TESORO PETROLEUM CORP /NEW/
8-K, 1998-08-12
PETROLEUM REFINING
Previous: AQUARION CO, 10-Q, 1998-08-12
Next: INDUSTRIAL ACOUSTICS CO INC, 10-Q, 1998-08-12



<PAGE>   1

================================================================================

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                    FORM 8-K




                                 CURRENT REPORT



                     Pursuant to Section 13 or 15(d) of the
                         Securities Exchange Act of 1934


          Date of Report (Date of earliest event reported): August 10, 1998


                          TESORO PETROLEUM CORPORATION
             (Exact name of registrant as specified in its charter)

<TABLE>

<S>                                                  <C>                             <C>       
               DELAWARE                              1-3473                          95-0862768
    (State or other jurisdiction of                (Commission                    (I.R.S. Employer
            incorporation)                        File Number)                   Identification No.)
</TABLE>



                8700 TESORO DRIVE, SAN ANTONIO, TEXAS 78217-6218
               (Address of principal executive offices) (Zip Code)



        Registrant's telephone number, including area code: 210-828-8484

================================================================================



<PAGE>   2
ITEM 2. ACQUISITION OR DISPOSITION OF ASSETS

On August 10, 1998, Tesoro Petroleum Corporation ("Tesoro" or the "Company")
completed the acquisition (the "Washington Acquisition"), effective August 1,
1998, of all of the outstanding capital stock of Shell Anacortes Refining
Company, an affiliate of Shell Oil Company. The acquisition includes a 108,000
barrel per day refinery located in Anacortes, Washington (on the Puget Sound,
approximately 60 miles north of Seattle) and related assets. The refinery will
operate under the name Tesoro Northwest Company.

Tesoro paid $237 million in cash for the acquisition plus $39.6 million
for estimated working capital, which is subject to post-closing adjustments to
reflect actual net working capital at closing.

To finance the cash consideration paid in the Washington Acquisition and the
acquisition of the Company's Hawaii operations, the Company, among other
things, issued $300 million aggregate principal amount of its 9% Senior
Subordinated Notes due 2008 (the "Notes Offering") in July 1998 through a
private offering eligible for Rule 144A. On August 7, 1998, a Registration
Statement was declared effective by the Securities and Exchange Commission
whereby the Company is offering, upon the terms and subject to the conditions
set forth in the related Prospectus, to exchange $1,000 principal amount of its
registered 9% Senior Subordinated Notes due 2008, Series B (the "Exchange
Notes"), for each $1,000 principal amount of its unregistered and outstanding
9% Senior Subordinated Notes due 2008 (the "Old Notes"). The terms of the
Exchange Notes are identical in all material respects to the terms of the Old
Notes, except as described in the Prospectus.

Concurrent with the Notes Offering, the Company entered into a new senior
credit facility (the "Senior Credit Facility") in the amount of $500 million.
The Senior Credit Facility is comprised of term loan facilities aggregating
$200 million (two $100 million tranches, the "Tranche A Term Loans" and the
"Tranche B Term Loan") and a $300 million revolving credit facility. The Senior
Credit Facility is guaranteed by substantially all of the Company's active
direct and indirect subsidiaries (the "Guarantors") and is secured by
substantially all of the domestic assets of the Company and each of the
Guarantors.

  


                                        2

<PAGE>   3


ITEM 7.           FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION 
                  AND EXHIBITS

                  (a)    FINANCIAL STATEMENTS OF BUSINESS ACQUIRED.

                         The Audited Financial Statements of Shell Anacortes
                         Refining Company as of December 31, 1996 and 1997 and
                         Unaudited Financial Statements of Shell Anacortes
                         Refining Company as of March 31, 1998 have been
                         previously filed in the Registrant's Current Report on
                         Form 8-K dated May 29, 1998 and filed on June 5, 1998.
 
                  (b)    PRO FORMA FINANCIAL INFORMATION.

                         Included as Exhibit 99.1 of this Form 8-K are the
                         unaudited pro forma combined condensed financial
                         statements of the Company, BHP Petroleum Americas
                         Refining Inc. and BHP Petroleum South Pacific Inc. and
                         Shell Anacortes Refining Company as of March 31, 1998
                         and for the year ended December 31, 1997 and three
                         months ended March 31, 1998.

                  (c)    EXHIBITS

                  
                 +99.1   Unaudited  Pro Forma Combined Condensed Financial
                         Statements of the Company, BHP Petroleum Americas
                         Refining Inc. and BHP Petroleum South Pacific Inc. and
                         Shell Anacortes Refining Company as of March 31, 1998
                         and for the year ended December 31, 1997 and three
                         months ended March 31, 1998. 

- ---------------------------

+  Filed herewith.




                                        3

<PAGE>   4



                                   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 hereunto duly authorized.


                                            TESORO PETROLEUM CORPORATION
                                                      REGISTRANT




Date: August 11, 1998                   By: /s/ JAMES C. REED, JR. 
                                           -----------------------------------
                                           James C. Reed, Jr.
                                           Executive Vice President,
                                           General Counsel and Secretary


                                        4

<PAGE>   5





                                  EXHIBIT INDEX


EXHIBIT                            DESCRIPTION
- -------                            -----------

   +99.1                 Unaudited Pro Forma Combined Condensed Financial
                         Statements of the Company, BHP Petroleum Americas
                         Refining Inc. and BHP Petroleum South Pacific Inc. and
                         Shell Anacortes Refining Company as of March 31, 1998
                         and for the year ended December 31, 1997 and three
                         months ended March 31, 1998.

- ---------------------------

+  Filed herewith.


                                        5


<PAGE>   1
                                                                    EXHIBIT 99.1

 
                    PRO FORMA COMBINED FINANCIAL STATEMENTS
 
     The unaudited pro forma combined condensed financial statements give
effect to the following transactions (collectively, the "Transactions"):       
 
          (i)  On May 29, 1998, Tesoro Petroleum Corporation (the "Company" or
     "Tesoro") completed the acquisition (the "Hawaii Acquisition") of all of
     the outstanding capital stock of BHP Petroleum Americas Refining Inc. and
     BHP Petroleum South Pacific Inc. (together, "BHP Hawaii"), both of which
     were affiliates of The Broken Hill Proprietary Company Limited ("BHP").
     Tesoro paid $243.5 million in cash at closing for the acquisition,
     including $68.5 million for estimated working capital, which is subject to
     post-closing adjustments. In addition, Tesoro issued an unsecured,
     non-interest bearing promissory note (the "BHP Note") in the amount of $50
     million for the Hawaii Acquisition, which is payable in five equal annual
     installments, beginning on the eleventh anniversary date of the closing.

          (ii)  On August 10, 1998, Tesoro completed the acquisition (the
     "Washington Acquisition", effective August 1, 1998, and together with the
     Hawaii Acquisition, the "Acquisitions") of all of the outstanding capital
     stock of Shell Anacortes Refining Company ("Shell Washington"), an
     affiliate of Shell Oil Company. Tesoro paid $237 million in cash for the
     acquisition plus $39.6 million for estimated working capital, which is
     subject to post-closing adjustments to reflect actual net working capital
     at closing.

          (iii)  In conjunction with the Hawaii Acquisition, Tesoro borrowed
     funds to finance the cash consideration for the Hawaii Acquisition and
     refinance substantially all of its then-existing indebtedness. These 
     borrowings were financed through term loans and a revolving credit facility
     ("Interim Credit Facility") which was fully underwritten by Lehman
     Commercial Paper Inc., an affiliate of Lehman Brothers Inc. In July 1998,
     the Company refinanced all borrowings under the Interim Credit Facility
     with net proceeds from the Offerings (as defined below) and borrowings
     under the Senior Credit Facility (as defined below).

          (iv)  On July 2, 1998, and in connection with the Notes Offering (as
     defined below) and the Washington Acquisition, the Company entered into a
     new senior credit facility (the "Senior Credit Facility") in the amount of
     $500 million. The Senior Credit Facility is comprised of term loan
     facilities aggregating $200 million (two $100 million tranches, the
     "Tranche A Term Loans" and the "Tranche B Term Loan", collectively the
     "Term Loans") and a $300 million revolving credit facility (the
     "Revolver"). 

          (v) On July 2, 1998, concurrently with the syndication of the Senior 
     Credit Facility, the Company issued $300 million aggregate principal amount
     of 9% Senior Subordinated Notes (the "Notes Offering"). On July 1, 1998,
     the Company issued 9,000,000 Premium Income Equity Securities ("PIES"),
     representing interests in the Company's Mandatorily Convertible Preferred
     Stock, with gross proceeds of $143.4 million (the "PIES Offering"), and
     5,000,000 shares of Common Stock, with gross proceeds of $79.7 million
     (the "Common Stock Offering," and together with the Notes Offering and
     the PIES Offering, the "Offerings"). Upon exercise of the over-allotment
     options granted to the underwriters of the Common Stock Offering and PIES
     Offering, the Company issued 1,350,000 PIES with gross proceeds of $21.5
     million and 750,000 shares of Common Stock with gross proceeds of $11.9
     million.

     Borrowings under the Senior Credit Facility, together with the net proceeds
from the Offerings, were used to fund the cash purchase price of the Washington
Acquisition, to refinance the Interim Credit Facility (a portion of which was
used to finance the Hawaii Acquisition), to pay certain fees and expenses
related to the Transactions and for general corporate purposes (including
working capital requirements and capital expenditures).

     The Acquisitions are being accounted for using the purchase method of
accounting. These unaudited pro forma combined condensed statements have been
prepared from, and should be read in conjunction with, the historical
consolidated financial statements and notes thereto, which have been previously
filed with the Securities and Exchange Commission.
 
     The Unaudited Pro Forma Combined Condensed Balance Sheet gives effect to
the Transactions as if each had occurred on March 31, 1998. The Unaudited Pro
Forma Condensed Statements of Operations for the year ended December 31, 1997,
and the three months ended March 31, 1998, give effect to the Transactions as if
each had occurred on January 1, 1997. BHP Hawaii's results of operations, which
are reported on a fiscal year ending May 31, have been adjusted to Tesoro's
reporting periods. The estimates of the fair value of BHP Hawaii's and Shell
Washington's assets and liabilities are based on valuations that are
preliminary. Such valuations may be updated with respect to the Hawaii
Acquisition and the Washington Acquisition, and may change from the amounts
shown herein; however, the Company does not expect such changes to be material.
The unaudited pro forma combined condensed financial statements are intended for
informational purposes and are not necessarily indicative of the future
financial position or future results of the combined companies or of the
financial position or the results of operations that would have actually
occurred had the Acquisitions been in effect as of the date or for the periods
presented.
<PAGE>   2

              UNAUDITED PRO FORMA COMBINED CONDENSED BALANCE SHEET
                                 MARCH 31, 1998
 
<TABLE>
<CAPTION>
                                                                     HISTORICAL
                                                          --------------------------------
                                                                       BHP        SHELL       PRO FORMA      PRO FORMA
                                                           TESORO     HAWAII    WASHINGTON   ADJUSTMENTS      COMBINED
                                                          --------   --------   ----------   -----------    -----------
                                                                                 (IN THOUSANDS)
<S>                                                       <C>        <C>        <C>          <C>            <C>
                         ASSETS
Current Assets:
  Cash and cash equivalents.............................  $  2,274   $  2,519    $     25     $  (2,544)(a) $    4,975
                                                                                                  2,701(b)
  Receivables...........................................    64,518     84,304      12,600       (42,372)(a)    119,050
  Inventories...........................................    97,793     71,050      41,305        10,891(c)     221,039
  Prepayments and other.................................     7,984      3,919       4,349          (688)(d)     15,564
                                                          --------   --------    --------     ---------     ----------
         Total Current Assets...........................   172,569    161,792      58,279       (32,012)       360,628
                                                          --------   --------    --------     ---------     ----------
Property, Plant and Equipment:
  Refining and marketing................................   368,183    209,804     372,768       (82,572)(e)    868,183
  Exploration and production............................   311,872         --          --                      311,872
  Marine services.......................................    48,201         --          --                       48,201
  Corporate.............................................    13,802         --          --                       13,802
                                                          --------   --------    --------     ---------     ----------
                                                           742,058    209,804     372,768       (82,572)     1,242,058
    Less accumulated depreciation, depletion and
      amortization......................................   317,645         --     188,127      (188,127)(e)    317,645
                                                          --------   --------    --------     ---------     ----------
    Net Property, Plant and Equipment...................   424,413    209,804     184,641       105,555(e)     924,413
                                                          --------   --------    --------     ---------     ----------
Other Assets............................................    38,447      3,295       8,774        47,271(f)     113,871
                                                                                                 17,819(g)
                                                                                                 (1,735)(d)
                                                          --------   --------    --------     ---------     ----------
         Total Assets...................................  $635,429   $374,891    $251,694     $ 136,898     $1,398,912
                                                          ========   ========    ========     =========     ==========
 
          LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
  Accounts payable......................................  $ 44,275   $ 46,831    $  9,819     $  (3,553)(a) $   97,372
  Accrued liabilities and current income taxes
    payable.............................................    30,253     12,901       4,833         9,886(h)      57,873
  Current maturities of long-term debt and other
    obligations.........................................    11,428      1,003          --        (9,731)(g)      2,700
                                                          --------   --------    --------     ---------     ----------
         Total Current Liabilities......................    85,956     60,735      14,652        (3,398)       157,945
                                                          --------   --------    --------     ---------     ----------
Deferred Income Taxes...................................    31,003         --      25,523        55,065(j)     111,591
                                                          --------   --------    --------     ---------     ----------
Other Liabilities.......................................    42,821     29,460      14,412       (18,372)(h)     68,321
                                                          --------   --------    --------     ---------     ----------
Long-Term Debt and Other Obligations, Less Current
  Maturities............................................   136,290      8,433          --       336,082(g)     480,805
                                                          --------   --------    --------     ---------     ----------
Notes Payable to Affiliate..............................        --    145,000          --      (145,000)(a)         --
                                                          --------   --------    --------     ---------     ----------
Stockholders' Equity:
  Preferred Stock.......................................        --         --          --       164,954(b)     164,954
  Common Stock..........................................     4,419      8,208           3           958(b)       5,377
                                                                                                 (8,211)(k)
  Additional paid-in capital............................   191,000     52,362     181,011        80,540(b)     271,540
                                                                                               (233,373)(k)
  Retained earnings.....................................   147,039     70,693      16,093       (86,786)(k)    141,478
                                                                                                 (8,178)(g)
                                                                                                  2,617(i)
  Treasury stock........................................    (3,099)        --          --                       (3,099)
                                                          --------   --------    --------     ---------     ----------
         Total Stockholders' Equity.....................   339,359    131,263     197,107       (87,479)       580,250
                                                          --------   --------    --------     ---------     ----------
         Total Liabilities and Stockholders' Equity.....  $635,429   $374,891    $251,694     $ 136,898     $1,398,912
                                                          ========   ========    ========     =========     ==========
</TABLE>
 
                                       
<PAGE>   3
 
         NOTES TO UNAUDITED PRO FORMA COMBINED CONDENSED BALANCE SHEET
                                 MARCH 31, 1998
 
(a)  Represents an adjustment to exclude assets and liabilities of BHP Hawaii
     and Shell Washington that were not acquired by Tesoro.
 
(b)  Represents an adjustment for the issuance of Mandatorily Convertible
     Preferred Stock and Common Stock, the proceeds of which were used to
     finance the Transactions.
 
(c)  Represents an adjustment of finished goods inventories to net realizable
     value, less an allowance for a normal profit margin, and of raw materials
     inventories to replacement cost.
 
(d)  Represents an adjustment to conform the accounting policy for refinery
     maintenance costs to that of Tesoro.
 
(e)  Represents an adjustment of property, plant and equipment to fair value.
 
(f)  Represents the excess purchase price over the book value of net assets
     acquired.
 
(g)  Represents an adjustment to reflect the $50 million non-interest bearing
     BHP Note (discounted at 10%) plus aggregate borrowings of $448 million to
     finance the Acquisitions, to refinance existing indebtedness of Tesoro and
     to pay related fees, expenses and debt issue costs.
 
(h)  Represents an adjustment to liabilities for certain employee benefits and
     for environmental matters taking into effect environmental agreements which
     provide for certain environmental indemnifications.
 
(i)  Represents an adjustment to reduce income taxes payable for the tax effect
     resulting from charges to earnings related to the refinancing of existing
     indebtedness.
 
(j)  Represents an adjustment to record the deferred tax obligations for
     differences in book and tax basis for the Washington Acquisition.
 
(k)  Represents the elimination of historical equity of BHP Hawaii and Shell
     Washington.
<PAGE>   4
 
         UNAUDITED PRO FORMA COMBINED CONDENSED STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 1997
 
<TABLE>
<CAPTION>
                                              HISTORICAL
                                 ------------------------------------
                                               BHP           SHELL        PRO FORMA        PRO FORMA
                                  TESORO      HAWAII       WASHINGTON    ADJUSTMENTS        COMBINED
                                 --------   ----------     ----------   --------------    -----------
                                          (IN THOUSANDS OF DOLLARS EXCEPT PER SHARE AMOUNTS)
<S>                              <C>        <C>            <C>          <C>               <C>
Revenues:
  Refining and marketing.......  $720,868   $  946,727     $1,089,918     $               $2,757,513
  Exploration and production...    84,798           --             --                         84,798
  Marine services..............   132,251           --             --                        132,251
  Other income.................     5,543          211             52                          5,806
                                 --------   ----------     ----------     ---------       ----------
          Total Revenues.......   943,460      946,938      1,089,970                      2,980,368
                                 --------   ----------     ----------     ---------       ----------
Operating Costs and Expenses:
  Refining and marketing.......   687,036      882,104      1,038,085         1,500(a)     2,608,725
  Exploration and production...    13,230           --             --                         13,230
  Marine services..............   124,725           --             --                        124,725
  Depreciation, depletion and
     amortization..............    45,729       13,762         12,715        (3,543)(b)       70,554
                                                                              1,891 (c)
  Refinery assets writedown....                 88,813             --       (88,813)(d)           --
  Goodwill write-off...........        --       30,351             --       (30,351)(d)           --
                                 --------   ----------     ----------     ---------       ----------
          Total Operating Costs
            and Expenses.......   870,720    1,015,030      1,050,800      (119,316)       2,817,234
                                 --------   ----------     ----------     ---------       ----------
Operating Profit (Loss)........    72,740      (68,092)        39,170       119,316          163,134
General and Administrative.....   (13,588)     (25,054)(e)    (14,277)                       (52,919)
Interest Expense, Net of
  Capitalized Interest.........    (6,699)      (8,227)          (252)       14,291 (f)      (52,579)
                                                                            (51,692)(g)
Interest Income................     1,597           --             --                          1,597
Other Expense, Net.............    (4,930)          --             --        (2,894)(h)       (7,824)
                                 --------   ----------     ----------     ---------       ----------
Earnings Before Income Taxes...    49,120     (101,373)        24,641        79,021           51,409
Income Tax Provision...........    18,435      (27,032)         8,902        19,230(i)        19,535
                                 --------   ----------     ----------     ---------       ----------
Earnings Before Extraordinary
  Items........................    30,685      (74,341)        15,739        59,791           31,874
Preferred Dividend.............        --           --             --       (11,959)(j)      (11,959)
                                 --------   ----------     ----------     ---------       ----------
Earnings Before Extraordinary
  Items Available for Common
  Shares.......................  $ 30,685   $  (74,341)    $   15,739     $  47,832       $   19,915
                                 ========   ==========     ==========     =========       ==========
Weighted Average Common
  Shares -- Basic..............    26,410                                     5,750           32,160
                                 ========                                 =========       ==========
Weighted Average Common Shares
  and Potentially Dilutive
  Common Shares -- Diluted.....    26,868                                     5,750           32,618
                                 ========                                 =========       ==========
Earnings Before Extraordinary
  Items:
  Per Share -- Basic...........  $   1.16                                                 $     0.62
                                 ========                                                 ==========
  Per Share -- Diluted.........  $   1.14                                                 $     0.61
                                 ========                                                 ==========
</TABLE>
 
                                       
<PAGE>   5
 
         UNAUDITED PRO FORMA COMBINED CONDENSED STATEMENT OF OPERATIONS
                   FOR THE THREE MONTHS ENDED MARCH 31, 1998
 
<TABLE>
<CAPTION>
                                               HISTORICAL
                                    ---------------------------------
                                                  BHP        SHELL        PRO FORMA        PRO FORMA
                                     TESORO     HAWAII     WASHINGTON    ADJUSTMENTS       COMBINED
                                    --------   ---------   ----------   --------------    -----------
                                           (IN THOUSANDS OF DOLLARS EXCEPT PER SHARE AMOUNTS)
<S>                                 <C>        <C>         <C>          <C>               <C>
Revenues:
  Refining and marketing..........  $140,213   $ 210,447    $201,431      $                $ 552,091
  Exploration and production......    22,222          --                                      22,222
  Marine services.................    32,818          --                                      32,818
  Other income....................       786          (3)         30                             813
                                    --------   ---------    --------      ---------        ---------
          Total Revenues..........   196,039     210,444     201,461                         607,944
                                    --------   ---------    --------      ---------        ---------
Operating Costs and Expenses:
  Refining and marketing..........   130,720     191,642     195,685          1,500 (a)      519,547
  Exploration and production......     3,925          --          --                           3,925
  Marine services.................    30,597          --          --                          30,597
  Depreciation, depletion and
     amortization.................    12,944          --       3,703          2,030 (b)       19,150
                                                                                473 (c)
  Refinery assets writedown.......        --     125,049          --       (125,049)(d)           --
                                    --------   ---------    --------      ---------        ---------
          Total Operating Costs
            and Expenses..........   178,186     316,691     199,388       (121,046)         573,219
                                    --------   ---------    --------      ---------        ---------
Operating Profit (Loss)...........    17,853    (106,247)      2,073        121,046           34,725
General and Administrative........    (3,372)     (5,139)     (2,512)                        (11,023)
Interest Expense, Net of
  Capitalized Interest............    (2,665)     (2,436)        (10)         4,708 (f)      (13,326)
                                                                            (12,923)(g)
Interest Income...................       108          --          --                             108
Other Expense, Net................    (1,034)         --          --           (703)(h)       (1,737)
                                    --------   ---------    --------      ---------        ---------
Earnings Before Income Taxes......    10,890    (113,822)       (449)       112,128            8,747
Income Tax Provision..............     4,831     (33,676)        (80)        32,774 (i)        3,849
                                    --------   ---------    --------      ---------        ---------
Earnings Before Extraordinary
  Items...........................     6,059     (80,146)       (369)        79,354            4,898
Preferred Dividend................        --          --          --         (2,990)(j)       (2,990)
                                    --------   ---------    --------      ---------        ---------
Earnings Before Extraordinary
  Items Available for Common
  Shares..........................  $  6,059   $ (80,146)   $   (369)     $  76,364        $   1,908
                                    ========   =========    ========      =========        =========
Weighted Average Common Shares -
  Basic...........................    26,309                                  5,750           32,059
                                    ========                              =========        =========
Weighted Average Common Shares and
  Potentially Dilutive Common
  Shares -- Diluted...............    26,789                                  5,750           32,539
                                    ========                              =========        =========
Earnings Before Extraordinary
  Items:
  Per Share -- Basic..............  $   0.23                                               $    0.06
                                    ========                                               =========
  Per Share -- Diluted............  $   0.23                                               $    0.06
                                    ========                                               =========
</TABLE>
 
                                       
<PAGE>   6
 
    NOTES TO UNAUDITED PRO FORMA COMBINED CONDENSED STATEMENTS OF OPERATIONS
   FOR THE YEAR ENDED DECEMBER 31, 1997 AND THREE MONTHS ENDED MARCH 31, 1998
 
(a)  Represents an adjustment for a Tesoro contract termination.
 
(b)  Represents an adjustment in depreciation expense due to the change in
     property, plant and equipment to fair value. Pro forma depreciation is
     calculated on the straight-line method over estimated useful lives of 28
     years for refineries and five to ten years for machinery, equipment and
     buildings.
 
(c)  Represents the amortization of goodwill over 25 years.
 
(d)  Represents elimination of the charge for asset and goodwill impairment
     recognized in the BHP Hawaii historical financial statements.
 
(e)  Includes BHP Hawaii employee bonuses of $4 million in the year ended
     December 31, 1997, which were awarded based upon the performance of BHP
     operations that are not to be acquired by Tesoro.
 
(f)  Represents elimination of interest on BHP Hawaii's obligations that were
     not assumed by Tesoro and the elimination of interest on Tesoro's
     obligations that were refinanced.
 
(g)  Represents additional interest under the Revolver, the Term Loans, the 9%
     Senior Subordinated Notes and accretion of the $50 million BHP Note. 
 
(h)  Represents the amortization of debt issuance costs related to the Revolver,
     the Term Loans and the 9% Senior Subordinated Notes.
 
(i)  Represents the tax effect of the adjustments above, excluding amortization
     of goodwill for the Washington Acquisition.
 
(j)  Represents a 7.25% annual dividend rate on the Mandatorily Convertible
     Preferred Stock.
 
 
                                       


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission