Delaware
|
001-05558
|
75-1277589
|
(State
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 SEPTEMBER 30, 2006
|
||||||||||||
(Amounts
in Thousands)
|
||||||||||||
(Unaudited)
|
||||||||||||
Katy
|
Pro
Forma
|
As
|
||||||||||
Historical
|
Adjustments
|
Adjusted
|
||||||||||
CURRENT
ASSETS:
|
||||||||||||
Cash
and cash equivalents
|
$
|
4,117
|
$
|
-
|
$
|
4,117
|
||||||
Accounts
receivable, net
|
66,966
|
-
|
66,966
|
|||||||||
Inventories,
net
|
60,247
|
-
|
60,247
|
|||||||||
Other
current assets
|
4,376
|
-
|
4,376
|
|||||||||
Assets
held for sale
|
12,152
|
(12,152
|
)
|
(c)
|
-
|
|||||||
Total
current assets
|
147,858
|
(12,152
|
)
|
135,706
|
||||||||
OTHER
ASSETS:
|
||||||||||||
Goodwill
|
665
|
-
|
665
|
|||||||||
Intangibles,
net
|
6,481
|
-
|
6,481
|
|||||||||
Other
|
9,253
|
-
|
9,253
|
|||||||||
Total
other assets
|
16,399
|
-
|
16,399
|
|||||||||
PROPERTY
AND EQUIPMENT
|
||||||||||||
Land
and improvements
|
336
|
-
|
336
|
|||||||||
Buildings
and improvements
|
9,695
|
-
|
9,695
|
|||||||||
Machinery
and equipment
|
119,206
|
-
|
119,206
|
|||||||||
129,237
|
-
|
129,237
|
||||||||||
Less
- Accumulated depreciation
|
(86,801
|
)
|
-
|
(86,801
|
)
|
|||||||
Property
and equipment, net
|
42,436
|
-
|
42,436
|
|||||||||
Total
assets
|
$
|
206,693
|
$
|
(12,152
|
)
|
$
|
194,541
|
|||||
KATY
INDUSTRIES, INC. AND SUBSIDIARIES
|
||||||||||||
PRO
FORMA CONDENSED CONSOLIDATED BALANCE SHEET
|
||||||||||||
AS
OF SEPTEMBER 30, 2006
|
||||||||||||
(Amounts
in Thousands)
|
||||||||||||
(Unaudited)
|
||||||||||||
Katy
|
Pro
Forma
|
As
|
||||||||||
Historical
|
Adjustments
|
Adjusted
|
||||||||||
CURRENT
LIABILITIES:
|
||||||||||||
Accounts
payable
|
$
|
42,936
|
$
|
-
|
$
|
42,936
|
||||||
Accrued
compensation
|
4,008
|
-
|
4,008
|
|||||||||
Accrued
expenses
|
38,659
|
558
|
(d)
|
|
39,217
|
|||||||
Current
maturities of long-term debt
|
2,857
|
-
|
2,857
|
|||||||||
Revolving
credit agreement
|
49,729
|
(2,737
|
)
|
(b) |
|
46,992
|
||||||
Liabilities
held for sale
|
3,434
|
(3,434
|
)
|
(c) |
|
-
|
||||||
Total
current liabilities
|
141,623
|
(5,613
|
)
|
136,010
|
||||||||
LONG-TERM
DEBT, less current maturities
|
9,510
|
(6,539
|
)
|
(b) |
|
2,971
|
||||||
OTHER
LIABILITIES
|
9,012
|
-
|
9,012
|
|||||||||
Total
liabilities
|
160,145
|
(12,152
|
)
|
147,993
|
||||||||
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
|
26,968
|
-
|
26,968
|
|||||||||
Accumulated
other comprehensive income
|
3,362
|
-
|
3,362
|
|||||||||
Accumulated
deficit
|
(79,900
|
)
|
-
|
(79,900
|
)
|
|||||||
Treasury
stock, at cost, 1,864,927 shares
|
(21,960
|
)
|
-
|
(21,960
|
)
|
|||||||
Total
stockholders' equity
|
46,548
|
-
|
46,548
|
|||||||||
Total
liabilities and stockholders' equity
|
$
|
206,693
|
$
|
(12,152
|
)
|
$
|
194,541
|
|||||
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, 2006
|
|||||||||||
Katy
|
Pro
Forma
|
As
|
||||||||||
Historical
|
Adjustments
|
Adjusted
|
||||||||||
|
||||||||||||
Net
sales
|
$
|
285,653
|
$
|
-
|
$
|
285,653
|
||||||
Cost
of goods sold
|
246,468
|
-
|
246,468
|
|||||||||
Gross
profit
|
39,185
|
-
|
39,185
|
|||||||||
Selling,
general and administrative expenses
|
36,298
|
-
|
36,298
|
|||||||||
Severance,
restructuring and related charges
|
1,591
|
-
|
1,591
|
|||||||||
Loss
on sale of assets
|
103
|
-
|
103
|
|||||||||
Operating
income
|
1,193
|
-
|
1,193
|
|||||||||
Interest
expense
|
(5,198
|
)
|
596
|
(f) |
|
(4,602
|
)
|
|||||
Other,
net
|
466
|
-
|
466
|
|||||||||
Loss
from continuing operations before provision
|
||||||||||||
for
income taxes
|
(3,539
|
)
|
596
|
(2,943
|
)
|
|||||||
Provision
for income taxes from continuing operations
|
(1,211
|
)
|
-
|
(1,211
|
)
|
|||||||
Loss
from continuing operations
|
$
|
(4,750
|
)
|
$
|
596
|
$
|
(4,154
|
)
|
||||
Loss
per share of common stock - Basic and diluted:
|
||||||||||||
Loss
from continuing operations
|
$
|
(0.60
|
)
|
$
|
(0.52
|
)
|
||||||
Weighted
average common shares outstanding:
|
||||||||||||
Basic
and diluted
|
7,971
|
7,971
|
||||||||||
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
|
$
|
455,197
|
$
|
(15,144
|
)
|
(a) |
|
$
|
(16,664
|
)
|
(e) |
|
$
|
423,389
|
|||
Cost
of goods sold
|
402,276
|
(12,932
|
)
|
(a) |
|
(16,629
|
)
|
(e) |
|
372,715
|
|||||||
Gross
profit
|
52,921
|
(2,212
|
)
|
(35
|
)
|
50,674
|
|||||||||||
Selling,
general and administrative expenses
|
56,716
|
(1,497
|
)
|
(a) |
|
(2,977
|
)
|
(e) |
|
52,242
|
|||||||
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
|
(316
|
)
|
11
|
(a) |
|
-
|
(305
|
)
|
|||||||||
Operating
loss
|
(6,681
|
)
|
(726
|
)
|
2,942
|
(4,465
|
)
|
||||||||||
Equity
in income of equity method investment
|
600
|
-
|
-
|
600
|
|||||||||||||
Interest
expense
|
(5,713
|
)
|
143
|
(a) |
|
709
|
(f) |
|
(4,861
|
)
|
|||||||
Other,
net
|
66
|
-
|
143
|
(e) |
|
209
|
|||||||||||
Loss
from continuing operations before provision
|
|||||||||||||||||
for
income taxes
|
(11,728
|
)
|
(583
|
)
|
3,794
|
(8,517
|
)
|
||||||||||
Provision
for income taxes from continuing operations
|
(1,429
|
)
|
-
|
(926
|
)
|
(g) |
|
(2,355
|
)
|
||||||||
Loss
from continuing operations
|
$
|
(13,157
|
)
|
$
|
(583
|
)
|
$
|
2,868
|
$
|
(10,872
|
)
|
||||||
Loss
per share of common stock - Basic and diluted:
|
|||||||||||||||||
Loss
from continuing operations
|
$
|
(1.66
|
)
|
$
|
(1.37
|
)
|
|||||||||||
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
|
$
|
457,642
|
$
|
(17,869
|
)
|
(a) |
|
$
|
(23,092
|
)
|
(e) |
|
$
|
416,681
|
|||
Cost
of goods sold
|
396,608
|
(16,054
|
)
|
(a) |
|
(18,894
|
)
|
(e) |
|
361,660
|
|||||||
Gross
profit
|
61,034
|
(1,815
|
)
|
(4,198
|
)
|
55,021
|
|||||||||||
Selling,
general and administrative expenses
|
57,283
|
(2,049
|
)
|
(a) |
|
(2,576
|
)
|
(e) |
|
52,658
|
|||||||
Impairments
of goodwill
|
7,976
|
-
|
-
|
7,976
|
|||||||||||||
Impairments
of other long-lived assets
|
22,855
|
-
|
-
|
22,855
|
|||||||||||||
Severance,
restructuring and related charges
|
3,505
|
-
|
-
|
3,505
|
|||||||||||||
Gain
on sale of assets
|
(278
|
)
|
-
|
-
|
(278
|
)
|
|||||||||||
Operating
loss
|
(30,307
|
)
|
234
|
(1,622
|
)
|
(31,695
|
)
|
||||||||||
Interest
expense
|
(3,968
|
)
|
186
|
(a) |
|
461
|
(f) |
|
(3,321
|
)
|
|||||||
Other,
net
|
(963
|
)
|
-
|
(35
|
)
|
(e) |
|
(998
|
)
|
||||||||
Loss
from continuing operations before provision
|
|||||||||||||||||
for
income taxes
|
(35,238
|
)
|
420
|
(1,196
|
)
|
(36,014
|
)
|
||||||||||
Provision
for income taxes from continuing operations
|
(883
|
)
|
-
|
497
|
(g) |
|
(386
|
)
|
|||||||||
Loss
from continuing operations
|
$
|
(36,121
|
)
|
$
|
420
|
$
|
(699
|
)
|
$
|
(36,400
|
)
|
||||||
Loss
per share of common stock - Basic and diluted:
|
|||||||||||||||||
Loss
from continuing operations
|
$
|
(4.58
|
)
|
$
|
(4.62
|
)
|
|||||||||||
Weighted
average common shares outstanding:
|
|||||||||||||||||
Basic
and diluted
|
7,883
|
7,883
|
|||||||||||||||
KATY
INDUSTRIES, INC. AND SUBSIDIARIES
|
|||||||||||||||||
PRO
FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
|
|||||||||||||||||
(Amounts
in Thousands, Except Per Share Amounts)
|
|||||||||||||||||
(Unaudited)
|
|||||||||||||||||
Year
Ended December 31, 2003
|
|||||||||||||||||
Katy
|
Discontinued
|
Pro
Forma
|
As
|
||||||||||||||
Historical
|
Operations
|
Adjustments
|
Adjusted
|
||||||||||||||
|
|||||||||||||||||
Net
sales
|
$
|
436,410
|
$
|
(17,448
|
)
|
(a) |
|
$
|
(20,712
|
)
|
(e) |
|
$
|
398,250
|
|||
Cost
of goods sold
|
365,563
|
(15,932
|
)
|
(a) |
|
(18,991
|
)
|
(e) |
|
330,640
|
|||||||
Gross
profit
|
70,847
|
(1,516
|
)
|
(1,721
|
)
|
67,610
|
|||||||||||
Selling,
general and administrative expenses
|
59,740
|
(1,698
|
)
|
(a) |
|
(2,599
|
)
|
(e) |
|
55,443
|
|||||||
Impairments
of goodwill
|
328
|
-
|
-
|
328
|
|||||||||||||
Impairments
of other long-lived assets
|
11,552
|
-
|
-
|
11,552
|
|||||||||||||
Severance,
restructuring and related charges
|
8,132
|
-
|
-
|
8,132
|
|||||||||||||
Gain
on sale of assets
|
(627
|
)
|
-
|
-
|
(627
|
)
|
|||||||||||
Operating
loss
|
(8,278
|
)
|
182
|
878
|
(7,218
|
)
|
|||||||||||
Equity
in loss of equity method investment
|
(5,689
|
)
|
-
|
-
|
(5,689
|
)
|
|||||||||||
Interest
expense
|
(6,193
|
)
|
211
|
(a) |
|
349
|
(f) |
|
(5,633
|
)
|
|||||||
Other,
net
|
(1,805
|
)
|
63
|
(a) |
|
(86
|
)
|
(e) |
|
(1,828
|
)
|
||||||
Loss
from continuing operations before benefit
|
|||||||||||||||||
from
income taxes
|
(21,965
|
)
|
456
|
1,141
|
(20,368
|
)
|
|||||||||||
Benefit
from income taxes from continuing operations
|
3,158
|
-
|
(238
|
)
|
(g) |
|
2,920
|
||||||||||
Loss
from continuing operations before distributions
|
|||||||||||||||||
on
preferred interest of subsidiary
|
(18,807
|
)
|
456
|
903
|
(17,448
|
)
|
|||||||||||
Distributions
on preferred interest of subsidiary
|
|||||||||||||||||
(net
of tax)
|
(80
|
)
|
-
|
-
|
(80
|
)
|
|||||||||||
Loss
from continuing operations
|
$
|
(18,887
|
)
|
$
|
456
|
$
|
903
|
$
|
(17,528
|
)
|
|||||||
Loss
per share of common stock - Basic and diluted:
|
|||||||||||||||||
Loss
from continuing operations
|
$
|
(2.30
|
)
|
$
|
(2.13
|
)
|
|||||||||||
Weighted
average common shares outstanding:
|
|||||||||||||||||
Basic
and diluted
|
8,215
|
8,215
|
|||||||||||||||
(a) |
On
June 2, 2006, the Company sold certain assets of the Metal Truck
Box
business unit. In addition, on June 27, 2006, the Company sold its
limited
partnership interest in a waste-to-energy facility (“SESCO”). Management
and the board of directors determined that these businesses were
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,
2005, 2004 and 2003, the Company separately adjusted the historical
statements of operations as the Metal Truck Box business unit and
SESCO
were included in continuing operations. The historical operating
results
of these previously divested businesses 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, 2006, these businesses
were previously excluded from continuing operations; thus, no adjustment
was required.
|
(b) |
Amounts
represent the receipt of gross proceeds of $9.3 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 does not reflect the Seventh
Amendment to the Bank of America Credit Agreement. This amendment
will
allow the Term Loan to be reloaded up to $13.0 million, upon its
effective
date, with the Revolving Credit Facility being reduced by a corresponding
amount.
|
(c) |
Amounts
represent the historical account balances of the United Kingdom consumer
plastics business, net of intercompany account balances prior to
closing.
|
(d) |
Amount
represents the transactional closing costs
incurred.
|
(e) |
Amounts
represent the historical account activity of the United Kingdom consumer
plastics business, net of intercompany
activity.
|
(f) |
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.
|
(g) |
Amounts
represent the anticipated income tax effects associated with the
operations, primarily resulting from United Kingdom
taxes.
|
(d) |
Exhibits.
|