Delaware | 001-33913 | 26-1561397 | ||
(State or other jurisdiction of incorporation) |
(Commission File Number) | (IRS Employer Identification No.) |
1900 West Loop South, Suite 1500, Houston, Texas |
77027 |
|
(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 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Historical | Combined | |||||||||||||||
Quanex | Edgetech Entities | Pro Forma | Pro Forma | |||||||||||||
10/31/2010 | 12/31/2010 | Adjustments | 10/31/2010 | |||||||||||||
ASSETS |
||||||||||||||||
Current Assets: |
||||||||||||||||
Cash and equivalents |
$ | 187,178 | $ | 779 | $ | (105,231 | )(a) | $ | 82,726 | |||||||
Accounts receivable, net |
87,007 | 20,367 | (11,507 | )(b) | 95,867 | |||||||||||
Inventories |
45,200 | 6,236 | 2,187 | (c) | 53,623 | |||||||||||
Deferred income taxes |
10,547 | 328 | (831 | )(d) | 10,044 | |||||||||||
Prepaid and other current assets |
8,229 | 497 | 8,726 | |||||||||||||
Current assets of discontinued operations |
462 | | 462 | |||||||||||||
Total current assets |
338,623 | 28,207 | (115,382 | ) | 251,448 | |||||||||||
Property, plant and equipment, net |
135,517 | 16,652 | 1,394 | (e) | 153,563 | |||||||||||
Deferred income taxes |
30,563 | | (21,381 | )(d) | 9,182 | |||||||||||
Goodwill |
25,189 | | 47,153 | (e) | 72,342 | |||||||||||
Intangible assets, net |
44,668 | | 52,320 | (e) | 96,988 | |||||||||||
Other assets |
16,690 | 1,639 | | 18,329 | ||||||||||||
Total assets |
$ | 591,250 | $ | 46,498 | $ | (35,896 | ) | $ | 601,852 | |||||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||||||||||
Current liabilities: |
||||||||||||||||
Accounts payable |
$ | 70,986 | $ | 4,953 | | $ | 75,939 | |||||||||
Accrued liabilities |
43,447 | 2,145 | | 45,592 | ||||||||||||
Other current liabilities |
| 3,504 | (f) | 3,504 | ||||||||||||
Current maturities of long-term debt |
327 | 450 | (450 | )(g) | 327 | |||||||||||
Current liabilities of discontinued operations |
30 | | | 30 | ||||||||||||
Total current liabilities |
114,790 | 7,548 | 3,054 | 125,392 | ||||||||||||
Long-term debt |
1,616 | 3,218 | (3,218 | )(g) | 1,616 | |||||||||||
Deferred pension and postretirement benefits |
3,667 | | 3,667 | |||||||||||||
Non-current environmental reserves |
12,027 | | 12,027 | |||||||||||||
Other liabilities |
17,718 | 969 | (969 | )(d) | 17,718 | |||||||||||
Total liabilities |
149,818 | 11,735 | (1,133 | ) | 160,420 | |||||||||||
Total stockholders equity |
441,432 | 34,763 | (34,763 | ) | 441,432 | |||||||||||
Total liabilities and stockholders equity |
$ | 591,250 | $ | 46,498 | (35,896 | ) | $ | 601,852 | ||||||||
NOTE 1 The unaudited pro forma condensed combined balance sheet is presented as if the
Acquisition had occurred as of October 31, 2010 (Quanexs fiscal year-end). Pro forma adjustments
are made to reflect: |
||
(a) | Cash purchase consideration of $105.2 million paid by Quanex on the Acquisition
date. |
|
(b) | Elimination of the Edgetech Entities related party receivable from Lauren
International, Inc. |
|
(c) | Recognition of the estimated step up to measure the Edgetech Entities inventory
at fair value. |
|
(d) | Recognition of a $0.8 million current deferred tax liability related to the
excess fair value over the tax basis of inventory. Recognition of a $20.4 million
non-current deferred tax liability related to the excess fair value over the tax basis
of intangible assets and property, plant and equipment and reclass of the Edgetech
Entities non-current deferred income tax liability of $1.0 million. |
|
(e) | Recording of the Edgetech Entities property, plant and equipment at its
estimated fair value of $18.0 million. Recognition of the estimated $52.3 million fair
value of intangible assets acquired for customer relationships, technology and
trademarks and trade names, and recording of goodwill of $47.2 million. |
|
(f) | Assumption of the tax liability resulting from the pre-closing reorganization of
Lauren and its subsidiaries estimated at and limited to $3.5 million. |
|
(g) | Removal of the current and long-term portion of the Edgetech Entities assigned
term loan.. |
Historical | ||||||||||||||||
Edgetech | Combined | |||||||||||||||
Quanex | Entities | Pro Forma | ||||||||||||||
Twelve Months | Twelve Months | Twelve Months | ||||||||||||||
Ended | Ended | Pro Forma | Ended | |||||||||||||
10/31/2010 | 12/31/2010 | Adjustments | 10/31/2010 | |||||||||||||
Net sales |
$ | 798,314 | $ | 76,281 | $ | | $ | 874,595 | ||||||||
Cost and expenses: |
||||||||||||||||
Cost of sales (exclusive of items shown separately below) |
660,849 | 51,721 | | 712,570 | ||||||||||||
Selling, general and administrative |
71,954 | 14,369 | 855 | (a) | 87,178 | |||||||||||
Depreciation and amortization |
28,214 | 1,776 | 5,506 | (b) | 35,496 | |||||||||||
Operating income (loss) |
37,297 | 8,415 | (6,361 | ) | 39,351 | |||||||||||
Interest expense |
(440 | ) | (230 | ) | | (670 | ) | |||||||||
Other, net |
2,645 | 539 | | 3,184 | ||||||||||||
Income (loss) from continuing operations
before income taxes |
39,502 | 8,724 | (6,361 | ) | 41,865 | |||||||||||
Income tax benefit (expense) |
(15,301 | ) | (2,535 | ) | 2,417 | (c) | (15,419 | ) | ||||||||
Income (loss) from continuing operations |
$ | 24,201 | $ | 6,189 | $ | (3,944 | ) | $ | 26,446 | |||||||
Earnings (loss) per share from continuing operations: |
||||||||||||||||
Basic |
$ | 0.65 | $ | 0.71 | ||||||||||||
Diluted |
$ | 0.64 | $ | 0.70 | ||||||||||||
Weighted average common shares outstanding: |
||||||||||||||||
Basic |
37,220 | 37,220 | ||||||||||||||
Diluted |
37,671 | 37,671 |
NOTE 1 The unaudited pro forma condensed combined statement of income is presented as if the
Acquisition had occurred on November 1, 2009 (the beginning of Quanexs fiscal year). Pro forma
adjustments are made to reflect: |
||
(a) | Recording of rent expense for the Edgetech Entities Cambridge, Ohio facility. |
|
(b) | Removal of the Edgetech Entities historical depreciation and amortization of
$1.8 million. Recording of estimated amortization expense for intangible assets
acquired of $5.6 million, and recording of depreciation expense of $1.7 million based on
the estimated fair value of property, plant and equipment and the useful lives of such
assets. Pro forma depreciation and amortization is calculated on the straight line
method and the expected useful lives of the intangible assets range from three to
thirteen years. |
|
(c) | Recording the tax effects of pro forma adjustments calculated at the statutory
rate in effect during the twelve months ended October 31, 2010. |
2.1 | Agreement and Plan of Merger, dated as of January 31, 2011, by and among Quanex
Building Products Corporation, QSB Inc., Lauren Holdco Inc., Lauren International, Inc. and
Kevin E. Gray, as agent for the shareholders of Lauren Holdco Inc. (incorporated by
reference to Exhibit 2.1 to that current report on Form 8-K (Reg. No. 001-33913) filed with
the SEC on February 2, 2011). |
|||
99.1 | Press Release dated April 1, 2011(incorporated by reference to Exhibit 99.1 to that
current report on Form 8-K (Reg. No. 001-33913) filed with the SEC on April 5, 2011). |
|||
99.2 | Consolidated Financial Statements of Edgetech I. G. Inc. and Subsidiary for the year
ended December 31, 2010. |
QUANEX BUILDING PRODUCTS CORPORATION |
||||
Date: May 10, 2011 | By: | /s/ Brent L. Korb | ||
Brent L. Korb | ||||
Senior Vice President Finance and Chief Financial Officer |
Exhibit | ||||
Number | Description | |||
2.1 | Agreement and Plan of Merger, dated as of January 31, 2011, by and among Quanex Building
Products Corporation, QSB Inc., Lauren Holdco Inc., Lauren International, Inc. and Kevin E.
Gray, as agent for the shareholders of Lauren Holdco Inc. (incorporated by reference to
Exhibit 2.1 to that current report on Form 8-K (Reg. No. 001-33913) filed with the SEC on
February 2, 2011). |
|||
99.1 | Press Release dated March 31, 2011(incorporated by reference to Exhibit 99.1 to that current
report on Form 8-K (Reg. No. 001-33913) filed with the SEC on April 5, 2011). |
|||
99.2 | Consolidated Financial Statements of Edgetech I. G. Inc. and Subsidiary for the year ended
December 31, 2010. |