (1)
|
$ | 95.67 | $ | 62.21 | $ | 67.05 | $ | 64.95 | $ | 89.29 | ||||||||||
Avg
off-peak market power price (1)
|
74.17 | 40.77 | 46.64 | 46.70 | 65.27 | |||||||||||||||
Avg
natural gas price – SoCal Border
|
9.73 | 6.10 | 6.42 | 6.75 | 9.21 | |||||||||||||||
Market
on-peak spark spread (2)
|
27.56 | 19.51 | 22.11 | 17.70 | 24.82 | |||||||||||||||
Market
off-peak spark spread (2)
|
6.05 | (1.93 | ) | 1.70 | (0.56 | ) | 0.80 | |||||||||||||
Availability
(3)
|
85.4 | % | 85.3 | % | 88.0 | % | 84.6 | % | 77.9 | % | ||||||||||
Heat
Rate (4)
|
— | 6,928 | 6,957 | 6,972 | 7,011 |
Year
Ended December 31,
|
Six
Month Ended June 30,
|
|||||||||||||||||||
2005
(7)
|
2006
(7)
|
2007
(8)
|
2007
(9)
|
2008
|
||||||||||||||||
Batesville
|
||||||||||||||||||||
MWhs
Generated
|
— | — | 1,576,307 | 706,788 | 1,089,680 | |||||||||||||||
Capacity
Factor
|
— | — | 28.7 | % | 31.4 | % | 30.9 | % | ||||||||||||
Avg
on-peak market power price (5)
|
— | — | $ | 60.37 | $ | 61.30 | $ | 76.43 | ||||||||||||
Avg
off-peak market power price (5)
|
— | — | 31.17 | 32.88 | 39.91 | |||||||||||||||
Avg
natural gas price –Henry Hub
|
— | — | 6.85 | 7.34 | 9.95 | |||||||||||||||
Market
on-peak spark spread (2)
|
— | — | 12.42 | 9.92 | 6.78 | |||||||||||||||
Market
off-peak spark spread (2)
|
— | — | (16.78 | ) | (18.50 | ) | (29.74 | ) | ||||||||||||
Availability
(3)
|
— | — | 67.4 | % | 82.1 | % | 85.5 | % | ||||||||||||
Heat
Rate (4)
|
— | — | 7,452 | 7,434 | 7,325 |
(1)
|
Reflects
the average of NP-15 and SP-15 historical pricing for the periods
indicated.
|
(2)
|
Spark
spread is calculated as the difference between market power price and the
cost of generation assuming a 7,200 heat
rate.
|
(3)
|
Availability
represents the percentage of total hours during the period that Complete
Energy’s plants were available to run after taking into account the
downtime associated with scheduled and unscheduled
outages.
|
(4)
|
Heat
rate for the Batesville and La Paloma facilities is calculated by dividing
(a) fuel consumed in Btu by (b) kWh
generated.
|
(5)
|
Reflects
the average Entergy historical pricing for the periods
indicated.
|
(6
|
Reflects
the La Paloma facility market and operating data for the period from
August 17, 2005 (the date of Complete Energy’s acquisition of a 60%
indirect equity interest in the facility) to December 31,
2005.
|
(7)
|
No
data is presented for the years ended December 31, 2005 and 2006 on
account of the fact that Complete Energy did not acquire its 93.2%
indirect equity interest in the Batesville facility until March 15,
2007.
|
(8)
|
Reflects
the Batesville facility market and operating data for March 15, 2007 (the
date of Complete Energy’s acquisition of a 93.2% indirect equity interest
in the facility) to December 31,
2007.
|
(9)
|
Reflects
the Batesville facility market and operating data for the period March 15,
2007 to June 30, 2007.
|
|
·
|
the
three months ended June 30, 2008, as compared to the same period in
2007;
|
|
·
|
the
six months ended June 30, 2008, as compared to the same period in
2007;
|
|
·
|
the
year ended December 31, 2007, as compared to the year ended December 31,
2006; and
|
|
·
|
the
year ended December 31, 2006, as compared to the year ended December 31,
2005.
|
Three
Months Ended June 30,
|
||||||||||||||||
2007
|
2008
|
$
Change
|
%
Change
|
|||||||||||||
OPERATING
REVENUES
|
$ | 65,951 | $ | 61,368 | $ | (4,583 | ) | (7 | )% | |||||||
OPERATING
COSTS AND EXPENSES
|
||||||||||||||||
Fuel
and purchased energy expense
|
34,721 | 25,827 | 8,894 | 26 | ||||||||||||
Operating
and maintenance
|
27,096 | 25,081 | 2,015 | 7 | ||||||||||||
Administrative
and general
|
1,563 | 604 | 959 | 61 | ||||||||||||
Depreciation
and amortization
|
10,122 | 8,810 | 1,312 | 13 | ||||||||||||
TOTAL
OPERATING COSTS AND EXPENSES
|
73,502 | 60,322 | 13,180 | 18 | ||||||||||||
INCOME
(LOSS) FROM OPERATIONS
|
(7,551 | ) | 1,046 | 8,597 | # | |||||||||||
OTHER
INCOME (EXPENSE) NET
|
||||||||||||||||
Interest
income
|
991 | 545 | (446 | ) | (45 | ) | ||||||||||
Interest
expense
|
(19,012 | ) | (23,780 | ) | (4,768 | ) | (25 | ) | ||||||||
Other
income (expense) net
|
890 | (208 | ) | (1,098 | ) | # | ||||||||||
TOTAL
OTHER INCOME (EXPENSE) NET
|
(17,131 | ) | (23,443 | ) | (6,312 | ) | (37 | ) | ||||||||
LOSS
BEFORE MINORITY INTEREST
|
(24,682 | ) | (22,397 | ) | 2,285 | 9 | ||||||||||
LOSS
ATTRIBUTABLE TO MINORITY INTEREST
|
(3,838 | ) | (1,661 | ) | (2,177 | ) | (57 | ) | ||||||||
NET
LOSS
|
$ | (20,844 | ) | $ | (20,736 | ) | $ | 108 | 1 |
#
|
Variance
of 100% or greater
|
Three
Months Ended June 30,
|
||||||||||||||||
2007
|
2008
|
$
Change
|
%
Change
|
|||||||||||||
Income
from Operations
|
$ | (7,551 | ) | $ | 1,046 | $ | 8,597 | # | ||||||||
Plus:
Operating and maintenance
|
27,096 | 25,081 | (2,015 | ) | 7 | |||||||||||
Plus:
Administrative and general
|
1,563 | 604 | (959 | ) | 61 | |||||||||||
Plus:
Depreciation and amortization
|
10,122 | 8,810 | 1,312 | 13 | ||||||||||||
(Less):
Other revenue
|
(29 | ) | (91 | ) | (62 | ) | # | |||||||||
Consolidated
energy margin
|
$ | 31,201 | $ | 35,450 | $ | 4,249 | 14 | % |
#
|
Variance
of 100% or greater
|
Three
Months Ended June 30,
|
||||||||||||||||
2007
|
2008
|
$
Change
|
%
Change
|
|||||||||||||
La
Paloma facility
|
$ | 19,591 | $ | 23,567 | $ | 3,976 | 20 | % | ||||||||
Batesville
facility
|
11,610 | 11,883 | 273 | 2 | ||||||||||||
Consolidated
energy margin
|
$ | 31,201 | $ | 35,450 | $ | 4,249 | 14 | % |
#
|
Variance
of 100% or greater
|
Six
Months Ended June 30,
|
||||||||||||||||
2007
|
2008
|
$
Change
|
%
Change
|
|||||||||||||
OPERATING
REVENUES
|
$ | 125,102 | $ | 123,428 | $ | (1,674 | ) | (1 | )% | |||||||
OPERATING
COSTS AND EXPENSES
|
||||||||||||||||
Fuel
and purchased energy expense
|
69,727 | 57,015 | 12,712 | 18 | ||||||||||||
Operating
and maintenance
|
39,423 | 56,013 | (16,590 | ) | (42 | ) | ||||||||||
Administrative
and general
|
2,219 | 1,491 | 728 | 33 | ||||||||||||
Depreciation
and amortization
|
14,673 | 17,472 | (2,799 | ) | (19 | ) | ||||||||||
TOTAL
OPERATING COSTS AND EXPENSES
|
126,042 | 131,991 | (5,949 | ) | (5 | ) | ||||||||||
INCOME
(LOSS) FROM OPERATIONS
|
(940 | ) | (8,563 | ) | (7,623 | ) | # | |||||||||
OTHER
INCOME (EXPENSE) NET
|
||||||||||||||||
Interest
income
|
1,463 | 1,131 | (332 | ) | (23 | ) | ||||||||||
Interest
expense
|
(32,670 | ) | (48,297 | ) | (15,627 | ) | (48 | ) | ||||||||
Other
income (expense) net
|
914 | (518 | ) | (1,432 | ) | # | ||||||||||
TOTAL
OTHER INCOME (EXPENSE) NET
|
(30,293 | ) | (47,684 | ) | (17,391 | ) | (57 | ) | ||||||||
LOSS
BEFORE MINORITY INTEREST
|
(31,233 | ) | (56,247 | ) | (25,014 | ) | (80 | ) | ||||||||
LOSS
ATTRIBUTABLE TO MINORITY INTEREST
|
(4,473 | ) | (9,329 | ) | (4,856 | ) | # | |||||||||
NET
LOSS
|
$ | (26,760 | ) | $ | (46,918 | ) | $ | (20,158 | ) | (75 | )% |
#
|
Variance
of 100% or greater
|
|
·
|
approximately
$8.7 million higher contract revenues from tolling
agreements;
|
|
·
|
approximately
$3.3 million ancillary higher service revenue;
and
|
|
·
|
approximately
$14.6 million higher gas sales revenue, reflecting higher sales volume and
higher gas prices.
|
|
·
|
approximately
$3.7 million higher power purchases, reflecting lower power purchase
volumes partially offset by higher average power purchase price;
and
|
|
·
|
approximately
$0.8 million higher CAISO costs, reflecting higher pricing for
transmission line losses partially offset by lower overall power
generation volumes.
|
Six
Months Ended June 30,
|
||||||||||||||||
2007
|
2008
|
$
Change
|
%
Change
|
|||||||||||||
Income
from Operations
|
$ | (940 | ) | $ | (8,563 | ) | $ | (7,623 | ) | # | ||||||
Plus:
Operating and maintenance
|
39,423 | 56,013 | 16,590 | (42 | ) | |||||||||||
Plus:
Administrative and general
|
2,219 | 1,491 | (728 | ) | 33 | |||||||||||
Plus:
Depreciation and amortization
|
14,673 | 17,472 | 2,799 | 19 | ||||||||||||
(Less):
Other revenue
|
(879 | ) | (119 | ) | 760 | (86 | ) | |||||||||
Consolidated
energy margin
|
$ | 54,496 | $ | 66,294 | $ | 11,798 | 22 | % |
#
|
Variance
of 100% or greater
|
Six
Months Ended June 30,
|
||||||||||||||||
2007
|
2008
|
$
Change
|
%
Change
|
|||||||||||||
La
Paloma facility
|
$ | 40,466 | $ | 42,245 | $ | 1,779 | 4 | % | ||||||||
Batesville
facility
|
14,030 | 24,049 | 10,019 | 71 | ||||||||||||
Consolidated
energy margin
|
$ | 54,496 | $ | 66,294 | $ | 11,798 | 15 | % |
#
|
Variance
of 100% or greater
|
December
31,
|
||||||||||||||||
2006
|
2007
|
$
Change
|
%
Change
|
|||||||||||||
OPERATING
REVENUES
|
$ | 212,477 | $ | 260,457 | $ | 47,980 | 23 | % | ||||||||
OPERATING
COSTS AND EXPENSES
|
||||||||||||||||
Fuel
and purchased energy expense
|
118,744 | 137,517 | (18,773 | ) | (16 | ) | ||||||||||
Operating
and maintenance
|
54,073 | 80,029 | (25,956 | ) | (48 | ) | ||||||||||
Administrative
and general
|
3,023 | 2,755 | 268 | 9 | ||||||||||||
Depreciation
and amortization
|
13,568 | 26,606 | (13,038 | ) | (96 | ) | ||||||||||
TOTAL
OPERATING COSTS AND EXPENSES
|
189,408 | 246,907 | (57,499 | ) | (30 | ) | ||||||||||
INCOME
FROM OPERATIONS
|
23,069 | 13,550 | (9,519 | ) | (41 | ) | ||||||||||
OTHER
INCOME (EXPENSE)
|
||||||||||||||||
Interest
income
|
1,728 | 3,314 | 1,586 | 92 | ||||||||||||
Interest
expense
|
(52,927 | ) | (81,562 | ) | (28,635 | ) | (54 | ) | ||||||||
Other
income (expense)
|
220 | 36,747 | 36,527 | # | ||||||||||||
TOTAL
OTHER EXPENSE
|
(50,979 | ) | (41,501 | ) | 9,478 | 19 | ||||||||||
LOSS
BEFORE MINORITY INTEREST
|
(27,910 | ) | (27,951 | ) | (41 | ) | 0 | |||||||||
LOSS
ATTRIBUTABLE TO MINORITY INTEREST
|
(2,065 | ) | (5,120 | ) | (3,055 | ) | # | |||||||||
NET
LOSS
|
$ | (25,845 | ) | $ | (22,831 | ) | $ | 3,014 | 12 | % |
#
|
Variance
of 100% or greater
|
|
·
|
$19.1
million in lower gas sales, primarily due to a gas supply purchase
contract in effect in 2006 that required minimum purchases, which was not
extended into 2007;
|
|
·
|
$3.3
lower contract revenues due to outages on SCE contract units where the La
Paloma facility did not elect to substitute its merchant unit;
and
|
|
·
|
$3.0
million lower ancillary service revenues due to lower market ancillary
service prices.
|
December
31
|
||||||||||||||||
2006
|
2007
|
$
Change
|
%
Change
|
|||||||||||||
Income
from Operations
|
$ | 23,069 | $ | 13,550 | $ | (9,519 | ) | (41 | )% | |||||||
Plus:
Operating and maintenance
|
54,073 | 80,029 | 25,956 | 48 | ||||||||||||
Plus:
Administrative and general
|
3,023 | 2,755 | (268 | ) | (9 | ) | ||||||||||
Plus:
Depreciation and amortization
|
13,568 | 26,606 | 13,038 | 96 | ||||||||||||
(Less):
Other revenue
|
(4,364 | ) | (941 | ) | 3,423 | (78 | ) | |||||||||
Consolidated
energy margin
|
$ | 89,369 | $ | 121,999 | $ | 32,630 | 37 | % |
December
31
|
||||||||||||||||
2006
|
2007
|
$
Change
|
%
Change
|
|||||||||||||
La
Paloma facility
|
$ | 89,369 | $ | 84,483 | $ | (4,886 | ) | (5 | )% | |||||||
Batesville
facility
|
— | 37,516 | 37,516 | # | ||||||||||||
Consolidated
energy margin
|
$ | 89,369 | $ | 121,999 | $ | 32,630 | 37 | % |
#
|
Variance
of 100% or greater
|
|
·
|
approximately
$3.3 lower contract revenues due to outages on SCE contract units where
the La Paloma facility did not elect to substitute its merchant
unit;
|
|
·
|
approximately
$3.0 million lower ancillary service revenues due to lower market
ancillary service prices;
|
|
·
|
approximately
$1.2 million lower margin attributable to net power and gas sales,
reflecting the impact of the forced outage during the third quarter of
2007, partially offset by higher availability during other periods of
2007.
|
December
31,
|
||||||||||||||||
2005
|
2006
|
$
Change
|
%
Change
|
|||||||||||||
OPERATING
REVENUES
|
$ | 98,257 | $ | 212,477 | $ | 114,220 | # | |||||||||
OPERATING
COSTS AND EXPENSES
|
||||||||||||||||
Fuel
and purchased energy expense
|
56,606 | 118,744 | (62,138 | ) | # | |||||||||||
Operating
and maintenance
|
24,468 | 54,073 | (29,605 | ) | # | |||||||||||
Administrative
and general
|
1,935 | 3,023 | (1,088 | ) | (56 | ) | ||||||||||
Depreciation
and amortization
|
4,986 | 13,568 | (8,582 | ) | # | |||||||||||
TOTAL
OPERATING COSTS AND EXPENSES
|
87,995 | 189,408 | (101,413 | ) | # | |||||||||||
INCOME
FROM OPERATIONS
|
10,262 | 23,069 | 12,807 | # | ||||||||||||
OTHER
INCOME (EXPENSE)
|
||||||||||||||||
Interest
income
|
304 | 1,728 | 1,424 | # | ||||||||||||
Interest
expense
|
(21,061 | ) | (52,927 | ) | (31,866 | ) | # | |||||||||
Other
income (expense)
|
(58 | ) | 220 | 278 | # | |||||||||||
TOTAL
OTHER EXPENSE
|
(20,815 | ) | (50,979 | ) | (30,164 | ) | # | |||||||||
LOSS
BEFORE MINORITY INTEREST
|
(10,553 | ) | (27,910 | ) | (17,357 | ) | # | |||||||||
LOSS
ATTRIBUTABLE TO MINORITY INTEREST
|
(814 | ) | (2,065 | ) | (1,251 | ) | # | |||||||||
NET
LOSS
|
$ | (9,739 | ) | $ | (25,845 | ) | $ | (16,106 | ) | # |
#
|
Variance
of 100% or greater
|
|
·
|
a
First-Lien Working Capital Agreement (“Working Capital
Agreement”);
|
|
·
|
the
First-Lien Term Loan Credit Agreement (the “First Lien
Facility”);
|
|
·
|
the
First-Lien Special Letter of Credit Facility (the “L/C Facility”);
and
|
|
·
|
the
Second-Lien Term Loan Agreement (the “Second Lien
Facility”).
|
|
·
|
payments
of scheduled principal and interest on the
Bonds;
|
|
·
|
the
cost of performing periodic major maintenance on the Batesville facility,
including turbine overhauls; and
|
|
·
|
the
credit support, if any, that LSPLP is required to provide to SMEPA under
the SMEPA contract.
|
Years
Ended December 31,
|
Three
Months Ended June 30,
|
Six
Months Ended June 30,
|
||||||||||||||||||||||||||
2005
|
2006
|
2007
|
2007
|
2008
|
2007
|
2008
|
||||||||||||||||||||||
Beginning
cash and cash equivalents
|
$ | 611 | $ | 6,686 | $ | 13,336 | $ | 17,512 | $ | 15,725 | $ | 13,336 | $ | 15,022 | ||||||||||||||
Net
cash provided by (used in):
|
||||||||||||||||||||||||||||
Operating
activities:
|
||||||||||||||||||||||||||||
Net
loss
|
(9,739 | ) | (25,845 | ) | (22,831 | ) | (20,844 | ) | (20,736 | ) | (26,760 | ) | (46,918 | ) | ||||||||||||||
Non-cash
adjustments to net loss
|
8,234 | 15,051 | 26,394 | 5,913 | 10,362 | 9,899 | 14,567 | |||||||||||||||||||||
Changes
in working capital
|
(14,815 | ) | 20,171 | (3,578 | ) | 16,734 | 305 | 19,344 | 10,118 | |||||||||||||||||||
Operating
activities
|
(16,320 | ) | 9,377 | (15 | ) | 1,803 | (10,069 | ) | 2,483 | (22,233 | ) | |||||||||||||||||
Investing
activities
|
(514,562 | ) | 3,962 | (87,856 | ) | (8,536 | ) | (2,587 | ) | (66,894 | ) | 19,942 | ||||||||||||||||
Financing
activities
|
536,957 | (6,689 | ) | 89,557 | (663 | ) | 11,338 | 61,191 | 1,676 | |||||||||||||||||||
Net
increase (decrease) in cash and cash equivalents
|
6,075 | 6,650 | 1,686 | (7,396 | ) | (1,318 | ) | (3,220 | ) | (615 |
)
|
|||||||||||||||||
Ending
cash and cash equivalents
|
$ | 6,686 | $ | 13,336 | $ | 15,022 | $ | 10,116 | $ | 14,407 | $ | 10,116 | $ | 14,407 |
Payments
due by period
|
||||||||||||||||||||
Contractual
Obligations
|
Total
|
Less
than 1 year1
|
1-3
years
|
3-5
years
|
More
than 5 years
|
|||||||||||||||
(in
thousands)
|
||||||||||||||||||||
Long-term
debt obligations2
|
||||||||||||||||||||
Principal
|
$ | 787,253 | $ | 7,850 | $ | 32,375 | $ | 266,567 | $ | 480,461 | ||||||||||
Interest
|
466,436 | 28,680 | 109,235 | 105,925 | 222,597 | |||||||||||||||
Total
|
1,253,689 | 36,530 | 141,610 | 372,492 | 703,058 | |||||||||||||||
Interest
rate swap agreements
|
5,718 | 2,219 | 3,449 | 50 | ― | |||||||||||||||
Capital lease
obligations
|
36 | 5 | 20 | 10 | ― | |||||||||||||||
Operating
lease obligations
|
768 | 152 | 616 | ― | ― | |||||||||||||||
Purchase
obligations3
|
171,690 | 13,144 | 39,398 | 40,221 | 78,927 | |||||||||||||||
Other
liability4
|
96,538 | ― | ― | ― | 96,538 | |||||||||||||||
Total
contractual obligations
|
$ | 1,528,438 | $ | 52,050 | $ | 185,093 | $ | 412,221 | $ | 878,522 |
(1)
|
Represents
payments on contractual obligations through December 31,
2008.
|
(2)
|
Interest
on variable rate debt is included based on the June 30, 2008 forward curve
for interest rate.
|
(3)
|
Agreements
to purchase goods or services that specify all significant
terms. Amounts related to certain purchase obligations are
based on future purchase expectations which may differ from actual
purchases.
|
(4)
|
Other
liability consists of the estimated future payment of the cash settled
option on the TAMCO/MS Notes. See Note 5 to Complete Energy’s
audited consolidated financial statements included elsewhere in this
proxy. The TCW funds and Morgan Stanley have consented to
exchange of the cash settled options and their related Notes upon the
closing of the merger. Please see “Other Transaction
Agreements—Lender Consent.”
|
|
·
|
seasonal,
daily and hourly changes in demand;
|
|
·
|
extreme
peak demands due to weather
conditions;
|
|
·
|
available
supply resources;
|
|
·
|
transportation
availability and reliability within and between regions;
and
|
|
·
|
changes
in the nature and extent of federal and state
regulations.
|
|
·
|
Assuming
No Exercise of Conversion Rights: This presentation assumes
that none of the GSCAC stockholders exercise their conversion rights;
and
|
|
·
|
Assuming
Maximum Exercise of Conversion Rights: This presentation
assumes that the holders of 19.99% of the IPO shares exercise their
conversion rights.
|
Before
the Acquisition
|
After
the Acquisition
|
|||||||||||||||||||||||
Assuming
No Conversion
|
Assuming
Maximum Conversion
|
|||||||||||||||||||||||
Name
and Address of Beneficial Owner and Management
|
Number
of shares
|
%
|
Number
of shares
|
%
|
Number
of shares
|
%
|
||||||||||||||||||
Before
the Acquisition
|
– | – | – | – | – | – | ||||||||||||||||||
Mr.
Eckert (1)(17)
|
– | – | – | – | – | – | ||||||||||||||||||
Mr.
Frank (1)
|
– | – | – | – | – | – | ||||||||||||||||||
Mr.
Kaufman (1)
|
– | – | – | – | – | – | ||||||||||||||||||
Mr.
Goodwin (17)
|
22,500 | * | 22,500 | * | 22,500 | * | ||||||||||||||||||
Mr.
McKinnon (17)
|
22,500 | * | 22,500 | * | 22,500 | * | ||||||||||||||||||
Mr.
Sebastian (17)
|
– | – | 5,000 | * | 5,000 | * | ||||||||||||||||||
Mr.
Detweiler (17)
|
– | – | 5,000 | * | 5,000 | * | ||||||||||||||||||
GSC
Secondary Interest Fund, LLC (2)
|
4,455,000 | (3) | 17.7 | % | 8,455,000 | (14) | 15.2 | % | 8,455,000 | (14) | 14.8 | % | ||||||||||||
Fir
Tree Inc. (4)
|
2,500,000 | (5) | 9.9 | % | 2,500,000 | (5) | 4.5 | % | 2,500,000 | (5) | 4.4 | % | ||||||||||||
Azimuth
Opportunity, Ltd. (6)
|
2,267,400 | (7) | 9.0 | % | 2,267,400 | (7) | 4.1 | % | 2,267,400 | (7) | 4.0 | % | ||||||||||||
HBK
Investments L.P. (8)
|
2,192,800 | (9) | 8.7 | % | 2,192,800 | (9) | 3.9 | % | 2,192,800 | (9) | 3.8 | % | ||||||||||||
QVT
Financial LP (10)
|
1,284,025 | 5.1 | % | 1,284,025 | 2.3 | % | 1,284,025 | 2.2 | % | |||||||||||||||
Basso
GP, LLC (11)
|
1,487,000 | 5.9 | % | 1,487,000 | 2.7 | % | 1,487,000 | 2.6 | % | |||||||||||||||
All
executive officers and directors as a group (7
individuals)
|
45,000 | 0.2 | % | 55,000 | * | 55,000 | * | |||||||||||||||||
After
the Acquisition
|
||||||||||||||||||||||||
The
TCW Group, Inc. (12)
|
– | – | 14,020,266 | 25.1 | % | 18,650,701 | 32.6 | % | ||||||||||||||||
Morgan
Stanley & Co. Incorporated
|
– | – | 2,831,359 | 5.1 | % | 3,766,465 | 6.6 | % | ||||||||||||||||
R.
Blair Thomas (15)
|
– | – | 14,020,266 | 25.1 | % | 18,650,701 | 32.6 | % | ||||||||||||||||
Hugh
Tarpley (13)
|
– | – | 1,870,081 | 3.4 | % | 1,870,081 | 3.3 | % | ||||||||||||||||
Lori
Cuervo (13)
|
– | – | 1,238,473 | 2.2 | % | 1,238,473 | 2.2 | % | ||||||||||||||||
Peter
Dailey (16)
|
– | – | 1,870,081 | 3.4 | % | 1,870,081 | 3.3 | % | ||||||||||||||||
Peter
Tellegen (13)
|
– | – | 377,315 | * | 377,315 | * | ||||||||||||||||||
All
directors and executive officers as a group (6 persons after the
acquisition) (18)
|
– | – | 17,128,820 | 30.7 | % | 22,136,570 | 38.7 | % |
*
|
Less
than 1%
|
(1)
|
Unless
otherwise indicated, the business address of each of the individuals is
500 Campus Drive, Suite 220, Florham Park, New Jersey
07932.
|
(2)
|
GSC
Secondary Interest Fund, LLC, is a single member Delaware limited
liability company (“GSC Secondary”). The single member of GSC Secondary is
GSC Group, Inc., a Delaware corporation (“GSC Group”). Through the
ownership of 100% of the Class A Common Stock of GSC Group, GSC Active
Partners Holdings, L.P., a Delaware limited partnership (“GSC Active
Holdings”), holds a majority of the dividend interest and the voting
interest in GSC Group. GSC Active Partners, Inc., a Delaware corporation
(“GSC Active”), is the general partner of GSC Active Holdings. Each of GSC
Secondary, GSC Group and GSC Active Holdings has shared voting power and
dispositive powers and may be deemed to be the beneficial owner of
4,455,000 shares of common stock of GSCAC by virtue of its relationship
with the record owner of said shares of common stock. The business address
of each of GSC Secondary, GSC Group and GSC Active Holdings is 500 Campus
Drive, Suite 220, Florham Park, NJ
07932.
|
(3)
|
This
figure excludes 4,000,000 shares of GSCAC common stock issuable upon the
exercise of warrants that are currently not exercisable. These warrants
will become exercisable when GSCAC completes its initial business
combination of a registration statement for the shares to be issued upon
such warrants is then in effect and the prospectus is
current.
|
(4)
|
Fir
Tree, Inc. (“Fir Tree”) is the investment manager for each of Sapling, LLC
(“Sapling”) and Fir Tree Recovery Master Fund, L.P. (“Fir Tree Recovery”)
and has been granted investment discretion over portfolio investments,
including the Common Stock (as defined below), held by each of them.
Sapling and Fir Tree Recovery are the beneficial owners of 2,051,950
shares of Common Stock and 448,050 shares of Common Stock, respectively.
Fir Tree may be deemed to beneficially own the shares of Common Stock held
by Sapling and Fir Tree Recovery as a result of being the investment
manager of Sapling and Fir Tree Recovery. Sapling and Fir Tree Recovery
are the beneficial owners of 8.1% and
1.8%,
|
(5)
|
Represents
(a) 2,051,950 shares of common stock held by Sapling, LLC and (b) 448,050
shares of common stock held by Fir Tree Recovery. Fir Tree, Inc. is the
investment manager of both entities. The foregoing information was derived
from a Schedule 13G filed with the SEC on July 19,
2007.
|
(6)
|
The
business address of Azimuth Opportunity, Ltd. is c/o Ogier Qwomar Complex,
4th Floor P.O. Box 3170 Road Town, Tortola British Virgin
Islands.
|
(7)
|
Represents
shares of common stock held by Azimuth Opportunity, Ltd. The foregoing
information was derived from a Schedule 13G/A filed with the SEC on
December 11, 2007.
|
(8)
|
The
business address of HBK Investments L.P. is 300 Crescent Court, Suite 700,
Dallas, Texas 75201.
|
(9)
|
Represents
shares of common stock held by HBK Investments L.P. The foregoing
information was derived from a Schedule 13G/A filed with the SEC on
February 5, 2008.
|
(10)
|
QVT
Financial LP (“QVT Financial”) is the investment manager for QVT Fund LP
(the “Fund”), which beneficially owns 1,045,185 shares of Common Stock,
and for Quintessence Fund L.P. (“Quintessence”), which beneficially owns
115,137 shares of Common Stock. QVT Financial is also the investment
manager for a separate discretionary account managed for Deutsche Bank AG
(the “Separate Account”), which holds 123,703 shares of Common Stock. QVT
Financial has the power to direct the vote and disposition of the Common
Stock held by the Fund, Quintessence and the Separate Account.
Accordingly, QVT Financial may be deemed to be the beneficial owner of an
aggregate amount of 1,284,025 shares of Common Stock, consisting of the
shares owned by the Fund and Quintessence and the shares held in the
Separate Account. QVT Financial GP LLC, as General Partner of QVT
Financial, may be deemed to beneficially own the same number of shares of
Common Stock reported by QVT Financial. QVT Financial LP and QVT Financial
GP LLC have shared voting power and shared dispositive power. The business
address of QVT Financial and QVT Financial GP LLC is 1177 Avenue of the
Americas, 9th
Floor, New York, New York 10036. The foregoing information was derived
from a Schedule 13G filed with the SEC on February 20,
2008.
|
(11)
|
Basso
GP, LLC (“Basso GP”) is the general partner of Basso Capital Management,
L.P. (“BCM”), which is the investment manager of Basso Fund Ltd. (“Basso
Fund”) and Basso Multi-Strategy Holding Fund Ltd. (“Multi-Strategy Holding
Fund”). The controlling persons of Basso GP are Howard Fischer, Phillip
Platek, John Lepore and Dwight Nelson. Basso Fund and Multi-Strategy
Holding Fund are the beneficial owners of 161,174 and 1,325,826 shares of
common stock, respectively. Basso GP may be deemed to beneficially own the
shares of common stock of Basso Fund and Multi-Strategy Holding Fund as a
result of being the general partner of BCM, the investment manager of the
funds. The business address of each of Basso GP and BCM is 1266 East Main
Street, 4th Floor, Stamford, Connecticut 06902. The business address of
each of Basso Fund and Multi-Strategy Holding Fund is c/o M&C
Corporate Services Limited, PO Box 309GT, Ugland House, South Church
Street, Georgetown, Grand Cayman, Cayman Islands, British West Indies. The
foregoing information was derived from a Schedule 13G filed with the SEC
on June 6, 2008.
|
(12)
|
Includes
interests that will be held by Trust Company of the West, not in its
individual capacity but solely as trustee of the trust established
pursuant to an Individual Trust Agreement dated as of January 31, 1987, as
amended, between itself and the Boilermaker Blacksmith National Pension
Trust (“Boilermaker Blacksmith”); TCW Energy Fund X-NL, L.P. (“Fund
X-NL”); TCW Energy Fund XB-NL, L.P. (“Fund XB-NL”); TCW Energy Fund XC-NL,
L.P. (“Fund XC-NL”); TCW Energy Fund XD-NL, L.P. (“Fund XD-NL”); Trust
Company of the West as Sub-Custodian under the Amended and Restated
Investment Management and Custody Agreement dated as of December 3, 2003
among Ensign Peak Advisors, Inc., TCW Asset Management Company and Trust
Company of the West (“Ensign Peak”); ING Life Insurance and Annuity
Company (“ING”); Trust Company of the West as Sub-Custodian under the
Amended and Restated Investment Management and Custody Agreement dated as
of December 11, 2003 among Harry L. Bradley, Jr. Partition Trust, Harry L.
Bradley, Jr. Trust, Jane Bradley Uihlien Pettit Partition Trust, Jane
Bradley Uihlien Trust, TCW Asset Management Company and Trust Company of
the West (“Bradley Trust”); and TEP Equity Holdings, LLC. (“TEP Equity”).
The foregoing TCW funds have delegated all disposition and voting
discretion to TAMCO or Trust Company of the West, as the case may be, and
thus disclaim any beneficial ownership of the securities referenced
herein. TAMCO is the managing member of TCW (Energy X) LLC,
which in turn is the general partner of each of Fund X-NL, Fund XB-NL,
Fund XC-NL, Fund XD-NL, and is the investment advisor to Ensign Peak, ING
and the Bradley Trust. TAMCO is also the managing member of TEP
Energy Partners LLC, which in turn is the managing member of TEP
Equity. Trust Company of the West is the trustee in respect of
a trust established between itself and Boilermaker
Blacksmith. TAMCO and Trust Company of the West are
wholly-owned by The TCW Group, Inc., a Nevada corporation, which disclaims
beneficial ownership of the securities referenced herein, except to the
extent it controls TAMCO and Trust Company of the West. The TCW
Group, Inc. is an independently operated business unit of Société
Générale,S.A., which disclaims beneficial ownership of the securities
referenced herein. The TCW funds are making this single
disclosure with respect to beneficial ownership of the securities
referenced herein because they may be deemed to constitute a "group"
within the meaning of Section 13(d)(3) of the Securities Exchange Act of
1934, although neither the fact of this disclosure nor anything contained
herein shall be deemed to be an admission by the TCW funds that such a
"group" exists. The business address of each TCW fund other
than Boilermaker Blacksmith is c/o R. Blair Thomas, TCW Asset Management
Company, 865 South Figueroa Street, Suite 1800, Los Angeles, CA
90017. The business address of Boilermaker Blacksmith is c/o R.
Blair Thomas, Trust Company
|
(13)
|
Represents
Class B shares held by each listed individual, that together with Class B
units are exchangeable at any time into Class A shares pursuant to the
Holdco LLC Agreement.
|
(14)
|
This
figure includes 4,000,000 shares of GSCAC common stock issuable upon the
exercise of warrants that will become exercisable when GSCAC completes its
initial business combination if a registration statement for the shares to
be issued upon exercise of such warrant is then in effect and the
prospectus is current.
|
(15)
|
R.
Blair Thomas is an officer and director of TAMCO and certain of its
affiliates, which will have voting and investment control over Class A
common stock of GSCAC being acquired by the TCW funds. Mr. Thomas
disclaims beneficial ownership of such Class A common stock owned by such
TCW funds. The foregoing information was provided by the TCW
funds.
|
(16)
|
Mr.
Dailey will not be an executive officer of GSCAC after the
merger.
|
(17)
|
It
is anticipated that Messrs. Eckert, Goodwin, McKinnon, Sebastian and
Detweiler will not be directors of GSCAC after the
merger.
|
(18)
|
Includes
shares as to which the relevant director has disclaimed beneficial
ownership.
|
Name
|
Age
|
Position
|
||
Hugh
A. Tarpley
|
51
|
Chief
Executive Officer and Director
|
||
Lori
A. Cuervo
|
44
|
President
and Chief Operating Officer and Director
|
||
Peter
Tellegen
|
51
|
Chief
Financial Officer
|
||
Tom
Romesberg
|
52
|
Vice
President for Operations
|
||
Joseph
Richardson
|
46
|
Vice
President for Development
|
||
Carla
Banks
|
37
|
Director
of Commercial Strategy
|
||
Rhonda
Hollier
|
39
|
Vice
President for Human Resources
|
||
Nolena
Meche
|
43
|
Controller
|
||
Nick
Park
|
42
|
Plant
Manager – La Paloma
|
||
Ken
Thorp
|
65
|
Plant
Manager – Batesville
|
||
Peter
R. Frank
|
60
|
Director
|
||
Mathew
C. Kaufman
|
37
|
Director
|
||
R.
Blair Thomas
|
46
|
Director
|
Named
Executive Officer
|
Title
at
Complete
Energy
|
Principal
Function at
Complete
Energy
|
Position
at Complete Energy
Holdings
Corporation Upon
Completion
of the Merger
|
|||
Lori
Cuervo
|
Managing
Director
|
Founding
member; oversees plant operations and information technology, human
resources, insurance and administrative functions
|
President
and Chief Operating Officer
|
|||
Peter
Dailey
|
Managing
Director
|
Founding
member; oversees legal and regulatory functions, business development and
financing
|
—
(1)
|
|||
Hugh
Tarpley
|
Managing
Director
|
Founding
member; oversees mergers and acquisitions, accounting and treasury
functions
|
Chief
Executive Officer
|
|||
Peter
Tellegen
|
Chief
Financial Officer
|
Oversees
treasury, accounting, budget, tax and audit activities
|
Chief
Financial Officer
|
(1)
|
Upon
completion of the merger, Mr. Dailey will resign as an employee of
Complete Energy and will not hold a position at Complete Energy Holdings
Corporation.
|
|
·
|
provide
competitive cash compensation based on job role and complexity, along with
individual experience and skills;
|
|
·
|
reward
individual and company performance through cash
bonuses;
|
|
·
|
offer
equity ownership in a high-growth company;
and
|
|
·
|
offer
a competitive compensation package that is consistent with best practices
within the energy industry.
|
|
·
|
the
appropriate mix of salary, cash incentives and equity
incentives;
|
|
·
|
company
and individual performance; and
|
|
·
|
market
analysis of the compensation packages of its executive officers compared
to the compensation packages of executive officers at other energy
industry companies that are similar to Complete Energy in their
operations, among other factors.
|
|
·
|
the
responsibilities of the officer;
|
|
·
|
the
period over which the officer has performed these
responsibilities;
|
|
·
|
the
scope, level of expertise and experience required for the officer’s
position;
|
|
·
|
the
strategic impact of the officer’s position;
and
|
|
·
|
the
potential future contribution and demonstrated individual performance of
the officer.
|
|
·
|
specify
and define the employment relationship between Complete Energy and the
Managing Directors;
|
|
·
|
maintain
consistent management ownership of Complete Energy;
and
|
|
·
|
satisfy
the criteria of investors in and lenders to Complete
Energy.
|
Summary
Compensation Table for the Year Ended December 31,
2007
|
|||||||||||||||||
Name
and Principal Position
|
Year
|
Salary
($)
|
Bonus
($)
|
All
Other
Compensation(1)(2)
($)
|
Total(2)
($)
|
||||||||||||
Lori
Cuervo,
Managing
Director
|
2007
|
$ | 275,000 | $ | 90,000 | $ | 11,880 | $ | 376,880 | ||||||||
2006
|
200,000 | 30,000 | 8,880 | 238,880 | |||||||||||||
Peter
Dailey,
Managing
Director
|
2007
|
275,000 | 90,000 | 10,685 | 375,685 | ||||||||||||
2006
|
200,000 | 30,000 | 1,352 | 231,352 | |||||||||||||
Hugh
Tarpley,
Managing
Director
|
2007
|
275,000 | 90,000 | 14,710 | 379,710 | ||||||||||||
2006
|
200,000 | 30,000 | 9,377 | 239,377 | |||||||||||||
Peter
Tellegen,
Chief
Financial Officer
|
2007
|
193,744 | 145,000 | 7,750 | 346,494 | ||||||||||||
2006
|
175,000 | 26,250 | 7,000 | 208,250 |
(1)
|
The
following table describes the components of this
column:
|
Company
Paid Insurance Premiums ($)
|
Company
Contributions to 401(k) Plan ($)
|
Total
($)
|
||||||||||||||||||||||
2007
|
2006
|
2007
|
2006
|
2007
|
2006
|
|||||||||||||||||||
Lori
Cuervo
|
$ | 880 | $ | 880 | $ | 11,000 | $ | 8,000 | $ | 11,880 | $ | 8,880 | ||||||||||||
Peter
Dailey
|
1,352 | 1,352 | 9,333 | — | 10,685 | 1,352 | ||||||||||||||||||
Hugh
Tarpley
|
3,710 | 3,710 | 11,000 | 5,667 | 14,710 | 9,337 | ||||||||||||||||||
Peter
Tellegen
|
— | — | 7,750 | 7,000 | 7,750 | 7,000 |
(2)
|
The
amounts shown in this column do not reflect the redemption of Class D
Preference Units held by the Managing Directors in March 2007 in the
following amounts: Ms. Cuervo - $933,630; Mr. Dailey –
$1,588,790; and Mr. Tarpley – $1,588,790. The redemption of the
units was treated by Complete Energy as a reduction in the capital account
for each Managing Director and not as compensation earned for services
rendered during fiscal 2007.
|
Name
|
Percentage
of Total Compensation
|
Lori
Cuervo
|
96.8%
|
Peter
Dailey
|
97.2%
|
Hugh
Tarpley
|
96.1%
|
Peter
Tellegen
|
97.8%
|
Outstanding
Equity Awards as of December 31, 2007
|
|||
Number
of Shares or Units of Stock That Have Not Vested (#)
|
Market
Value of Shares or Units of Stock That Have Not Vested
($)
|
||
Lori
Cuervo
|
—
|
—
|
|
Peter
Dailey
|
—
|
—
|
|
Hugh
Tarpley
|
—
|
—
|
|
Peter
Tellegen
|
164(1)
|
$786,872(2)
|
(1)
|
The
vesting schedule of the Restricted Units issued to Mr. Tellegen is the
earlier of (a) the third anniversary of the grant date; (b) a sale of all
or substantially all of the assets of Complete Energy; (c) a sale or
transfer of a majority of the voting power of Complete Energy other than
to a member on the grant date or their affiliates; (d) winding up,
dissolution or liquidation of Complete Energy; or (e) an initial public
offering of equity of Complete
Energy.
|
(2)
|
Value
calculated by multiplying 164 units by $4,798, which is the estimated
value of each unit. The units are not publicly traded and,
therefore, have no market value. Consequently, Complete Energy
has estimated the value of the units as of December 31, 2007 by (a)
adding the values of the La Paloma facility and Batesville facility (based
on the terms of the merger agreement); (b) adding the project debt at each
facility, the total TAMCO/MS Notes, the Complete Energy Credit Agreement,
Fulcrum’s interest and the LP Minority Holder interest as of
December 31, 2007; and (c) dividing (a) less (b) by the total number
of units outstanding as of December 31,
2007.
|
Potential
Payments Upon a Termination or Change in Control
Table
|
Executive
|
Termination
Without Cause or by
Executive
for Good Reason ($)
|
|||
Lori
Cuervo
|
||||
Salary
|
— | |||
Severance
|
$ | 841,645 | (1) | |
Continued
Medical
|
33,613 | (2) | ||
Total
|
875,258 | |||
Peter
Dailey
|
||||
Salary
|
— | |||
Severance
|
841,645 | (1) | ||
Continued
Medical
|
33,613 | (2) | ||
Total
|
875,258 | |||
Hugh
Tarpley
|
||||
Salary
|
— | |||
Severance
|
841,645 | (1) | ||
Continued
Medical
|
23,567 | (3) | ||
Total
|
865,212 |
(1)
|
The
employment agreements provide that the executive will receive severance of
one year of base salary, plus any salary that he or she would have
received for the remainder of the term. Each executive’s base
salary is $300,000, or $821.92 per day. The remainder of the
employment term under the employment agreements is October 21, 2009, which
is 659 days after the hypothetical termination date of December 31,
2007. The amount shown here is the result of (a) $821.92
multiplied by 659 plus (b)
$300,000.
|
(2)
|
The
cost of continued medical is calculated using the current cost of medical,
dental and vision insurance premiums of $1,527.88 per month for the
election of coverage for the employee, spouse and dependents , and is the
result of that current cost multiplied by 22 months for coverage through
the end of the month of termination of the employment
agreement.
|
(3)
|
The
cost of continued medical is calculated using the current cost of medical,
dental and vision insurance premiums of $1,071.22 per month for the
election of coverage for the employee and spouse, and is the result of
that current cost multiplied by 22 months for coverage through the end of
the month of termination of the employment
agreement.
|
|
·
|
Cause. An
executive may be terminated for “Cause” if the executive has: (1) engaged
in gross negligence or willful misconduct; (2) committed a felony; (3)
refused to perform his or her duties and responsibilities; (4) materially
breached any corporate policy; (5) willfully engaged in conduct that he or
she knows is materially injurious to Complete Energy Holdings Corporation;
(6) engaged in the illegal use of controlled substances; or (7) materially
breached a material provision of the employment
agreement.
|
|
·
|
Disability.
An executive will be considered to have incurred a “Disability” if he or
she becomes physically or mentally incapacitated and cannot perform his or
her duties under the employment agreement for a period of 90 consecutive
days, or for 120 days in any 12 month
period.
|
|
·
|
Good Reason
Event. The following events constitute a “Good Reason
Event”: (1) material breach of the executive’s employment
agreement by Complete Energy Holdings Corporation; (2) a material
reduction in the executive’s duties or responsibilities, including
Complete Energy Holdings Corporation’s failure to use reasonable efforts
to secure the executive’s election to Complete Energy Holdings
Corporation’s board of directors; (3) Complete Energy Holdings
Corporation’s assignment of duties and responsibilities to the executive
that are inherently inconsistent with his or her position; or (4) a
material change in the geographic location at which Complete Energy
Holdings Corporation requires the executive to perform
services.
|
|
·
|
Pro-Rata
Bonus Amount. Cash amount due to executive for a year in
which a termination of employment occurs, calculated by multiplying the
executive’s target bonus by a fraction, the numerator of which is the
number of days the executive was employed during the year, the denominator
of which is 365.
|
|
·
|
Specified
Employee. The executives’ employment agreements provide
for an alternative payment schedule for any severance payments in the
event that the executive qualifies as a specified employee as defined in
Internal Revenue Code Section 409A and the regulations issued thereunder,
together referred to in the remainder of this discussion as “Section
409A.” Unless a payment qualifies for a short-term deferral, or
is less than the specified amounts under Section 409A, no payment will be
made under the employment agreements until six months have passed since
that executive’s termination of employment. If payments are
delayed because of Section 409A, the payment will accrue interest on a
non-compounded basis, at the prime or base rate of interest as announced
by JPMorgan Chase Bank on the date of termination and will be paid in a
lump sum along with the principal
amount.
|
|
·
|
Gross-Up
Payments. If a payment received pursuant to the
employment agreements is subject to an excise tax under Internal Revenue
Code Section 4999 (“Section 4999”), Complete Energy Holdings Corporation
will pay the executive an additional payment so that he or she retains the
full amount of the intended payment after the excise taxes have been paid
on the amount. This excise tax will not be applicable unless
the executive is terminated in connection with a change in
control. A “change in control” of Complete Energy Holdings
Corporation would mean a change in the ownership or effective control of
Complete Energy Holdings Corporation, or a change in the ownership of a
substantial portion of the assets of Complete Energy Holdings
Corporation. Any Gross-Up Payments will be made at the
same time that the applicable payment giving rise to the Gross-Up Payment
is made.
|
|
·
|
Restrictive
Period. The executives are subject to a non-competition
clause that extends for one year following the termination of the
executive’s employment. The non-compete clause generally
restricts the executive from becoming an employee, owner or director of an
independent power producing company in the U.S., or inducing any of
Complete Energy Holdings Corporation’s employees to terminate employment
with it. Any payment obligations Complete Energy Holdings
Corporation might have under the executive’s employment agreement will
cease, and any vested or unvested stock options will be forfeited, if the
executive breaches this clause.
|
|
·
|
all
termination events or change in control events occurred on December 31,
2007;
|
|
·
|
the
executive officer had been paid for all earned salary at the date of
termination;
|
|
·
|
the
executive officer had taken all eligible vacation days and had been fully
reimbursed for all reasonable business expenses as of the termination
date; and
|
|
·
|
Complete
Energy’s employment agreements with Ms. Cuervo and Mr. Tarpley have been
terminated and replaced with the new employment agreements; thus, all
amounts presented below are solely attributable to the new employment
agreements with Complete Energy Holdings
Corporation.
|
Executive
|
Termination
due to
Death
or Disability ($)
|
Termination
by Us
without
Cause or by
Executive
for Good
Reason
($)
|
Termination
in
Connection
with a
Change
in Control ($)
|
|||||||||
Lori
A. Cuervo
|
||||||||||||
Salary
and Bonus(1)
|
490,000 | 490,000 | 490,000 | |||||||||
Severance
|
1,000,000 | 1,000,000 | (2) | 1,000,000 | ||||||||
Gross-Up
|
— | — | 669,258 | (3) | ||||||||
Total
|
1,490,000 | 1,490,000 | 2,159,258 | |||||||||
Hugh
A. Tarpley
|
||||||||||||
Salary
and Bonus(1)
|
500,000 | 500,000 | 500,000 | |||||||||
Severance
|
1,500,000 | 1,500,000 | (2) | 1,500,000 | ||||||||
Gross-Up
|
— | — | 919,119 | (3) | ||||||||
Total
|
2,000,000 | 2,000,000 | 2,919,119 |
(1)
|
Although,
Ms. Cuervo and Mr. Tarpley will be eligible for bonuses, no targets have
yet been established for the bonuses they are eligible to receive, and no
historical data is available on which to base an estimate. Therefore, no
bonus information is included in the “Salary and Bonus”
calculation.
|
(2)
|
If
Mr. Tarpley or Ms. Cuervo terminates employment for Good Reason, he or she
must terminate within 60 days of the Good Reason event, and only after he
or she has given Complete Energy Holdings Corporation prior written notice
of the Good Reason event and Complete Energy Holdings Corporation has
failed to correct the problem within 30 days of the written
notice. Complete Energy Holdings Corporation will pay these
amounts in 12 equal monthly installments, subject to Mr. Tarpley and Ms.
Cuervo signing a full release, and/or the alternative payment schedule
being triggered by Section 409A.
|
(3)
|
An
executive’s “base amount” is the executive’s five-year average W-2
earnings. Any benefit amount paid in excess of the executive’s “base
amount” is considered an “excess parachute payment,” and if the “parachute
payment” is equal to or greater than three times the average base amount,
it is subject to an excise tax. The calculation above is based
upon an excise tax rate under Section 4999 of 20%, a 35% federal income
tax rate, any applicable state income tax, a 1.45% Medicare tax rate, and
a Pennsylvania state tax of 3.07%. It is also assumed that (a)
no amounts would be discounted as attributable to reasonable compensation,
(b) all cash severance payments were contingent upon a change in control
of Complete Energy Holdings Corporation, and (c) Complete Energy Holdings
Corporation could rebut the presumption required under applicable
regulations that any equity awards granted were contingent upon a change
in control. We anticipate that the Gross Up Payment for
each of the executives will decrease significantly in value on a going
forward basis. As noted above, the “base amount” uses salary
from the previous five years, and in the case of Ms. Cuervo and Mr.
Tarpley, the salary they were receiving from a start up company was
insignificant in the beginning years of Complete Energy. The
Complete Energy salaries increased as the company grew, and the salaries
used for the “base amount” will become more consistent as we move further
away from the start up salaries.
|
|
·
|
all
termination events or change in control events occurred on December 31,
2007;
|
|
·
|
the
provisions for a change of control have been triggered on December 31,
2007 in Mr. Tellegen’s Restricted Unit Agreements, which have accelerated
the vesting schedule;
|
|
·
|
the
value of the Units as of December 31, 2007 was estimated to be $4,798 per
share; and
|
|
·
|
Complete
Energy will be solely responsible for any potential payments associated
with the vesting, whether pursuant to a regular vesting schedule or upon
an acceleration of vesting, of the Units; the information provided herein
simply illustrates the potential payments that Mr. Tellegen would have
received on December 31, 2007 under the Restricted Unit Agreements that
were in fact in place at that time.
|
Executive
|
Qualifying
Termination
($)
|
Change
in Control ($)
|
||
Peter
Tellegen
|
||||
Equity
Total
|
$582,861(1)
|
$786,872(2)
|
(1)
|
This
amount is a combination of the accelerated vesting of Mr. Tellegen’s two
separate Unit grants as described in more detail
below:
|
|
(a)
|
The
first grant of 146 Units should vest on August 12, 2008, and thus the
value of the accelerated vesting as of December 31, 2007 is calculated by
multiplying 146 Units by the remainder of months in the vesting period,
divided by 36 (8.39/36) to yield 34.03 Units being forfeited, and 111.97
Units receiving accelerated vesting. A value of $4,798
multiplied by 111.97 Units is
$537,232.
|
|
(b)
|
The
second grant of 18 Units should vest on July 31, 2009, and thus the value
of the accelerated vesting as of December 31, 2007 is calculated by
multiplying 18 Units by the remainder of months in the vesting period,
divided by 36 (17/36) to yield 8.49 Units being forfeited, and 9.51 Units
receiving accelerated vesting. A value of $4,798 multiplied by
9.51 Units is $45,629.
|
|
(c)
|
$537,232
plus $45,629 equals $582,861.
|
(2)
|
Mr.
Tellegen holds 164 Units, each of which would be accelerated on December
31, 2007 upon a Change in Control. $4,798 multiplied by 164 Units is
$786,872.
|
GSC Acquisition
Company
|
|
F-3
|
|
F-4
|
|
F-5
|
|
F-6
|
|
F-7
|
|
F-8
|
|
F-15
|
|
F-16
|
|
F-17
|
|
F-18
|
|
F-20
|
Complete
Energy Holdings, LLC
|
|
F-28
|
|
F-29
|
|
F-30
|
|
F-31
|
|
F-32
|
|
F-33
|
|
F-52
|
|
F-53
|
|
F-54
|
|
F-55
|
|
F-56
|
CEP
Batesville Acquisition, LLC
|
|
F-63
|
|
F-64
|
|
F-65
|
|
F-66
|
|
F-67
|
|
F-68
|
La
Paloma Generating Company, LLC
|
|
F-76
|
|
F-77
|
|
F-78
|
|
F-79
|
|
F-80
|
December
31, 2007
|
December
31, 2006
|
|||||||
Current
assets:
|
||||||||
Cash
and cash equivalents
|
$ | 852,852 | $ | 24,918 | ||||
Prepaid
expense
|
99,568 | – | ||||||
Account
receivable
|
3,448 | – | ||||||
Deferred
offering costs
|
– | 190,122 | ||||||
Total
current assets
|
955,868 | 215,040 | ||||||
Cash
and cash equivalents held in trust
|
203,276,868 | – | ||||||
Deferred
tax asset
|
23,376 | – | ||||||
Total
assets
|
$ | 204,256,112 | $ | 215,040 | ||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||
Current
liabilities:
|
||||||||
Accrued
expenses
|
$ | 26,650 | $ | 105,000 | ||||
Income
tax payable
|
283,296 | – | ||||||
Due
to affiliate
|
69,539 | 75,496 | ||||||
Accrued
offering costs
|
– | 147,963 | ||||||
Total
current liabilities
|
379,485 | 328,459 | ||||||
Deferred
underwriting discount
|
6,210,000 | — | ||||||
Total
liabilities
|
6,589,485 | 328,459 | ||||||
Common
stock, subject to possible conversion, 4,139,999 shares at $9.74 per
share
|
40,338,990 | – | ||||||
Dividend
income attributable to common stock subject to possible conversion (net of
income taxes of $335,761 at December 31, 2007)
|
498,013 | – | ||||||
Stockholders’
equity (1):
|
||||||||
Preferred
stock, $0.0001 par value; 1,000,000 shares authorized; none issued or
outstanding
|
– | – | ||||||
Common
stock, $0.001 par value, 200,000,000 shares authorized; 25,200,000 and
6,562,500 shares issued and outstanding at December 31, 2007 and December
31, 2006, respectively
|
25,200 | 6,563 | ||||||
Additional
paid-in capital
|
155,123,815 | 18,437 | ||||||
Retained
earnings
|
1,680,609 | (138,419 | ) | |||||
Total
stockholders’ equity
|
156,829,624 | (113,419 | ) | |||||
Total
liabilities and stockholders’ equity
|
$ | 204,256,112 | $ | 215,040 |
(1)
|
Share
amounts have been retroactively restated from the date of inception to
reflect the effect of a stock dividend of one share for each five
outstanding shares of common stock (see note
6).
|
For
the year ended December 31, 2007
|
For
the period from October 26, 2006 (date of inception) to December 31,
2006
|
For
the period from October 26, 2006 (date of inception) to December 31,
2007
|
||||||||||
Formation
and general expenses
|
$ | 349,252 | $ | 138,419 | $ | 487,671 | ||||||
Administrative
fee
|
45,000 | – | 45,000 | |||||||||
Total
Expenses
|
(394,252 | ) | (138,419 | ) | (532,671 | ) | ||||||
Operating
loss
|
(394,252 | ) | (138,419 | ) | (532,671 | ) | ||||||
Dividend
income
|
4,188,213 | – | 4,188,213 | |||||||||
Income
(loss) before provision for income taxes
|
3,793,961 | (138,419 | ) | 3,655,542 | ||||||||
Provision
for income taxes
|
1,476,920 | – | 1,476,920 | |||||||||
Net
income (loss)
|
$ | 2,317,041 | $ | (138,419 | ) | $ | 2,178,622 | |||||
Less:
Dividend income attributable to common stock subject to possible
conversion (net of income taxes of $335,761 at December 31,
2007)
|
(498,013 | ) | – | (498,013 | ) | |||||||
Net
income (loss) attributable to common stock not subject to possible
conversion
|
$ | 1,819,028 | $ | (138,419 | ) | $ | 1,680,609 | |||||
Net
income per share (1):
|
||||||||||||
Basic
|
$ | 0.15 | $ | (0.02 | ) | $ | 0.15 | |||||
Diluted
|
$ | 0.11 | $ | (0.02 | ) | $ | 0.11 | |||||
Weighted
average shares outstanding (1):
|
||||||||||||
Basic
|
15,776,446 | 6,562,500 | 14,583,273 | |||||||||
Diluted
|
20,340,577 | 6,562,500 | 19,147,404 |
(1)
|
Share
amounts have been retroactively restated from the date of inception to
reflect the effect of a stock dividend of one share for each five
outstanding shares of common stock (see note
6).
|
Common
Stock(1)
|
Additional
Paid-in Capital
|
Earnings
Accumulated During the Development Stage
|
Total
Stockholders’ Equity
|
|||||||||||||||||
Shares
|
Amount
|
|||||||||||||||||||
Common
shares issued
|
6,562,500 | $ | 6,563 | $ | 18,437 | $ | – | $ | 25,000 | |||||||||||
Net
loss
|
– | – | – | (138,419 | ) | (138,419 | ) | |||||||||||||
Balances,
at December 31, 2006
|
6,562,500 | 6,563 | 18,437 | (138,419 | ) | (113,419 | ) | |||||||||||||
Common
stock repurchased from founding stockholder and directors for
$4.00
|
(2,062,500 | ) | (2,063 | ) | 2,059 | – | (4 | ) | ||||||||||||
Sale
of 20,700,000 units, net of underwriting discounts and offering
costs
|
20,700,000 | 20,700 | 191,442,309 | – | 191,463,009 | |||||||||||||||
Net
proceeds subject to possible conversion of 4,139,999
shares
|
– | – | (40,338,990 | ) | – | (40,338,990 | ) | |||||||||||||
Proceeds
from sale of warrants to founding stockholder
|
– | – | 4,000,000 | – | 4,000,000 | |||||||||||||||
Accretion
of trust account relating to common stock subject to conversion, net of
tax
|
– | – | – | (498,013 | ) | (498,013 | ) | |||||||||||||
Net
income
|
– | – | – | 2,317,041 | 2,317,041 | |||||||||||||||
Balances,
at December 31, 2007
|
25,200,000 | $ | 25,200 | $ | 155,123,815 | $ | 1,680,609 | $ | 156,829,624 |
(1)
|
Share
amounts have been retroactively restated from the date of inception to
reflect the effect of a stock dividend of one share for each five
outstanding shares of common stock (see note
6).
|
Cash
flows from operating activities
|
For
the year ended December 31, 2007
|
For
the period from October 26, 2006 (date of inception) to December 31,
2006
|
For
the period from October 26, 2006 (date of inception) to December 31,
2007
|
|||||||||
Net
income (loss)
|
$ | 2,317,041 | $ | (138,419 | ) | $ | 2,178,622 | |||||
Adjustments
to reconcile net income to net cash and cash equivalents provided by (used
in) operating activities:
|
||||||||||||
Change
in operating assets and liabilities:
|
||||||||||||
Deferred
offering costs
|
190,122 | (190,122 | ) | – | ||||||||
Deferred
tax asset
|
(23,376 | ) | – | (23,376 | ) | |||||||
Prepaid
expense
|
(99,568 | ) | – | (99,568 | ) | |||||||
Account
receivable
|
(3,448 | ) | – | (3,448 | ) | |||||||
Income
tax payable
|
283,296 | – | 283,296 | |||||||||
Administrative
fee payable
|
22,500 | – | 22,500 | |||||||||
Accrued
expenses
|
(78,350 | ) | 105,000 | 26,650 | ||||||||
Accrued
offering costs
|
(147,963 | ) | 147,963 | – | ||||||||
Due
to affiliate
|
(28,457 | ) | 75,496 | 47,039 | ||||||||
Net
cash and cash equivalents provided by (used in) operating
activities
|
2,431,797 | (82 | ) | 2,431,715 | ||||||||
Cash
flows from investing activities
|
||||||||||||
Cash
deposited in trust account
|
(201,695,000 | ) | – | (201,695,000 | ) | |||||||
Cash
withdrawn from trust account
|
2,587,000 | – | 2,587,000 | |||||||||
Dividends
reinvested in trust account
|
(4,168,868 | ) | – | (4,168,868 | ) | |||||||
Net
cash and cash equivalents used in investing activities
|
(203,276,868 | ) | – | (203,276,868 | ) | |||||||
Cash
flows from financing activities
|
||||||||||||
Gross
proceeds from initial public offering
|
207,000,000 | – | 207,000,000 | |||||||||
Proceeds
from sale of common stock to founding stockholder
|
– | 25,000 | 25,000 | |||||||||
Proceeds
from sale of warrants
|
4,000,000 | – | 4,000,000 | |||||||||
Repurchase
of common stock
|
(4 | ) | – | (4 | ) | |||||||
Payment
of underwriter’s discount and offering expenses
|
(9,326,991 | ) | – | (9,326,991 | ) | |||||||
Net
cash and cash equivalents provided by financing activities
|
201,673,005 | 25,000 | 201,698,005 | |||||||||
Net
increase in cash
|
827,934 | 24,918 | 852,852 | |||||||||
Cash
and cash equivalents, beginning of period
|
24,918 | – | – | |||||||||
Cash
and cash equivalents, end of period
|
$ | 852,852 | $ | 24,918 | $ | 852,852 |
Supplement
disclosure
|
||||||||||||
Common
stock, subject to possible conversion, 4,139,999 shares at $9.74 per
share
|
$ | 40,338,990 | – | $ | 40,338,990 | |||||||
Dividend
income attributable to common stock subject to possible conversion (net of
income taxes of $335,761 at December 31, 2007)
|
$ | 498,013 | – | $ | 498,013 | |||||||
See
accompanying notes.
|
Current
|
||||
Federal
|
$ | 1,146,541 | ||
State
& Local
|
353,755 | |||
Current
provision (benefit) for income taxes
|
$ | 1,500,296 | ||
Deferred
|
||||
Federal
|
$ | (23,376 | ) | |
State
& Local
|
– | |||
Deferred
provision (benefit) for income taxes
|
$ | (23,376 | ) | |
Total
provision (benefit) for income taxes
|
$ | 1,476,920 |
U.S.
Federal Statutory Rate
|
34.00 | % | ||
Increase
(decrease) resulting from:
|
||||
State
and Local Income Taxes, net of Federal Benefits
|
6.56 | % | ||
Meals
and Entertainment
|
0.01 | % | ||
Others
|
(1.65 | %) | ||
Effective
Tax Rate
|
38.92 | % |
June
30, 2008
|
December
31, 2007
|
|||||||
Current
assets:
|
||||||||
Cash
and cash equivalents
|
$ | 995,654 | $ | 852,852 | ||||
Income
tax receivable
|
300,373 | – | ||||||
Prepaid
expense
|
– | 99,568 | ||||||
Account
receivable
|
2,101 | 3,448 | ||||||
Deferred
acquisition costs
|
2,193,875 | – | ||||||
Total
current assets
|
3,492,003 | 955,868 | ||||||
Cash
and cash equivalents held in trust
|
202,976,276 | 203,276,868 | ||||||
Deferred
tax asset
|
22,526 | 23,376 | ||||||
Total
assets
|
$ | 206,490,805 | $ | 204,256,112 | ||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||
Current
liabilities:
|
||||||||
Accrued
expenses
|
$ | 1,825,000 | $ | 26,650 | ||||
Account
payable
|
43,033 | – | ||||||
Income
tax payable
|
– | 283,296 | ||||||
Due
to affiliate
|
31,525 | 69,539 | ||||||
Total
current liabilities
|
1,899,558 | 379,485 | ||||||
Deferred
underwriting discount
|
6,210,000 | 6,210,000 | ||||||
Total
liabilities
|
8,109,558 | 6,589,485 | ||||||
Common
stock, subject to possible conversion, 4,139,999 shares at $9.74 at June
30, 2008 and December 31, 2007
|
40,338,990 | 40,338,990 | ||||||
Dividend
income attributable to common stock subject to possible
conversion
(net
of income taxes of $624,770 and $335,761 at June 30, 2008 and December 31,
2007, respectively)
|
616,330 | 498,013 | ||||||
Stockholders’
equity (1):
|
||||||||
Preferred
stock, $0.0001 par value; 1,000,000 shares authorized; none issued or
outstanding
|
– | – | ||||||
Common
stock, $0.001 par value, 200,000,000 shares authorized; 25,200,000 shares
issued and outstanding
|
25,200 | 25,200 | ||||||
Additional
paid-in capital
|
155,123,815 | 155,123,815 | ||||||
Retained
earnings
|
2,276,912 | 1,680,609 | ||||||
Total
stockholders’ equity
|
157,425,927 | 156,829,624 | ||||||
Total
liabilities and stockholders’ equity
|
$ | 206,490,805 | $ | 204,256,112 |
For
the period from April 1, 2008 to June 30, 2008
|
For
the period from April 1, 2007 to June 30, 2007
|
For
the period from January 1, 2008 to June 30, 2008
|
For
the period from October 26, 2006 (date of inception) to June 30,
2008
|
|||||||||||||
Formation,
general and administrative costs
|
$ | 384,563 | $ | 1,122 | $ | 564,855 | $ | 1,052,526 | ||||||||
Administrative
fee
|
22,500 | – | 45,000 | 90,000 | ||||||||||||
Operating
loss
|
(407,063 | ) | (1,122 | ) | (609,855 | ) | (1,142,526 | ) | ||||||||
Dividend
income
|
692,080 | – | 2,048,880 | 6,237,093 | ||||||||||||
Income
before provision for taxes
|
285,017 | (1,122 | ) | 1,439,025 | 5,094,567 | |||||||||||
Provision
for income taxes
|
214,694 | – | 724,405 | 2,201,325 | ||||||||||||
Net
income (loss)
|
$ | 70,323 | $ | (1,122 | ) | $ | 714,620 | $ | 2,893,242 | |||||||
Less:
Dividend income attributable to common stock subject to possible
conversion (net of income taxes of $137,318, $289,009 and $624,770,
respectively)
|
(169 | ) | – | (118,317 | ) | (616,330 | ) | |||||||||
Net
income (loss) attributable to common stock not subject to possible
conversion
|
$ | 70,154 | $ | (1,122 | ) | $ | 596,303 | $ | 2,276,912 | |||||||
Net
income per share (1):
|
||||||||||||||||
Basic
|
$ | 0.00 | $ | 0.00 | $ | 0.03 | $ | 0.16 | ||||||||
Diluted
|
$ | 0.00 | $ | 0.00 | $ | 0.02 | $ | 0.13 | ||||||||
Weighted
average shares outstanding (1):
|
||||||||||||||||
Basic
|
25,200,000 | 6,042,032 | 25,200,000 | 17,821,375 | ||||||||||||
Diluted
|
29,985,998 | 6,042,032 | 29,937,027 | 22,477,222 |
Common
Stock(1)
|
Additional
Paid-in Capital
|
Earnings
Accumulated During the Development Stage
|
Total
Stockholders’ Equity
|
|||||||||||||||||
Shares
|
Amount
|
|||||||||||||||||||
Common
shares issued
|
6,562,500 | $ | 6,563 | $ | 18,437 | $ | – | $ | 25,000 | |||||||||||
Net
loss
|
– | – | – | (138,419 | ) | (138,419 | ) | |||||||||||||
Balances,
at December 31, 2006
|
6,562,500 | 6,563 | 18,437 | (138,419 | ) | (113,419 | ) | |||||||||||||
Common
stock repurchased from Founding Stockholder and directors for
$4.00
|
(2,062,500 | ) | (2,063 | ) | 2,059 | – | (4 | ) | ||||||||||||
Sale
of 20,700,000 units, net of underwriting discounts and offering
costs
|
20,700,000 | 20,700 | 191,442,309 | – | 191,463,009 | |||||||||||||||
Net
proceeds subject to possible conversion of 4,139,999
shares
|
– | – | (40,338,990 | ) | – | (40,338,990 | ) | |||||||||||||
Proceeds
from sale of warrants to Founding Stockholder
|
– | – | 4,000,000 | – | 4,000,000 | |||||||||||||||
Accretion
of trust account relating to common stock subject to conversion, net of
tax
|
– | – | – | (498,013 | ) | (498,013 | ) | |||||||||||||
Net
income
|
– | – | – | 2,317,041 | 2,317,041 | |||||||||||||||
Balances,
at December 31, 2007
|
25,200,000 | 25,200 | 155,123,815 | 1,680,609 | 156,829,624 | |||||||||||||||
Accretion
of trust account relating to common stock subject to
conversion
|
– | – | – | (118,317 | ) | (118,317 | ) | |||||||||||||
Net
income
|
– | – | – | 714,620 | 714,620 | |||||||||||||||
Balances,
at June 30, 2008
|
25,200,000 | $ | 25,200 | $ | 155,123,815 | $ | 2,276,912 | $ | 157,425,927 |
For
the period from April 1, 2008 to June 30,
2008
|
For
the period from April 1, 2007 to June 30,
2007
|
For
the period from January 1, 2008 to June 30, 2008
|
For
the period from October 26, 2006 (date of inception) to June 30,
2008
|
|||||||||||||
Cash
flows from operating activities
|
||||||||||||||||
Net
income (loss)
|
$ | 70,323 | $ | (1,122 | ) | $ | 714,620 | $ | 2,893,242 | |||||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||||||||||
Change
in operating assets and liabilities:
|
||||||||||||||||
Deferred
tax asset
|
425 | – | 850 | (22,526 | ) | |||||||||||
Deferred
acquisition cost
|
(2,193,875 | ) | – | (2,193,875 | ) | (2,193,875 | ) | |||||||||
Deferred
offering costs
|
– | 485,498 | – | – | ||||||||||||
Prepaid
expense
|
49,874 | – | 99,568 | – | ||||||||||||
Account
receivable
|
(25 | ) | (12,297 | ) | 1,347 | (2,101 | ) | |||||||||
Income
tax receivable
|
(300,373 | ) | – | (300,373 | ) | (300,373 | ) | |||||||||
Income
tax payable
|
(366,358 | ) | – | (283,296 | ) | – | ||||||||||
Account
payable
|
43,033 | – | 43,033 | 43,033 | ||||||||||||
Accrued
offering costs
|
– | 284,646 | – | – | ||||||||||||
Accrued
expenses
|
1,789,534 | 4,472 | 1,798,350 | 1,825,000 | ||||||||||||
Due
to affiliate
|
(55,488 | ) | 263,145 | (38,014 | ) | 31,525 | ||||||||||
Net
cash provided by operating activities
|
(963,020 | ) | 1,024,342 | (157,790 | ) | 2,273,925 | ||||||||||
Cash
flows from investing activities
|
||||||||||||||||
Cash
deposited in trust account
|
– | (201,695,000 | ) | – | (201,695,000 | ) | ||||||||||
Cash
withdrawn from trust account
|
1,911,000 | – | 2,337,224 | 4,924,224 | ||||||||||||
Dividends
reinvested in trust account
|
(687,434 | ) | – | (2,036,632 | ) | (6,205,500 | ) | |||||||||
Net
cash used in investing activities
|
1,223,566 | (201,695,000 | ) | 300,592 | (202,976,276 | ) | ||||||||||
Cash
flows from financing activities
|
||||||||||||||||
Gross
proceeds from initial public offering
|
– | 207,000,000 | – | 207,000,000 | ||||||||||||
Proceeds
from sale of common stock to founding stockholder
|
– | – | – | 25,000 | ||||||||||||
Proceeds
from sale of warrants
|
– | 4,000,000 | – | 4,000,000 | ||||||||||||
Repurchase
of common stock
|
– | (4 | ) | – | (4 | ) | ||||||||||
Payment
of underwriter’s discount and offering expenses
|
– | (9,304,401 | ) | – | (9,326,991 | ) | ||||||||||
Net
cash provided by financing activities
|
– | 201,695,595 | – | 201,698,005 | ||||||||||||
Net
(decrease) increase in cash
|
260,546 | 1,024,937 | 142,802 | 995,654 | ||||||||||||
Cash,
beginning of period
|
735,108 | 24,830 | 852,852 | – | ||||||||||||
Cash,
end of period
|
$ | 995,654 | $ | 1,049,767 | $ | 995,654 | $ | 995,654 |
Supplemental
disclosure
|
||||||||||||||||
Common
stock, subject to possible conversion, 4,139,999 shares at $9.74 per
share
|
$ | 40,338,990 | $ | 40,338,990 | $ | 40,338,990 | $ | 40,338,990 | ||||||||
Dividend
income attributable to common stock subject to possible conversion (net of
income taxes of $137,318, $0, $289,009 and $624,770
respectively)
|
$ | 169 | – | $ | 118,317 | $ | 616,330 | |||||||||
Income
taxes paid
|
$ | 881,100 | – | $ | 1,307,224 | $ | 2,524,224 | |||||||||
See
accompanying notes.
|
Current
|
||||
Federal
|
$ | 369,104 | ||
State
& Local
|
354,451 | |||
Current
provision (benefit) for income taxes
|
$ | 723,555 | ||
Deferred
|
||||
Federal
|
$ | 850 | ||
State
& Local
|
– | |||
Deferred
provision (benefit) for income taxes
|
$ | 850 | ||
Total
provision (benefit) for income taxes
|
$ | 724,405 |
U.S.
Federal Statutory Rate
|
34.00 | % | ||
Increase
(decrease) resulting from:
|
||||
State
and Local Income Taxes, net of Federal Benefits
|
16.26 | % | ||
Meals
and Entertainment
|
0.08 | % | ||
Effective
Tax Rate
|
50.34 | % |
2007
|
2006
|
|||||||
ASSETS
|
||||||||
CURRENT
ASSETS
|
||||||||
Cash
and cash equivalents
|
$ | 15,022 | $ | 13,336 | ||||
Restricted
cash
|
89,297 | 18,929 | ||||||
Accounts
receivable
|
18,451 | 11,446 | ||||||
Inventory
|
12,438 | 5,868 | ||||||
Prepaid
expenses and other current assets
|
13,201 | 1,487 | ||||||
Price
risk management asset
|
– | 1,462 | ||||||
TOTAL
CURRENT ASSETS
|
148,409 | 52,528 | ||||||
PRICE
RISK MANAGEMENT ASSET
|
– | 1,480 | ||||||
DEFERRED
FINANCING COSTS – net of accumulated
|
||||||||
amortization
of $5,028 and $2,770, respectively
|
15,797 | 13,650 | ||||||
PROPERTY,
PLANT AND EQUIPMENT, net of
|
||||||||
accumulated
depreciation of $51,577 and $24,569, respectively
|
819,145 | 568,976 | ||||||
CONTRACTS,
net of accumulated amortization of $4,330
|
32,670 | – | ||||||
OTHER
ASSETS
|
3,669 | 4,852 | ||||||
TOTAL
ASSETS
|
$ | 1,019,690 | $ | 641,486 | ||||
LIABILITIES
AND MEMBERS’ DEFICIT
|
||||||||
CURRENT
LIABILITIES
|
||||||||
Accounts
payable
|
$ | 9,191 | $ | 4,708 | ||||
Accrued
liabilities
|
16,665 | 14,301 | ||||||
Accrued
interest
|
26,460 | 17,669 | ||||||
Short-term
borrowings, net of discount
|
||||||||
of
$4,503 and $0, respectively
|
118,497 | – | ||||||
Current
portion of long-term debt
|
15,475 | 132,461 | ||||||
Working
capital loan
|
25,300 | 19,000 | ||||||
Price
risk management liability
|
1,271 | 2,062 | ||||||
TOTAL
CURRENT LIABILITIES
|
212,859 | 190,201 | ||||||
LONG-TERM
LIABILITIES
|
||||||||
Long-term
debt, net of current portion
|
779,402 | 399,517 | ||||||
Cash
settled option
|
5,877 | 4,740 | ||||||
Price
risk management
|
3,775 | – | ||||||
Asset
retirement obligation
|
1,122 | 1,011 | ||||||
CONTRACT,
net of accumulated amortization of
|
||||||||
$577
and $6,258, respectively
|
9,423 | 4,442 | ||||||
Other
liability
|
1,127 | 260 | ||||||
Deferred
tax liability
|
17,744 | – | ||||||
TOTAL
LIABILITIES
|
1,031,329 | 600,171 | ||||||
COMMITMENTS
AND CONTINGENCIES (Note 6)
|
– | – | ||||||
MINORITY
INTEREST
|
68,430 | 75,921 | ||||||
MEMBERS’
DEFICIT
|
(80,069 | ) | (34,606 | ) | ||||
TOTAL
LIABILITIES AND MEMBERS’ DEFICIT
|
$ | 1,019,690 | $ | 641,486 |
2007
|
2006
|
2005
|
||||||||||
OPERATING
REVENUES, NET
|
$ | 260,457 | $ | 212,477 | $ | 98,257 | ||||||
OPERATING
COSTS AND EXPENSES
|
||||||||||||
Fuel
expense
|
107,106 | 92,392 | 55,838 | |||||||||
Power
purchases
|
30,411 | 26,352 | 768 | |||||||||
Operating
and maintenance
|
80,029 | 54,073 | 24,468 | |||||||||
Administrative
and general
|
2,755 | 3,023 | 1,935 | |||||||||
Depreciation
and amortization
|
26,606 | 13,568 | 4,986 | |||||||||
TOTAL
OPERATING COSTS AND EXPENSES
|
246,907 | 189,408 | 87,995 | |||||||||
INCOME
FROM OPERATIONS
|
13,550 | 23,069 | 10,262 | |||||||||
OTHER
INCOME (EXPENSE)
|
||||||||||||
Interest
income
|
3,314 | 1,728 | 304 | |||||||||
Interest
expense
|
(81,562 | ) | (52,927 | ) | (21,061 | ) | ||||||
Other
income (expense)
|
36,747 | 220 | (58 | ) | ||||||||
TOTAL
OTHER EXPENSE
|
(41,501 | ) | (50,979 | ) | (20,815 | ) | ||||||
LOSS
BEFORE MINORITY INTEREST
|
(27,951 | ) | (27,910 | ) | (10,553 | ) | ||||||
LOSS
ATTRIBUTABLE TO MINORITY INTEREST
|
(5,120 | ) | (2,065 | ) | (814 | ) | ||||||
NET
LOSS
|
$ | (22,831 | ) | $ | (25,845 | ) | $ | (9,739 | ) | |||
OTHER
COMPREHENSIVE LOSS
|
||||||||||||
UNREALIZED
NET GAIN (LOSS) FROM CASH FLOW HEDGES:
|
||||||||||||
Reclassification
of mark-to-market (gains) losses to earnings, net
|
$ | 8,642 | $ | (3,578 | ) | $ | 44 | |||||
Unrealized
mark-to-market gains (losses), net
|
(14,569 | ) | 1,672 | 2,743 | ||||||||
Allocation
to minority interest
|
2,370 | 763 | (1,115 | ) | ||||||||
Total
unrealized net gain (loss) from cash flow hedges
|
(3,557 | ) | (1,143 | ) | 1,672 | |||||||
TOTAL
COMPREHENSIVE LOSS
|
$ | (26,388 | ) | $ | (26,988 | ) | $ | (8,067 | ) |
Capital
Account Balances:
|
Class
A Common Units
|
Class
B Non-Voting Common Units
|
Class
C Preference Units
|
Class
D Preference Units
|
Class
E Non-Voting Common Units
|
Total
Members’ Equity (Deficit)
|
||||||||||||||||||
(In
thousands, except unit amounts)
|
||||||||||||||||||||||||
As
of December 31, 2004
|
$ | 1,049 | $ | – | $ | 500 | $ | – | $ | – | $ | 1,549 | ||||||||||||
Contribution
|
– | – | 500 | – | – | 500 | ||||||||||||||||||
Tax
Distribution
|
(20 | ) | – | – | – | – | (20 | ) | ||||||||||||||||
Success
Fee Distribution
|
(1,184 | ) | – | (395 | ) | – | – | (1,579 | ) | |||||||||||||||
Units
Issued
|
380 | 1,117 | – | – | – | 1,497 | ||||||||||||||||||
Redemption
of Units
|
(1,274 | ) | (98 | ) | – | – | (126 | ) | (1,498 | ) | ||||||||||||||
Net
Loss
|
(7,748 | ) | (1,499 | ) | – | (492 | ) | (9,739 | ) | |||||||||||||||
Comprehensive
Income
|
1,475 | 86 | – | – | 111 | 1,672 | ||||||||||||||||||
As
of December 31, 2005
|
$ | (7,322 | ) | $ | (394 | ) | $ | 605 | $ | – | $ | (507 | ) | $ | (7,618 | ) | ||||||||
Net
Loss
|
(22,601 | ) | (1,453 | ) | – | – | (1,791 | ) | (25,845 | ) | ||||||||||||||
Comprehensive
Loss
|
(1,001 | ) | (64 | ) | – | – | (78 | ) | (1,143 | ) | ||||||||||||||
As
of December 31, 2006
|
(30,924 | ) | (1,911 | ) | 605 | – | (2,376 | ) | (34,606 | ) | ||||||||||||||
Redemption
of Units
|
(13,783 | ) | (2,100 | ) | (605 | ) | – | (2,588 | ) | (19,076 | ) | |||||||||||||
Net
Loss
|
(19,295 | ) | (1,585 | ) | – | – | (1,951 | ) | (22,831 | ) | ||||||||||||||
Comprehensive
Loss
|
(2,987 | ) | (255 | ) | – | – | (314 | ) | (3,556 | ) | ||||||||||||||
As
of December 31, 2007
|
$ | (66,989 | ) | $ | (5,851 | ) | $ | – | $ | – | $ | (7,229 | ) | $ | (80,069 | ) |
Capital
Account Units:
|
Class
A Common Units
|
Class
B Non-Voting Common Units
|
Class
C Preference Units
|
Class
D Preference Units
|
Class
E Non-Voting Common Units
|
|||||||||||||||
As
of December 31, 2004
|
6,800.00 | – | 500,000 | 5,700,000 | – | |||||||||||||||
Contribution
|
300.00 | – | 500,000 | – | – | |||||||||||||||
Success
Fee Distribution
|
– | – | (395,000 | ) | – | – | ||||||||||||||
Units
Issued
|
118.47 | 347.90 | – | – | 511.90 | |||||||||||||||
Redemption
of Units
|
(1,588.79 | ) | – | – | – | – | ||||||||||||||
Forfeiture
of Units
|
(218.21 | ) | – | – | (64.00 | ) | ||||||||||||||
As
of December 31, 2005
|
5,411.47 | 347.90 | 605,000 | 5,700,000 | 447.90 | |||||||||||||||
Units
Issued
|
– | – | – | – | 90.00 | |||||||||||||||
Forfeiture
of Units
|
– | – | – | – | (109.24 | ) | ||||||||||||||
As
of December 31, 2006
|
5,411.47 | 347.90 | 605,000 | 5,700,000 | 428.66 | |||||||||||||||
Redemption
of Units
|
(1,463.00 | ) | – | (605,000 | ) | (5,700,000 | ) | – | ||||||||||||
As
of December 31, 2007
|
3,948.47 | 347.90 | – | – | 428.66 |
2007
|
2006
|
2005
|
||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
||||||||||||
Net
loss
|
$ | (22,831 | ) | $ | (25,845 | ) | $ | (9,739 | ) | |||
Adjustments
to reconcile net loss to net cash provided by (used in) operating
activities:
|
||||||||||||
Depreciation,
amortization and accretion expense
|
26,717 | 13,668 | 4,986 | |||||||||
Amortization
and write-off of deferred financing costs
|
4,650 | 1,956 | 814 | |||||||||
Amortization
of debt discount
|
417 | – | – | |||||||||
Loss
attributable to minority interest
|
(5,120 | ) | (2,065 | ) | (814 | ) | ||||||
Cash
settled option
|
1,137 | 1,492 | 3,248 | |||||||||
Gain
on sale of asset
|
(1,407 | ) | – | – | ||||||||
Changes
in operating assets and liabilities (net of effects of the acquisition of
Batesville)
|
||||||||||||
Accounts
receivable
|
(3,617 | ) | 13,590 | (12,665 | ) | |||||||
Inventory
|
(4,021 | ) | (576 | ) | 788 | |||||||
Insurance
Receivable
|
(9,153 | ) | – | – | ||||||||
Prepaid
expenses and other current assets
|
(1,313 | ) | (824 | ) | 1,285 | |||||||
Other
assets
|
1,360 | 779 | (1,080 | ) | ||||||||
Accounts
payable and other liabilities
|
13,166 | 7,202 | (3,143 | ) | ||||||||
Net
cash provided by (used in) operating activities
|
(15 | ) | 9,377 | (16,320 | ) | |||||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||||||
Change
in restricted cash (net of restricted cash acquired of
$31,010)
|
(39,358 | ) | 4,780 | (23,709 | ) | |||||||
Capital
expenditures
|
(759 | ) | (818 | ) | (19,839 | ) | ||||||
Proceeds
from disposition of assets
|
3,507 | – | – | |||||||||
Net
amount of Batesville acquisition (net of unrestricted cash acquired of
$171)
|
(51,246 | ) | – | |||||||||
Net
amount of La Paloma acquisition (net of unrestricted cash acquired
$12,428)
|
(471,014 | ) | ||||||||||
Net
cash provided by (used in) investing activities
|
(87,856 | ) | 3,962 | (514,562 | ) | |||||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||||||
Borrowing
from working capital loans, net
|
6,300 | 4,000 | 15,000 | |||||||||
Proceeds
from issuance of notes and long-term debt
|
188,663 | – | 548,244 | |||||||||
Repayment
of long-term debt
|
(74,613 | ) | (8,881 | ) | (7,385 | ) | ||||||
Contribution
by minority interest
|
17,500 | – | – | |||||||||
Distributions
to minority interest
|
(18,376 | ) | (1,808 | ) | – | |||||||
Deferred
financing costs and debt discount
|
(11,717 | ) | – | (17,802 | ) | |||||||
Distributions
to members
|
(18,200 | ) | – | (3,097 | ) | |||||||
Contribution
by members
|
– | – | 1,997 | |||||||||
Net
cash provided by (used in) financing activities
|
89,557 | (6,689 | ) | 536,957 | ||||||||
NET
INCREASE IN CASH AND CASH EQUIVALENTS
|
1,686 | 6,650 | 6,075 | |||||||||
CASH
AND CASH EQUIVALENTS—beginning of year
|
13,336 | 6,686 | 611 | |||||||||
CASH
AND CASH EQUIVALENTS—end of year
|
$ | 15,022 | $ | 13,336 | $ | 6,686 | ||||||
SUPPLEMENTAL
DISCLOSURES OF CASH FLOW INFORMATION
|
||||||||||||
Cash
paid for interest
|
$ | 62,035 | $ | 38,139 | $ | 9,852 | ||||||
NON-CASH
INVESTING AND FINANCING ACTIVITIES
|
||||||||||||
Reduction
in acquired fair value of plant, property and equipment on settlement of
purchase price
|
$ | 1,732 | $ | – | $ | – | ||||||
Asset
Retirement Obligation
|
$ | – | $ | – | $ | 874 |
Purchase
Price:
|
||||
Cash
paid to sellers
|
$ | 82 | ||
Equity
credit to sellers
|
80 | |||
Acquisition
costs
|
2 | |||
Debt
issued
|
399 | |||
$ | 563 | |||
Net
assets acquired:
|
||||
Current
assets
|
$ | 33 | ||
Property,
plant and equipment
|
571 | |||
Other
assets
|
2 | |||
Power
purchase agreement
|
(10 | ) | ||
Current
liabilities
|
(33 | ) | ||
$ | 563 |
Purchase
price:
|
||||
Cash
paid to Seller
|
$ | 49.6 | ||
Equity
credit interest previously owned
|
0.8 | |||
Acquisition
costs
|
0.9 | |||
Deferred
tax liability assumed
|
17.7 | |||
$ | 69.0 | |||
Net
assets acquired and liabilities assumed:
|
||||
Current
assets
|
$ | 38.3 | ||
Property,
plant and equipment
|
278.2 | |||
Other
assets
|
2.5 | |||
Power
purchase agreements
|
27.0 | |||
Current
liabilities
|
(5.1 | ) | ||
Debt
assumed
|
(271.9 | ) | ||
$ | 69.0 |
2007
|
2006
|
2005
|
||||||||||
Operating
revenue:
|
||||||||||||
Capacity
sales
|
$ | 115,465 | $ | 81,210 | $ | 28,646 | ||||||
Energy
sales
|
129,843 | 90,598 | 50,178 | |||||||||
Gas
sales
|
12,742 | 31,845 | 14,425 | |||||||||
Ancillary
revenues
|
1,466 | 4,460 | 0 | |||||||||
Other
revenue
|
941 | 4,364 | 5,008 | |||||||||
Operating
revenues, net
|
$ | 260,457 | $ | 212,477 | $ | 98,257 |
Depreciable
Life
|
2007
|
2006
|
|||||||
(in
thousands)
|
|||||||||
Land
|
$ | 3,398 | $ | 1,688 | |||||
Buildings
|
25-30
years
|
3,961 | 1,168 | ||||||
Plant
and equipment
|
15-30
years
|
808,963 | 555,711 | ||||||
Transmission
assets
|
25-30
years
|
51,246 | 32,220 | ||||||
Furniture,
fixtures and vehicles
|
3-10
years
|
1,274 | 1,047 | ||||||
Capitalized
spare parts
|
30
years
|
1,441 | 1,441 | ||||||
870,283 | 593,275 | ||||||||
Less: accumulated
depreciation and amortization
|
(51,577 | ) | (24,569 | ) | |||||
$ | 818,706 | $ | 568,706 | ||||||
Construction
in progress
|
439 | 270 | |||||||
Property,
plant and equipment, net
|
819,145 | 568,976 |
Remaining
Useful Life
|
2007
|
2006
|
|||||||
(in
thousands)
|
|||||||||
Assets
|
|||||||||
SMEPA
PPA Contract
|
$ | – | $ | – | |||||
J.
Aron PPA Contract
|
5.75
years
|
37,000 | – | ||||||
37,000 | – | ||||||||
Less: accumulated
amortization
|
(4,330 | ) | – | ||||||
Contracts,
net
|
$ | 32,670 | $ | – | |||||
Liabilities
|
|||||||||
SMEPA
PPA Contract
|
13
years
|
10,000 | – | ||||||
SCE
PPA Contract
|
– | 10,700 | |||||||
Less:
accumulated amortization
|
(577 | ) | (6,258 | ) | |||||
Contracts,
net
|
$ | 9,423 | $ | 4,442 |
2007
|
2006
|
|||||||
Note
agreement
|
$ | 129,810 | $ | 129,810 | ||||
Senior
secured loan facilities
|
399,517 | 402,168 | ||||||
Senior
secured bonds
|
265,550 | – | ||||||
794,877 | 531,978 | |||||||
Less:
current maturities
|
(15,475 | ) | (132,461 | ) | ||||
Long-term
debt, net of current portion
|
$ | 779,402 | $ | 399,517 |
2008
|
$ | 15,475 | ||
2009
|
15,925 | |||
2010
|
16,450 | |||
2011
|
17,350 | |||
2012
|
249,217 | |||
Thereafter
|
480,460 | |||
Total
long-term debt, including current maturity
|
$ | 794,877 |
2008
|
$ | 51,667 | ||
2009
|
51,767 | |||
2010
|
50,267 | |||
2011
|
50,267 | |||
2012
|
47,767 | |||
Thereafter
|
152,900 | |||
Total
|
$ | 404,635 |
June
30, 2008
|
December
31, 2007
|
|||||||
ASSETS
|
||||||||
CURRENT
ASSETS
|
||||||||
Cash
and cash equivalents
|
$ | 14,407 | $ | 15,022 | ||||
Restricted
cash
|
68,655 | 89,297 | ||||||
Accounts
receivable
|
16,786 | 18,451 | ||||||
Inventory
|
6,825 | 12,438 | ||||||
Prepaid
expenses and other current assets
|
2,158 | 4,048 | ||||||
Insurance
receivable
|
3,021 | 9,153 | ||||||
TOTAL
CURRENT ASSETS
|
111,852 | 148,409 | ||||||
DEFERRED
FINANCING COSTS—net of accumulated amortization of $8,270 and $5,028,
respectively
|
12,555 | 15,797 | ||||||
PROPERTY,
PLANT AND EQUIPMENT, net of accumulated depreciation of $66,310 and
$51,577, respectively
|
810,530 | 819,145 | ||||||
CONTRACTS,
net of accumulated amortization of $7,327 and $4,330
respectively
|
29,673 | 32,670 | ||||||
OTHER
ASSETS
|
6,337 | 3,669 | ||||||
TOTAL
ASSETS
|
$ | 970,947 | $ | 1,019,690 | ||||
LIABILITIES
AND MEMBERS’ DEFICIT
|
||||||||
CURRENT
LIABILITIES
|
||||||||
Accounts
payable
|
$ | 14,492 | $ | 9,191 | ||||
Accrued
liabilities
|
10,688 | 16,665 | ||||||
Accrued
interest
|
29,430 | 26,460 | ||||||
Short-term
borrowings, net of discount of $2,091 and $4,503,
respectively
|
120,909 | 118,497 | ||||||
Current
portion of long-term debt
|
15,700 | 15,475 | ||||||
Working
capital loan
|
34,600 | 25,300 | ||||||
Price
risk management liability
|
3,751 | 1,271 | ||||||
TOTAL
CURRENT LIABILITIES
|
229,570 | 212,859 | ||||||
LONG-TERM
LIABILITIES
|
||||||||
Long-term
debt, net of current portion
|
771,553 | 779,402 | ||||||
Cash
settled option
|
6,585 | 5,877 | ||||||
Price
risk management
|
1,737 | 3,775 | ||||||
Asset
retirement obligation
|
1,184 | 1,122 | ||||||
CONTRACT,
net of accumulated amortization of $939 and $577,
respectively
|
9,061 | 9,423 | ||||||
Other
liability
|
1,841 | 1,127 | ||||||
Deferred
tax liability
|
17,744 | 17,744 | ||||||
TOTAL
LIABILITIES
|
1,039,275 | 1,031,329 | ||||||
MINORITY
INTEREST
|
58,924 | 68,430 | ||||||
MEMBERS’
DEFICIT
|
(127,252 | ) | (80,069 | ) | ||||
TOTAL
LIABILITIES AND MEMBERS’ DEFICIT
|
$ | 970,947 | $ | 1,019,690 |
Three
Months Ended
June
30,
|
Six
Months Ended
June
30,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
OPERATING
REVENUES, NET
|
$ | 61,368 | $ | 65,951 | $ | 123,428 | $ | 125,102 | ||||||||
OPERATING
COSTS AND EXPENSES
|
||||||||||||||||
Fuel
expense
|
19,079 | 25,348 | 32,702 | 49,153 | ||||||||||||
Power
purchases
|
6,748 | 9,373 | 24,313 | 20,574 | ||||||||||||
Operating
and maintenance
|
25,081 | 27,096 | 56,013 | 39,423 | ||||||||||||
Administrative
and general
|
604 | 1,563 | 1,491 | 2,219 | ||||||||||||
Depreciation
and amortization
|
8,810 | 10,122 | 17,472 | 14,673 | ||||||||||||
TOTAL
OPERATING COSTS AND EXPENSES
|
60,322 | 73,502 | 131,991 | 126,042 | ||||||||||||
INCOME
(LOSS) FROM OPERATIONS
|
1,046 | (7,551 | ) | (8,563 | ) | (940 | ) | |||||||||
OTHER
INCOME (EXPENSE)
|
||||||||||||||||
Interest
income
|
545 | 991 | 1,131 | 1,463 | ||||||||||||
Interest
expense
|
(23,780 | ) | (19,012 | ) | (48,297 | ) | (32,670 | ) | ||||||||
Other
income (expense)
|
(208 | ) | 890 | (518 | ) | 914 | ||||||||||
TOTAL
OTHER EXPENSE
|
(23,443 | ) | (17,131 | ) | (47,684 | ) | (30,293 | ) | ||||||||
LOSS
BEFORE MINORITY INTEREST
|
(22,397 | ) | (24,682 | ) | (56,247 | ) | (31,233 | ) | ||||||||
LOSS
ATTRIBUTABLE TO MINORITY INTEREST
|
(1,661 | ) | (3,838 | ) | (9,329 | ) | (4,473 | ) | ||||||||
NET
LOSS
|
$ | (20,736 | ) | $ | (20,844 | ) | $ | (46,918 | ) | $ | (26,760 | ) | ||||
OTHER
COMPREHENSIVE LOSS
|
||||||||||||||||
UNREALIZED
NET GAIN (LOSS) FROM CASH FLOW HEDGES:
|
||||||||||||||||
Reclassification
of mark-to-market (gains) losses to earnings, net
|
$ | 1,198 | $ | (3,187 | ) | $ | 1,010 | $ | (8,304 | ) | ||||||
Unrealized
mark-to-market gains (losses), net
|
6,205 | 7,049 | (1,452 | ) | 11,879 | |||||||||||
Allocation
to minority interest
|
(2,961 | ) | (1,545 | ) | 177 | (1,429 | ) | |||||||||
Total
unrealized net gain (loss) from cash flow hedges
|
4,442 | 2,317 | (265 | ) | 2,146 | |||||||||||
TOTAL
COMPREHENSIVE LOSS
|
$ | (16,294 | ) | $ | (18,527 | ) | $ | (47,183 | ) | $ | (24,614 | ) |
Capital
Account Balances:
|
Class
A
Common
Units
|
Class
B Non-
Voting
Common
Units
|
Class
C
Preference
Units
|
Class
D
Preference
Units
|
Class
E Non-
Voting
Common
Units
|
Total
Members’
(Deficit)
|
||||||||||||||||||
(In
thousands)
|
||||||||||||||||||||||||
As
of December 31, 2006
|
$ | (30,924 | ) | $ | (1,911 | ) | $ | 605 | $ | $ | (2,376 | ) | $ | (34,606 | ) | |||||||||
Redemption
of Units
|
(13,053 | ) | (2,035 | ) | (605 | ) | (2,507 | ) | (18,200 | ) | ||||||||||||||
Net
Loss
|
(22,577 | ) | (1,874 | ) | – | (2,309 | ) | (26,760 | ) | |||||||||||||||
Comprehensive
Income
|
1,779 | 165 | – | 202 | 2,146 | |||||||||||||||||||
As
of June 30, 2007
|
(64,775 | ) | (5,655 | ) | – | – | (6,990 | ) | (77,420 | ) | ||||||||||||||
As
of December 31, 2007
|
(66,989 | ) | (5,851 | ) | – | (7,229 | ) | (80,069 | ) | |||||||||||||||
Net
Loss
|
(39,207 | ) | (3,455 | ) | – | (4,256 | ) | (46,918 | ) | |||||||||||||||
Comprehensive
Loss
|
(222 | ) | (20 | ) | – | (23 | ) | (265 | ) | |||||||||||||||
As
of June 30, 2008
|
$ | (106,418 | ) | $ | (9,326 | ) | $ | – | $ | – | $ | (11,508 | ) | $ | (127,252 | ) |
Capital
Account Units:
|
Class
A
Common
Units
|
Class
B Non-
Voting
Common
Units
|
Class
C
Preference
Units
|
Class
D
Preference
Units
|
Class
E Non-
Voting
Common
Units
|
|||||||||||||||
As
of December 31, 2006
|
5,411.47 | 347.90 | 605,000 | 5,700,000 | 447.90 | |||||||||||||||
Units
Issued
|
90.00 | |||||||||||||||||||
Redemption
of Units
|
(1,463.00 | ) | (605,000 | ) | (5,700,000 | ) | ||||||||||||||
Forfeiture
of Units
|
(109.24 | ) | ||||||||||||||||||
As
of June 30, 2007 and 2008
|
3,948.47 | 347.90 | – | – | 428.66 |
Three
Months Ended
June
30,
|
Six
Months Ended
June
30,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
||||||||||||||||
Net
loss
|
$ | (20,736 | ) | $ | (20,844 | ) | $ | (46,918 | ) | $ | (26,760 | ) | ||||
Adjustments
to reconcile net loss to net cash provided by (used in) operating
activities:
|
||||||||||||||||
Depreciation,
amortization and accretion expense
|
6,207 | 5,095 | 14,899 | 10,733 | ||||||||||||
Amortization
and write-off of deferred financing costs
|
1,604 | 550 | 3,242 | 1,050 | ||||||||||||
Amortization
of debt discount
|
1,223 | – | 2,412 | – | ||||||||||||
Contract
Amortization
|
2,635 | 5,055 | 2,635 | 3,996 | ||||||||||||
Loss
attributable to minority interest
|
(1,661 | ) | (3,838 | ) | (9,329 | ) | (4,473 | ) | ||||||||
Cash
settled option
|
354 | – | 708 | – | ||||||||||||
Gain
on sale of asset
|
– | (949 | ) | – | (1,407 | ) | ||||||||||
Changes
in operating assets and liabilities (net of effects of the acquisition of
Batesville)
|
||||||||||||||||
Accounts
receivable
|
5,091 | 2,931 | 1,665 | 4,350 | ||||||||||||
Inventory
|
517 | 642 | 194 | 1 | ||||||||||||
Insurance
receivable
|
795 | (12,000 | ) | 6,132 | (12,000 | ) | ||||||||||
Prepaid
expenses and other current assets
|
2,564 | 142 | 1,890 | (244 | ) | |||||||||||
Other
assets
|
(2,626 | ) | 117 | (2,771 | ) | 1,104 | ||||||||||
Accounts
payable and other liabilities
|
(6,036 | ) | 24,902 | 3,008 | 26,133 | |||||||||||
Net
cash provided by (used in) operating activities
|
(10,069 | ) | 1,803 | (22,233 | ) | 2,483 | ||||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||||||||||
Change
in restricted cash (net of restricted cash acquired of
$31,010)
|
(2,040 | ) | (9,611 | ) | 20,642 | (18,455 | ) | |||||||||
Capital
expenditures
|
(547 | ) | (558 | ) | (700 | ) | (700 | ) | ||||||||
Proceeds
from disposition of assets
|
– | 1,633 | – | 3,507 | ||||||||||||
Net
amount of Batesville acquisition (net of unrestricted cash acquired of
$171)
|
– | – | – | (51,246 | ) | |||||||||||
Net
cash provided by (used in) investing activities
|
(2,587 | ) | (8,536 | ) | 19,942 | (66,894 | ) | |||||||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||||||||||
(Payments)
borrowing from working capital loans, net
|
12,000 | – | 9,300 | – | ||||||||||||
Proceeds
from issuance of notes
|
– | – | – | 65,663 | ||||||||||||
Repayment
of long-term debt
|
(662 | ) | (663 | ) | (7,624 | ) | (1,325 | ) | ||||||||
Contribution
by minority interest
|
– | – | – | 17,500 | ||||||||||||
Deferred
financing costs and debt discount
|
– | – | – | (2,447 | ) | |||||||||||
Distributions
to members
|
– | – | – | (18,200 | ) | |||||||||||
Net
cash provided by (used in) financing activities
|
11,338 | (663 | ) | 1,676 | 61,191 | |||||||||||
NET
INCREASE IN CASH AND CASH EQUIVALENTS
|
(1,318 | ) | (7,396 | ) | (615 | ) | (3,220 | ) | ||||||||
CASH
AND CASH EQUIVALENTS—beginning of year
|
15,725 | 17,512 | 15,022 | 13,336 | ||||||||||||
CASH
AND CASH EQUIVALENTS—end of year
|
$ | 14,407 | $ | 10,116 | $ | 14,407 | $ | 10,116 | ||||||||
SUPPLEMENTAL
DISCLOSURES OF CASH FLOW INFORMATION
|
||||||||||||||||
Cash
paid for interest
|
$ | 13,896 | $ | 7,661 | $ | 38,963 | $ | 15,348 | ||||||||
Non
Cash reclassification of inventory spare parts to capital
spares
|
$ | 5,419 | $ | – | $ | 5,419 | $ | – |
Three
months
|
Six
months
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
Capacity
Sales
|
$ | 34,579 | $ | 28,320 | $ | 69,207 | $ | 50,549 | ||||||||
Energy
Sales
|
16,945 | 33,174 | 23,771 | 61,242 | ||||||||||||
Gas
Sales
|
7,121 | 3,297 | 25,543 | 11,701 | ||||||||||||
Other
Revenue
|
2,723 | 1,160 | 4,907 | 1,610 | ||||||||||||
Total
operating revenues, net
|
$ | 61,368 | $ | 65,951 | $ | 123,428 | $ | 125,102 |
Fair
Value as of June 30, 2008
|
||||||||||||||||
Level
1
|
Level
2
|
Level
3
|
Total
|
|||||||||||||
(in
thousands)
|
||||||||||||||||
Liabilities:
|
||||||||||||||||
Interest
Rate Swaps
|
$ | – | $ | 5,488 | $ | – | $ | 5,488 | ||||||||
Long
Term-Debt
|
714,575 | 714,575 | ||||||||||||||
Total
liabilities
|
$ | – | $ | 720,063 | $ | – | $ | 720,063 |
/s/
UHY LLP
|
2006
|
2005
|
|||||||
ASSETS
|
||||||||
CURRENT
ASSETS
|
||||||||
Cash
and cash equivalents
|
$ | 644 | $ | 525 | ||||
Investments
held by trustee – restricted
|
39,658 | 42,879 | ||||||
Accounts
receivable
|
4,509 | 4,589 | ||||||
Spare
parts inventory
|
2,383 | 2,322 | ||||||
Prepaid
expenses and other current assets
|
829 | 563 | ||||||
TOTAL
CURRENT ASSETS
|
48,023 | 50,878 | ||||||
PROPERTY,
PLANT AND EQUIPMENT, net of accumulated depreciation and amortization of
$9,429 and $5,396, respectively
|
86,211 | 90,103 | ||||||
CONTRACTS,
net of accumulated amortization of $48,683 and $28,008,
respectively
|
146,317 | 166,992 | ||||||
OTHER
ASSETS
|
2,491 | 2,526 | ||||||
TOTAL
ASSETS
|
$ | 283,042 | $ | 310,499 | ||||
LIABILITIES
AND MEMBERS' (DEFICIT) CAPITAL
|
||||||||
CURRENT
LIABILITIES
|
||||||||
Current
portion of long-term debt
|
$ | 12,525 | $ | 11,925 | ||||
Accounts
payable
|
234 | 632 | ||||||
Accrued
interest
|
9,934 | 10,326 | ||||||
Other
accrued liabilities
|
2,929 | 2,478 | ||||||
TOTAL
CURRENT LIABILITIES
|
25,622 | 25,361 | ||||||
LONG-TERM
DEBT, net of current maturities
|
265,550 | 278,075 | ||||||
TOTAL
LIABILITIES
|
291,172 | 303,436 | ||||||
COMMITMENTS
AND CONTINGENCIES
|
– | – | ||||||
MEMBERS’
(DEFICIT) CAPITAL
|
(8,130 | ) | 7,063 | |||||
TOTAL
LIABILITIES AND MEMBERS’ (DEFICIT) CAPITAL
|
$ | 283,042 | $ | 310,499 |
2006
|
2005
|
|||||||
OPERATING
REVENUES
|
$ | 54,787 | $ | 50,434 | ||||
OPERATING
COSTS AND EXPENSES
|
||||||||
Operating
costs
|
15,811 | 12,081 | ||||||
Depreciation
and amortization expense
|
4,033 | 4,019 | ||||||
Amortization
expense
|
20,675 | 20,675 | ||||||
General
and administrative expenses
|
2,940 | 3,361 | ||||||
TOTAL
OPERATING COSTS AND EXPENSES
|
43,459 | 40,136 | ||||||
INCOME
FROM OPERATIONS
|
11,328 | 10,298 | ||||||
OTHER
INCOME (EXPENSE)
|
||||||||
Interest
income
|
1,784 | 1,108 | ||||||
Interest
expense
|
(21,933 | ) | (22,763 | ) | ||||
TOTAL
OTHER INCOME (EXPENSE)
|
(20,149 | ) | (21,655 | ) | ||||
NET
LOSS
|
$ | (8,821 | ) | $ | (11,357 | ) |
Batesville
Investor
I Corp
|
Batesville
I
nvestor
II Corp
|
Stonehill
Institutional
Partners,
LP
|
Castlerigg
Partners
L.P.
|
CEP
Batesville
Holding,
LLC
|
Total
Members’
(Deficit)
Capital
|
|||||||||||||||||||
Members’
Capital at January 1, 2005
|
$ | 7,105 | $ | 7,105 | $ | 3,344 | $ | 3,344 | $ | 923 | $ | 21,821 | ||||||||||||
Distributions
|
(1,109 | ) | (1,109 | ) | (522 | ) | (522 | ) | (139 | ) | (3,401 | ) | ||||||||||||
Net
loss
|
(3,703 | ) | (3,703 | ) | (1,742 | ) | (1,742 | ) | (467 | ) | (11,357 | ) | ||||||||||||
Members’
Capital at December 31, 2005
|
2,293 | 2,293 | 1,080 | 1,080 | 317 | 7,063 | ||||||||||||||||||
Distributions
|
(2,078 | ) | (2,078 | ) | (978 | ) | (978 | ) | (260 | ) | (6,372 | ) | ||||||||||||
Net
loss
|
(2,877 | ) | (2,877 | ) | (1,353 | ) | (1,353 | ) | (361 | ) | (8,821 | ) | ||||||||||||
Members’
Deficit at December 31, 2006
|
$ | (2,662 | ) | $ | (2,662 | ) | $ | (1,251 | ) | $ | (1,251 | ) | $ | (304 | ) | $ | (8,130 | ) |
2006
|
2005
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
||||||||
Net
loss
|
$ | (8,821 | ) | $ | (11,357 | ) | ||
Adjustments
to reconcile net loss to net cash provided by operating
activities:
|
||||||||
Depreciation
and amortization
|
4,033 | 4,019 | ||||||
Contract
amortization
|
20,675 | 20,675 | ||||||
Changes
in operating assets and liabilities:
|
||||||||
Accounts
receivable
|
80 | (630 | ) | |||||
Spare
parts inventory
|
(61 | ) | 413 | |||||
Prepaid
expenses and other current assets
|
(267 | ) | 1,800 | |||||
Other
assets
|
36 | 36 | ||||||
Accounts
payable
|
(398 | ) | (613 | ) | ||||
Accrued
interest
|
(392 | ) | (317 | ) | ||||
Other
accrued liabilities
|
451 | (872 | ) | |||||
Net
cash provided by operating activities
|
15,336 | 13,154 | ||||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||
Net
change in investments held by trustee
|
3,221 | (3,210 | ) | |||||
Capital
expenditures
|
(141 | ) | (628 | ) | ||||
Proceeds
from disposition of asset held for sale
|
– | 3,600 | ||||||
Net
cash provided by (used in) investing activities
|
3,080 | (238 | ) | |||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||
Distribution
to members
|
(6,372 | ) | (3,401 | ) | ||||
Payment
of long term debt
|
(11,925 | ) | (9,600 | ) | ||||
Net
cash used in financing activities
|
(18,297 | ) | (13,001 | ) | ||||
NET
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
119 | (85 | ) | |||||
CASH
AND CASH EQUIVALENTS, beginning of year
|
525 | 610 | ||||||
CASH
AND CASH EQUIVALENTS, end of year
|
$ | 644 | $ | 525 | ||||
SUPPLEMENTAL
CASH FLOW INFORMATION
|
||||||||
Cash
paid for interest
|
$ | 22,325 | $ | 23,077 |
2006
|
2005
|
|||||||
Land
|
$ | 1,710 | $ | 1,710 | ||||
Buildings
|
1,858 | 1,858 | ||||||
Plant
equipment
|
76,458 | 76,441 | ||||||
Transmission
assets
|
15,384 | 15,384 | ||||||
Computer/equipment
|
116 | 87 | ||||||
Asset
under capital lease
|
72 | – | ||||||
Furniture
and fixtures
|
20 | 17 | ||||||
Automobiles
|
3 | 2 | ||||||
95,621 | 95,499 | |||||||
Construction
in progress
|
19 | – | ||||||
Less:
accumulated depreciation and amortization
|
(9,429 | ) | (5,396 | ) | ||||
Property,
plant and equipment, net
|
$ | 86,211 | $ | 90,103 |
2006
|
2005
|
|||||||
SMEPA
PPA Contract
|
$ | 60,000 | $ | 60,000 | ||||
J.
Aron PPA Contract
|
135,000 | 135,000 | ||||||
195,000 | 195,000 | |||||||
Less: accumulated
amortization
|
(48,683 | ) | (28,008 | ) | ||||
Contracts,
net
|
$ | 146,317 | $ | 166,992 |
2007
|
$ | 12,525 | ||
2008
|
12,825 | |||
2009
|
13,275 | |||
2010
|
13,800 | |||
2011
|
14,700 | |||
Thereafter
|
210,950 | |||
Total
long-term debt, including current maturities
|
$ | 278,075 |
/s/
UHY LLP
|
For
the Period from
January
1, 2005 to
August
16, 2005
|
||||
OPERATING
REVENUES
|
||||
Tolling
revenue
|
$ | 29,541 | ||
Merchant
revenue
|
45,938 | |||
Other
revenue
|
1,941 | |||
TOTAL
OPERATING REVENUES
|
77,420 | |||
OPERATING
COSTS AND EXPENSES
|
||||
Fuel
Expense
|
38,104 | |||
Operating
and maintenance
|
36,546 | |||
Administrative
and general
|
500 | |||
Depreciation
and amortization
|
5,447 | |||
TOTAL
OPERATING COSTS AND EXPENSES
|
80,597 | |||
LOSS
FROM OPERATIONS
|
(3,177 | ) | ||
OTHER
INCOME (EXPENSE)
|
||||
Interest
income
|
191 | |||
Interest
expense
|
(54,147 | ) | ||
Other
expense, net
|
(3,365 | ) | ||
TOTAL
OTHER EXPENSE
|
(57,321 | ) | ||
NET
LOSS
|
$ | (60,498 | ) |
La
Paloma
Holding
Co. LLC
|
Accumulated
Other
Comprehensive
Income
(Loss)
|
Member’s
Deficit
|
||||||||||
Balance,
January 1, 2005
|
$ | (427,397 | ) | $ | (24,243 | ) | $ | (451,640 | ) | |||
Member
contributions
|
51,445 | – | 51,445 | |||||||||
Changes
in price risk management
|
– | 352 | 352 | |||||||||
Net
loss
|
(60,498 | ) | – | (60,498 | ) | |||||||
Balance,
August 16, 2005
|
(436,450 | ) | (23,891 | ) | (460,341 | ) |
CASH
FLOWS FROM OPERATING ACTIVITIES
|
||||
Net
loss
|
$ | (60,498 | ) | |
Adjustments
to reconcile net loss to net cash provided by (used in) operating
activities:
|
||||
Depreciation,
amortization and accretion expense
|
5,467 | |||
Changes
in operating assets and liabilities
|
||||
Accounts
receivable
|
(8,331 | ) | ||
Inventory
|
(118 | ) | ||
Prepaid
expenses
|
(705 | ) | ||
Other
assets
|
11,481 | |||
Accounts
payable and other current liabilities
|
7,734 | |||
Accrued
interest
|
50,087 | |||
Net
cash provided by (used in) operating activities
|
5,117 | |||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||
Change
in restricted cash
|
3,527 | |||
Capital
expenditures
|
(646 | ) | ||
Proceeds
from construction of assets
|
1,209 | |||
Net
cash provided by investing activities
|
4,090 | |||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||
Payments
on Letter of Credit Draws
|
(1,551 | ) | ||
Borrowing
from working capital loans, net
|
2,532 | |||
Repayment
of long-term debt
|
(61,633 | ) | ||
Contributions
by member
|
51,445 | |||
Net
cash provided by (used in) financing activities
|
(9,207 | ) | ||
NET
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
– | |||
CASH
AND CASH EQUIVALENTS—beginning of period
|
– | |||
CASH
AND CASH EQUIVALENTS—end of period
|
$ | – |
Section
1.01
|
Definitions
|
A-1
|
Section
1.02
|
Rules
of Construction
|
A-16
|
Section
2.01
|
The
Merger
|
A-16
|
Section
2.02
|
Closing
|
A-16
|
Section
2.03
|
Effective
Time
|
A-17
|
Section
2.04
|
Effect
of the Merger
|
A-17
|
Section
2.05
|
Amendments
to Charter Documents
|
A-17
|
Section
2.06
|
Directors
and Officers
|
A-17
|
Section
2.07
|
Certain
Closing Actions
|
A-18
|
Section
2.08
|
Calculation
of CEH Group Merger Consideration, TCW Payoff Consideration,
etc
|
A-19
|
Section
3.01
|
Effect
of Merger on Capital Stock of CEH
|
A-19
|
Section
3.02
|
Surrender
of Certificates
|
A-21
|
Section
3.03
|
No
Further Ownership Rights in CEH Units
|
A-23
|
Section
3.04
|
Lost,
Stolen or Destroyed Certificates
|
A-23
|
Section
4.01
|
Organization
|
A-24
|
Section
4.02
|
Authority
|
A-24
|
Section
4.03
|
No
Conflicts; Consents and Approvals
|
A-24
|
Section
4.04
|
Capitalization
|
A-25
|
Section
4.05
|
Business
|
A-25
|
Section
4.06
|
Bank
Accounts
|
A-26
|
Section
4.07
|
Subsidiaries
|
A-26
|
Section
4.08
|
Legal
Proceedings
|
A-26
|
Section
4.09
|
Compliance
with Laws and Orders
|
A-26
|
Section
4.10
|
Financial
Statements
|
A-26
|
Section
4.11
|
Absence
of Certain Changes
|
A-27
|
Section
4.12
|
Taxes
|
A-27
|
Section
4.13
|
Regulatory
Status
|
A-29
|
Section
4.14
|
Contracts
|
A-29
|
Section
4.15
|
Property
|
A-31
|
Section
4.16
|
Permits
|
A-32
|
Section
4.17
|
Environmental
Matters
|
A-32
|
Section
4.18
|
Insurance
|
A-33
|
Section
4.19
|
Intellectual
Property
|
A-33
|
Section
4.20
|
Brokers
|
A-34
|
Section
4.21
|
Employees
and Labor Matters
|
A-35
|
Section
4.22
|
Employee
Benefits
|
A-35
|
Section
4.23
|
Information
Provided for Inclusion in Proxy Statement
|
A-37
|
Section
5.01
|
Organization
|
A-38
|
Section
5.02
|
Authority
|
A-38
|
Section
5.03
|
No
Conflicts
|
A-38
|
Section
5.04
|
Legal
Proceedings
|
A-39
|
Section
5.05
|
Compliance
with Laws and Orders
|
A-39
|
Section
5.06
|
Brokers
|
A-39
|
Section
5.07
|
Subsidiaries
|
A-39
|
Section
5.08
|
Capitalization;
Shareholders
|
A-39
|
Section
5.09
|
SEC
Filings
|
A-41
|
Section
5.10
|
Financial
Information
|
A-42
|
Section
5.11
|
Employee
Matters
|
A-42
|
Section
5.12
|
Intellectual
Property
|
A-43
|
Section
5.13
|
GSCAC
Material Contracts
|
A-43
|
Section
5.14
|
Insurance
|
A-44
|
Section
5.15
|
Environmental
Matters
|
A-44
|
Section
5.16
|
Permits
|
A-45
|
Section
5.17
|
Transactions
with Affiliates
|
A-45
|
Section
5.18
|
Assets
and Properties; Trust Account
|
A-45
|
Section
5.19
|
Board
Approval
|
A-46
|
Section
5.20
|
Required
Vote of GSCAC Stockholders
|
A-46
|
Section
5.21
|
Taxes
|
A-46
|
Section
5.22
|
No
Conflicting Contracts
|
A-47
|
Section
5.23
|
Opportunity
for Independent Investigation
|
A-47
|
Section
5.24
|
Exon
Florio
|
A-47
|
Section
5.25
|
Absence
of Certain Changes
|
A-47
|
Section
5.26
|
Fairness
Opinion
|
A-48
|
Section
6.01
|
Regulatory
and Other Approvals
|
A-48
|
Section
6.02
|
Access
|
A-50
|
Section
6.03
|
Certain
Restrictions
|
A-50
|
Section
6.04
|
La
Paloma Tag Along Offer
|
A-54
|
Section
6.05
|
Recapitalization;
Distributions
|
A-54
|
Section
6.06
|
Insurance
|
A-56
|
Section
6.07
|
Casualty
and Condemnation
|
A-56
|
Section
6.08
|
Tax
Matters
|
A-57
|
Section
6.09
|
Proxy
Statement; Special Meeting
|
A-58
|
Section
6.10
|
Directors
and Officers of GSCAC and Subsidiaries after Merger
|
A-60
|
Section
6.11
|
Public
Disclosure
|
A-60
|
Section
6.12
|
D&O
Insurance
|
A-61
|
Section
6.13
|
Exclusivity
|
A-61
|
Section
6.14
|
Control
of Operations
|
A-62
|
Section
6.15
|
Amendments
of Charter Documents
|
A-62
|
Section
6.16
|
Additional
Agreements
|
A-62
|
Section
6.17
|
Consent
of CEH Unitholders
|
A-62
|
Section
6.18
|
Notice
of Certain Events
|
A-63
|
Section
6.19
|
Fulcrum
Exchange Offer
|
A-63
|
Section
6.20
|
Amendments
of CEH Disclosure Schedule
|
A-63
|
Section
6.21
|
Termination
of Certain Services and Contracts
|
A-64
|
Section
6.22
|
Certain
Accounts
|
A-64
|
Section
6.23
|
Confidentiality
|
A-64
|
Section
6.24
|
Trust
Account
|
A-64
|
Section
7.01
|
Representations
and Warranties
|
A-65
|
Section
7.02
|
Performance
|
A-65
|
Section
7.03
|
Officer’s
Certificate
|
A-65
|
Section
7.04
|
Orders
and Laws
|
A-65
|
Section
7.05
|
Consents
and Approvals.
|
A-65
|
Section
7.06
|
JPM
Debt
|
A-66
|
Section
7.07
|
TCW
Debt
|
A-66
|
Section
7.08
|
Requisite
Stockholder Approval
|
A-66
|
Section
7.09
|
No
CEH Material Adverse Effect
|
A-66
|
Section
7.10
|
Project
Company Indebtedness
|
A-66
|
Section
7.11
|
Additional
Agreements
|
A-66
|
Section
7.12
|
Delivery
of TCW Certificate
|
A-66
|
Section
8.01
|
Representations
and Warranties
|
A-67
|
Section
8.02
|
Performance
|
A-67
|
Section
8.03
|
Officer’s
Certificate
|
A-67
|
Section
8.04
|
Orders
and Laws
|
A-67
|
Section
8.05
|
Consents
and Approvals
|
A-67
|
Section
8.06
|
Requisite
Stockholder Approval
|
A-67
|
Section
8.07
|
Additional
Agreements
|
A-67
|
Section
8.08
|
Directors’
and Officers’ Liability Insurance
|
A-68
|
Section
8.09
|
Officers
and Directors
|
A-68
|
Section
8.10
|
Trust
Account
|
A-68
|
Section
8.11
|
No
GSCAC Material Adverse Effect
|
A-68
|
Section
8.12
|
TCW
Debt
|
A-68
|
Section
8.13
|
Delivery
of TCW Certificate
|
A-68
|
Section
9.01
|
Termination
|
A-69
|
Section
9.02
|
Effect
of Termination
|
A-70
|
Section
10.01
|
Representations,
Warranties, Pre-Closing Covenants and Pre-Closing Agreements Not to
Survive
|
A-70
|
Section
10.02
|
Limitations
of Liability
|
A-70
|
Section
10.03
|
Waiver
of Other Representations
|
A-71
|
Section
10.04
|
Waiver
of Remedies
|
A-72
|
Section
10.05
|
Jurisdiction;
Arbitration
|
A-73
|
Section
11.01
|
Notices
|
A-74
|
Section
11.02
|
Entire
Agreement
|
A-76
|
Section
11.03
|
Expenses
|
A-76
|
Section
11.04
|
Disclosure
|
A-76
|
Section
11.05
|
Waiver
|
A-76
|
Section
11.06
|
Amendment
|
A-76
|
Section
11.07
|
No
Third Party Beneficiary
|
A-76
|
Section
11.08
|
Assignment;
Binding Effect
|
A-77
|
Section
11.09
|
Headings
|
A-77
|
Section
11.10
|
Invalid
Provisions
|
A-77
|
Section
11.11
|
Waiver
of Claims Against the Trust Account
|
A-77
|
Section
11.12
|
Counterparts;
Facsimile
|
A-78
|
Section
11.13
|
Governing
Law; Venue; and Jurisdiction
|
A-78
|
Section
11.14
|
Attorneys’
Fees
|
A-78
|
Section
11.15
|
Specific
Performance
|
A-78
|
Exhibit
A
|
Form
of Fourth Amended and Restated Limited Liability Company Agreement of
CEH
|
|
Exhibit
B
|
Form
of Amended and Restated Limited Liability Company Agreement of GSCAC
Holdings I LLC
|
|
Exhibit
C
|
Limited
Liability Company Agreement of GSCAC Holdings II LLC
|
|
Exhibit
D
|
Form
of Second Amended and Restated Certificate of Incorporation of
GSCAC
|
|
Exhibit
E
|
Form
of Amended and Restated Bylaws of GSCAC
|
|
Exhibit
F
|
Merger
Consideration Calculation
|
|
Exhibit
G
|
Form
of Registration Rights Agreement
|
|
Exhibit
H
|
Consent,
Exchange and Preemptive Rights Agreement
|
|
Exhibit
I
|
Form
of TCW/MS Contingent Warrant Agreement
|
|
Exhibit
J
|
Employment
Agreements
|
|
Exhibit
K
|
GSCAC
Plan
|
|
Exhibit
L
|
Form
of TCW 2008 Note Purchase Agreement
|
|
Exhibit
M
|
CEH
Unitholder Consent and Release Agreement
|
|
Exhibit
N
|
Form
of LP Minority Exchange Agreement
|
|
Exhibit
O
|
Amendment
to Founders’ Registration Rights Agreement
|
|
Exhibit
P
|
Form
of Amendment to the Third Amended and Restated Limited Liability Company
Agreement of CEH
|
|
Exhibit
Q
|
Non-Solicitation
and Confidentiality Agreement
|
|
Exhibit
R
|
Form
of Lock Up Agreement
|
1.1-DA
|
Designated
Accounts
|
|
1.1-K-CEH
|
Knowledge
of CEH
|
|
1.1-PL
|
CEH
Permitted Liens
|
|
4.03(b)
|
Company
Consents
|
|
4.03(c)
|
CEH
Approvals
|
|
4.04(a)
|
Ownership
Structure
|
|
4.04(b)
|
Options,
etc. for Equity Securities
|
|
4.05
|
Sufficiency
of Purchased Assets
|
|
4.06
|
Bank
Accounts
|
|
4.08
|
Legal
Proceedings
|
|
4.10
|
Exceptions
to Financial Statements
|
|
4.11
|
Certain
Changes
|
|
4.12
|
Taxes
|
|
4.12(k)
|
Tax
Jurisdictions
|
|
4.14
|
CEH
Material Contracts
|
|
4.15
|
Real
Property
|
|
4.17(b)
|
Environmental
Matters
|
4.18
|
Insurance
Claims
|
|
4.19(a)(i)
|
Owned
Intellectual Property Rights
|
|
4.19(a)(ii)
|
Intellectual
Property Rights/Contracts
|
|
4.21
|
Labor
Matters
|
|
4.22(a)
|
Benefit
Plans
|
|
4.22(c)
|
Exceptions
to Benefit Plans
|
|
6.03
|
Exceptions
to Conduct of Business
|
|
6.06
|
Insurance
|
|
6.10
|
Directors
and Officers
|
|
8.09(a)
|
Resignation
of Officers
|
1.1-K-GSCAC
|
Knowledge
of GSCAC
|
|
5.03
|
GSCAC
Approvals
|
|
5.06
|
Brokers
|
|
5.08(a)
|
Capitalization
|
|
5.08(b)
|
Purchase
Options, etc
|
|
5.08(f)
|
Registration
Rights
|
|
5.08(g)
|
Equity
Securities
|
|
5.10
|
Exceptions
to Financial Statements
|
|
5.11
|
Employee
Matters
|
|
5.12
|
Intellectual
Property
|
|
5.13
|
GSCAC
Material Contracts
|
|
5.14
|
Insurance
|
|
5.17
|
Transactions
with Affiliates
|
|
5.18(a)
|
Assets
and Properties
|
|
5.18(b)
|
Real
Property
|
|
5.21
|
Taxes
|
|
5.25
|
Certain
Changes
|
|
6.03
|
Exceptions
to Conduct of Business
|
GSC
ACQUISITION COMPANY
|
||||
By:
|
/s/ Matthew C. Kaufman | |||
Name:
|
Matthew C. Kaufman | |||
Title:
|
President | |||
GSCAC
HOLDINGS I LLC
|
||||
By:
|
GSC
ACQUISITION COMPANY, as its sole member
|
|||
By:
|
/s/ Matthew C. Kaufman | |||
Name:
|
Matthew C. Kaufman | |||
Title:
|
President | |||
GSCAC
HOLDINGS II LLC
|
||||
By:
|
GSCAC
HOLDINGS I LLC, as its sole member
|
|||
By:
|
GSC
ACQUISITION COMPANY, as its sole member
|
|||
By:
|
/s/ Matthew C. Kaufman | |||
Name:
|
Matthew C. Kaufman | |||
Title:
|
President | |||
GSCAC
MERGER SUB LLC
|
||||
By:
|
GSCAC
HOLDINGS II LLC, as its sole member
|
|||
By:
|
GSCAC
HOLDINGS I LLC, as its sole member
|
|||
By:
|
GSC
ACQUISITION COMPANY, as its sole member
|
|||
By:
|
/s/ Matthew C. Kaufman | |||
Name:
|
Matthew C. Kaufman | |||
Title:
|
President |
COMPLETE
ENERGY HOLDINGS, LLC
|
||||
By:
|
/s/ Lori Cuervo | |||
Name:
|
Lori Cuervo | |||
Title:
|
Managing Director |
|
A.
|
The
number of directors of the Corporation shall be such as from time to time
shall be fixed and determined by resolution of the Board of
Directors. Election of directors need not be by ballot unless
the Bylaws so provide.
|
|
B.
|
The
Board of Directors shall have powers without the assent or vote of the
stockholders to make, alter, amend, change, add to or repeal the Bylaws of
the Corporation but without prejudice to the rights of the stockholders to
alter, adopt, amend or repeal any Bylaw; to fix and vary the monetary
amount to be reserved for any proper purpose; to authorize and cause to be
executed mortgages and liens upon all or any part of the property of the
Corporation; to determine the use and disposition of any surplus or net
profits; and to fix the times for the declaration and payment of
dividends.
|
|
C.
|
The
books of the Corporation may be kept at such place within or without the
State of Delaware as the Bylaws of the Corporation may provide or as may
be designated from time to time by the Board of
Directors.
|
|
D.
|
In
addition to the powers and authorities granted hereby or by statute
expressly conferred upon them, the directors are hereby empowered to
exercise all such powers and do all such acts and things as may be
exercised or done by the Corporation; subject, nevertheless, to the
provisions of the DGCL, of this Certificate of Incorporation, and to the
Bylaws; provided,
however, that no Bylaws so made shall invalidate any prior act of
the directors which would have been valid if such Bylaw had not been
made.
|
|
E.
|
The
Board of Directors shall be divided into three classes, designated
Class I, Class II and Class III, as nearly equal in number
as possible and no class shall include less than one
director. The Board of Directors shall have the authority to
assign the members of the Board of Directors to such classes at the time
such classification becomes effective. The term of office of
directors of one class shall expire at each annual meeting of
stockholders, and in all cases as to each director when such director’s
successor shall be elected and shall qualify or upon such director’s
earlier resignation, removal from office, death or
incapacity. The Board of Directors shall apportion additional
directorships resulting from an increase in number of directors among the
classes as equally as possible. In the event of any decrease in
the number of directors, the Board of Directors shall decrease all classes
of directors as nearly equal as possible. The initial term of
office of directors of Class I shall expire at the 2011 annual
meeting of stockholders; that of Class II shall expire at the 2009
annual meeting of stockholders; and that of Class III shall expire at
the 2010 annual meeting of stockholders; and in all cases as to each
director when such director’s successor shall be elected and shall qualify
or upon such director’s earlier resignation, removal from office, death or
incapacity. At each annual meeting of stockholders, the number
of directors equal to the number of directors of the class whose term
expires at the time of such meeting (or, if less, the number of directors
properly nominated and qualified for election) shall be elected to hold
office for a term expiring at the annual meeting of stockholders held in
the third year following such annual meeting. Except as the
DGCL or a Preferred Stock Designation may otherwise require, in the
interim between annual meetings of stockholders or special meetings of
stockholders called for the election of directors or the removal of one or
more directors and the filling of any vacancy in that connection, newly
created directorships and any vacancies in the Board of Directors,
including unfilled vacancies resulting from the removal of directors, may
be filled only by the vote of a majority of the remaining directors then
in office, although less than a quorum (as defined in the Corporation’s
Bylaws), or by the sole remaining director. All directors shall
hold office until the expiration of their respective terms of office and
until their successors shall have been elected and qualified. A
director elected to fill a vacancy resulting from the death, resignation
or removal of a director shall serve for the remainder of the full term of
the director whose death, resignation or removal shall have created such
vacancy and until his successor shall have been elected and
qualified.
|
|
F.
|
There
shall be no cumulative voting in the election of
directors.
|
|
G.
|
Subject
to the rights of holders of Preferred Stock as set forth in a Preferred
Stock Designation, no director may be removed from office by the
stockholders except for cause, and then only with the affirmative vote of
the holders of not less than a majority of the total voting power of all
outstanding capital stock of the Corporation then entitled to vote
generally in the election of directors, voting together as a single
class.
|
|
A.
|
A
director of the Corporation shall not be personally liable to the
Corporation or its stockholders for monetary damages for breach of
fiduciary duty as a director, except for liability (i) for any breach of
the director’s duty of loyalty to the Corporation or its stockholders,
(ii) for any act or omission not in good faith or which involves
intentional misconduct or a knowing violation of law, (iii) under Section
174 of the DGCL or (iv) for any transaction from which the director
derived an improper personal benefit. If the DGCL is amended to
authorize corporate action further eliminating or limiting the personal
liability of directors, then the liability of a director of the
Corporation shall be
|
|
B.
|
The
Corporation, to the fullest extent permitted by Section 145 of the DGCL,
as amended from time to time, shall indemnify each person who was or is a
party or is threatened to be made a party to any threatened, pending or
completed action, suit or proceeding, whether civil, criminal,
administrative or investigative (other than in an action by or in the
right of the Corporation) by reason of the fact that the person is or was
a director, officer, employee or agent of the Corporation, or was serving
at the request of the Corporation as a director, officer, employee or
agent of another corporation, partnership, joint venture, trust or other
enterprise, against expenses (including attorneys’ fees), judgments, fines
and amounts paid in settlement actually and reasonably incurred by the
person in connection with such action, suit or proceeding if the person
acted in good faith and in a manner the person reasonably believed to be
in or not opposed to the best interests of the corporation, and, with
respect to any criminal action or proceeding, had no reasonable cause to
believe the person’s conduct was unlawful. The termination of
any action, suit or proceeding by judgment, order, settlement, conviction,
or upon a plea of nolo contendere or its equivalent, shall not, of itself,
create a presumption that the person did not act in good faith and in a
manner which the person reasonably believed to be or not opposed to the
best interests of the corporation, and with respect to any criminal action
or proceeding, had reasonable cause to believe that the person’s conduct
was unlawful.
|
|
C.
|
The
Corporation, to the fullest extent permitted by Section 145 of the DGCL,
as amended from time to time, shall indemnify each person who was or is a
party to or is threatened to be made a party to any threatened, pending or
completed action or suit by or in the right of the Corporation to procure
a judgment in its favor by reason of the fact that the person is or was a
director, officer, employee or agent of the Corporation, or is or was
serving at the request of the Corporation as a director, officer, employee
or agent of another corporation, partnership, joint venture, trust or
other enterprise against expenses (including attorneys’ fees) actually and
reasonably incurred by the person in connection with the defense or
settlement of such action or suit if the person acted in good faith and in
a manner the person reasonably believed to be in or not opposed to the
best interests of the Corporation and except that no indemnification shall
be made in respect of any claim, issue or matter as to which such person
shall have been adjudged to be liable to the Corporation unless and only
to the extent that the Court of Chancery or the court in which such action
or suit was brought shall determine upon application that, despite the
adjudication of liability but in view of all the circumstances of the
case, such person is fairly and reasonably entitled to indemnity for such
expenses which the Court of Chancery or such other court shall deem
proper.
|
|
D.
|
The
Corporation may pay expenses (including attorneys’ fees) incurred by an
officer or director in defending any civil, criminal, administrative or
investigative action, suit or proceeding in advance of the final
disposition of such action, suit or proceeding upon receipt of an
undertaking by or on behalf of such director or officer to repay such
amount if it shall ultimately be determined that such person is not
entitled to be indemnified by the
Corporation.
|
|
E.
|
The
right to indemnification conferred in this ARTICLE NINTH
shall be a contract right.
|
|
F.
|
The
Corporation may, by action of its Board of Directors, provide
indemnification to such of the employees and agents of the Corporation to
such extent and to such effect as the Board of Directors shall determine
to be appropriate and authorized by the
DGCL.
|
|
G.
|
The
Corporation shall have power to purchase and maintain insurance on behalf
of any person who is or was a director, officer, employee or agent of the
Corporation, or is or was serving at the request of the Corporation as a
director, officer, manager, partner, employee or agent of another
corporation, partnership, limited liability corporation, joint venture,
trust or other enterprise against any expense, liability or loss incurred
by such person in any such capacity or arising out of such person’s status
as such, whether or not the Corporation would have the power to indemnify
such person against such liability under the
DGCL.
|
|
H.
|
The
rights and authority conferred in this ARTICLE NINTH shall not be
exclusive of any right which any person may have or hereafter acquire
under any statute, this Second Amended and Restated Certificate of
Incorporation of the Corporation, the Amended and Restated Bylaws of the
Corporation, agreement, vote of stockholders or disinterested directors or
otherwise.
|
|
I.
|
Neither
the amendment, modification nor repeal of this ARTICLE NINTH, nor the
adoption of any provision of this Certificate of Incorporation or the
Bylaws of the Corporation, nor, to the fullest extent permitted by the
DGCL, any modification of law, shall eliminate or reduce the effect of
this ARTICLE NINTH in respect of any acts or omissions occurring prior to
such amendment, repeal, adoption or
modification.
|
|
J.
|
The
rights conferred upon indemnitees by this ARTICLE NINTH shall continue as
to an indemnitee who has ceased to be a director or officer and shall
inure to the benefit of such indemnitee’s heirs, executors and
administrators. Any repeal or modification of the foregoing
provisions of this ARTICLE NINTH shall not adversely affect any right or
protection hereunder of any person in respect of any act or omission
occurring prior to the time of such amendment, repeal or
modification.
|
By:
|
||
Name:
Peter R. Frank
|
||
Title:
Chief Executive Officer
|
1.
|
Discussed
the operations, financial conditions, future prospects and projected
operations and performance of the Company and Target, respectively, and
the Proposed Transaction with the management of Target and the
Company;
|
2.
|
Reviewed
certain publicly available financial statements and other business and
financial information of the Company and Target, respectively, and the
industries in which the Target
operates;
|
3.
|
Reviewed
certain internal financial statements and other financial and operating
data concerning Company and Target, respectively, which the Company and
Target have respectively identified as being the most current financial
statements available;
|
4.
|
Reviewed
certain financial forecasts as prepared by the management of the Company
and Target;
|
5.
|
Reviewed
a draft of the Merger Agreement and the exhibits thereto dated May 7,
2008;
|
6.
|
Reviewed
the historical trading price and trading volume of the publicly traded
securities of certain other companies that we deemed
relevant;
|
7.
|
Compared
the financial performance of Target with that of certain other publicly
traded companies that we deemed
relevant;
|
8.
|
Compared
certain financial terms of the Proposed Transaction to financial terms, to
the extent publicly available, of certain other business combination
transactions that we deemed relevant;
and
|
9.
|
Conducted
such other analyses and considered such other factors as we deemed
appropriate.
|
1.
|
Relied
upon the accuracy, completeness, and fair presentation of all information,
data, advice, opinions and representations obtained from public sources or
provided to it from private sources, including Company management, and did
not independently verify such
information;
|
2.
|
Duff
& Phelps assumed that any estimates, evaluations and projections
(financial or otherwise) furnished to Duff & Phelps were reasonably
prepared and based upon the best currently available information and good
faith judgment of the person or persons furnishing the
same.
|
3.
|
Duff
& Phelps assumed that the final versions of all documents reviewed by
Duff & Phelps in draft form (including, without limitation, the Merger
Agreement) conform in all material respects to the drafts
reviewed.
|
4.
|
Duff
& Phelps assumed that all governmental, regulatory or other consents
and approvals necessary for the consummation of the Proposed Transaction
will be obtained without any adverse effect on the Company, Target or the
Proposed Transaction.
|
5.
|
Duff
& Phelps assumed without verification the accuracy and adequacy of the
legal advice given by counsel to the Company and Target on all legal
matters with respect to the Proposed Transaction and assumed all
procedures required by law to be taken in connection with the Proposed
Transaction have been, or will be, duly, validly and timely taken and that
the Proposed Transaction will be consummated in a manner that complies in
all respects with the applicable provisions of the Securities Act of 1933,
as amended, the Securities Exchange Act of 1934, as amended, and all other
applicable statutes, rules
|
|
and
regulations. Duff & Phelps has not made, and assumes no responsibility
to make, any representation, or render any opinion, as to any legal
matter.
|
6.
|
Duff
& Phelps assumed that all of the conditions required to implement the
Proposed Transaction will be satisfied and that the Proposed Transaction
will be completed in accordance with the Merger Agreement, without any
amendments thereto or any waivers of any terms or conditions thereof. Duff
& Phelps assumed that all representations and warranties of each party
to the Merger Agreement are true and correct and that each party will
perform all covenants and agreements required to be performed by such
party.
|
7.
|
Duff
& Phelps did not make any independent evaluation, appraisal or
physical inspection of the Company’s or Power’s solvency or of any
specific assets or liabilities (contingent or otherwise). This Opinion
should not be construed as a valuation opinion, credit rating, solvency
opinion, liquidation analysis, an analysis of either the Company’s or
Power’s credit worthiness or otherwise as tax advice or as accounting
advice. Duff & Phelps has not been requested to, and did not, (a)
negotiate the terms of the Proposed Transaction or (b) advise the Board of
Directors or any other party with respect to alternatives to the Proposed
Transaction. In addition, Duff & Phelps is not expressing any opinion
as to the market price or value of the Company’s common stock after
announcement of the Proposed
Transaction.
|
DUFF
& PHELPS, LLC
|
AAA
|
American
Arbitration Association
|
AB32
|
California
Global Warming Solutions Act of 2006, also known as Assembly Bill
32
|
Alstom
|
Alstom
Power, Inc.
|
AMEX
|
American
Stock Exchange
|
AMSC | Assuming Maximum Share Conversion |
ANSC | Assuming No Share Conversion |
Antitrust
Division
|
Antitrust
Division of the U.S. Department of Justice
|
Batesville
facility
|
Natural
gas-fired, combined-cycle facility in Batesville,
Mississippi
|
Batesville
Holding
|
CEP
Batesville Holding, LLC
|
Black
& Veatch
|
Black
& Veatch Corporation
|
Bonds
|
Senior
Secured Bonds issued by LSPLP and LSP Batesville Funding
Corporation
|
Btu
|
British
thermal units
|
CAIR
|
Clean
Air Interstate Rule
|
CAISO
|
California
Independent System Operator
|
CEP
OpCo
|
CEP
Operating Company, LLC
|
CERCLA
|
Comprehensive
Environmental Response Compensation and Liability Act of
1980
|
Citigroup
|
Citigroup
Global Markets Inc.
|
Class
B shares
|
Shares
of GSCAC’s Class B common stock
|
Class
B units
|
Class
B units of Holdco Sub
|
Clean
Water Act
|
Federal
Water Pollution Control Act
|
Code
|
Internal
Revenue Code of 1986
|
Complete
Energy
|
Complete
Energy Holdings, LLC
|
Complete
Energy Credit Agreement
|
Complete
Energy Credit Agreement dated November 30, 2007 underwritten by
JPMorgan
|
CPUC
|
California
Public Utilities Commission
|
DGCL
|
Delaware
General Corporation Law
|
DSCR
|
Debt
service coverage ratio
|
DWAC
System
|
Depository
Trust Company’s Deposit/Withdrawal at Custodian System
|
Duff
& Phelps
|
Duff
& Phelps LLC
|
economic rights | the rights to share in dividends and liquidating and other distributions |
Entergy
Services
|
Entergy
Services, Inc.
|
EOH
|
Equivalent
operating hours
|
EPA
|
U.S.
Environmental Protection Agency
|
EP
Act
|
Energy
Policy Act of 2005
|
Ernst
& Young
|
Ernst
& Young LLP
|
ERO
|
Electric
Reliability Organization
|
EWG
|
Exempt
Wholesale Generator
|
Exchange
Act
|
Securities
Exchange Act of 1934, as amended
|
FAS
157
|
Statement
of Financial Accounting Standards No. 157 "Fair Value
Measurements"
|
FASB
|
Financial
Accounting Standards Board
|
FERC
|
Federal
Energy Regulatory Commission
|
First
Lien Facility
|
First-Lien
Term Loan Credit Agreement, part of the La Paloma Loan
Facilities
|
founding
stockholder
|
GSC
Secondary Fund, LLC
|
FPA
|
Federal
Power Act
|
FTC
|
Federal
Trade Commission
|
Fulcrum
|
Fulcrum
Power Services, L.P.
|
Funding
|
LSP
Batesville Funding Corporation
|
GAAP
|
Generally
accepted accounting principles
|
GSC
Group
|
GSC
Group, Inc.
|
GSCAC
|
GSC
Acquisition Company
|
GSCAC
parties
|
GSCAC,
Holdco Sub, Holdco Sub2 and Merger Sub
|
HGPA
|
Hot
Gas Path Service Agreement
|
Holdco
Sub
|
GSCAC
Holdings I LLC
|
Holdco
Sub LLC Agreement
|
Limited
liability company agreement of Holdco Sub
|
Holdco
Sub2
|
GSCAC
Holdings II LLC
|
HSR
Act
|
Hart-Scott-Rodino
Antitrust Improvement Act of 1976
|
ICT
|
Independent
Coordinator of Transmission
|
IPO
|
Initial
public offering
|
IPO
shares
|
20,700,000
shares of common stock issued in GSCAC’s initial public
offering
|
IPP
|
Independent
power producer
|
IRS
|
U.S.
Internal Revenue Service
|
ISO
|
Independent
System Operator
|
J.
Aron
|
J.
Aron & Company
|
JPMorgan
|
JPMorgan
Chase Bank, N.A.
|
June
Consent
|
Consent
and Agreement signed with noteholders in conjunction with Purchase and
Sale Agreement with KGen Power Corporation
|
kWh
|
Kilowatt
hours
|
L/C
Facility
|
First-Lien
Special Letter of Credit Facility, part of the La Paloma Loan
Facilities
|
La
Paloma Acquisition
|
La
Paloma Acquisition Co, LLC
|
La
Paloma Acquisition LLC Agreement
|
Limited
liability company agreement for La Paloma Acquisition
|
La
Paloma facility
|
Natural
gas-fired, combined-cycle facility in McKittrick,
California
|
La
Paloma Loan Facilities
|
Senior
Secured Loan Facilities with Morgan Stanley Senior Funding, Inc. and
WestLB, New York Branch as co-syndication agents
|
lender
consent
|
Consent,
Exchange, and Preemptive Rights Agreement between Complete Energy and
certain of their subsidiaries with the TCW funds and Morgan
Stanley
|
LMP
|
Locational
Marginal Pricing
|
LPGC
|
La
Paloma Generating Company, LLC
|
LP
Holdco
|
CEH/La
Paloma Holding Company, LLC
|
LP
Minority Holders
|
Owners
of the minority interests in the Complete Energy subsidiary that owns the
La Paloma facility
|
LSPLP
|
LSP
Energy Limited Partnership
|
LTM
|
Last
twelve months
|
LTM
Contract
|
Program
Parts, Miscellaneous Hardware, Program Management and Scheduled Outage
Services Contract
|
Merger
Sub
|
GSCAC
Merger Sub LLC
|
MMBtu
|
Million
British thermal units
|
Morgan
Stanley
|
Morgan
Stanley & Co. Incorporated
|
MRTU
|
Market
Redesign and Technology Upgrade
|
MW
|
Megawatt
|
MWh
|
Megawatt
hours
|
NAAQS
|
National
Ambient Air Quality Standards
|
NERC
|
North
American Electric Reliability Council
|
new mezzanine notes | $50 million principal amount of mezzanine notes to be issued to the TCW funds and Morgan Stanley pursuant to the lender consent |
NP-15
|
Northern
Zone
|
NYSE
|
New
York Stock Exchange
|
O’Melveny
& Myers
|
O’Melveny
& Myers, LLP
|
O&M | operating and maintenance |
PG&E
|
Pacific
Gas & Electric Corporation
|
project
companies
|
Complete
Energy and its subsidiaries
|
PURPA
|
Public
Utility Regulatory Policies Act of 1978
|
RTO
|
Regional
Transmission Operator
|
S.2191
|
Lieberman-Warner
Climate Security Act
|
Sarbanes-Oxley
Act
|
Sarbanes-Oxley
Act of 2002
|
SCE
|
Southern
California Edison
|
SEC
|
U.S.
Securities Exchange Commission
|
Second
Lien Facility
|
Second-Lien
Term Loan Agreement, part of the La Paloma Loan
Facilities
|
SERC
|
Southeastern
Electric Reliability Counsel
|
SMEPA
|
South
Mississippi Electric Power Association
|
SP-15
|
Southern
Zone of CAISO
|
Steptoe
& Johnson
|
Steptoe
& Johnson LLP
|
TAMCO
|
TCW
Asset Management Company
|
TAMCO
Notes
|
Notes
issued pursuant to the Note Purchase Agreement between LP Holdco and
TAMCO
|
TCW
funds
|
Investment
funds and trusts managed or advised by TAMCO or certain of its
affiliates
|
TVA
|
Tennessee
Valley Authority
|
UPREIT
|
Umbrella
partnership real estate investment trust
|
UBS
|
UBS
Securities LLC
|
Vinson
& Elkins
|
Vinson
& Elkins, LLP
|
WCI
|
Western
Climate Initiative
|
WECC
|
Western
Electricity Coordinating Council
|
Working
Capital Agreement
|
First-Lien
Working Capital Agreement, part of the La Paloma Loan
Facilities
|
ZP-26
|
Central
Zone of CAISO
|
1.
|
To
approve our acquisition of Complete Energy Holdings, LLC (“Complete
Energy”) pursuant to the Agreement and Plan of Merger dated as of May 9, 2008
among GSCAC, GSCAC Holdings I LLC, GSCAC Holdings II LLC, GSCAC Merger Sub
LLC (“Merger Sub”) and Complete Energy and the transactions contemplated
by the merger agreement, including the merger of our subsidiary Merger Sub
with and into Complete Energy, with Complete Energy surviving and thereby
becoming an indirect subsidiary of GSCAC (the “Acquisition
Proposal”).
|
FOR AGAINST ABSTAIN
ð ð
ð
|
3.
To approve the issuance of shares of our common stock in the merger and
related transactions that would result in an increase in our outstanding
common stock by more than 20%.
|
FOR AGAINST ABSTAIN
ð ð
ð
|
||
4.
Election of the following directors:
Matthew C. Kaufman
James K. Goodwin
|
FOR
all nominees
listed
to the left
except
as marked
to
the contrary
below
ð
|
WITHHOLD
AUTHORITY
to
vote
for all nomi-
nees
listed to
the
left
ð
|
||||
If
you voted “AGAINST” the Acquisition Proposal and you hold shares of GSCAC
common stock issued in the GSCAC initial public offering, you may exercise
your conversion rights and demand that GSCAC convert your shares of common
stock into a pro rata portion of the trust account by marketing the “I
Hereby Exercise My Conversion Rights” box below. If you
exercise your conversion rights, then you will be exchanging your shares
of GSCAC common stock for cash and will no longer own these
shares. You will only be entitled to receive cash for these
shares if the merger is completed and you affirmatively vote against the
merger, continue to hold these shares through the effective time of the
merger and deliver your stock certificate to GSCAC’s transfer
agent. Failure to (a) vote against approval of the Acquisition
Proposal, (b) check the following box, (c) deliver your stock certificate
to GSCAC’s transfer agent before the special meeting by following the
procedures set forth on pages 136 and 137 of GSCAC’s proxy statement under
“The Special Meeting—Conversion Rights”, or (d) submit this proxy in a
timely manner will result in the loss of our conversion
rights.
|
(Instruction: to withhold
authority to vote for any individual nominee, strike a line through that
nominee’s name in the list above).
|
|||||
5.
To adopt the proposed stock
option plan, to be effective upon completion of the
merger.
|
FOR AGAINST ABSTAIN
ð ð
ð
|
|||||
6.
To consider the vote upon a
proposal to adjourn the special meeting to a later date or dates, if
necessary, to permit further solicitation and vote of
proxies.
|
FOR AGAINST ABSTAIN
ð ð
ð
|
|||||
1a.
|
I
HEREBY EXERCISE MY CONVERSION RIGHTS
|
ð
|
||||
2.
|
To
approve an amendment to GSCAC’s Amended and Restated Certificate of
Incorporation to, among other things, (i) change the name of GSCAC from
GSCAC Acquisition Company to Complete Energy Holdings Corporation; (ii) permit GSCAC’s
continued existence after June 25, 2009; (iii) create two classes of
common stock (Class A common stock that will have voting rights and rights
to share in dividends and liquidating and other distributions and Class B
common stock that will have voting rights but no rights to share in
dividends and liquidating and other distributions); (iv) convert all of
our outstanding common stock into Class A common stock; and (v) permit
each share of our Class B common stock plus one Class B unit of Holdco Sub
to be exchanged into one share of our Class A common
stock.
|
FOR AGAINST ABSTAIN
ð ð
ð
|
Signature |
Signature
|
Date
|
, 2008 |