Horsehead Holding 8K Regulation FD Disclosure | HRRS 25 Feb 16



FINANCIAL INFORMATION REPORT
	Horsehead Holding Corp. and Subsidiaries										EXHIBIT 99.1
CONSOLIDATING BALANCE SHEETS
February 1, 2016 (UNAUDITED)
(Amounts in thousands, except per share amounts)
			Horsehead
ASSETS	HHC		Corporation			Zochem		INMETCO			Eliminations			Consolidated
Current assets
Cash and cash equivalents	$	96	$	1,043		$	1,320	$	270		$	—		$	2,729
Accounts receivable, net of allowance	856		16,314			15,163		6,026			(356		)	38,003
Inventories, net	—		21,508			11,610		6,105			—			39,223
Prepaid expenses and other current assets	3,669		13,382			1,215		216			(6,973		)	11,509
Deferred income taxes	—		5,223			24		301			—			5,548

Total current assets	4,621		57,470			29,332		12,918			(7,329		)	97,012
Property, plant and equip, net	—		722,172			24,724		31,422			—			778,318
Other assets
Intangible assets	—		7,756			85		1,548			—			9,389
Restricted cash	—		7,939			—		—			—			7,939
Deferred income taxes	—		—			—		—			52,583			52,583
Investment in and advances to subs	742,297		(684,846		)	17,387		5,494			(80,332		)	—
Deposits and other	14,898		625			195		671			(14,897		)	1,492

Total other assets	757,195		(668,526		)	17,667		7,713			(42,646		)	71,403
Total assets	$	761,816	$	111,116		$	71,723	$	52,053		$	(49,975	)	$	946,733

LIABILITIES AND			Horsehead
STOCKHOLDERS' EQUITY	HHC		Corporation			Zochem		INMETCO			Eliminations			Consolidated

Current liabilities
Current maturities of long-term debt	$	345,000	$	64,545		$	16,922	$	—		$	(15,013	)	$	411,454
Accounts payable	91		59,617			8,020		5,201			(262		)	72,667
Accrued expenses	6,490		(29,097		)	2,165		3,049			49,606			32,213

Total current liabilities	351,581		95,065			27,107		8,250			34,331			516,334

Long-term debt, less current	—		—			—		10,000			(10,000		)	—
Other long-term liabilities	—		13,991			27		1,832			—			15,850
Deferred income taxes	—		(7,196		)	1,870		9,302			(3,976		)	—
Commitments and contingencies

Stockholders' equity
Common Stock	602		—			—		—			—			602
Preferred stock	—		—			—		—			—			—
Additional paid-in capital	393,363		12,572			—		29,081			(41,653		)	393,363
Retained earnings	16,270		(7,155		)	42,719		(6,412		)	(28,677		)	16,745

Total stockholders' equity before noncontrolling interest	410,235		5,417			42,719		22,669			(70,330		)	410,710
Noncontrolling interest	—		3,839			—		—			—			3,839
Total stockholders' equity	410,235		9,256			42,719		22,669			(70,330		)	414,549
Total liabilities and SE	$	761,816	$	111,116		$	71,723	$	52,053		$	(49,975	)	$	946,733
NOTE: THE DECEMBER 31, 2015 BALANCES WILL BE ADJUSTED UPON COMPLETION OF THE 2015 AUDIT AND MAY AFFECT THESE RESULTS



Horsehead Holding Corp. and Subsidiaries
CONSOLIDATING STATEMENTS OF OPERATIONS
For the 32 days ended February 1, 2016 (UNAUDITED)
(Amounts in thousands, except per share amounts)

	Horsehead
	Holding			Horsehead
	Corp.			Corporation			INMETCO			Zochem			Elims			Consolidated

Net sales of zinc material and other goods	$	—		$	10,622		$	—		$	9,586		$	102		$	20,310
Restructuring charges - hedges	—			(1,234		)	—			(155		)	—			(1,389		)
Net sales of nickel based material and other services	—			—			2,842			—			—			2,842
EAF dust service fees	—			3,272			—			—			(106		)	3,166

Net sales	—			12,660			2,842			9,431			(4		)	24,929

Cost of sales of zinc material and other goods	—			20,524			—			8,945			102			29,571
Cost of sales of nickel based material and other services	—			—			2,077			—			(106		)	1,971
Restructuring charges - hedges	—			—			(64		)	—			—			(64		)
Cost of EAF dust services	—			2,184			—			—			—			2,184


Cost of sales (excluding deprec and amortiz)	—			22,708			2,013			8,945			(4		)	33,662
Depreciation and amortization	—			3,741			251			187			—			4,179
Restructuring charges - SG&A	2,261			—			—			55			—			2,316
Selling, general and administrative expenses	161			1,379			221			155			—			1,916
Total costs and expenses	2,422			27,828			2,485			9,342			(4		)	42,073

Income from operations	(2,422		)	(15,168		)	357			89			—			(17,144		)

Equity in income of subsidiary, net of taxes	(10,196		)	—			—			—			10,196			—

Other income (expense)
Interest expense	(3,005		)	(477		)	(36		)	(94		)	94			(3,518		)
Restructuring charges - interest expense	—			(5,057		)	—			(1,100		)	—			(6,157		)
Interest and other income	93			—			—			—			(94		)	(1		)
Restructuring charges - other (expense)	—			(843		)	—			—			—			(843		)
Other income (expense)	—			2,998			(8		)	(16		)	—			2,974

Total other income (expense)	(2,912		)	(3,379		)	(44		)	(1,210		)	—			(7,545		)
Income before income taxes	(15,530		)	(18,547		)	313			(1,121		)	10,196			(24,689		)
Income tax provision	—			(8,987		)	123			(295		)	—			(9,159		)

NET INCOME(LOSS)	$	(15,530	)	$	(9,560	)	$	190		$	(826	)	$	10,196		$	(15,530	)

NOTE: THE DECEMBER 31, 2015 BALANCES WILL BE ADJUSTED UPON COMPLETION OF THE 2015 AUDIT AND MAY AFFECT THESE RESULTS



NON-FINANCIAL OPERATING METRICS REPORT
							32 days ended
Shipments							1-Feb-16
Zinc finished product - tons (Z + HH combined)(excludes WOX/Calcine)							9,822
Finished Products Zinc-Contained tons (Z + HH combined) (excludes WOX/Calcine)							8,671
WOX/Calcine shipments combined - tons							10,808
Total Zinc-Contained tons (Finished Prod from Z + HH + calcine/WOX)							15,445
Zinc finished product - tons (HH) (excludes WOX/Calcine)							4,069
Total Zinc Product Zinc - Contained tons (HH) (includes WOX/Calcine)							10,843
EAF dust receipts - tons (HH)							41,269
Nickel remelt alloy shipments - tons (I)							2,204

Net sales realization
Zinc finished products - per lb (Z + HH combined)							$	0.80
Zinc finished products - per lb zinc-contained (Z + HH combined)							$	0.90
Zinc finished products premium - per lb zinc-contained (Z + HH combined)							$	0.22
Zinc Product Shipments - per lb zinc-contained (HH)							$	0.47
LME average zinc price - per lb							$	0.69
LME average nickel price - per lb							$	3.85

Production
Zinc metal production tons (Mooresboro)							2,786
Mooresboro conversion costs (per lb)							$	1.42

Financial (in 000's)							UNAUDITED
Net Zinc metal sales excl intercompany (HH) (excludes brokered)							$	5,093
Brokered metal sales							$	1,125
EAFD collection revenue							$	3,272
EAFD collection costs							$	2,184
Zochem adjusted EBITDA (but no detail on adjustments)							$	487
INMETCO adjusted EBITDA (but no detail on adjustments)							$	544

Segment data (3 segments + Corp, elim, other) (in 000's)
UNAUDITED
									Corp, Elims
	Horsehead			Zochem			INMETCO		& Other			Consolidated
Revenue	$	12,660		$	9,431		$	2,842	$	(4	)	$	24,929
Depr & Amort	3,741			187			251		—			4,179
COGS	22,708			8,945			2,013		(4		)	33,662
SG&A	1,379			210			221		2,422			4,232
Interest expense	5,534			1,194			36		2,911			9,675
(Loss) income before income taxes	$	(18,547	)	$	(1,121	)	$	313	$	(5,334	)	$	(24,689	)

Revenue excl. unrealized non-cash hedge adj and interco sales	$	12,646		$	9,432		$	2,842	$	—		$	24,920
Unrealized non-cash hedge adj (expense) income	$	10		$	(1	)	$	—	$	—		$	9
Capital expenditures	$	1,430		$	165		$	261	$	—		$	1,856

COMPLIANCE CERTIFICATE

For the Period From January 1, 2016 to February 1, 2016 ("Test Period")

The undersigned hereby certifies that he/she is the Vice President & Chief Financial Officer of Horsehead Corporation, company organized under the laws of the State of Delaware (“Horsehead”), the Vice President & Chief Financial Officer of The International Metals Reclamation Company, LLC, a limited liability company organized under the laws of the State of Delaware (“INMETCO”), the Vice President & Chief Financial Officer of Horsehead Metal Products, LLC, a limited liability company organized under the laws of the State of North Carolina (“HMP”), the Vice President & Chief Financial Officer of Zochem Inc., a corporation incorporated pursuant to the Canada Business Corporations Act (“Zochem”) and the Vice President & Chief Financial Officer of Horsehead Holding Corp., a corporation organized under the laws of the State of Delaware (“Horsehead Holding” and, together with Horsehead INMETCO, HMP and Zochem, each a “Borrower” and, collectively, the “Borrowers”), and that as such he/she is authorized to execute this certificate on behalf of each Borrower. With reference to the Senior Secured Superpriority Debtor-in-Possession Credit, Security and Guaranty Agreement dated as of February 8, 2016 (as amended, restated, supplemented or otherwise modified from time to time, the “Credit Agreement”) among the Borrowers, the guarantors party thereto from time to time Cantor Fitzgerald Securities, as Administrative Agent and the lenders party thereto from time to time, the Borrowers represent and warrants as follows (each capitalized term used herein having the same meaning given to it in the Credit Agreement unless otherwise specified):

The representations and warranties of the Borrowers contained in Article IV of the Credit Agreement and in the Loan Documents are true and correct in all material respects at and as of the time of delivery hereof as if made on and as of the date hereof, except to the extent such representations and warranties are expressly limited to an earlier date;

No Default or Event of Default has occurred and is continuing.

Attached hereto as Schedule A is a detailed spreadsheet reflecting the calculations and computations necessary to determine whether INMETCO and Zochem are each in compliance with their respective Minimum EBITDA-R requirements, as reflected in this certificate; NOT APPLICABLE FOR THIS TEST PERIOD

There has been no change in the application of GAAP to the financial statements being delivered in connection with this Compliance Certificate since the Effective Date.

As of the last day of the Test Period the following statements, amounts, and calculations were true and correct:

Section 6.21(b)(i) - Minimum EBITDA-R for INMETCO.

NOT APPLICABLE FOR THIS TEST PERIOD



(A) Adjusted EBITDA =
(i) + [(ii) + (iii) + (iv) + (v)+(vi)+(vii) + (viii)] Items (ii) - (iv) shall be included to the extent deducted from Consolidated Net Income. =
(i) Net Income
(ii) Interest Expense
(iii) provision for income taxes
(iv) depreciation, amortization
(v) unrealized gains and losses on hedge transaction positions, non-cash compensation expenses, one-time charges to Net Income and all other non-cash charges
(vi) charges, fees, costs, commissions and expenses incurred during such period in connection with the Credit Agreement, the other Loan Documents, the Chapter 11 Cases, any reorganization plan in connection with the Chapter 11 Cases, any exit credit agreements, and any and all transactions contemplated by the foregoing, including the write-off of any receivables, the termination or settlement of executory contracts, professional and accounting costs, fees and expenses, operational restructuring costs, fees and expenses, management incentive, employee retention or similar plans (in each case to the extent such plan is approved by the Bankruptcy Court to the extent required), litigation costs and settlements, asset write-downs, income and gains recorded in connection with the corporate reorganization of such Person and its Subsidiaries
(vii) the charges, fees, costs and expenses in connection with, and a pro forma adjustment for actual lost revenues resulting from, a single furnace shutdown during the life of the Facility; provided that, the aggregate amount added pursuant to this clause (vii) shall not exceed $2,000,000 during the life of the Facility
(viii) any intercompany charges incurred by Horsehead for administrative services provided to Horsehead Holding and its Subsidiaries

For the applicable EBITDA- TEST PERIOD, has the minimum required EBITDA-R of INMETCO been met? YES NO

Section 6.21(b)(ii) - Minimum EBITDA-R for ZOCHEM

NOT APPLICABLE FOR THIS TEST PERIOD



(A) Adjusted EBITDA =
(i) + [(ii) + (iii) + (iv) + (v)+(vi)+(vii) + (viii)] Items (ii) - (iv) shall be included to the extent deducted from Consolidated Net Income.	$
(i) Net Income	$
(ii) Interest Expense	$
(iii) provision for income taxes	$
(iv) depreciation, amortization	$
(v) unrealized gains and losses on hedge transaction positions, non-cash compensation expenses, one-time charges to Net Income and all other non-cash charges	$
(vi) charges, fees, costs, commissions and expenses incurred during such period in connection with the Credit Agreement, the other Loan Documents, the Chapter 11 Cases, any reorganization plan in connection with the Chapter 11 Cases, any exit credit agreements, and any and all transactions contemplated by the foregoing, including the write-off of any receivables, the termination or settlement of executory contracts, professional and accounting costs, fees and expenses, operational restructuring costs, fees and expenses, management incentive, employee retention or similar plans (in each case to the extent such plan is approved by the Bankruptcy Court to the extent required), litigation costs and settlements, asset write-downs, income and gains recorded in connection with the corporate reorganization of such Person and its Subsidiaries	$
(vii) any intercompany charges incurred by Horsehead for administrative services provided to Horsehead Holding and its Subsidiaries	$
(viii) any costs or expenses incurred in connection with the funding of the Canadian Pension Plans	$

[Signature Page Follows.]

IN WITNESS THEREOF, I have hereto signed my name to this Compliance Certificate, in my capacity as a Responsible Officer of the Borrowers and not individually, as of February 25, 2016.

HORSEHEAD CORPORATION

By: /s/ Robert D. Scherich

Name: Robert D. Scherich