Maryland | 1-5415 | 36-0879160 | ||
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(IRS Employer Identification No. |
3400 N. Wolf Road, Franklin Park, Illinois | 60131 | |
(Address of principal executive offices) | (Zip Code) |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |
o | Pre-commencement communications pursuant to Rule 13 e-4(c) under the Exchange Act (17 CFR 240.13 e-4(c)) |
(a) | Financial Statements. To be filed within seventy-one (71) days of the date that the filing of this Current Report on Form 8-K is required to be filed with the Securities and Exchange Commission, as permitted by Item 9.01(a)(4) of Form 8-K | |
(b) | Pro Forma Financial Information (filed herewith) |
(1) | Unaudited Pro Forma Condensed Combined Statements of Operations for the Six Months ended June 30, 2006 | ||
(2) | Unaudited Pro Forma Condensed Combined Statements of Operations for the Year ended December 31, 2005 | ||
(3) | Unaudited Pro Forma Condensed Combined Balance Sheet as of June 30, 2006 |
10.11 | Amended and Restated Credit Agreement, dated September 5, 2006, by and between A. M. Castle & Co. and Bank of America, N.A., as U.S. Agent, Bank of America, N.A., Canada Branch, as Canadian Agent, JPMorgan Chase Bank, N.A. as Syndication Agent and LaSalle Business Credit, LLC as Documentation Agent. | ||
10.12 | Guarantee Agreement, dated September 5, 2006, by and between the Company and the Guarantee Subsidiaries. | ||
10.13 | Amended and Restated Collateral Agency and Intercreditor Agreement, dated September 5, 2006 by and among A.M. Castle & Co., Bank of America, N.A., as Collateral Agent, The Prudential Insurance Company of America and Prudential Retirement Insurance and Annuity Company and The Northern Trust Company | ||
10.14 | Amended and Restated Security Agreement, dated September 5, 2006, among the Company and the Guarantee Subsidiaries. | ||
10.15 | Guarantee Agreement, dated September 5, 2006, by and between the Company and Canadian Lenders and Bank of America, N.A. Canadian Branch, as Canadian Agent. | ||
10.16 | Amendment No. 1 to Note Agreement, dated September 5, 2006, between the Company and The Prudential Insurance Company of America and Prudential Retirement Insurance and Annuity Company Amendment. |
A. M. CASTLE & CO. |
||||
Date: September 8, 2006 | /s/ Jerry M. Aufox | |||
Secretary | ||||
Pro Forma | Pro Forma | |||||||||||||||
Castle | Transtar | Adjustments | Combined | |||||||||||||
Net sales |
$ | 554,800 | $ | 139,309 | $ | | $ | 694,109 | ||||||||
Cost of material sold |
391,343 | 97,299 | | 488,642 | ||||||||||||
Gross material margin |
163,457 | 42,010 | | 205,467 | ||||||||||||
Plant and delivery expense |
58,605 | 10,725 | | 69,330 | ||||||||||||
Sales, general, and administrative expense |
49,957 | 17,445 | (1,602 | ) c), d), e) | 65,800 | |||||||||||
Depreciation and amortization expense |
5,097 | 367 | 3,698 | a), f) | 9,162 | |||||||||||
Total operating expenses |
113,659 | 28,537 | 2,096 | 144,292 | ||||||||||||
Operating income |
49,798 | 13,473 | (2,096 | ) | 61,175 | |||||||||||
Interest expense, net |
(2,046 | ) | (2,053 | ) | (4,662 | ) b) | (8,761 | ) | ||||||||
Other |
| 25 | | 25 | ||||||||||||
Income before income taxes and equity in
earnings of joint venture |
47,752 | 11,445 | (6,758 | ) | 52,439 | |||||||||||
Income taxes |
(19,639 | ) | (4,429 | ) | 1,292 | g) | (22,776 | ) | ||||||||
Income before equity in earnings of joint
venture |
28,113 | 7,016 | (5,466 | ) | 29,663 | |||||||||||
Equity in earnings of joint venture |
2,295 | | | 2,295 | ||||||||||||
Net income |
$ | 30,408 | $ | 7,016 | $ | (5,466 | ) | $ | 31,958 | |||||||
Shares: |
||||||||||||||||
Basic |
16,657 | 16,657 | ||||||||||||||
Diluted |
18,756 | 18,756 | ||||||||||||||
Earnings per share from continuing operations: |
||||||||||||||||
Basic |
$ | 1.78 | $ | 1.88 | ||||||||||||
Diluted |
$ | 1.62 | $ | 1.70 | ||||||||||||
EBITDA * |
$ | 57,190 | $ | 13,865 | $ | 1,602 | $ | 72,657 | ||||||||
Reconciliation of income from continuing operations to EBITDA: |
||||||||||||||||
Net income |
$ | 30,408 | $ | 7,016 | $ | (5,466 | ) | $ | 31,958 | |||||||
Depreciation and amortization |
5,097 | 367 | 3,698 | 9,162 | ||||||||||||
Interest, net |
2,046 | 2,053 | 4,662 | 8,761 | ||||||||||||
Provision for income taxes |
19,639 | 4,429 | (1,292 | ) | 22,776 | |||||||||||
EBITDA |
$ | 57,190 | $ | 13,865 | $ | 1,602 | $ | 72,657 | ||||||||
* | Earnings before interest, taxes, depreciation and amortization. |
Pro Forma | Pro Forma | |||||||||||||||
Castle | Transtar | Adjustments | Combined | |||||||||||||
Net sales |
$ | 958,978 | $ | 223,977 | $ | | $ | 1,182,955 | ||||||||
Cost of material sold |
677,186 | 159,362 | | 836,548 | ||||||||||||
Gross material margin |
281,792 | 64,615 | | 346,407 | ||||||||||||
Plant and delivery expense |
108,427 | 19,971 | | 128,398 | ||||||||||||
Sales, general, and administrative expense |
92,848 | 28,009 | (228 | ) c), d), e) | 120,629 | |||||||||||
Depreciation and amortization expense |
9,340 | 522 | 7,395 | a) ,f) | 17,257 | |||||||||||
Total operating expenses |
210,615 | 48,502 | 7,167 | 266,284 | ||||||||||||
Operating income |
71,177 | 16,113 | (7,167 | ) | 80,123 | |||||||||||
Interest expense, net |
(7,348 | ) | (3,607 | ) | (9,824 | ) b) | (20,779 | ) | ||||||||
Discount on sale of accounts receivable & other |
(1,127 | ) | 64 | | (1,063 | ) | ||||||||||
Loss on extinguishment of debt |
(4,904 | ) | | | (4,904 | ) | ||||||||||
Income before income taxes and equity in
earnings of joint venture |
57,798 | 12,570 | (16,991 | ) | 53,377 | |||||||||||
Income taxes |
(23,191 | ) | (3,450 | ) | 3,894 | g) | (22,747 | ) | ||||||||
Income before equity in earnings of joint
venture |
34,607 | 9,120 | (13,097 | ) | 30,630 | |||||||||||
Equity in earnings of joint venture |
4,302 | | | 4,302 | ||||||||||||
Net income |
$ | 38,909 | $ | 9,120 | $ | (13,097 | ) | $ | 34,932 | |||||||
Shares: |
||||||||||||||||
Basic |
16,033 | 16,033 | ||||||||||||||
Diluted |
18,420 | 18,420 | ||||||||||||||
Earnings per share from continuing operations: |
||||||||||||||||
Basic |
$ | 2.37 | $ | 2.12 | ||||||||||||
Diluted |
$ | 2.11 | $ | 1.90 | ||||||||||||
EBITDA * |
$ | 84,819 | $ | 16,699 | $ | 228 | $ | 101,746 | ||||||||
Reconciliation of net income to EBITDA: |
||||||||||||||||
Net income |
$ | 38,909 | $ | 9,120 | $ | (13,097 | ) | $ | 34,932 | |||||||
Depreciation and amortization |
9,340 | 522 | 7,395 | 17,257 | ||||||||||||
Interest expense, net |
7,348 | 3,607 | 9,824 | 20,779 | ||||||||||||
Discount on accounts receivable sold |
1,127 | | | 1,127 | ||||||||||||
Debt extinguishment |
4,904 | | | 4,904 | ||||||||||||
Provision for income taxes |
23,191 | 3,450 | (3,894 | ) | 22,747 | |||||||||||
EBITDA |
$ | 84,819 | $ | 16,699 | $ | 228 | $ | 101,746 | ||||||||
* | Earnings before interest, discount on sale of accounts receivable, taxes, depreciation and amortization and debt extinguishment expense. |
Pro Forma | Pro Forma | |||||||||||||||
Castle | Transtar | Adjustments | Combined | |||||||||||||
Assets |
||||||||||||||||
Current assets |
||||||||||||||||
Cash and cash equivalents |
$ | 42,982 | $ | 770 | $ | (30,770 | ) h), k) | $ | 12,982 | |||||||
Accounts receivable |
128,946 | 40,240 | | 169,186 | ||||||||||||
Inventories |
139,604 | 51,002 | 12,844 | j) | 203,450 | |||||||||||
Other current assets |
7,378 | 1,585 | | 8,963 | ||||||||||||
Total current assets |
318,910 | 93,597 | (17,926 | ) | 394,581 | |||||||||||
Investment in joint venture |
12,358 | | | 12,358 | ||||||||||||
Goodwill and intangible assets |
32,250 | | 111,352 | m) | 143,602 | |||||||||||
Prepaid pension cost |
40,037 | | | 40,037 | ||||||||||||
Other assets |
4,923 | 766 | (419 | ) k) | 5,270 | |||||||||||
Property, plant and equipment net |
67,251 | 2,644 | 1,585 | i) | 71,480 | |||||||||||
Total assets |
$ | 475,729 | $ | 97,007 | $ | 94,592 | $ | 667,328 | ||||||||
Liabilities and Stockholders Equity |
||||||||||||||||
Current liabilities |
||||||||||||||||
Accounts payable |
$ | 123,397 | $ | 22,303 | $ | | $ | 145,700 | ||||||||
Accrued liabilities |
22,997 | 4,938 | | 27,935 | ||||||||||||
Current and deferred income taxes |
1,497 | 2,942 | 4,654 | l) | 9,093 | |||||||||||
Current portion of long-term debt |
6,233 | 37,811 | (37,545 | ) k) | 6,499 | |||||||||||
Total current liabilities |
154,124 | 67,994 | (32,891 | ) | 189,227 | |||||||||||
Long term debt, less current portion |
73,569 | 1,320 | 154,680 | h), k) | 229,569 | |||||||||||
Deferred income taxes |
20,784 | 36 | | 20,820 | ||||||||||||
Other long-term liabilities |
14,621 | 460 | | 15,081 | ||||||||||||
Stockholders equity |
||||||||||||||||
Preferred stock |
11,239 | | | 11,239 | ||||||||||||
Common stock |
170 | | | 170 | ||||||||||||
Additional paid-in capital |
66,000 | 6,000 | (6,000 | ) k) | 66,000 | |||||||||||
Retained earnings |
138,434 | 19,874 | (19,874 | ) k) | 138,434 | |||||||||||
Accumulated other comprehensive income |
3,473 | 1,323 | (1,323 | ) k) | 3,473 | |||||||||||
Treasury stock, at cost |
(6,685 | ) | | | (6,685 | ) | ||||||||||
Total stockholders equity |
212,631 | 27,197 | (27,197 | ) | 212,631 | |||||||||||
Total liabilities and stockholders equity |
$ | 475,729 | $ | 97,007 | $ | 94,592 | $ | 667,328 | ||||||||
1. | Description of Transaction | |
On September 5, 2006, Castle acquired all of the issued and outstanding capital stock of Transtar for $180 million in cash. The purchase price will be adjusted by the amount that working capital falls outside of the minimum/maximum working capital range defined in the agreement. As of September 1, 2006, the estimated purchase price net of that adjustment was $173.3 million. The condensed combined pro forma financial statements reflect the $180 million purchase price since they were prepared assuming the transaction took place on June 30, 2006 at which date there was no implied working capital adjustment. The purchase price will also be adjusted by the outstanding net indebtedness of Transtar (except that Castle will assume any indebtedness of Transtars two foreign subsidiaries) and transaction expenses payable at closing. | ||
The acquisition was assumed to be funded by approximately $30 million of existing cash of the Company, $126 million from an expanded revolving line of credit and $30 million from a new term loan. | ||
The Company will account for the merger as a purchase under United States generally accepted accounting principles. Under the purchase method of accounting, the assets and liabilities of Transtar will be recorded as of the acquisition date at their respective fair values and be consolidated with those of Castle. | ||
2. | Pro Forma Adjustments | |
a) | To reflect $6.7 million incremental annual amortization ($3.3 million for the 6 months ended June 30, 2006) to be incurred on the fair value of the acquired identifiable intangible assets. | |
b) | To reflect $9.8 million incremental annual net interest expense ($4.7 million for the 6 months ended June 30, 2006) arising from the assumed issuance of $156 million of debt to fund the transaction at an estimated interest rate of 7.5%, the reduction in interest income due to the assumed use of $30 million of the Companys existing cash to fund the acquisition and eliminating Transtars debt and interest. | |
c) | To eliminate $1.0 million of management fees that were paid by Transtar to their previous owners for the year ending December 31, 2005 and also for the six months ending June 30, 2006, respectively, which will no longer continue. |
d) | To eliminate $0.2 million ($1.1 million for the six months ended June 30, 2006) of cost incurred by Transtar related to this transaction which will not continue. | |
e) | To reflect $1.0 million of incremental costs ($0.5 million for the 6 months ending June 30, 2006) expected to be incurred due to Transtar becoming a subsidiary of a U.S. public company. The incremental costs relate to compliance with various provisions of the Sarbanes-OxleyAct of 2002, as well as incremental finance staff headcount and other administrative requirements directly associated with meeting public company filing requirements. | |
f) | To reflect incremental depreciation expense of $0.7 million ($0.4 million for the six months ended June 30, 2006) for fixed assets expected to be written up to fair value in purchase accounting. | |
g) | To reflect taxes on the pro forma adjustments to income at Castles statutory rate of 37.7%. | |
h) | To reflect the assumed purchase price as of June 30, 2006 of $180 million plus an estimated $6 million of acquisition costs being funded by $30 million of cash and $156 million of incremental long-term borrowings. | |
i) | To increase the value of fixed assets by $1.6 million to reflect them at fair value. | |
j) | To adjust LIFO and other inventory reserves by $12.8 million to reflect inventory at its fair value. | |
k) | To eliminate Transtars cash, U.S.-based debt and equity as part of purchase accounting made up of $0.8 million cash, $0.4 million deferred financing costs, $37.5 million current debt, $1.3 million long term debt, $6.0 million of additional paid-in capital, $19.9 million of retained earnings and $1.3 million of accumulated other comprehensive income. | |
l) | To eliminate Transtars current taxes payable of $0.8 million for which responsibility to pay remains with the prior owner as well as to reflect an estimated $5.4 million deferred tax liability arising from anticipated purchase accounting adjustments. | |
m) | To reflect the allocation of the excess of the purchase price over the fair value of tangible net assets to intangibles ($69.0 million) and goodwill ($42.3 million). |