Delaware
|
001-05558
|
75-1277589
|
(State
or other jurisdiction of incorporation)
|
(Commission
File Number)
|
(IRS
Employer Identification No.)
|
Item
2.03
|
Creation
of a Direct Financial Obligation or an Obligation under an Off-Balance
Sheet Arrangement of a
Registrant.
|
(b)
|
Pro
Forma Financial Information.
|
KATY
INDUSTRIES, INC. AND SUBSIDIARIES
|
||||||||||||||||||
PRO
FORMA CONDENSED CONSOLIDATED BALANCE SHEET
|
||||||||||||||||||
AS
OF SEPTEMBER 30, 2007
|
||||||||||||||||||
(Amounts
in Thousands)
|
||||||||||||||||||
(Unaudited)
|
||||||||||||||||||
Credit
|
||||||||||||||||||
Katy
|
Pro
Forma
|
Agreement
|
As
|
|||||||||||||||
Historical
|
Adjustments
|
Adjustments
|
Adjusted
|
|||||||||||||||
CURRENT
ASSETS:
|
||||||||||||||||||
Cash
and cash equivalents
|
$ |
2,171
|
$ |
-
|
$ |
7,555
|
(j)
|
$ |
9,726
|
|||||||||
Accounts
receivable, net
|
22,994
|
-
|
-
|
22,994
|
||||||||||||||
Inventories,
net
|
23,822
|
-
|
-
|
23,822
|
||||||||||||||
Other
current assets
|
2,160
|
-
|
-
|
2,160
|
||||||||||||||
Assets
held for sale
|
74,660
|
(74,660 | ) |
(e)
|
-
|
-
|
||||||||||||
Total
current assets
|
125,807
|
(74,660 | ) |
7,555
|
58,702
|
|||||||||||||
OTHER
ASSETS:
|
||||||||||||||||||
Goodwill
|
665
|
-
|
-
|
665
|
||||||||||||||
Intangibles,
net
|
5,001
|
-
|
-
|
5,001
|
||||||||||||||
Other
|
7,070
|
-
|
(537 | ) |
(j)
|
6,533
|
||||||||||||
Total
other assets
|
12,736
|
-
|
(537 | ) |
12,199
|
|||||||||||||
PROPERTY
AND EQUIPMENT
|
||||||||||||||||||
Land
and improvements
|
336
|
-
|
-
|
336
|
||||||||||||||
Buildings
and improvements
|
9,716
|
-
|
-
|
9,716
|
||||||||||||||
Machinery
and equipment
|
102,472
|
-
|
-
|
102,472
|
||||||||||||||
112,524
|
-
|
-
|
112,524
|
|||||||||||||||
Less
- Accumulated depreciation
|
(77,595 | ) |
-
|
-
|
(77,595 | ) | ||||||||||||
Property
and equipment, net
|
34,929
|
-
|
-
|
34,929
|
||||||||||||||
Total
assets
|
$ |
173,472
|
$ | (74,660 | ) | $ |
7,018
|
$ |
105,830
|
|||||||||
KATY
INDUSTRIES, INC. AND SUBSIDIARIES
|
||||||||||||||||||
PRO
FORMA CONDENSED CONSOLIDATED BALANCE SHEET
|
||||||||||||||||||
AS
OF SEPTEMBER 30, 2007
|
||||||||||||||||||
(Amounts
in Thousands)
|
||||||||||||||||||
(Unaudited)
|
||||||||||||||||||
Credit
|
||||||||||||||||||
Katy
|
Pro
Forma
|
Agreement
|
As
|
|||||||||||||||
Historical
|
Adjustments
|
Adjustments
|
Adjusted
|
|||||||||||||||
CURRENT
LIABILITIES:
|
||||||||||||||||||
Accounts
payable
|
$ |
18,317
|
$ |
-
|
$ |
-
|
$ |
18,317
|
||||||||||
Accrued
compensation
|
2,845
|
-
|
-
|
2,845
|
||||||||||||||
Accrued
expenses
|
26,422
|
1,400
|
(f)
|
126
|
(j)
|
27,948
|
||||||||||||
Current
maturities of long-term debt
|
1,500
|
(1,500 | ) |
(d)
|
1,125
|
(j)
|
1,125
|
|||||||||||
Revolving
credit agreement
|
41,977
|
(41,977 | ) |
(d)
|
-
|
-
|
||||||||||||
Liabilities
held for sale
|
28,758
|
(28,758 | ) |
(e)
|
-
|
-
|
||||||||||||
Total
current liabilities
|
119,819
|
(70,835 | ) |
1,251
|
50,235
|
|||||||||||||
LONG-TERM
DEBT, less current maturities
|
8,918
|
(5,873 | ) |
(d)
|
6,430
|
(j)
|
9,475
|
|||||||||||
OTHER
LIABILITIES
|
10,928
|
-
|
-
|
10,928
|
||||||||||||||
Total
liabilities
|
139,665
|
(76,708 | ) |
7,681
|
70,638
|
|||||||||||||
COMMITMENTS
AND CONTINGENCIES
|
-
|
-
|
-
|
-
|
||||||||||||||
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
|
27,296
|
-
|
-
|
27,296
|
||||||||||||||
Accumulated
other comprehensive loss
|
(2,439 | ) |
-
|
-
|
(2,439 | ) | ||||||||||||
Accumulated
deficit
|
(87,195 | ) |
2,048
|
(e)
|
(663 | ) |
(j)
|
(85,810 | ) | |||||||||
Treasury
stock, at cost, 1,871,128 shares
|
(21,933 | ) |
-
|
-
|
(21,933 | ) | ||||||||||||
Total
stockholders' equity
|
33,807
|
2,048
|
(663 | ) |
35,192
|
|||||||||||||
Total
liabilities and stockholders' equity
|
$ |
173,472
|
$ | (74,660 | ) | $ |
7,018
|
$ |
105,830
|
|||||||||
KATY
INDUSTRIES, INC. AND SUBSIDIARIES
|
|||||||||||||
PRO
FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
|
|||||||||||||
(Amounts
in Thousands, Except Per Share Amounts)
|
|||||||||||||
(Unaudited)
|
|||||||||||||
Nine
Months Ended September 30, 2007
|
|||||||||||||
Katy
|
Pro
Forma
|
As
|
|||||||||||
Historical
|
Adjustments
|
Adjusted
|
|||||||||||
Net
sales
|
$ |
144,732
|
$ |
-
|
$ |
144,732
|
|||||||
Cost
of goods sold
|
126,957
|
-
|
126,957
|
||||||||||
Gross
profit
|
17,775
|
-
|
17,775
|
||||||||||
Selling,
general and administrative expenses
|
20,982
|
-
|
20,982
|
||||||||||
Severance,
restructuring and related charges
|
2,656
|
-
|
2,656
|
||||||||||
Loss
on sale of assets
|
1,527
|
-
|
1,527
|
||||||||||
Operating
loss
|
(7,390 | ) |
-
|
(7,390 | ) | ||||||||
Interest
expense
|
(3,165 | ) |
2,118
|
(h)
|
(1,047 | ) | |||||||
Other,
net
|
(128 | ) |
-
|
(128 | ) | ||||||||
Loss
from continuing operations before provision
|
|||||||||||||
for
income taxes
|
(10,683 | ) |
2,118
|
(8,565 | ) | ||||||||
Provision
for income taxes from continuing operations
|
(651 | ) |
-
|
(651 | ) | ||||||||
Loss
from continuing operations
|
$ | (11,334 | ) | $ |
2,118
|
$ | (9,216 | ) | |||||
Loss
per share of common stock - Basic and diluted:
|
|||||||||||||
Loss
from continuing operations
|
$ | (1.43 | ) | $ | (1.16 | ) | |||||||
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
|
Discontinued
|
Pro
Forma
|
As
|
|||||||||||||||
Historical
|
Operations
|
Adjustments
|
Adjusted
|
|||||||||||||||
Net
sales
|
$ |
396,166
|
$ | (16,007 | ) |
(a)
|
$ | (187,743 | ) |
(g)
|
$ |
192,416
|
||||||
Cost
of goods sold
|
345,469
|
(11,953 | ) |
(a)
|
(166,169 | ) |
(g)
|
167,347
|
||||||||||
Gross
profit
|
50,697
|
(4,054 | ) | (21,574 | ) |
25,069
|
||||||||||||
Selling,
general and administrative expenses
|
46,556
|
(3,242 | ) |
(a)
|
(12,864 | ) |
(g)
|
30,450
|
||||||||||
Severance,
restructuring and related charges
|
(112 | ) |
-
|
129
|
(g)
|
17
|
||||||||||||
Loss
on sale of assets
|
467
|
-
|
(55 | ) |
(g)
|
412
|
||||||||||||
Operating
income (loss)
|
3,786
|
(812 | ) | (8,784 | ) | (5,810 | ) | |||||||||||
Gain
on SESCO joint venture transaction
|
563
|
-
|
-
|
563
|
||||||||||||||
Interest
expense
|
(7,114 | ) |
867
|
(b)
|
5,030
|
(h)
|
(1,217 | ) | ||||||||||
Other,
net
|
302
|
(13 | ) |
(a)
|
(11 | ) |
(g)
|
278
|
||||||||||
Loss
from continuing operations before (provision for)
|
||||||||||||||||||
benefit
from income taxes
|
(2,463 | ) |
42
|
(3,765 | ) | (6,186 | ) | |||||||||||
(Provision
for) benefit from income taxes from
|
||||||||||||||||||
continuing
operations
|
(2,326 | ) |
242
|
(c)
|
2,608
|
(i)
|
524
|
|||||||||||
Loss
from continuing operations
|
$ | (4,789 | ) | $ |
284
|
$ | (1,157 | ) | $ | (5,662 | ) | |||||||
Loss
per share of common stock - Basic and diluted:
|
||||||||||||||||||
Loss
from continuing operations
|
$ | (0.60 | ) | $ | (0.71 | ) | ||||||||||||
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
|
Discontinued
|
Pro
Forma
|
As
|
|||||||||||||||
Historical
|
Operations
|
Adjustments
|
Adjusted
|
|||||||||||||||
Net
sales
|
$ |
423,390
|
$ | (15,983 | ) |
(a)
|
$ | (207,322 | ) |
(g)
|
$ |
200,085
|
||||||
Cost
of goods sold
|
372,921
|
(11,677 | ) |
(a)
|
(175,598 | ) |
(g)
|
185,646
|
||||||||||
Gross
profit
|
50,469
|
(4,306 | ) | (31,724 | ) |
14,439
|
||||||||||||
Selling,
general and administrative expenses
|
52,749
|
(2,954 | ) |
(a)
|
(14,339 | ) |
(g)
|
35,456
|
||||||||||
Impairments
of goodwill
|
1,574
|
-
|
-
|
1,574
|
||||||||||||||
Impairments
of other long-lived assets
|
538
|
-
|
-
|
538
|
||||||||||||||
Severance,
restructuring and related charges
|
1,090
|
-
|
(134 | ) |
(g)
|
956
|
||||||||||||
Gain
on sale of assets
|
(377 | ) |
-
|
48
|
(g)
|
(329 | ) | |||||||||||
Operating
loss
|
(5,105 | ) | (1,352 | ) | (17,299 | ) | (23,756 | ) | ||||||||||
Equity
in income of equity method investment
|
600
|
-
|
-
|
600
|
||||||||||||||
Interest
expense
|
(5,713 | ) |
773
|
(b)
|
3,816
|
(h)
|
(1,124 | ) | ||||||||||
Other,
net
|
207
|
7
|
(a)
|
(97 | ) |
(g)
|
117
|
|||||||||||
Loss
from continuing operations before (provision for)
|
||||||||||||||||||
benefit
from income taxes
|
(10,011 | ) | (572 | ) | (13,580 | ) | (24,163 | ) | ||||||||||
(Provision
for) benefit from income taxes from
|
||||||||||||||||||
continuing
operations
|
(1,608 | ) |
41
|
(c)
|
5,990
|
(i)
|
4,423
|
|||||||||||
Loss
from continuing operations
|
$ | (11,619 | ) | $ | (531 | ) | $ | (7,590 | ) | $ | (19,740 | ) | ||||||
Loss
per share of common stock - Basic and diluted:
|
||||||||||||||||||
Loss
from continuing operations
|
$ | (1.47 | ) | $ | (2.48 | ) | ||||||||||||
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
|
Discontinued
|
Pro
Forma
|
As
|
|||||||||||||||
Historical
|
Operations
|
Adjustments
|
Adjusted
|
|||||||||||||||
Net
sales
|
$ |
416,681
|
$ | (16,537 | ) |
(a)
|
$ | (178,754 | ) |
(g)
|
$ |
221,390
|
||||||
Cost
of goods sold
|
361,660
|
(11,660 | ) |
(a)
|
(148,264 | ) |
(g)
|
201,736
|
||||||||||
Gross
profit
|
55,021
|
(4,877 | ) | (30,490 | ) |
19,654
|
||||||||||||
Selling,
general and administrative expenses
|
52,668
|
(2,960 | ) |
(a)
|
(13,681 | ) |
(g)
|
36,027
|
||||||||||
Impairments
of goodwill
|
7,976
|
-
|
-
|
7,976
|
||||||||||||||
Impairments
of other long-lived assets
|
22,080
|
-
|
(82 | ) |
(g)
|
21,998
|
||||||||||||
Severance,
restructuring and related charges
|
3,505
|
-
|
(880 | ) |
(g)
|
2,625
|
||||||||||||
Gain
on sale of assets
|
(288 | ) |
-
|
-
|
(288 | ) | ||||||||||||
Operating
loss
|
(30,920 | ) | (1,917 | ) | (15,847 | ) | (48,684 | ) | ||||||||||
Interest
expense
|
(3,968 | ) |
495
|
(b)
|
2,444
|
(h)
|
(1,029 | ) | ||||||||||
Other,
net
|
(998 | ) |
11
|
(a)
|
(281 | ) |
(g)
|
(1,268 | ) | |||||||||
Loss
from continuing operations before (provision for)
|
||||||||||||||||||
benefit
from income taxes
|
(35,886 | ) | (1,411 | ) | (13,684 | ) | (50,981 | ) | ||||||||||
(Provision
for) benefit from income taxes from
|
||||||||||||||||||
continuing
operations
|
(642 | ) |
474
|
(c)
|
4,570
|
(i)
|
4,402
|
|||||||||||
Loss
from continuing operations
|
$ | (36,528 | ) | $ | (937 | ) | $ | (9,114 | ) | $ | (46,579 | ) | ||||||
Loss
per share of common stock - Basic and diluted:
|
||||||||||||||||||
Loss
from continuing operations
|
$ | (4.63 | ) | $ | (5.91 | ) | ||||||||||||
Weighted
average common shares outstanding:
|
||||||||||||||||||
Basic
and diluted
|
7,883
|
7,883
|
||||||||||||||||
(a)
|
On
June 6, 2007, the Company sold the Contico Manufacturing, Ltd. (“CML”)
business unit. Management and the board of directors determined
that this business was not a core component of the Company’s long-term
business strategy. For the pro forma statements of operations
for the fiscal years ended December 31, 2006, 2005 and 2004, the
Company
separately adjusted the historical statements of operations as the
CML
business unit was included in continuing operations. The
historical operating results of this previously divested business
have
been excluded as they will be classified as discontinued
operations. For the pro forma statement of operations for the
nine months ended September 30, 2007, this business was previously
excluded from continuing operations; thus, no adjustment was
required.
|
(b)
|
Amounts
relate to the interest expense reduction as a result of the use of
the
proceeds from the CML transaction. The interest rates applied,
ranging from 4.9% to 8.9%, were consistent with the terms of the
Bank of
America Credit Agreement.
|
(c)
|
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 and offset
by the
domestic valuation allowance.
|
(d)
|
Amounts
represent the receipt of gross proceeds of $45.0 million, plus $4.3
million associated with an estimated working capital adjustment based
on
September 30, 2007 balances, 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 application
required
prior to entering into the new Bank of America Credit
Agreement.
|
(e)
|
Amounts
represent the historical account balances of Woods US and Woods Canada,
net of intercompany account balances prior to
closing.
|
(f)
|
Amount
represents the transactional closing costs incurred which primarily
relate
to legal and compensation costs.
|
(g)
|
Amounts
represent the historical account activity of Woods US and Woods Canada,
net of intercompany activity.
|
(h)
|
Amounts
relate to the interest expense reduction as a result of the use of
the
above proceeds for all periods presented. The interest rates
applied ranged from 4.9% to 8.9%. In addition, for the nine
months ended September 30, 2007 and the year ended December 31, 2006,
amounts include the reduction of amortization of debt issuance costs
of
$0.6 million and $0.8 million, respectively, as a result of the new
Bank
of America Credit Agreement.
|
(i)
|
Amounts
represent the historical income tax activity of Woods US and Woods
Canada. In addition, the provision for income taxes is reduced
to reflect the provision which should be recorded under discontinued
operations for domestic income taxes on domestic pre-tax
income. No income tax impact is present associated with the
interest expense reduction as the reduction will be recognized in
the
United States. The pro forma adjustments do not reflect any
Canadian withholding tax of five percent which could result from
the above
transaction. The amount is subject to the various factors for
which the probability of such occurrences and level of potential
tax
payments are not known at this
time.
|
(j)
|
After
the application of proceeds from the disposition of Woods US and
Woods
Canada, balances of the Term Loan and Revolving Credit Facility were
$3.0
million and zero, respectively. Pro forma amounts represent the
impact of the Bank of America Credit Agreement executed on November
30,
2007. As part of this agreement, the Term Loan outstanding was
increased to $10.6 million with the offset to cash. The annual
amortization, paid quarterly, will be $1.5 million, beginning March
1,
2008, with final payment due November 30, 2010. In addition,
debt amortization costs incurred of $0.1 million associated with
this
agreement were capitalized which offsets previously capitalized debt
issuance costs of $0.6 million which will be written off as a result
of
reducing the number of lenders within the Bank of America Credit
Agreement.
|
(d)
|
Exhibits.
|
10.1
|
Second
Amended and Restated Loan Agreement dated November 30, 2007 with
Bank of
America.
|
|
SIGNATURES
|
10.1
|
Second
Amended and Restated Loan Agreement dated November 30, 2007 with
Bank of
America.
|