EX-99.D 6 c28804_ex99-d.txt EXHIBIT D PRESENTATION TO BOARD OF DIRECTORS BY HERCULES MANAGEMENT February 11, 2002 PRELIMINARY DRAFT ================================================================================ MANAGEMENT PRESENTATION TO THE _ |_| HERCULES ---------------------------------------------- BOARD OF DIRECTORS 11-Feb-2002 -------------------------------------------------------------------------------- PRELIMINARY DRAFT ================================================================================ II. OVERVIEW OF REFINANCING -------------------------------------------------------------------------------- Overview of Refinancing 16 PRELIMINARY DRAFT ================================================================================ CONSOLIDATED DEBT POSITION Actual and Pro Forma for Immediate Debt Restructuring of $800mm (US$ in millions) -------------------------------------------------------------------------------- As of December 31, 2001 ------------------------------- Actual Pro Forma 1 -------------------------------------------------------------------------------- Bank Debt Tranche A $ 494 $ 0 -------------------------------------------------------------------------------- Bank Debt Tranche D 371 371 -------------------------------------------------------------------------------- New Bank Debt Tranche E -- 400 -------------------------------------------------------------------------------- Bank Revolver 566 280 -------------------------------------------------------------------------------- $1,431 $1,051 -------------------------------------------------------------------------------- 11.125% Senior Notes Due 2007 400 400 -------------------------------------------------------------------------------- New Senior Notes Due 2009 -- 400 -------------------------------------------------------------------------------- 6.625% Senior Notes Due 2003 125 125 -------------------------------------------------------------------------------- 6.60% Debentures Due 2027 100 100 -------------------------------------------------------------------------------- $ 625 $1,025 -------------------------------------------------------------------------------- FiberVision Debt 58 58 -------------------------------------------------------------------------------- ESOP 84 84 -------------------------------------------------------------------------------- Sundry Bank Debt 15 15 -------------------------------------------------------------------------------- 8% Convertible Debenture 2010 3 3 -------------------------------------------------------------------------------- $ 160 $ 160 -------------------------------------------------------------------------------- $2,216 $2,236 -------------------------------------------------------------------------------- Trust Preferred Retail Issue 2029 363 363 -------------------------------------------------------------------------------- Convertible Trust Preferred 2029 261 261 -------------------------------------------------------------------------------- $ 624 $ 624 -------------------------------------------------------------------------------- Total Debt and Preferred $2,840 $2,860 -------------------------------------------------------------------------------- ================================================================================ -------------------------------------------------------------------------------- Overview of Refinancing 17 PRELIMINARY DRAFT ================================================================================ CONSOLIDATED DEBT POSITION Actual and Pro Forma for Immediate and Subsequent Debt Restructuring (US$ in millions) -------------------------------------------------------------------------------- Pro Forma 1 Pro Forma 2 ----------- ----------- ` As of As of Actual 31-Dec-2001 31-Dec-2002 -------------------------------------------------------------------------------- Issuance NA $800 $400 -------------------------------------------------------------------------------- Timing NA Immediate 31-Dec-2002 -------------------------------------------------------------------------------- Bank Debt Tranche A $ 494 $ 0 $ 0 -------------------------------------------------------------------------------- Bank Debt Tranche D 371 371 370 -------------------------------------------------------------------------------- New Bank Debt Tranche E -- 400 400 -------------------------------------------------------------------------------- Bank Revolver 566 280 46 -------------------------------------------------------------------------------- $1,431 $1,051 $ 816 -------------------------------------------------------------------------------- 11.125% Senior Notes Due 2007 400 400 400 -------------------------------------------------------------------------------- New Senior Notes Due 2009 -- 400 400 -------------------------------------------------------------------------------- 6.625% Senior Notes Due 2003 125 125 0 -------------------------------------------------------------------------------- 6.60% Debentures Due 2027 100 100 100 -------------------------------------------------------------------------------- New Senior Subordinated Notes Due 2012 -- -- 400 -------------------------------------------------------------------------------- $ 625 $1,025 $1,300 -------------------------------------------------------------------------------- FiberVision Debt 58 58 50 -------------------------------------------------------------------------------- ESOP 84 84 80 -------------------------------------------------------------------------------- Sundry Bank Debt 15 15 15 -------------------------------------------------------------------------------- 8% Convertible Debenture 2010 3 3 3 -------------------------------------------------------------------------------- $ 160 $ 160 $ 148 -------------------------------------------------------------------------------- $2,216 $2,236 $2,264 -------------------------------------------------------------------------------- Trust Preferred Retail Issue 2029 363 363 363 -------------------------------------------------------------------------------- Convertible Trust Preferred 2029 261 261 261 -------------------------------------------------------------------------------- $ 624 $ 624 $ 624 -------------------------------------------------------------------------------- Total Debt and Preferred $2,840 $2,860 $2,888 -------------------------------------------------------------------------------- ================================================================================ Overview of Refinancing 18 PRELIMINARY DRAFT ================================================================================ PRO FORMA DEBT MATURITIES Pro Forma for Immediate Debt Restructuring of $800mm (US$ in millions) -------------------------------------------------------------------------------- [TABLE SHOWING PRO FORMA DEBT MATURITIES FOR DEBT RESTRUCTURING OF $800 MM. TABLE SHOWS AMOUNTS FROM 2002 TO 2029] o Bank Debt Tranche D o 6.60% Debentures due 2027 o 11.125% Senior Notes 2007 o Sundry Bank Debt o 6.625% Senior Notes due 2003 o Bank Revolver o BetzDearborn ESOP Debt o 8% Convertibles due 2010 Convertible Trust Preferred due 2029 o FiberVisions o New Bank Debt Tranche E o Trust Preferred Retail Issue due 2029 New Senior Notes due 2009 -------------------------------------------------------------------------------- Overview of Refinancing 19 PRELIMINARY DRAFT ================================================================================ PRO FORMA DEBT MATURITIES Pro Forma for Immediate Debt Restructuring of $800mm (US$ in millions) --------------------------------------------------------------------------------
2002 2003 2004 2005 2006 2007 2008 2009 2010 2027 2029 ==================================================================================================================================== Bank Debt Tranche D $ 3.8 $ 3.8 $ 3.8 $360.0 ------------------------------------------------------------------------------------------------------------------------------------ New Bank Debt Tranche E $400.0 ------------------------------------------------------------------------------------------------------------------------------------ Bank Revolver 280.0 ------------------------------------------------------------------------------------------------------------------------------------ 11.125% Senior Notes due 2007 $400.0 ------------------------------------------------------------------------------------------------------------------------------------ New Senior Notes due 2009 $400.0 ------------------------------------------------------------------------------------------------------------------------------------ 8% Convertibles due 2010 $2.6 ------------------------------------------------------------------------------------------------------------------------------------ 6.625% Senior Notes due 2003 125.0 ------------------------------------------------------------------------------------------------------------------------------------ 6.60% Debentures due 2027 $100.0 ------------------------------------------------------------------------------------------------------------------------------------ FiberVisions 8.8 13.7 13.7 14.2 4.3 3.4 ------------------------------------------------------------------------------------------------------------------------------------ BetzDearborn ESOP Debt 5.4 6.0 7.4 6.8 10.2 12.1 15.2 19.0 ------------------------------------------------------------------------------------------------------------------------------------ Sundry Bank Debt 15.0 ------------------------------------------------------------------------------------------------------------------------------------ Trust Preferred Retail Issue due 2029 $362.5 ------------------------------------------------------------------------------------------------------------------------------------ Convertible Trust Preferred due 2029 260.9 ------------------------------------------------------------------------------------------------------------------------------------ TOTAL ANNUAL DEBT MATURITY $ 33 $ 428 $ 25 $ 383 $ 415 $ 415 $ 15 $ 419 $ 3 $ 100 $ 623 ------------------------------------------------------------------------------------------------------------------------------------
-------------------------------------------------------------------------------- Overview of Refinancing 20 PRELIMINARY DRAFT ================================================================================ DEBT SCHEDULE Pro Forma for Immediate Debt Restructuring of $800mm (US$ in millions) --------------------------------------------------------------------------------
Facility 4Q 2001 1Q 2002 2Q 2002 3Q 2002 4Q 2002 1Q 2003 2Q 2003 3Q 2003 4Q 2003 ==================================================================================================================================== Beginning Balance $2,898 $2,840 $2,854 $2,882 $2,859 $2,855 $2,838 $2,841 $2,799 ------------------------------------------------------------------------------------------------------------------------------------ Revolver Bank Debt 566 278 310 290 289 277 412 375 337 ------------------------------------------------------------------------------------------------------------------------------------ Term Bank Debt 865 770 769 768 767 766 765 764 763 ------------------------------------------------------------------------------------------------------------------------------------ Bond Issues 628 1,028 1,028 1,028 1,028 1,028 903 903 903 ------------------------------------------------------------------------------------------------------------------------------------ Trust Preferred 624 624 624 624 624 624 624 624 624 ------------------------------------------------------------------------------------------------------------------------------------ Miscellaneous Debt 157 154 151 149 147 143 137 133 130 ==================================================================================================================================== Debt Balance $2,840 $2,854 $2,882 $2,859 $2,855 $2,838 $2,841 $2,799 $2,757 ====================================================================================================================================
-------------------------------------------------------------------------------- Overview of Refinancing 21 PRELIMINARY DRAFT ================================================================================ INDICATIVE TERM SHEET $400mm Senior Unsecured Notes -------------------------------------------------------------------------------- Borrower: Hercules Incorporated Lead Arranger: [Redacted] Co-Arrangers: [Redacted] Distribution: 144A with Registration Rights Estimated Pricing: (+ or -) 10.5% Maturity: 7 Years No Call 4 Covenants: Similar to Existing Senior Notes Use of Proceeds: Repayment of Tranche A Bank Debt & Irrevocable Reduction of Revolving Credit Facility NOTE: ASSUMES CURRENT CREDIT RATINGS OF HERCULES REMAIN CONSTANT THROUGH REFINANCING -------------------------------------------------------------------------------- Overview of Refinancing 22 PRELIMINARY DRAFT ================================================================================ INDICATIVE TERM SHEET $400mm (Underwritten) Institutional Loan Tranche E -------------------------------------------------------------------------------- Borrower: Hercules Incorporated Lead Arranger: [Redacted] Estimated Pricing: LIBOR + 375 bps Maturity: February 2006 Call Premium: 101 First Year Guarantors: Same as Existing Agreement Collateral: Same as Existing Agreement Amortization: Minimal Covenants Reps. & Warranties: Same as (to be amended) Existing Agreement Use of Proceeds: Repayment of Tranche A Bank Debt Conditions Precedent: 1) Issuance of $350MM Senior Unsecured Notes 2) Deflection of Term Loan D Prepayment NOTE: ASSUMES CURRENT CREDIT RATINGS OF HERCULES REMAIN CONSTANT THROUGH REFINANCING -------------------------------------------------------------------------------- Overview of Refinancing 23 PRELIMINARY DRAFT ================================================================================ PROPOSED CHANGES TO BANK DEBT COVENANTS -------------------------------------------------------------------------------- o Leverage covenants set at 5.5x for year 1, decreasing 0.25x per quarter thereafter to 4.0x o Interest coverage permanently lowered to 1.75x o $125mm restructuring carve-out allowance o Change use of proceeds to reflect Tranche D paydown o Allow future refinancings o Increase pricing grid for revolver and Tranche D o Amendment fee o Limit on capital expenditures -------------------------------------------------------------------------------- Overview of Refinancing 24