Terex Corporation (the "Company") is filing this Current Report on Form 8-K to provide Unaudited Pro Forma Condensed Combined Statement of Income for the twelve months ended December 31, 2011 that illustrates the effect of the acquisition of Demag Cranes AG had it occurred on January 1, 2011. The Unaudited Pro Forma Condensed Combined Statement of Income was derived from the unaudited historical Consolidated Statement of Income of Demag Cranes AG for the seven and a half months ended August 15, 2011, which was prepared by management of Demag Cranes AG, and adjustments to conform Demag Cranes AG's financial statements presented in accordance with International Financial Reporting Standards (IFRS) with accounting principles generally accepted in the United States of America (U.S. GAAP) and our accounting policies, combined with our Consolidated Statement of Income for the fiscal year ended December 31, 2011, with acquisition-related adjustments reflected in the period presented.

The allocation of the purchase price for the acquisition of Demag Cranes AG used in the Unaudited Pro Forma Condensed Combined Statement of Income set forth below is based upon estimates and assumptions by management. We believe that such information provides a reasonable basis for estimating the fair values of assets acquired and liabilities assumed.

The Unaudited Pro Forma Condensed Combined Statement of Income, including the notes thereto, do not reflect (i) any potential cost savings or other synergies that could result from the combined operations of the Company and Demag Cranes AG and (ii) the incurrence or repayment of any indebtedness by us since January 1, 2012. The Unaudited Pro Forma Condensed Combined Statement of Income is presented for illustrative purposes only and does not purport to be indicative of the combined results of operations for future periods or the results that would have been achieved if Demag Cranes AG had been acquired on January 1, 2011.

The Unaudited Pro Forma Condensed Combined Statement of Income should be read in conjunction with our audited consolidated financial statements and notes thereto and our other financial information pertaining to the Company contained in our Current Report on Form 8-K, as filed with the SEC on November 1, 2012.

                                                         Year Ended December 31, 2011
                                               Historical                                      Pro Forma
                               Terex
                            Corporation    Demag Cranes AG      U.S. GAAP
                                Year       January 1, 2011     Adjustments
                               ended           through       January 1, 2011
                            December 31,   August 15, 2011       through              Pro Forma              Pro
(dollars in millions)         2011 (*)         in IFRS       August 15, 2011 Notes   Adjustments Notes      Forma
Net sales                 $      6,504.6 $           923.5 $          (12.9)  (a)  $           -        $   7,415.2
                                                                                                 (g),
                                                                                                 (i),
Cost of goods sold             (5,544.3)           (652.6)               7.2  (b)           19.6 (j)      (6,170.1)
Gross profit                       960.3             270.9             (5.7)                19.6            1,245.1
Selling, general and                                                                             (g),
administrative expenses          (879.1)           (250.6)             (5.1)  (c)           26.5 (h)      (1,108.3)
Income (loss) from
operations (q)                      81.2              20.3            (10.8)                46.1              136.8
Other income (expense)
Interest income (expense)                                                                        (k),
net                              (120.6)            (10.6)               5.2  (d)         (26.1) (l)        (152.1)
Other income (expense) -                                                                         (m),
net                                123.9               2.5                 -                13.8 (n)          140.2
Income (loss) from
continuing operations
before income taxes                 84.5              12.2             (5.6)                33.8              124.9
(Provision for) benefit
from income taxes                 (50.4)            (28.7)               1.7  (e)           18.2 (o)         (59.2)
Income (loss) from
continuing operations     $         34.1 $          (16.5) $           (3.9)       $        52.0        $      65.7
Net (income) loss
attributable to
noncontrolling interest   $          4.5 $           (0.1) $             0.7  (f)  $       (7.4) (p)    $     (2.3)
Income (loss) from
continuing operations
attributable to Terex
Corporation               $         38.6 $          (16.6) $           (3.2)       $        44.6        $      63.4
Income (loss) from
continuing operations
attributable to Terex
Corporation common
stockholders:
Basic                     $         0.35                                                                $      0.58
Diluted                   $         0.35                                                                $      0.57
Weighted average number
of shares outstanding
in per share calculation:
Basic                              109.5                                                                      109.5
Diluted                            110.7                                                                      110.7

(*) Includes Demag Cranes AG for the period August 16, 2011 through December 31, 2011.

Note: The following summarizes the purchase price allocation for the transaction.

     Total assets
     acquired:             $  2,549.2
     Total liabilities
     assumed:                (1,159.6)
     Noncontrolling
     interest:                 (253.0)
                           $  1,136.6

(a) Adjustment of $12.9 million to conform to our revenue recognition principles associated with guarantees for the period January 1, 2011 through August 15, 2011.
(b) Decrease to cost of goods sold of $10.9 million to conform to our expense recognition principles associated with guarantees and the recognition of $3.7 million of pension expense reclassified from interest income (expense)
- net for the period January 1, 2011 through August 15, 2011.
(c) Recognition of research and development costs of $3.6 million and pension expense reclassified from interest income (expense) - net of $1.5 million for the period January 1, 2011 through August 15, 2011.
(d) Adjustment to reclassify pension expense to cost of goods sold and selling, general and administrative expenses of $5.2 million for the period January 1, 2011 through August 15, 2011.
(e) Income tax benefit of $1.7 million from items included in the incremental loss associated with U.S. GAAP adjustments for the period January 1, 2011 through August 15, 2011. These adjustments are based on the estimated statutory rate in effect for the period.
(f) Allocation of $0.7 million of loss associated with U.S. GAAP adjustments for the period January 1, 2011 through August 31, 2011, attributable to 18% noncontrolling interest holders of Demag Cranes AG.
(g) Depreciation expense of $4.8 for the period January 1, 2011 through August 15, 2011 recorded in cost of goods sold. Depreciation expense of $3.0 million for the period January 1, 2011 through August 15, 2011 recorded in selling, general and administrative costs. These expenses are a result of the fair value increases to the carrying value of property, plant and equipment. The weighted-average useful lives are 13.2 years and are depreciated on a straight-line basis.
(h) Acquisition-related costs of $29.5 million recorded by Demag Cranes AG during the period January 1, 2011 through August 15, 2011 were removed as the charge is non-recurring and directly related to the acquisition.
(i) Incremental amortization expense of $17.0 million for the period January 1, 2011 through August 15, 2011 recorded in cost of goods sold. These expenses are a result of the recognition and measurement of identified intangible assets. The customer relationship intangible assets are being amortized over a weighted-average period of 16 years, in-process research and development intangible assets are amortized over 5 years and technology intangible assets are amortized over 6 years.
(j) Adjustment of $41.4 million to remove amortization of inventory step-up as the charge is non-recurring and directly related to the acquisition.
(k) Interest expense of $26.9 million for the period January 1, 2011 through August 15, 2011, related to $733.9 million of long-term debt incurred for the acquisition. The interest rate used for this calculation was 5.7%, which represented Terex's current borrowing rate on debt issued to fund the acquisition. If this interest rate increased or decreased by 0.125%, interest expense would have increased or decreased by approximately $0.6 million for the period January 1, 2011 through August 15, 2011.
(l) Accretion of debt fair value adjustment of $0.8 million recorded by Terex during the period August 16, 2011 through December 31, 2011 were removed as the charge is non-recurring and directly related to the acquisition.
(m) Amortization of debt issuance costs of $2.0 million for the period January 1, 2011 through August 15, 2011 related to the debt incurred for the acquisition.
(n) Acquisition-related costs of $15.8 million recorded by Terex in 2011 were removed as the charge is non-recurring and directly related to the acquisition.
(o) Income tax benefit of $18.2 million principally relates to the elimination of income tax expense for the write-off of German net operating loss (NOL) deferred tax assets in anticipation of the acquisition reported in the Demag Cranes AG historical results and the tax impact of the other pro forma adjustments for the period January 1, 2011 through December 31, 2011. If the acquisition were to have occurred on January 1, 2011, the write off of the NOL deferred tax asset would have occurred in purchase accounting and so the expense has been excluded in the pro forma adjustment. These adjustments are based on the estimated statutory tax rates applied for the period.
(p) Allocation of $7.4 million of income associated with Pro Forma adjustments and Demag Cranes AG historical results for the period January 1, 2011 through December 31, 2011, attributable to 18% noncontrolling interest holders of Demag Cranes.