Delaware
|
001-05558
|
75-1277589
|
(State
or other jurisdiction of incorporation)
|
(Commission
File Number)
|
(IRS
Employer Identification No.)
|
(b) |
Pro
Forma Financial Information.
|
KATY
INDUSTRIES, INC. AND SUBSIDIARIES
|
||||||||||||
PRO
FORMA CONDENSED CONSOLIDATED BALANCE SHEET
|
||||||||||||
AS
OF MARCH 31, 2007
|
||||||||||||
(Amounts
in Thousands)
|
||||||||||||
(Unaudited)
|
||||||||||||
Katy
|
Pro
Forma
|
As
|
||||||||||
Historical
|
Adjustments
|
Adjusted
|
||||||||||
CURRENT
ASSETS:
|
||||||||||||
Cash
and cash equivalents
|
$
|
2,919
|
$
|
-
|
$
|
2,919
|
||||||
Accounts
receivable, net
|
47,811
|
(4,287
|
)
|
(b)
|
43,524
|
|||||||
Inventories,
net
|
61,484
|
(2,997
|
)
|
(b)
|
58,487
|
|||||||
Other
current assets
|
3,592
|
(107
|
)
|
(b)
|
3,485
|
|||||||
Total
current assets
|
115,806
|
(7,391
|
)
|
108,415
|
||||||||
OTHER
ASSETS:
|
||||||||||||
Goodwill
|
665
|
-
|
665
|
|||||||||
Intangibles,
net
|
6,358
|
-
|
6,358
|
|||||||||
Other
|
8,576
|
(641
|
)
|
(b)
|
7,935
|
|||||||
Total
other assets
|
15,599
|
(641
|
)
|
14,958
|
||||||||
PROPERTY
AND EQUIPMENT
|
||||||||||||
Land
and improvements
|
336
|
-
|
336
|
|||||||||
Buildings
and improvements
|
9,710
|
-
|
9,710
|
|||||||||
Machinery
and equipment
|
120,701
|
(1,779
|
)
|
(b)
|
118,922
|
|||||||
130,747
|
(1,779
|
)
|
128,968
|
|||||||||
Less
- Accumulated depreciation
|
(89,780
|
)
|
1,111
|
(b)
|
(88,669
|
)
|
||||||
Property
and equipment, net
|
40,967
|
(668
|
)
|
40,299
|
||||||||
Total
assets
|
$
|
172,372
|
$
|
(8,700
|
)
|
$
|
163,672
|
|||||
KATY
INDUSTRIES, INC. AND SUBSIDIARIES
|
||||||||||||
PRO
FORMA CONDENSED CONSOLIDATED BALANCE SHEET
|
||||||||||||
AS
OF MARCH 31, 2007
|
||||||||||||
(Amounts
in Thousands)
|
||||||||||||
(Unaudited)
|
||||||||||||
Katy
|
Pro
Forma
|
As
|
||||||||||
Historical
|
Adjustments
|
Adjusted
|
||||||||||
CURRENT
LIABILITIES:
|
||||||||||||
Accounts
payable
|
$
|
32,836
|
$
|
(2,502
|
)
|
(b)
|
$
|
30,334
|
||||
Accrued
compensation
|
3,814
|
-
|
3,814
|
|||||||||
Accrued
expenses
|
33,624
|
(628
|
)
|
(b)
|
33,246
|
|||||||
250
|
(c)
|
|||||||||||
Current
maturities of long-term debt
|
1,500
|
-
|
|
1,500
|
||||||||
Revolving
credit agreement
|
41,491
|
(8,723
|
)
|
(a)
|
32,768
|
|||||||
Total
current liabilities
|
113,265
|
(11,603
|
)
|
101,662
|
||||||||
LONG-TERM
DEBT, less current maturities
|
11,468
|
(1,277
|
)
|
(a)
|
10,191
|
|||||||
OTHER
LIABILITIES
|
9,889
|
-
|
9,889
|
|||||||||
Total
liabilities
|
134,622
|
(12,880
|
)
|
121,742
|
||||||||
COMMITMENTS
AND CONTINGENCIES (Note 9)
|
-
|
-
|
-
|
|||||||||
STOCKHOLDERS’
EQUITY
|
||||||||||||
15%
Convertible Preferred Stock, $100 par value,
authorized
|
||||||||||||
1,200,000
shares, issued and outstanding 1,131,551 shares,
|
||||||||||||
liquidation
value $113,155
|
108,256
|
-
|
108,256
|
|||||||||
Common
stock, $1 par value, authorized 35,000,000 shares,
|
||||||||||||
issued
9,822,304 shares
|
9,822
|
-
|
9,822
|
|||||||||
Additional
paid-in capital
|
27,145
|
-
|
27,145
|
|||||||||
Accumulated
other comprehensive income
|
1,862
|
(1,269
|
)
|
(b)
|
593
|
|||||||
Accumulated
deficit
|
(87,375
|
)
|
5,449
|
(b)
|
(81,926
|
)
|
||||||
Treasury
stock, at cost, 1,871,127 shares
|
(21,960
|
)
|
-
|
(21,960
|
)
|
|||||||
Total
stockholders' equity
|
37,750
|
4,180
|
41,930
|
|||||||||
Total
liabilities and stockholders' equity
|
$
|
172,372
|
$
|
(8,700
|
)
|
$
|
163,672
|
|||||
KATY
INDUSTRIES, INC. AND SUBSIDIARIES
|
||||||||||||
PRO
FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
|
||||||||||||
(Amounts
in Thousands, Except Per Share Amounts)
|
||||||||||||
(Unaudited)
|
||||||||||||
Three
Months Ended March 31, 2007
|
||||||||||||
Katy
|
Pro
Forma
|
As
|
||||||||||
Historical
|
Adjustments
|
Adjusted
|
||||||||||
|
||||||||||||
Net
sales
|
$
|
94,803
|
$
|
(4,756
|
)
|
(d)
|
$
|
90,047
|
||||
Cost
of goods sold
|
86,559
|
(3,588
|
)
|
(d)
|
82,971
|
|||||||
Gross
profit
|
8,244
|
(1,168
|
)
|
7,076
|
||||||||
Selling,
general and administrative expenses
|
11,440
|
(949
|
)
|
(d)
|
10,491
|
|||||||
Severance,
restructuring and related charges
|
244
|
-
|
244
|
|||||||||
Gain
on sale of assets
|
(120
|
)
|
-
|
(120
|
)
|
|||||||
Operating
income
|
(3,320
|
)
|
(219
|
)
|
(3,539
|
)
|
||||||
Interest
expense
|
(1,949
|
)
|
217
|
(e)
|
(1,732
|
)
|
||||||
Other,
net
|
70
|
(2
|
)
|
(d)
|
68
|
|||||||
Loss
from continuing operations before provision
|
||||||||||||
for
income taxes
|
(5,199
|
)
|
(4
|
)
|
(5,203
|
)
|
||||||
Provision
for income taxes from continuing operations
|
(459
|
)
|
66
|
(f)
|
(393
|
)
|
||||||
Loss
from continuing operations
|
$
|
(5,658
|
)
|
$
|
62
|
$
|
(5,596
|
)
|
||||
Loss
per share of common stock - Basic and diluted:
|
||||||||||||
Loss
from continuing operations
|
$
|
(0.71
|
)
|
$
|
(0.70
|
)
|
||||||
Weighted
average common shares outstanding:
|
||||||||||||
Basic
and diluted
|
7,951
|
7,951
|
||||||||||
KATY
INDUSTRIES, INC. AND SUBSIDIARIES
|
||||||||||||
PRO
FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
|
||||||||||||
(Amounts
in Thousands, Except Per Share Amounts)
|
||||||||||||
(Unaudited)
|
||||||||||||
Year
Ended December 31, 2006
|
||||||||||||
Katy
|
Pro
Forma
|
As
|
||||||||||
Historical
|
Adjustments
|
Adjusted
|
||||||||||
|
||||||||||||
Net
sales
|
$
|
396,166
|
$
|
(16,007
|
)
|
(d)
|
$
|
380,159
|
||||
Cost
of goods sold
|
344,695
|
(11,953
|
)
|
(d)
|
332,742
|
|||||||
Gross
profit
|
51,471
|
(4,054
|
)
|
47,417
|
||||||||
Selling,
general and administrative expenses
|
46,939
|
(3,242
|
)
|
(d)
|
43,697
|
|||||||
Severance,
restructuring and related charges
|
(112
|
)
|
-
|
(112
|
)
|
|||||||
Loss
on sale of assets
|
467
|
-
|
467
|
|||||||||
Operating
loss
|
4,177
|
(812
|
)
|
3,365
|
||||||||
Interest
expense
|
(7,037
|
)
|
867
|
(e)
|
(6,170
|
)
|
||||||
Other,
net
|
302
|
(13
|
)
|
(d)
|
289
|
|||||||
Loss
from continuing operations before provision
|
||||||||||||
from
income taxes
|
(2,558
|
)
|
42
|
(2,516
|
)
|
|||||||
Provision
from income taxes from continuing operations
|
(2,326
|
)
|
242
|
(f)
|
(2,084
|
)
|
||||||
Loss
from continuing operations
|
$
|
(4,884
|
)
|
$
|
284
|
$
|
(4,600
|
)
|
||||
Loss
per share of common stock - Basic and diluted:
|
||||||||||||
Loss
from continuing operations
|
$
|
(0.61
|
)
|
$
|
(0.58
|
)
|
||||||
Weighted
average common shares outstanding:
|
||||||||||||
Basic
and diluted
|
7,967
|
7,967
|
||||||||||
KATY
INDUSTRIES, INC. AND SUBSIDIARIES
|
||||||||||||
PRO
FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
|
||||||||||||
(Amounts
in Thousands, Except Per Share Amounts)
|
||||||||||||
(Unaudited)
|
||||||||||||
Year
Ended December 31, 2005
|
||||||||||||
Katy
|
Pro
Forma
|
As
|
||||||||||
Historical
|
Adjustments
|
Adjusted
|
||||||||||
|
||||||||||||
Net
sales
|
$
|
423,390
|
$
|
(15,983
|
)
|
(d)
|
$
|
407,407
|
||||
Cost
of goods sold
|
372,715
|
(11,677
|
)
|
(d)
|
361,038
|
|||||||
Gross
profit
|
50,675
|
(4,306
|
)
|
46,369
|
||||||||
Selling,
general and administrative expenses
|
52,315
|
(2,954
|
)
|
(d)
|
49,361
|
|||||||
Impairments
of goodwill
|
1,574
|
-
|
1,574
|
|||||||||
Impairments
of other long-lived assets
|
538
|
-
|
538
|
|||||||||
Severance,
restructuring and related charges
|
1,090
|
-
|
1,090
|
|||||||||
Gain
on sale of assets
|
(377
|
)
|
-
|
(377
|
)
|
|||||||
Operating
loss
|
(4,465
|
)
|
(1,352
|
)
|
(5,817
|
)
|
||||||
Equity
in income of equity method investment
|
600
|
-
|
600
|
|||||||||
Interest
expense
|
(5,570
|
)
|
773
|
(e)
|
(4,797
|
)
|
||||||
Other,
net
|
207
|
7
|
(d)
|
214
|
||||||||
Loss
from continuing operations before provision
|
||||||||||||
for
income taxes
|
(9,228
|
)
|
(572
|
)
|
(9,800
|
)
|
||||||
Provision
for income taxes from continuing operations
|
(1,608
|
)
|
41
|
(f)
|
(1,567
|
)
|
||||||
Loss
from continuing operations
|
$
|
(10,836
|
)
|
$
|
(531
|
)
|
$
|
(11,367
|
)
|
|||
Loss
per share of common stock - Basic and diluted:
|
||||||||||||
Loss
from continuing operations
|
$
|
(1.37
|
)
|
$
|
(1.43
|
)
|
||||||
Weighted
average common shares outstanding:
|
||||||||||||
Basic
and diluted
|
7,949
|
7,949
|
||||||||||
KATY
INDUSTRIES, INC. AND SUBSIDIARIES
|
||||||||||||
PRO
FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
|
||||||||||||
(Amounts
in Thousands, Except Per Share Amounts)
|
||||||||||||
(Unaudited)
|
||||||||||||
Year
Ended December 31, 2004
|
||||||||||||
Katy
|
Pro
Forma
|
As
|
||||||||||
Historical
|
Adjustments
|
Adjusted
|
||||||||||
|
||||||||||||
Net
sales
|
$
|
416,681
|
$
|
(16,537
|
)
|
(d)
|
$
|
400,144
|
||||
Cost
of goods sold
|
361,660
|
(11,660
|
)
|
(d)
|
350,000
|
|||||||
Gross
profit
|
55,021
|
(4,877
|
)
|
50,144
|
||||||||
Selling,
general and administrative expenses
|
52,668
|
(2,960
|
)
|
(d)
|
49,708
|
|||||||
Impairments
of goodwill
|
7,976
|
-
|
7,976
|
|||||||||
Impairments
of other long-lived assets
|
22,080
|
-
|
22,080
|
|||||||||
Severance,
restructuring and related charges
|
3,505
|
-
|
3,505
|
|||||||||
Gain
on sale of assets
|
(288
|
)
|
-
|
(288
|
)
|
|||||||
Operating
loss
|
(30,920
|
)
|
(1,917
|
)
|
(32,837
|
)
|
||||||
Interest
expense
|
(3,782
|
)
|
495
|
(e)
|
(3,287
|
)
|
||||||
Other,
net
|
(998
|
)
|
11
|
(d)
|
(987
|
)
|
||||||
Loss
from continuing operations before provision
|
||||||||||||
for
income taxes
|
(35,700
|
)
|
(1,411
|
)
|
(37,111
|
)
|
||||||
Provision
for income taxes from continuing operations
|
(642
|
)
|
474
|
(f)
|
(168
|
)
|
||||||
Loss
from continuing operations
|
$
|
(36,342
|
)
|
$
|
(937
|
)
|
$
|
(37,279
|
)
|
|||
Loss
per share of common stock - Basic and diluted:
|
||||||||||||
Loss
from continuing operations
|
$
|
(4.61
|
)
|
$
|
(4.73
|
)
|
||||||
Weighted
average common shares outstanding:
|
||||||||||||
Basic
and diluted
|
7,883
|
7,883
|
||||||||||
(a) |
Amounts
represent the receipt of gross proceeds of $10.0 million used to
pay down
the Revolving Credit Facility and Term Loan. This pay down was required
in
the Bank of America Credit Agreement, but does not reduce the Company’s
overall borrowing capacity. The application of proceeds between the
Revolving Credit Facility and Term Loan reflects the consent given
by the
creditors in the Bank of America Credit Agreement.
|
(b) |
Amounts
represent the historical account balances of CML, net of intercompany
account balances prior to closing.
|
(c) |
Amount
represents the transactional closing costs
incurred.
|
(d) |
Amounts
represent the historical account activity of CML, net of intercompany
activity.
|
(e) |
Amounts
relate to the interest expense reduction as a result of the use of
the
above proceeds. The interest rates applied were consistent with the
terms
of the Bank of America Credit
Agreement.
|
(f) |
Amounts
represent the historical income tax activity of CML. No income tax
impact
is present associated with the interest expense reduction as the
reduction
will be recognized in the United
States.
|
(d) |
Exhibits.
|