QuickLinks -- Click here to rapidly navigate through this document
Exhibit 99.1
CAPITALIZATION
The following table sets forth our cash and cash equivalents and our capitalization as of December 31, 2005 on an actual and a pro forma basis. Pro forma cash and cash equivalents and the pro forma capitalization are presented to reflect expected costs of this offering to be paid in cash by the Company. This table should be read in conjunction with "Management's Discussion and Analysis of Financial Condition and Results of Operations" and the consolidated financial statements, unaudited pro forma financial information and related notes and other financial information included in or incorporated by reference in this prospectus.
| | As of December 31, 2005
| |
|---|
| | Actual
| | Adjustments
| | Pro Forma
| |
|---|
| | (in millions)
| |
|---|
| Cash and cash equivalents: | | $ | 21.0 | | $ | (1.2 | ) | $ | 19.8 | |
| | |
| |
| |
| |
Senior debt: |
|
|
|
|
|
|
|
|
|
|
| | Senior secured credit facility — revolver due 2010 | | $ | 5.0 | | $ | | | $ | 5.0 | |
| | Senior secured credit facility — term B loan due 2012 | | | 185.0 | | | | | | 185.0 | |
| | European credit and overdraft facilities | | | 1.3 | | | | | | 1.3 | |
| | Capital lease obligations | | | 3.5 | | | | | | 3.5 | |
| | |
| |
| |
| |
| | Total senior debt | | | 194.8 | | | | | | 194.8 | |
Other debt: |
|
|
|
|
|
|
|
|
|
|
| | 6.75% senior subordinated notes due 2015 | | | 225.0 | | | | | | 225.0 | |
| | |
| |
| |
| |
| | Total other debt | | | 225.0 | | | | | | 225.0 | |
| | |
| |
| |
| |
| | Total debt | | | 419.8 | | | | | | 419.8 | |
Stockholders' equity (deficit): |
|
|
|
|
|
|
|
|
|
|
| | Preferred stock, no par value, 20.0 shares authorized, no shares issued and outstanding | | | — | | | | | | — | |
| | Common stock, $0.01 par value, 200.0 shares authorized, 94.1 shares issued and outstanding | | | 0.9 | | | | | | 0.9 | |
| | Additional paid-in capital | | | 455.0 | | | | | | 455.0 | |
| | Accumulated deficit | | | (222.5 | ) | | (1.2 | ) | | (223.7 | ) |
| | Accumulated other comprehensive (loss) | | | (7.3 | ) | | | | | (7.3 | ) |
| | |
| |
| |
| |
| | | | 226.1 | | | (1.2 | ) | | 224.9 | |
| | Less: Treasury stock, at cost, 1.5 shares | | | (15.4 | ) | | | | | (15.4 | ) |
| | |
| |
| |
| |
| | Total stockholders' equity (deficit) | | | 210.7 | | | (1.2 | ) | | 209.5 | |
| | |
| |
| |
| |
| | Total capitalization | | $ | 630.5 | | $ | (1.2 | ) | $ | 629.3 | |
| | |
| |
| |
| |
QuickLinks
CAPITALIZATION
