EX-99.1 2 dex991.htm SECTIONS OF PRESENTATION TO LENDERS DATED MARCH 7, 2007 Sections of Presentation to Lenders dated March 7, 2007
Public Presentation to Lenders
March 7, 2007
Exhibit 99.1


2
2
Forward Looking Statements
Forward Looking Statements
Some of the information presented herein contains forward looking statements
that involve a number of risks and uncertainties.  Forward looking statements,
which are based on management’s assumptions and describe the Company’s
future plans, strategies and expectations, are generally identifiable by the use of
terms such as “anticipate,”
“will,”
“expect,”
“believe,”
“shall,”
or similar
expressions.  These forward looking statements are subject to risks and
uncertainties that may change at any time, and, therefore, our actual results may
differ materially from those that we anticipated or expected.
This information is confidential and is intended solely for the use of prospective
lenders.   This information should not be photocopied, distributed or disclosed
to anyone other than prospective lenders to whom it is provided.


Company
Company
Estimated
Estimated
Results
Results
(1)
(1)
Summary
Summary
Management’s
current
estimate
of
pro
forma,
Adjusted
EBITDA
is
$102
million
(1)
for
4Q06E
and
$531
million
(1)
for
the
full
year
2006E
-
$11
million
(1)
ahead
of
LTM
9/30/06
pro
forma,
Adjusted
EBITDA
of
$520
million
-
Represents
a
20%
increase
as
compared
to
pro
forma
2005
Adjusted
EBITDA
Management believes the merger-related synergies from the Commonwealth
acquisition and companywide productivity initiatives, plus synergies from the 2005
acquisitions
approached
$100
million
(1)
during
calendar
2006
We continue to integrate the Corus acquisition made in August, 2006
Continued strength in aerospace, stabilization in the building and construction and 
automotive sectors, and continued improvements in our recycling business drive
strong overall performance
(1)
2006
financial
results
are
estimated,
unaudited
and
preliminary.
Pro
forma
Adjusted
EBITDA
excludes
a
number
of
non-cash
charges
and
other
special
items,
which
are
material. 
A
reconciliation
showing
additional
details
is
included
at
the
end
of
this
presentation.
3


Recent
Recent
Financial
Financial
Performance
Performance
(1)
(1)
0
50
100
150
200
250
300
1Q05
2Q05
3Q05
4Q05
1Q06
2Q06
3Q06
4Q06E
$0.00
$0.10
$0.20
$0.30
$0.40
$0.50
$0.60
Volume
Material Margin
LTM Pro Forma Adjusted EBITDA
(1)(2)(3)
($ in millions)
Material Margins
(1)(4)
LTM Pro Forma Revenues
(1)(2)
(1) See Note 1 on Slide 5
(4)  For Rolled Products North America.  Excludes acquisitions.
Source: Company management; public filings
(3)  EBITDA includes $25 million in Corus Acquisition synergies.
(1)  See Note 1 on Slide 5
(2)  Pro forma for the 2005 Acquisitions, the Corus Acquisition,
and the TPG Merger
4
$6,030
$4,562
$5,573
$5,112
$4,713
$0
$1,250
$2,500
$3,750
$5,000
$6,250
2005
3/31/2006
6/30/2006
9/30/2006
12/31/06E
Aleris
Corus
$442
$531
$520
$492
$452
$0
$120
$240
$360
$480
$600
2005
3/31/2006
6/30/2006
9/30/2006
12/31/06E
Aleris
Corus


Capitalization Update
Capitalization Update
12/31/2006E
% of capitalization
Multiple of 
Est. Adj. EBITDA
(1)
Net ABL borrowings
(2)(3)
$251
7.5%
0.5x
Term loans
1,225
36.4
2.3
Other debt
34
1.0
0.1
Total net secured debt
$1,510
44.9%
2.8x
Senior PIK toggle notes
600
17.8
1.1
Total net senior debt
$2,110
62.8%
4.0x
Senior subordinated notes
400
11.9
0.8
Total net debt
$2,510
74.7%
4.7x
Equity
852
25.3
1.6
Total net capitalization
$3,362
100.0%
6.3x
($ in millions)
(1)           Based
on
2006E
EBITDA
of
$531
million.
See
Note
1
on
Slide
5
(2)
$329 million in ABL drawings net of $78 million in cash (Total estimated cash is $123 million, less $45 million of operating cash)
(3)
ABL total facility size of $750 million.
5


Reconciliation of Estimated, Unaudited
Reconciliation of Estimated, Unaudited
Adjusted EBITDA
Adjusted EBITDA
(1)
(1)
($ in millions)
For the years ended December 31,
For the twelve months ended 
Pro forma 2005
(2)
Pro forma 2006E
(1)(2)
Pro forma LTM
3/31/06
(2)
Pro forma LTM
6/30/06
(2)
Pro forma LTM
9/30/06
(2)
Net (loss)/income
($22.3)
$4.0
($3.4)
$70.6
($6.0)
Interest expense (net)
219.0
219.6
218.4
219.3
221.5
Income taxes
(74.1)
2.4
(27.1)
21.5
(15.4)
Minority interests
0.5 
0.0
0.6
0.7
0.8
Depreciation and amortization
162.6
183.8
162.6
163.7
163.4 
EBITDA
$285.7 
$409.8
$351.1
$475.8
$364.3 
Gain on Carson, CA property sale
$0.0
($13.8)
$0.0
$0.0
$0.0
Unrealized (gains) losses on derivative
financial instruments
29.4 
(35.6)
(12.5)
(77.3)
(4.0) 
Restructuring, merger related and
executive separation costs
45.1 
44.7
43.5
33.2
35.0 
Losses on debt extinguishment
0.0 
54.4
0.0
0.0
53.7 
Realized gains on hedges associated with
Corus Aluminum purchase price
0.0 
(9.8)
0.0
0.0
(9.8)
Non-cash cost of sales impact of recording
acquired assets at fair value
11.9 
43.9
7.4
6.8
36.5
Expected cost savings associated with the
closure of the Carson, California rolling mill
14.2 
3.0
12.7
8.9
5.4 
Impact of Ormet acquisition
21.7
0.0
16.2
10.7
5.3
Estimated Corus Aluminum synergies
25.0
25.0
25.0
25.0
25.0
Sponsor management fee
9.0 
9.0
9.0
9.0
9.0 
Adjusted EBITDA
$442.0 
$530.6
$452.4
$492.1
$520.4
(1)   See Note 1 on Slide 5
(2)
Pro forma for the 2005 Acquisitions, the Corus Acquisition and the TPG merger.
6