UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 Form 10-Q (Mark One) [ X ] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the quarterly period ended September 30, 2002 OR [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the transition period from __________ to __________ Commission file number 1-871 BUCYRUS INTERNATIONAL, INC. (Exact Name of Registrant as Specified in its Charter) DELAWARE 39-0188050 (State or Other Jurisdiction of (I.R.S. Employer Incorporation or Organization) Identification No.) P. O. BOX 500 1100 MILWAUKEE AVENUE SOUTH MILWAUKEE, WISCONSIN 53172 (Address of Principal Executive Offices) (Zip Code) (414) 768-4000 (Registrant's Telephone Number, Including Area Code) Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes [ X ] No [ ] Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date. Class Outstanding November 8, 2002 Common Stock, $.01 par value 1,435,600 BUCYRUS INTERNATIONAL, INC. AND SUBSIDIARIES INDEX Page No. Part I. FINANCIAL INFORMATION: Item 1 - Financial Statements (Unaudited) Consolidated Condensed Statements of Operations - Quarters and nine months ended September 30, 2002 and 2001 3 Consolidated Condensed Statements of Comprehensive Loss - Quarters and nine months ended September 30, 2002 and 2001 4 Consolidated Condensed Balance Sheets - September 30, 2002 and December 31, 2001 5-6 Consolidated Condensed Statements of Cash Flows - Nine months ended September 30, 2002 and 2001 7 Notes to Consolidated Condensed Financial Statements 8-21 Item 2 - Management's Discussion and Analysis of Financial Condition and Results of Operations 22-27 Item 3 - Quantitative and Qualitative Disclosures About Market Risk 28 Item 4 - Disclosure Controls and Procedures 29 Forward-Looking Statements 30 Part II. OTHER INFORMATION: Item 1 - Legal Proceedings 31 Item 2 - Changes in Securities and Use of Proceeds 31 Item 3 - Defaults Upon Senior Securities 31 Item 4 - Submission of Matters to a Vote of Security Holders 31 Item 5 - Other Matters 31 Item 6 - Exhibits and Reports on Form 8-K 31 Signature Page 32 BUCYRUS INTERNATIONAL, INC. AND SUBSIDIARIES ITEM 1 - FINANCIAL STATEMENTS CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS (Unaudited) (Dollars In Thousands, Except Per Share Amounts) Quarters Ended September 30, Nine Months Ended September 30, 2002 2001 2002 2001 Revenues: Net sales $ 75,897 $ 82,219 $ 215,954 $ 214,567 Other income 77 82 218 302 __________ __________ __________ __________ 75,974 82,301 216,172 214,869 __________ __________ __________ __________ Costs and Expenses: Cost of products sold 61,198 68,679 175,054 179,453 Engineering and field service, selling, administrative and miscellaneous expenses 10,417 10,108 30,682 31,193 Interest expense 4,753 5,220 14,028 15,962 __________ __________ __________ __________ 76,368 84,007 219,764 226,608 __________ __________ __________ __________ Loss before income taxes (394) (1,706) (3,592) (11,739) Income taxes 1,632 1,732 3,277 2,325 __________ __________ __________ __________ Net loss $ (2,026) $ (3,438) $ (6,869) $ (14,064) Net loss per share of common stock: Basic $ (1.41) $ (2.39) $ (4.78) $ (9.80) Diluted $ (1.41) $ (2.39) $ (4.78) $ (9.80) <FN> See notes to consolidated condensed financial statements. </FN> BUCYRUS INTERNATIONAL, INC. AND SUBSIDIARIES ITEM 1 - FINANCIAL STATEMENTS CONSOLIDATED CONDENSED STATEMENTS OF COMPREHENSIVE LOSS (Unaudited) (Dollars in Thousands) Quarters Ended September 30, Nine Months Ended September 30, 2002 2001 2002 2001 Net loss $ (2,026) $ (3,438) $ (6,869) $ (14,064) Other comprehensive loss - foreign currency translation adjustments (1,721) (3,380) (3,095) (7,100) __________ __________ __________ __________ Comprehensive loss $ (3,747) $ (6,818) $ (9,964) $ (21,164) <FN> See notes to consolidated condensed financial statements. </FN> BUCYRUS INTERNATIONAL, INC. AND SUBSIDIARIES ITEM 1 - FINANCIAL STATEMENTS CONSOLIDATED CONDENSED BALANCE SHEETS (Unaudited) (Dollars In Thousands, Except Per Share Amounts) September 30, December 31, September 30, December 31, 2002 2001 2002 2001 ASSETS LIABILITIES AND COMMON CURRENT ASSETS: SHAREHOLDERS' INVESTMENT Cash and cash CURRENT LIABILITIES: equivalents $ 7,364 $ 7,218 Accounts payable and Receivables 51,754 55,554 accrued expenses $ 59,123 $ 47,760 Inventories 111,565 102,008 Liabilities to customers Prepaid expenses and on uncompleted contracts other current assets 9,627 5,827 and warranties 5,962 6,008 ________ ________ Income taxes 2,996 1,205 Borrowings under revolving Total Current Assets 180,310 170,607 credit facilities and other short-term obligations 63,672 566 OTHER ASSETS: Current maturities of Restricted funds long-term debt 475 732 on deposit 1,506 582 ________ ________ Goodwill - net 55,660 55,660 Total Current Intangible assets - net 38,366 39,601 Liabilities 132,228 56,271 Other assets 11,819 12,092 ________ ________ LONG-TERM LIABILITIES: Liabilities to customers on 107,351 107,935 uncompleted contracts and warranties 2,000 2,000 PROPERTY, PLANT AND EQUIPMENT: Postretirement benefits 12,958 13,277 Cost 107,210 115,730 Deferred expenses, pension Less accumulated and other 27,403 33,775 depreciation (42,677) (38,527) Interest payable to ________ ________ Holdings 16,593 11,062 ________ ________ 64,533 77,203 58,954 60,114 LONG-TERM DEBT, less current maturities 153,804 222,188 COMMON SHAREHOLDERS' INVESTMENT: Common stock - par value $.01 per share, authorized 1,700,000 shares, issued 1,444,650 shares 14 14 Additional paid-in capital 147,715 147,715 Treasury stock - 9,050 shares, at cost (851) (851) Accumulated deficit (97,285) (90,416) Accumulated other comprehensive loss (42,385) (39,290) ________ ________ 7,208 17,172 ________ ________ ________ ________ $352,194 $355,745 $352,194 $355,745 <FN> See notes to consolidated condensed financial statements. </FN> BUCYRUS INTERNATIONAL, INC. AND SUBSIDIARIES ITEM 1 - FINANCIAL STATEMENTS CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS (Unaudited) (Dollars In Thousands) Nine Months Ended September 30, 2002 2001 Net Cash Provided By (Used In) Operating Activities $ 2,679 $ (10,519) __________ __________ Cash Flows From Investing Activities (Increase) decrease in restricted funds on deposit (924) 38 Proceeds from sale of The Principal Financial Group shares 2,974 - Purchases of property, plant and equipment (4,067) (2,410) Proceeds from sale of property, plant and equipment 168 547 Net proceeds from sale and leaseback transaction 6,657 - __________ __________ Net cash provided by (used in) investing activities 4,808 (1,825) __________ __________ Cash Flows From Financing Activities Net proceeds from (repayments of) revolving credit facilities (5,160) 10,254 Net decrease in long-term debt and other bank borrowings (375) (316) Payment of refinancing expenses (1,939) - Capital contribution from Bucyrus Holdings, LLC - 1,093 __________ __________ Net cash provided by (used in) financing activities (7,474) 11,031 __________ __________ Effect of exchange rate changes on cash 133 (559) __________ __________ Net increase (decrease) in cash and cash equivalents 146 (1,872) Cash and cash equivalents at beginning of period 7,218 6,948 __________ __________ Cash and cash equivalents at end of period $ 7,364 $ 5,076 Supplemental Disclosures of Cash Flow Information 2002 2001 Cash paid during the period for: Interest $ 10,131 $ 12,441 Income taxes - net of refunds 1,684 779 Supplemental Schedule of Non-Cash Investing and Financing Activities On March 20, 2001, the Company recorded an equity contribution from Bucyrus Holdings, LLC ("Holdings"), the Company's parent, and a corresponding reduction in interest payable to Holdings in the amount of $2,171,000, which represented accrued interest as of June 30, 2000 on the 9-3/4% Senior Notes due 2007 acquired by Holdings. See notes to consolidated condensed financial statements. BUCYRUS INTERNATIONAL, INC. AND SUBSIDIARIES ITEM 1 - FINANCIAL STATEMENTS NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS (Unaudited) 1. In the opinion of Bucyrus International, Inc. (the "Company"), the consolidated condensed financial statements contain all adjustments (consisting of normal recurring accruals) necessary to present fairly the financial results for the interim periods. Certain items are included in these statements based on estimates for the entire year. The Company's operations are classified as one operating segment. The Company is currently substantially wholly-owned by Bucyrus Holdings, LLC ("Holdings"). 2. Certain notes and other information have been condensed or omitted from these interim consolidated condensed financial statements. Therefore, these statements should be read in conjunction with the Company's 2001 Annual Report on Form 10-K filed with the Securities and Exchange Commission on March 29, 2002. 3. Inventories consist of the following: September 30, December 31, 2002 2001 (Dollars in Thousands) Raw materials and parts $ 17,580 $ 13,646 Work in process 18,528 12,837 Finished products (primarily replacement parts) 75,457 75,525 -------- -------- $111,565 $102,008 4. Basic and diluted net loss per share of common stock were computed by dividing net loss by the weighted average number of shares of common stock outstanding. Stock options outstanding were not included in the diluted net loss per share calculations because they did not have a dilutive effect. The numerators and the denominators of the basic and diluted net loss per share of common stock calculations are as follows: Quarters Ended Nine Months Ended September 30, September 30, 2002 2001 2002 2001 (Dollars in Thousands, Except Per Share Amounts) Basic and Diluted Net loss $ (2,026) $ (3,438) $ (6,869) $ (14,064) Weighted average shares outstanding 1,435,600 1,435,600 1,435,600 1,435,600 Net loss per share $ (1.41) $ (2.39) $ (4.78) $ (9.80) 5. On June 30, 2001, the Financial Accounting Standards Board issued Statement of Financial Accounting Standards No. 142, "Goodwill and Other Intangible Assets" ("SFAS 142"). SFAS 142 establishes accounting and reporting standards associated with goodwill and other intangible assets. With the adoption of SFAS 142, goodwill is no longer subject to amortization, but instead is subject to an evaluation for impairment at least annually by applying a two-step fair-value-based test. Additionally, intangible assets with indefinite lives are also no longer amortized but are subject to an evaluation for impairment at least annually by applying a lower-of-cost-or-market test. Intangible assets with finite lives continue to be amortized. The Company adopted SFAS 142 on January 1, 2002. For goodwill, the Company has completed Step 1 of the goodwill transition impairment test as required. The fair value of the Company's reporting units exceeds the carrying amounts and an impairment charge is not required. The Company has also completed an impairment analysis of its indefinite life intangible assets in accordance with the provisions of SFAS 142 and has determined that an impairment charge is not required. The following table summarizes the effects of SFAS 142 on the Company's net loss and loss per share for the prior periods presented: Quarters Ended Nine Months Ended September 30, September 30, 2002 2001 2002 2001 (Dollars In Thousands, Except Per Share Amounts) Reported net loss $ (2,026) $ (3,438) $ (6,869) $(14,064) Goodwill amortization - 540 - 1,621 Trademarks/Trade Names amortization - 121 - 363 ________ ________ ________ ________ Adjusted net loss $ (2,026) $ (2,777) $ (6,869) $(12,080) Basic and diluted loss per share: Reported net loss $ (1.41) $ (2.39) $ (4.78) $ (9.80) Goodwill amortization - .38 - 1.13 Trademarks/Trade Names amortization - .08 - .25 ________ ________ ________ ________ Adjusted net loss per share $ (1.41) $ (1.93) $ (4.78) $ (8.42) Intangible assets consist of the following: September 30, 2002 December 31, 2001 Gross Gross Carrying Accumulated Carrying Accumulated Amount Amortization Amount Amortization (Dollars in Thousands) Amortized intangible assets: Engineering drawings $ 25,500 $ (6,400) $ 25,500 $ (5,443) Bill of material listings 2,856 (717) 2,856 (610) Software 2,288 (1,148) 2,288 (977) ________ ________ ________ ________ $ 30,644 $ (8,265) $ 30,644 $ (7,030) Unamortized intangible assets: Trademarks/Trade Names $ 12,436 $ 12,436 Intangible pension asset 3,551 3,551 ________ ________ $ 15,987 $ 15,987 The aggregate amortization expense for the quarter and nine months ended September 30, 2002 was $412,000 and $1,235,000, respectively. The estimated annual amortization expense in each of the next five years is $1,647,000. 6. On January 4, 2002, the Company completed a sale and leaseback transaction for a portion of its land and buildings in South Milwaukee, Wisconsin. The Company is leasing back the property under an operating lease over a period of twenty years with options for renewals. Net proceeds received from this transaction were $7,157,000 less $500,000 required as a security deposit. No gain or loss was recognized on this transaction. 7. The Company's payment obligations under its 9-3/4% Senior Notes due 2007 (the "Senior Notes") are guaranteed by certain of the Company's wholly- owned subsidiaries (the "Guarantor Subsidiaries"). Such guarantees are full, unconditional and joint and several. Separate financial statements of the Guarantor Subsidiaries are not presented because the Company's management has determined that they would not be material to investors. The following supplemental financial information sets forth, on an unconsolidated condensed basis, statement of operations, balance sheet and statement of cash flow information for the Company (the "Parent Company"), for the Guarantor Subsidiaries and for the Company's non- guarantor subsidiaries (the "Other Subsidiaries"). The supplemental financial information reflects the investments of the Company in the Guarantor and Other Subsidiaries using the equity method of accounting. The Company has determined that it is not practicable to allocate goodwill, intangible assets and deferred income taxes to the Guarantor Subsidiaries and Other Subsidiaries. Parent Company amounts for net earnings (loss) and common shareholders' investment differ from consolidated amounts as intercompany profit in subsidiary inventory has not been eliminated in the Parent Company statement but has been eliminated in the Consolidated Totals. Bucyrus International, Inc. and Subsidiaries Consolidating Condensed Statements of Operations Quarter Ended September 30, 2002 (Dollars in Thousands) Parent Guarantor Other Consolidated Company Subsidiaries Subsidiaries Eliminations Total Revenues: Net sales $ 36,201 $ 12,743 $ 42,412 $(15,459) $ 75,897 Other income 490 1 249 (663) 77 ________ ________ ________ ________ ________ 36,691 12,744 42,661 (16,122) 75,974 ________ ________ ________ ________ ________ Costs and Expenses: Cost of products sold 29,426 12,629 33,670 (14,527) 61,198 Engineering and field service, selling, administrative and miscellaneous expenses 5,877 487 4,053 - 10,417 Interest expense 4,880 368 168 (663) 4,753 ________ ________ ________ ________ ________ 40,183 13,484 37,891 (15,190) 76,368 ________ ________ ________ ________ ________ Earnings (loss) before income taxes and equity in net earnings of consolidated subsidiaries (3,492) (740) 4,770 (932) (394) Income taxes (benefit) (345) 19 1,958 - 1,632 ________ ________ ________ ________ ________ Earnings (loss) before equity in net earnings of consolidated subsidiaries (3,147) (759) 2,812 (932) (2,026) Equity in net earnings of consolidated subsidiaries 2,053 - - (2,053) - ________ ________ ________ ________ ________ Net earnings (loss) $ (1,094) $ (759) $ 2,812 $ (2,985) $ (2,026) Bucyrus International, Inc. and Subsidiaries Consolidating Condensed Statements of Operations Quarter Ended September 30, 2001 (Dollars in Thousands) Parent Guarantor Other Consolidated Company Subsidiaries Subsidiaries Eliminations Total Revenues: Net sales $ 40,106 $ 14,471 $ 41,177 $(13,535) $ 82,219 Other income 598 (1) 222 (737) 82 ________ ________ ________ ________ ________ 40,704 14,470 41,399 (14,272) 82,301 ________ ________ ________ ________ ________ Costs and Expenses: Cost of products sold 35,629 13,081 33,504 (13,535) 68,679 Engineering and field service, selling, administrative and miscellaneous expenses 6,435 47 3,626 - 10,108 Interest expense 5,186 406 365 (737) 5,220 ________ ________ ________ ________ ________ 47,250 13,534 37,495 (14,272) 84,007 ________ ________ ________ ________ ________ Earnings (loss) before income taxes and equity in net earnings of consolidated subsidiaries (6,546) 936 3,904 - (1,706) Income taxes (benefit) (217) 358 1,591 - 1,732 ________ ________ ________ ________ ________ Earnings (loss) before equity in net earnings of consolidated subsidiaries (6,329) 578 2,313 - (3,438) Equity in net earnings of consolidated subsidiaries 2,891 - - (2,891) - ________ ________ ________ ________ ________ Net earnings (loss) $ (3,438) $ 578 $ 2,313 $ (2,891) $ (3,438) Bucyrus International, Inc. and Subsidiaries Consolidating Condensed Statements of Operations Nine Months Ended September 30, 2002 (Dollars in Thousands) Parent Guarantor Other Consolidated Company Subsidiaries Subsidiaries Eliminations Total Revenues: Net sales $109,610 $ 38,200 $112,752 $(44,608) $215,954 Other income 2,537 2 667 (2,988) 218 ________ ________ ________ ________ ________ 112,147 38,202 113,419 (47,596) 216,172 ________ ________ ________ ________ ________ Costs and Expenses: Cost of products sold 90,348 36,872 90,688 (42,854) 175,054 Engineering and field service, selling, administrative and miscellaneous expenses 17,123 1,462 12,097 - 30,682 Interest expense 14,245 1,018 1,753 (2,988) 14,028 ________ ________ ________ ________ ________ 121,716 39,352 104,538 (45,842) 219,764 ________ ________ ________ ________ ________ Earnings (loss) before income taxes and equity in net earnings of consolidated subsidiaries (9,569) (1,150) 8,881 (1,754) (3,592) Income taxes (benefit) (84) 18 3,343 - 3,277 ________ ________ ________ ________ ________ Earnings (loss) before equity in net earnings of consolidated subsidiaries (9,485) (1,168) 5,538 (1,754) (6,869) Equity in net earnings of consolidated subsidiaries 4,370 - - (4,370) - ________ ________ ________ ________ ________ Net earnings (loss) $ (5,115) $ (1,168) $ 5,538 $ (6,124) $ (6,869) Bucyrus International, Inc. and Subsidiaries Consolidating Condensed Statements of Operations Nine Months Ended September 30, 2001 (Dollars in Thousands) Parent Guarantor Other Consolidated Company Subsidiaries Subsidiaries Eliminations Total Revenues: Net sales $115,113 $ 34,194 $106,297 $(41,037) $214,567 Other income 3,676 50 634 (4,058) 302 ________ ________ ________ ________ ________ 118,789 34,244 106,931 (45,095) 214,869 ________ ________ ________ ________ ________ Costs and Expenses: Cost of products sold 100,813 31,539 88,248 (41,147) 179,453 Engineering and field service, selling, administrative and miscellaneous expenses 19,775 432 10,986 - 31,193 Interest expense 15,793 1,332 2,895 (4,058) 15,962 ________ ________ ________ ________ ________ 136,381 33,303 102,129 (45,205) 226,608 ________ ________ ________ ________ ________ Earnings (loss) before income taxes and equity in net earnings of consolidated subsidiaries (17,592) 941 4,802 110 (11,739) Income taxes 137 376 1,812 - 2,325 ________ ________ ________ ________ ________ Earnings (loss) before equity in net earnings of consolidated subsidiaries (17,729) 565 2,990 110 (14,064) Equity in net earnings of consolidated subsidiaries 3,555 - - (3,555) - ________ ________ ________ ________ ________ Net earnings (loss) $(14,174) $ 565 $ 2,990 $ (3,445) $(14,064) Bucyrus International, Inc. and Subsidiaries Consolidating Condensed Balance Sheets September 30, 2002 (Dollars in Thousands) Parent Guarantor Other Consolidated Company Subsidiaries Subsidiaries Eliminations Total ASSETS CURRENT ASSETS: Cash and cash equivalents $ - $ 1,225 $ 6,139 $ - $ 7,364 Receivables 14,886 8,234 28,634 - 51,754 Intercompany receivables 90,324 270 20,985 (111,579) - Inventories 65,166 8,553 43,370 (5,524) 111,565 Prepaid expenses and other current assets 2,653 839 6,135 - 9,627 ________ ________ ________ _________ ________ Total Current Assets 173,029 19,121 105,263 (117,103) 180,310 OTHER ASSETS: Restricted funds on deposit 772 - 734 - 1,506 Goodwill - net 55,660 - - - 55,660 Intangible assets - net 38,366 - - - 38,366 Other assets 10,419 - 1,400 - 11,819 Investment in subsidiaries 8,759 - - (8,759) - ________ ________ ________ _________ ________ 113,976 - 2,134 (8,759) 107,351 PROPERTY, PLANT AND EQUIPMENT - net 47,281 7,040 10,212 - 64,533 ________ ________ ________ _________ ________ $334,286 $ 26,161 $117,609 $(125,862) $352,194 LIABILITIES AND COMMON SHAREHOLDERS' INVESTMENT CURRENT LIABILITIES: Accounts payable and accrued expenses $ 42,634 $ 2,557 $ 14,592 $ (660) $ 59,123 Intercompany payables 409 31,205 75,046 (106,660) - Liabilities to customers on uncompleted contracts and warranties 2,796 - 3,166 - 5,962 Income taxes 264 17 2,715 - 2,996 Borrowings under revolving credit facilities and other short-term obligations 63,672 - - - 63,672 Current maturities of long-term debt 187 44 244 - 475 ________ ________ ________ _________ ________ Total Current Liabilities 109,962 33,823 95,763 (107,320) 132,228 LONG-TERM LIABILITIES: Liabilities to customers on uncompleted contracts and warranties 2,000 - - - 2,000 Postretirement benefits 12,576 - 382 - 12,958 Deferred expenses, pension and other 26,164 244 995 - 27,403 Interest payable to Holdings 16,593 - - - 16,593 ________ ________ ________ _________ ________ 57,333 244 1,377 - 58,954 LONG-TERM DEBT, less current maturities 150,000 1,214 2,590 - 153,804 COMMON SHAREHOLDERS' INVESTMENT 16,991 (9,120) 17,879 (18,542) 7,208 ________ ________ ________ _________ ________ $334,286 $ 26,161 $117,609 $(125,862) $352,194 Bucyrus International, Inc. and Subsidiaries Consolidating Condensed Balance Sheets December 31, 2001 (Dollars in Thousands) Parent Guarantor Other Consolidated Company Subsidiaries Subsidiaries Eliminations Total ASSETS CURRENT ASSETS: Cash and cash equivalents $ - $ 28 $ 7,190 $ - $ 7,218 Receivables 24,407 7,146 24,001 - 55,554 Intercompany receivables 79,336 1,127 12,529 (92,992) - Inventories 53,365 9,025 43,237 (3,619) 102,008 Prepaid expenses and other current assets 542 282 5,003 - 5,827 ________ ________ ________ _________ ________ Total Current Assets 157,650 17,608 91,960 (96,611) 170,607 OTHER ASSETS: Restricted funds on deposit 42 - 540 - 582 Goodwill - net 55,660 - - - 55,660 Intangible assets - net 39,601 - - - 39,601 Other assets 10,203 - 1,889 - 12,092 Investment in subsidiaries 7,103 - - (7,103) - ________ ________ ________ _________ ________ 112,609 - 2,429 (7,103) 107,935 PROPERTY, PLANT AND EQUIPMENT - net 60,172 5,904 11,127 - 77,203 ________ ________ ________ _________ ________ $330,431 $ 23,512 $105,516 $(103,714) $355,745 LIABILITIES AND COMMON SHAREHOLDERS' INVESTMENT CURRENT LIABILITIES: Accounts payable and accrued expenses $ 30,732 $ 2,533 $ 14,730 $ (235) $ 47,760 Intercompany payables 44 27,771 60,532 (88,347) - Liabilities to customers on uncompleted contracts and warranties 2,800 522 2,686 - 6,008 Income taxes 234 29 942 - 1,205 Borrowings under revolving credit facilities and other short-term obligations - - 566 - 566 Current maturities of long-term debt 237 8 487 - 732 ________ ________ ________ _________ ________ Total Current Liabilities 34,047 30,863 79,943 (88,582) 56,271 LONG-TERM LIABILITIES: Liabilities to customers on uncompleted contracts and warranties 2,000 - - - 2,000 Postretirement benefits 12,863 - 414 - 13,277 Deferred expenses, pension and other 32,032 249 1,494 - 33,775 Interest payable to Holdings 11,062 - - - 11,062 ________ ________ ________ _________ ________ 57,957 249 1,908 - 60,114 LONG-TERM DEBT, less current maturities 213,226 352 8,610 - 222,188 COMMON SHAREHOLDERS' INVESTMENT 25,201 (7,952) 15,055 (15,132) 17,172 ________ ________ ________ _________ ________ $330,431 $ 23,512 $105,516 $(103,714) $355,745 Bucyrus International, Inc. and Subsidiaries Consolidating Condensed Statements of Cash Flows Nine Months Ended September 30, 2002 (Dollars in Thousands) Parent Guarantor Other Consolidated Company Subsidiaries Subsidiaries Eliminations Total Net Cash Provided By (Used In) Operating Activities $ (5,859) $ 1,843 $ 6,695 $ - $ 2,679 ________ ________ ________ ________ ________ Cash Flows From Investing Activities (Increase) decrease in restricted funds on deposit (730) - (194) - (924) Proceeds from sale of The Principal Financial Group shares 2,974 - - - 2,974 Purchases of property, plant and equipment (1,627) (1,544) (896) - (4,067) Proceeds from sale of property, plant and equipment 27 - 141 - 168 Net proceeds from sale and leaseback transaction 6,657 - - - 6,657 ________ ________ ________ ________ ________ Net cash provided by (used in) investing activities 7,301 (1,544) (949) - 4,808 ________ ________ ________ ________ ________ Cash Flows From Financing Activities Net proceeds from (repayments of) revolving credit facilities 572 - (5,732) - (5,160) Net increase (decrease) in long-term debt and other bank borrowings (176) 898 (1,097) - (375) Payment of refinancing expenses (1,838) - (101) - (1,939) ________ ________ ________ ________ ________ Net cash provided by (used in) financing activities (1,442) 898 (6,930) - (7,474) ________ ________ ________ ________ ________ Effect of exchange rate changes on cash - - 133 - 133 ________ ________ ________ ________ ________ Net increase (decrease) in cash and cash equivalents - 1,197 (1,051) - 146 Cash and cash equivalents at beginning of period - 28 7,190 - 7,218 ________ ________ ________ ________ ________ Cash and cash equivalents at end of period $ - $ 1,225 $ 6,139 $ - $ 7,364 Bucyrus International, Inc. and Subsidiaries Consolidating Condensed Statements of Cash Flows Nine Months Ended September 30, 2001 (Dollars in Thousands) Parent Guarantor Other Consolidated Company Subsidiaries Subsidiaries Eliminations Total Net Cash Provided By (Used In) Operating Activities $(10,461) $ 183 $ (241) $ - $(10,519) ________ ________ ________ ________ ________ Cash Flows From Investing Activities Decrease (increase) in restricted funds on deposit 350 - (312) - 38 Purchases of property, plant and equipment (1,342) (192) (876) - (2,410) Proceeds from sale of property, plant and equipment 17 - 530 - 547 ________ ________ ________ ________ ________ Net cash used in investing activities (975) (192) (658) - (1,825) ________ ________ ________ ________ ________ Cash Flows From Financing Activities Proceeds from revolving credit facilities 10,675 - (421) - 10,254 Net increase (decrease) in long-term debt and other bank borrowings (332) - 16 - (316) Capital contribution from Bucyrus Holdings, LLC 1,093 - - - 1,093 ________ ________ ________ ________ ________ Net cash provided by (used in) financing activities 11,436 - (405) - 11,031 ________ ________ ________ ________ ________ Effect of exchange rate changes on cash - - (559) - (559) ________ ________ ________ ________ ________ Net decrease in cash and cash equivalents - (9) (1,863) - (1,872) Cash and cash equivalents at beginning of period - 36 6,912 - 6,948 ________ ________ ________ ________ ________ Cash and cash equivalents at end of period $ - $ 27 $ 5,049 $ - $ 5,076 BUCYRUS INTERNATIONAL, INC. AND SUBSIDIARIES ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following information is provided to assist in the understanding of the Company's operations for the quarters and nine months ended September 30, 2002 and 2001. In connection with acquisitions involving the Company in 1997, assets and liabilities have been adjusted to their estimated fair values. The consolidated financial statements include the related amortization charges associated with the fair value adjustments. Liquidity and Capital Resources Liquidity Working capital and current ratio are two financial measurements which provide an indication of the Company's ability to meet its short-term obligations. These measurements at September 30, 2002 and December 31, 2001 were as follows: September 30, December 31, 2002 2001 (Dollars in Thousands) Working capital $ 48,082 $114,336 Current ratio 1.4 to 1 3.0 to 1 The decrease in working capital and current ratio in 2002 was primarily due to the classification of borrowings under the Company's Loan and Security Agreement with GMAC Business Credit, LLC (the "Loan and Security Agreement") at September 30, 2002 as a current liability since these borrowings are due January 2, 2003. At December 31, 2001, borrowings under the Company's previous credit agreement were classified as long-term debt. Also, fees payable to American Industrial Partners of $5,452,000 under a management services agreement are included in current liabilities at September 30, 2002. At December 31, 2001, these accrued fees totalled $4,364,000 and were classified as long-term. Payment of these fees is subject to certain restrictions in the Loan and Security Agreement. The Company is presenting below a calculation of earnings before interest expense, income taxes, depreciation, amortization and (gain) loss on sale of fixed assets ("Adjusted EBITDA"). The Company is required to maintain certain minimum EBITDA levels under its Loan and Security Agreement. EBITDA as defined under this agreement does not differ materially from Adjusted EBITDA as calculated below. The Adjusted EBITDA calculation is not an alternative to operating income under generally accepted accounting principles as an indicator of operating performance or to cash flows as a measure of liquidity. The following table reconciles Loss Before Income Taxes to Adjusted EBITDA: Quarters Ended Nine Months Ended September 30, September 30, 2002 2001 2002 2001 (Dollars in Thousands) Loss before income taxes $ (394) $ (1,706) $ (3,592) $(11,739) Non-cash expenses: Depreciation 2,585 2,773 7,924 8,399 Amortization 1,308 1,331 3,314 4,083 (Gain) loss on sale of fixed assets 3 14 (5) 745 Interest expense 4,753 5,220 14,028 15,962 -------- -------- -------- -------- Adjusted EBITDA $ 8,255 $ 7,632 $ 21,669 $ 17,450 On March 7, 2002, the Company entered into the Loan and Security Agreement which provided the Company with an $85,000,000 senior secured revolving credit facility. Provisions in the Loan and Security Agreement have reduced the maximum availability to $82,000,000 at September 30, 2002. The Loan and Security Agreement expires on January 2, 2003. Outstanding borrowings bear interest equal to either the prime rate plus an applicable margin (2% to 2.25%) or LIBOR plus an applicable margin (3.5% to 3.75%) and are subject to a borrowing base formula based on receivables and inventory. Borrowings under the Loan and Security Agreement at September 30, 2002 were $63,672,000 at a weighted average interest rate of 5.7% and were classified as a current liability. Proceeds from the Loan and Security Agreement were used to repay in full all outstanding borrowings under the Company's previous credit agreement with Bank One, Wisconsin (the "Credit Agreement") and under the Bucyrus Canada Limited revolving term loan (see below). Substantially all of the domestic assets of the Company (excluding real property) and the receivables and inventory of the Company's Canadian subsidiary are pledged as collateral under the Loan and Security Agreement. In addition, all outstanding capital stock of the Company and its domestic subsidiaries as well as 65% of the capital stock of the Company's foreign subsidiaries are pledged as collateral. At September 30, 2002, the amount available for borrowings under the Loan and Security Agreement was $10,198,000. This amount must be reduced by $5,000,000 which is the minimum availability the Company must maintain at all times. The Company has outstanding $150,000,000 of 9-3/4% Senior Notes due 2007 (the "Senior Notes"). Interest thereon is payable each March 15 and September 15. During 2000, Holdings acquired $75,635,000 of the Company's Senior Notes. Holdings agreed as part of the Loan and Security Agreement, and previously the Credit Agreement, to defer the receipt of interest on these Senior Notes during the life of the two agreements. At September 30, 2002 and December 31, 2001, $16,593,000 and $11,062,000, respectively, of interest was accrued and payable to Holdings. An amendment to the Credit Agreement dated March 20, 2001 required Holdings to contribute to equity of the Company a portion of the accrued interest. As a result, on March 20, 2001, the Company recorded an equity contribution from Holdings and a corresponding reduction in interest payable to Holdings in the amount of $2,171,000, which represented accrued interest as of June 30, 2000 on the Senior Notes acquired by Holdings. In addition, during the second quarter of 2001, Holdings made a cash capital contribution to the Company in the amount of $1,093,000. Both the Loan and Security Agreement and the Senior Notes indenture contain certain covenants which may affect the Company's liquidity and capital resources. The Loan and Security Agreement contains a number of financial covenants which, among other items, require the Company (A) to maintain certain financial ratios, including: (i) leverage ratio (as defined); and (ii) fixed charge coverage ratio; and (B) to maintain minimum levels of EBITDA (as defined). At September 30, 2002, the Company was in compliance with all covenants. On April 30, 2002, Bucyrus Canada Limited, a wholly-owned subsidiary of the Company, entered into a new C$3,510,000 mortgage loan on its facility. The term of the mortgage loan is 15 years at an initial rate of 7.55% which is fixed for the first five years. The balance outstanding at September 30, 2002 was C$3,457,000. Previously, Bucyrus Canada Limited had a C$15,000,000 credit facility with The Bank of Nova Scotia. On March 7, 2002, the outstanding balance of C$9,083,000 under the C$10,000,000 revolving term loan portion of this facility was paid in full with proceeds from the Loan and Security Agreement. On April 30, 2002, Bucyrus Canada Limited paid the remaining non- revolving term loan portion in full with proceeds from the new mortgage loan. The mortgage loan contains a number of financial covenants which, among other items, require the Company to maintain certain financial ratios on an annual basis. At September 30, 2002, Bucyrus Canada Limited was in compliance with all applicable covenants. In December 2001, the Company, as a policyholder, received an allocation of 369,918 shares as a result of the demutualization of The Principal Financial Group. Net proceeds from the sale of these shares by the Company were $8,704,000. Of the net proceeds, $2,974,000 was received on January 2, 2002 for shares sold in 2001 and is included in Receivables in the Consolidated Condensed Balance Sheet at December 31, 2001. On January 4, 2002, the Company completed a sale and leaseback transaction for a portion of its land and buildings in South Milwaukee, Wisconsin. The term of the lease is twenty years with options for renewals. Net proceeds received from this transaction were $7,157,000 less $500,000 required as a security deposit. Operating Losses The Company is highly leveraged and low sales volumes in recent years have had an adverse effect on the Company's liquidity. While the Company believes that current levels of cash and liquidity, together with funds generated by operations and funds available from the Loan and Security Agreement, will be sufficient to permit the Company to satisfy its debt service requirements and fund operating activities for the foreseeable future, there can be no assurances to this effect and the Company continues to closely monitor its operations. The Company is currently in discussions with various existing parties to the Loan and Security Agreement as well as several other financial institutions. The Company's current plan is to finalize these discussions and sign a new multi-year credit facility in mid December of 2002. The Company is subject to significant business, economic and competitive uncertainties that are beyond its control. Accordingly, there can be no assurance that the Company's performance will be sufficient for the Company to maintain compliance with the financial covenants under the Loan and Security Agreement and the Senior Notes Indenture, satisfy its debt service obligations and fund operating activities under all circumstances. At this time, the Company continues to believe that future cash flows will be sufficient to recover the carrying value of its long-lived assets. Capital Resources At September 30, 2002, the Company had approximately $1,073,000 of open capital appropriations. The Company's capital expenditures for the nine months ended September 30, 2002 were $4,067,000 compared with $2,410,000 for the nine months ended September 30, 2001. Included in capital expenditures for the first nine months of 2002 are amounts related to the construction of a new facility in Gillette, Wyoming. In the near term, the Company anticipates reducing the level of its capital expenditures to the 2001 level. Capitalization The long-term debt to equity ratio at September 30, 2002 and December 31, 2001 was 21.3 to 1 and 12.9 to 1, respectively. The long-term debt to total capitalization ratio at September 30, 2002 and December 31, 2001 was .7 to 1 and .9 to 1, respectively. If borrowings under the Loan and Security Agreement were classified as long-term, the long-term debt to equity ratio and long-term debt to total capitalization ratio at September 30, 2002 would have been 30.2 to 1 and 1.0 to 1, respectively. Total capitalization is defined as total common shareholders' investment plus long-term debt plus current maturities of long-term debt and short-term obligations. Results Of Operations Net Sales Net sales for the quarter and nine months ended September 30, 2002 were $75,897,000 and $215,954,000, respectively, compared with $82,219,000 and $214,567,000 for the quarter and nine months ended September 30, 2001, respectively. Net sales of repair parts and services for the quarter and nine months ended September 30, 2002 were $66,884,000 and $181,500,000, respectively, which is an increase of .5% and 7.7% from the quarter and nine months ended September 30, 2001, respectively. Net machine sales for the quarter and nine months ended September 30, 2002 were $9,013,000 and $34,454,000, respectively, which is a decrease of 42.6% and 25.2% from the quarter and nine months ended September 30, 2001, respectively. The changes between periods were primarily due to fluctuations in volume. Cost of Products Sold Cost of products sold for the quarter ended September 30, 2002 was $61,198,000 or 80.6% of net sales compared with $68,679,000 or 83.5% of net sales for the quarter ended September 30, 2001. For the nine months ended September 30, 2002, cost of products sold was $175,054,000 or 81.1% of net sales compared with $179,453,000 or 83.6% of net sales for the nine months ended September 30, 2001. The reduction in cost of products sold as a percentage of net sales for 2002 was primarily due to the improved mix of aftermarket sales. Also included in cost of products sold for the nine months ended September 30, 2002 and 2001 was $3,823,000 and $3,932,000, respectively, of additional depreciation expense as a result of the fair value adjustment to plant and equipment in connection with acquisitions involving the Company in 1997. Engineering and Field Service, Selling, Administrative and Miscellaneous Expenses Engineering and field service, selling, administrative and miscellaneous expenses for the quarter ended September 30, 2002 were $10,417,000 or 13.7% of net sales compared with $10,108,000 or 12.3% of net sales for the quarter ended September 30, 2001. The amounts for the nine months ended September 30, 2002 and 2001 were $30,682,000 or 14.2% of net sales and $31,193,000 or 14.5% of net sales, respectively. Included in the amount for the nine months ended September 30, 2001 was $745,000 of losses on disposals of fixed assets. Also, as a result of the adoption of SFAS 142, goodwill and intangible asset amortization expense decreased by $661,000 and $1,984,000 for the quarter and nine months ending September 30, 2002, respectively. Interest Expense Interest expense for the quarter and nine months ended September 30, 2002 was $4,753,000 and $14,028,000, respectively, compared with $5,220,000 and $15,962,000 for the quarter and nine months ended September 30, 2001, respectively. The decrease in interest expense in 2002 was primarily due to reduced interest rates on revolver borrowings. Included in interest expense for the quarters and nine months ended September 30, 2002 and 2001 was $3,656,000 and $10,969,000, respectively, related to the Senior Notes. The interest expense on the Senior Notes for the quarters and nine months ended September 30, 2002 and 2001 includes $1,844,000 and $5,531,000, respectively, related to the Senior Notes acquired by Holdings. Holdings agreed as part of the Loan and Security Agreement, and previously the Credit Agreement, to defer the receipt of interest on these Senior Notes during the life of the two agreements. Income Taxes Income tax expense consists primarily of foreign taxes at applicable statutory rates. For United States tax purposes, the Company recorded a federal income tax benefit of $421,000 in the third quarter of 2002 related to the carryback of a portion of the 2001 alternative tax net operating loss to obtain a refund of the entire alternative minimum tax paid for 2000. Net Earnings (Loss) Net loss for the quarter and nine months ended September 30, 2002 was $2,026,000 and $6,869,000, respectively, compared with a net loss of $3,438,000 and $14,064,000 for the quarter and nine months ended September 30, 2001, respectively. Non-cash depreciation and amortization charges for the quarter and nine months ended September 30, 2002 were $3,893,000 and $11,238,000, respectively, compared with $4,104,000 and $12,482,000, respectively, for the quarter and nine months ended September 30, 2001. New Orders and Backlog New orders for the quarter and nine months ended September 30, 2002 were $143,553,000 and $276,100,000, respectively, compared with $92,170,000 and $309,574,000 for the quarter and nine months ended September 30, 2001, respectively. New machine orders for the quarter and nine months ended September 30, 2002 were $15,842,000 and $40,011,000, respectively, compared with $48,738,000 and $60,063,000 for the quarter and nine months ended September 30, 2001, respectively. Copper prices remain at low levels compared to the mid 1990's which has negatively impacted demand for the Company's machines. During the third quarter of 2001, the Company received orders for electric mining shovels to be used in the oil sands area of Western Canada and in coal mining. New repair parts and service orders for the quarter and nine months ended September 30, 2002 were $127,711,000 and $236,089,000, respectively, compared with $43,432,000 and $249,511,000 for the quarter and nine months ended September 30, 2001, respectively. The increase for the quarter ended September 30, 2002 was primarily due to orders received related to two maintenance and repair contracts. The Company's consolidated backlog on September 30, 2002 was $289,898,000 compared with $229,752,000 at December 31, 2001 and $259,415,000 at September 30, 2001. Machine backlog at September 30, 2002 was $38,095,000, compared with $32,538,000 at December 31, 2001 and $36,864,000 at September 30, 2001. Repair parts and service backlog at September 30, 2002 was $251,803,000, compared with $197,214,000 at December 31, 2001 and $222,551,000 at September 30, 2001. A portion of this backlog is related to multi-year contracts which will generate revenue in future years. BUCYRUS INTERNATIONAL, INC. AND SUBSIDIARIES ITEM 3 - QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK The Company's market risk is impacted by changes in interest rates and foreign currency exchange rates. Interest Rates The Company's interest rate exposure relates primarily to debt obligations in the United States. The Company manages its borrowings under the Loan and Security Agreement through the selection of LIBOR based borrowings or prime rate based borrowings. The Company's Senior Notes are at a fixed rate. If market conditions warrant, interest rate swaps may be used to adjust interest rate exposures, although none have been used to date. The Company believes that a 10% change in its weighted average interest rate at September 30, 2002 would have the effect of changing the Company's interest expense on an annual basis by approximately $400,000. Foreign Currency Changes in foreign exchange rates can impact the Company's financial position, results of operations and cash flow. The Company manages foreign currency exchange rate exposure by utilizing some natural hedges to mitigate some of its transaction and commitment exposures, and may utilize forward contracts in certain situations. Based on the Company's derivative and other foreign currency sensitive instruments outstanding at September 30, 2002, the Company believes that a 10% change in foreign currency exchange rates will not have a material effect on the Company's financial position, results of operations or cash flows. BUCYRUS INTERNATIONAL, INC. AND SUBSIDIARIES ITEM 4 - DISCLOSURE CONTROLS AND PROCEDURES Evaluation of Disclosure Controls and Procedures Within the 90 days prior to the date of this Report, the Company carried out an evaluation, under the supervision and with the participation of the Company's management, including the Company's Chief Executive Officer and Vice President-Finance and Secretary, of the effectiveness of the design and operation of the Company's disclosure controls and procedures, as defined in Exchange Act Rule 15d-14(c). Based upon that evaluation, the Company's Chief Executive Officer and Vice President-Finance and Secretary concluded that the Company's disclosure controls and procedures are effective in enabling the Company to identify, process, and report information required to be included in the Company's periodic SEC filings within the required time period. Changes in Internal Controls There were no significant changes in the Company's internal controls or to our knowledge, in other factors that could significantly affect our disclosure controls and procedures subsequent to the evaluation date. FORWARD-LOOKING STATEMENTS This Report includes "forward-looking statements" within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended. Discussions containing such forward-looking statements may be found in this section and elsewhere within this Report. Forward-looking statements include statements regarding the intent, belief or current expectations of the Company, primarily with respect to the future operating performance of the Company or related industry developments. When used in this Report, terms such as "anticipate," "believe," "estimate," "expect," "indicate," "may be," "objective," "plan," "predict," and "will be" are intended to identify such statements. Readers are cautioned that any such forward-looking statements are not guarantees of future performance and involve risks and uncertainties, and that actual results may differ from those described in the forward-looking statements as a result of various factors, many of which are beyond the control of the Company. Forward-looking statements are based upon management's expectations at the time they are made. Although the Company believes that the expectations reflected in such forward-looking statements are reasonable, it can give no assurance that such expectations will prove to have been correct. Important factors that could cause actual results to differ materially from such expectations ("Cautionary Statements") are described generally below and disclosed elsewhere in this Report. All subsequent written or oral forward- looking statements attributable to the Company or persons acting on behalf of the Company are expressly qualified in their entirety by the Cautionary Statements. Factors that could cause actual results to differ materially from those contemplated include: Factors affecting customers' purchases of new equipment, rebuilds, parts and services such as: production capacity, stockpiles, and production and consumption rates of coal, copper, iron, gold and other ores and minerals; the cash flows of customers; the cost and availability of financing to customers and the ability of customers to obtain regulatory approval for investments in mining projects; consolidations among customers; work stoppages at customers or providers of transportation; and the timing, severity and duration of customer buying cycles. Factors affecting the Company's general business, such as: unforseen patent, tax, product, environmental, employee health or benefit, or contractual liabilities; nonrecurring restructuring and other special charges; changes in accounting or tax rules or regulations; reassessments of asset valuations for such assets as receivables, inventories, fixed assets and intangible assets; leverage and debt service; our success in recruiting and retaining managers and key employees; and our wage stability and cooperative labor relations; plant capacity and utilization. PART II OTHER INFORMATION Item 1. Legal Proceedings. Not applicable. Item 2. Changes in Securities and Use of Proceeds. Not applicable. Item 3. Defaults Upon Senior Securities. Not applicable. Item 4. Submission of Matters to a Vote of Security Holders. No matters were submitted to a vote of security holders during the quarter covered by this Report. Item 5. Other Matters. Not applicable. Item 6. Exhibits and Reports on Form 8-K. (a) Exhibits: See Exhibit Index on last page of this report, which is incorporated herein by reference. (b) Reports on Form 8-K: No reports on Form 8-K were filed during the third quarter of 2002. SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. BUCYRUS INTERNATIONAL, INC. (Registrant) Date November 11, 2002 /s/Craig R. Mackus Craig R. Mackus Vice President-Finance and Secretary Principal Accounting Officer Date November 13, 2002 /s/Theodore C. Rogers Theodore C. Rogers Chief Executive Officer I, Theodore C. Rogers, certify that: 1. I have reviewed this quarterly report on Form 10-Q of Bucyrus International, Inc. 2. Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report; 3. Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report; 4. The registrant's other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have: a) designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared; b) evaluated the effectiveness of the registrant's disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the "Evaluation Date"); and c) presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date; 5. The registrant's other certifying officers and I have disclosed, based on our recent evaluation, to the registrant's auditors and the audit committee of registrant's board of directors (or persons performing the equivalent function): a) all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant's ability to record, process, summarize and report financial data and have identified for the registrant's auditors any material weaknesses in internal controls; and b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal controls; and 6. The registrant's other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses. Date: November 13, 2002 /s/Theodore C. Rogers Theodore C. Rogers Chief Executive Officer I, Craig R. Mackus, certify that: 1. I have reviewed this quarterly report on Form 10-Q of Bucyrus International, Inc. 2. Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report; 3. Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report; 4. The registrant's other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have: a) designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared; b) evaluated the effectiveness of the registrant's disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the "Evaluation Date"); and c) presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date; 5. The registrant's other certifying officers and I have disclosed, based on our recent evaluation, to the registrant's auditors and the audit committee of registrant's board of directors (or persons performing the equivalent function): a) all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant's ability to record, process, summarize and report financial data and have identified for the registrant's auditors any material weaknesses in internal controls; and b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal controls; and 6. The registrant's other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses. Date: November 11, 2002 /s/Craig R. Mackus Craig R. Mackus Vice President-Finance and Secretary BUCYRUS INTERNATIONAL, INC. EXHIBIT INDEX TO QUARTERLY REPORT ON FORM 10-Q FOR THE QUARTER ENDED SEPTEMBER 30, 2002 Incorporated Exhibit Herein By Filed Number Description Reference Herewith 2.1 Agreement and Plan of Exhibit 1 to Merger dated August 21, Registrant's 1997, between Registrant, Tender Offer American Industrial Solicitation/ Partners Acquisition Recommendation Company, LLC and Bucyrus Statement on Acquisition Corp. Schedule 14D-9 filed with the Commission on August 26, 1997. 2.2 Certificate of Merger Exhibit 2.2 to dated September 26, 1997, Registrant's issued by the Secretary Current Report of State of the State of on Form 8-K Delaware. filed with the Commission on October 10, 1997. 2.3 Second Amended Joint Plan Exhibit 2.1 to of Reorganization of B-E Registrant's Holdings, Inc. and Bucyrus- Current Report Erie Company under Chapter on Form 8-K, 11 of the Bankruptcy Code, filed with the as modified December 1, Commission and 1994, including Exhibits. dated December 1, 1994. 2.4 Order dated December 1, Exhibit 2.2 to 1994 of the U.S. Bankruptcy Registrant's Court, Eastern District of Current Report Wisconsin, confirming the on Form 8-K Second Amended Joint Plan filed with the of Reorganization of B-E Commission and Holdings, Inc. and Bucyrus- dated December 1, Erie Company under Chapter 1994. 11 of the Bankruptcy Code, as modified December 1, 1994, including Exhibits. 3.1 Restated Certificate Exhibit 3.6 to of Incorporation of Registrant's Registrant. Annual Report on Form 10-K for the year ended December 31, 1998. 3.2 By-laws of Registrant. Exhibit 3.5 to Registrant's Annual Report on Form 10-K for the year ended December 31, 1998. 3.3 Certificate of Amendment Exhibit 3.3 to Certificate of to Registrant's Formation of Bucyrus Quarterly Report Holdings, LLC, effective on Form 10-Q March 25, 1999. filed with the Commission on May 15, 2000. 4.1 Indenture of Trust dated Exhibit 4.1 to as of September 24, 1997 Registration among Registrant, Boonville Statement on Mining Services, Inc., Form S-4 of Minserco, Inc. and Von's Registrant, Welding, Inc. and Harris Boonville Mining Trust and Savings Bank, Services, Inc., Trustee. Minserco, Inc. and Von's Welding, Inc. (SEC Registration No. 333-39359) (a) Letter dated Exhibit 4.1(a) February 15, 2000 to Registrant's evidencing change of Quarterly Report Indenture Trustee. on Form 10-Q filed with the Commission on November 6, 2000. 4.2 Form of Guarantee of Included as Boonville Mining Services, Exhibit E Inc., Minserco, Inc. and to Exhibit 4.1 Von's Welding, Inc. dated above. as of September 24, 1997 in favor of Harris Trust and Savings Bank as Trustee under the Indenture. 4.3 Form of Registrant's Exhibit 4.3 to 9-3/4% Senior Note due 2007. Registration Statement on Form S-4 of Registrant, Boonville Mining Services, Inc., Minserco, Inc. and Von's Welding, Inc. (SEC Registration No. 333-39359) 10.1 Credit Agreement, dated Exhibit 10.1 to September 24, 1997 between Registrant's Bank One, Wisconsin and Current Report Registrant. on Form 8-K filed with the Commission on October 10, 1997. (a) First amendment dated Exhibit 10.1(a) July 21, 1998 to Credit to Registrant's Agreement. Quarterly Report on Form 10-Q filed with the Commission on November 16, 1998. (b) Second amendment dated Exhibit 10.1(b) September 30, 1998 to to Registrant's Credit Agreement. Annual Report on Form 10-K for the year ended December 31, 1998. (c) Third amendment dated Exhibit 10.1(c) April 20, 1999 to Credit to Registrant's Agreement. Quarterly Report on Form 10-Q filed with the Commission on August 12, 1999. (d) Fourth amendment dated Exhibit 10.1(a) September 30, 1999 to to Registrant's Credit Agreement. Quarterly Report on Form 10-Q filed with the Commission on November 12, 1999. (e) Fifth amendment dated Exhibit 10.1(e) March 14, 2000 to Credit to Registrant's Agreement. Annual Report on Form 10-K for the year ended December 31, 1999. (f) Sixth amendment dated Exhibit 10.1(f) September 8, 2000 to to Registrant's Credit Agreement. Quarterly Report on Form 10-Q filed with the Commission on November 6, 2000. (g) Seventh amendment dated Exhibit 10.1(g) March 20, 2001 to Credit to Registrant's Agreement. Annual Report on Form 10-K for the year ended December 31, 2000. (h) Eighth amendment dated Exhibit 10.1(h) January 4, 2002 to Credit to Registrant's Agreement. Annual Report on Form 10-K for the year ended December 31, 2001. (i) Ninth amendment dated Exhibit 10.1(i) January 22, 2002 to Credit to Registrant's Agreement. Annual Report on Form 10-K for the year ended December 31, 2001. 10.2 Employment Agreement Exhibit 10.16 between Registrant and to Registrant's M. W. Salsieder dated Annual Report on June 23, 1999. Form 10-K for the year ended December 31, 1999. 10.3 Secured Promissory Note Exhibit 10.17 between Registrant and to Registrant's M. W. Salsieder dated Annual Report on June 23, 1999. Form 10-K for the year ended December 31, 1999. 10.4 Pledge Agreement Exhibit 10.18 between Registrant and to Registrant's M. W. Salsieder dated Annual Report on June 23, 1999. Form 10-K for the year ended December 31, 1999. 10.5 Consulting Agreement Exhibit 10.19 between Registrant and to Registrant's Wayne T. Ewing dated Annual Report on February 1, 2000. Form 10-K for the year ended December 31, 1999. 10.6 Letter Agreement Exhibit 10.7 between Registrant and to Registrant's Timothy W. Sullivan Quarterly Report dated August 8, 2000. on Form 10-Q filed with the Commission on August 14, 2000. 10.7 Agreement of Debt Exhibit 10.21 Conversion between to Registrant's Registrant and Annual Report on Bucyrus Holdings, LLC Form 10-K for dated March 22, 2001. the year ended December 31, 2000. 10.8 Consulting Agreement Exhibit 10.8 between Registrant and to Registrant's Willard R. Hildebrand Quarterly Report dated July 25, 2001. on Form 10-Q filed with the Commission on November 14, 2001. 10.9 Agreement to Purchase and Exhibit 10.18 Sell Industrial Property to Registrant's between Registrant and Annual Report on InSite Real Estate Form 10-K for Development, L.L.C. the year ended dated October 25, 2001. December 31, 2001. 10.10 Industrial Lease Agreement Exhibit 10.19 between Registrant and to Registrant's InSite South Milwaukee, L.L.C. Annual Report on dated January 4, 2002. Form 10-K for the year ended December 31, 2001. 10.11 Termination Benefits Agreement Exhibit 10.20 between Registrant and to Registrant's John F. Bosbous dated Annual Report on March 5, 2002. Form 10-K for the year ended December 31, 2001. 10.12 Termination Benefits Agreement Exhibit 10.21 between Registrant and to Registrant's Thomas B. Phillips dated Annual Report on March 5, 2002. Form 10-K for the year ended December 31, 2001. 10.13 Loan and Security Agreement Exhibit 10.22 by and among Registrant, to Registrant's Minserco, Inc., Boonville Annual Report on Mining Services, Inc. and Form 10-K for GMAC Business Credit, LLC, the year ended and Bank One, Wisconsin December 31, 2001. dated March 7, 2002.