![GRAPHIC](https://capedge.com/proxy/8-K/0001104659-15-051290/g156991mo01i042.gif)
| Balance Sheet ($ in thousands) ________________________________________________ Note: Model does not include the impact of fresh-start accounting;. (1) See page 43 for detail. Pro Forma FY End Dec-14 Jan-15 Feb-15 Mar-15 Apr-15 May-15 Jun-15 Jun-15 Jul-15 Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 2015 Cash and cash equivalents $468,532 $401,818 $409,459 $439,381 $408,979 $301,691 $289,736 $289,736 $202,645 $192,844 $186,153 $167,632 $116,236 $68,842 $68,842 Restricted Cash – – – – – – – – 42,026 42,026 42,026 42,026 42,026 42,026 42,026 Receivables, net 219,455 241,685 223,403 215,746 172,186 204,955 197,756 197,756 207,590 195,186 204,616 202,048 203,588 206,974 206,974 Inventories 201,598 189,462 182,358 172,335 191,100 181,378 156,335 156,335 141,971 137,514 124,703 130,791 149,542 157,834 157,834 Other Current Assets 72,294 78,410 73,973 65,944 67,122 65,122 69,122 69,122 83,607 81,607 79,607 77,607 75,607 73,607 73,607 Total Current Assets $961,879 $911,376 $889,193 $893,406 $839,387 $753,147 $712,949 $712,949 $677,838 $649,176 $637,105 $620,104 $586,998 $549,282 $549,282 Long-term Assets 4,370,846 4,388,307 4,384,587 4,313,706 4,306,599 4,297,983 4,282,934 4,282,934 4,275,838 4,265,810 4,252,256 4,236,832 4,224,747 4,213,215 4,213,215 Total assets $5,332,725 $5,299,683 $5,273,780 $5,207,112 $5,145,986 $5,051,130 $4,995,883 $4,995,883 $4,953,676 $4,914,986 $4,889,361 $4,856,935 $4,811,745 $4,762,497 $4,762,497 Accounts Payable and Accrued Expenses 164,298 179,376 187,944 203,193 201,394 158,621 169,865 41,433 33,727 35,140 59,267 66,170 66,856 63,063 63,063 Accum postretirement benefits,short term 29,032 29,032 29,032 29,410 29,410 29,410 29,410 – – – – – – – – Other Current Liabilities (1) 215,952 215,638 216,281 213,597 210,803 218,377 218,986 218,986 218,986 218,986 218,986 218,986 218,986 218,986 218,986 Total Current Liabilities $409,282 $424,046 $433,257 $446,200 $441,607 $406,408 $418,261 $260,418 $252,713 $254,125 $278,252 $285,156 $285,842 $282,049 $282,049 Revolver – – – – – – – – – – – – – – – Term Loan B 978,178 978,178 978,178 978,178 978,178 978,178 978,178 – – – – – – – – 9.5% Sr. Sec. Notes 970,000 970,000 970,000 970,000 970,000 970,000 970,000 – – – – – – – – 11% / 12% PIK Toggle 350,000 350,000 350,000 350,000 360,500 360,500 360,500 – – – – – – – – 9.875% Sr. Unsec. Notes 388,000 388,000 388,000 388,000 388,000 388,000 388,000 – – – – – – – – 8.5% Sr. Unsec. Notes 383,000 383,000 383,000 316,300 316,300 316,300 316,300 – – – – – – – – Other Debt, Net of Discount 12,027 12,027 12,027 12,027 12,027 12,027 12,027 – – – – – – – – Total Debt $3,081,205 $3,081,205 $3,081,205 $3,014,505 $3,025,005 $3,025,005 $3,025,005 $ – $ – $ – $ – $ – $ – $ – $ – Long-term liabilities 1,559,296 1,538,716 1,540,565 1,543,815 1,545,929 1,547,820 1,549,710 898,758 900,810 902,861 904,913 907,377 909,840 912,304 912,304 Liabilities Subject to Compromise – – – – – – – 3,833,799 3,833,799 3,833,799 3,833,799 3,833,799 3,833,799 3,833,799 3,833,799 Total liabilities $5,049,783 $5,043,967 $5,055,027 $5,004,520 $5,012,541 $4,979,232 $4,992,976 $4,992,976 $4,987,321 $4,990,786 $5,016,964 $5,026,331 $5,029,481 $5,028,152 $5,028,152 Beginning Stockholders' Equity 282,942 282,942 255,716 218,753 202,592 133,445 71,898 2,907 2,907 (33,645) (75,799) (127,603) (169,396) (217,736) 282,942 Plus: Net Income – (16,326) (44,047) (10,991) (69,147) (61,547) (68,991) – (36,553) (42,154) (51,803) (41,793) (48,339) (47,920) (539,610) Other – (10,901) 7,084 (5,170) – – – – – – – – – – (8,987) Total stockholders' equity $282,942 $255,716 $218,753 $202,592 $133,445 $71,898 $2,907 $2,907 ($33,645) ($75,799) ($127,603) ($169,396) ($217,736) ($265,655) ($265,655) Total liabilities and stockholders' equity $5,332,725 $5,299,683 $5,273,780 $5,207,112 $5,145,986 $5,051,130 $4,995,883 $4,995,883 $4,953,676 $4,914,986 $4,889,361 $4,856,935 $4,811,745 $4,762,497 $4,762,497 Memo: Projected Canadian & UK Cash Balance $34,367 $30,906 $14,020 $14,020 $15,215 $17,345 $18,546 $14,279 $10,106 $10,106 |