Form 8-K/A PGT, Inc. For: Feb 16
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K/A
(Amendment No. 1)
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of Earliest Event Reported): February 16, 2016
PGT, Inc.
(Exact name of Registrant as Specified in its Charter)
|
Delaware
|
000-52059
|
20-0634715
|
|
(State or other jurisdiction
|
(Commission File
|
(IRS Employer
|
|
of Incorporation)
|
Number)
|
Identification No.)
|
|
1070 Technology Drive, North Venice, Florida, 34275
|
|
(Address of Principal Executive Offices, Including Zip Code)
|
|
(941) 480-1600
|
|
(Registrant's Telephone Number, Including Area Code)
|
N/A
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
[ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
[ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Explanatory Note
As previously disclosed in Current Report on Form 8-K dated February 16, 2016, as filed on February 17, 2016, on February 16, 2016, PGT, Inc. (“PGTI” and “Registrant”), through its wholly-owned subsidiary PGT Industries, Inc. (“PGT”), completed the purchase (the “Acquisition”) of all of the issued and outstanding shares of the common stock of WinDoor Incorporated, a Florida corporation (“WinDoor”), par value $.01 per share, and all of the issued and outstanding membership units of LTE, LLC, a Florida limited liability company (“LTE”, and together with WinDoor, the “Acquired Companies”), in accordance with the terms and conditions of that certain Stock Purchase Agreement, dated November 25, 2015, (the “Purchase Agreement”) by and among PGT, the Acquired Companies, R. Frank Lukens, Jr. Revocable Trust, solely in its capacity as the representative of the equity holders of the Acquired Companies (the “Representative”) and the sellers identified on the signature pages thereto (the “Sellers”). As a result of the Acquisition, the Acquired Companies became wholly-owned subsidiaries of PGT.
This Amendment No. 1 (this “Amendment”) is being filed to amend and supplement Item 9.01 of the initial Form 8-K and to include certain financial statements of WinDoor and its subsidiaries, which includes the Acquired Companies, and certain pro forma condensed combined financial information of the Registrant, and the Acquired Companies as discussed below.
Any information required to be set forth in the initial Form 8-K which is not being amended or supplemented pursuant to this Amendment is hereby incorporated by reference. Except as set forth herein, no modifications have been made to information contained in the initial Form 8-K, and the Registrant has not updated any information contained therein to reflect events that have occurred since the date of the initial Form 8-K. Accordingly, this Amendment should be read in conjunction with the initial Form 8-K.
Item 9.01. Financial Statements and Exhibits
(a) Financial statements of business acquired.
The audited consolidated financial statements of WinDoor, Inc. and Subsidiaries as of and for the year ended December 31, 2015 required to be filed pursuant to Item 9.01(a) of Form 8-K are filed as Exhibit 99.3 to this Current Report on Form 8-K/A and are incorporated herein by reference.
- 2 -
(b) Pro forma financial information.
The unaudited pro forma condensed combined financial information as of and for the year ended January 2, 2016, required to be filed pursuant to Item 9.01(b) of Form 8-K is filed as Exhibit 99.2 to this Current Report on Form 8-K/A and are incorporated herein by reference. This pro forma information gives effect to certain pro forma events related to the acquisition and has been presented for information purposes only. It does not purport to project the future financial position or operating results of the post-acquisition combined company. The unaudited pro forma condensed consolidated financial information does not reflect the effects of any anticipated changes to be made to the operations of the combined companies in connection with the Acquisition, including synergies and cost savings. The unaudited pro forma condensed combined consolidated financial information should not be construed to be indicative of future results of operations or financial position.
(c) Exhibits.
|
Exhibit No.
|
Description
|
|
2.1
|
Stock Purchase Agreement, dated November 25, 2015, among PGT, the Acquired Companies, the Representative and the Sellers identified on the signature pages thereto (Incorporated by reference to Exhibit 2.1 to Registrant’s Current Report on Form 8-K filed with the SEC on November 30, 2015).
|
|
10.1
|
Credit Agreement, dated February 16, 2016, among PGTI, the lending institutions from time to time party thereto, and Deutsche Bank AG New York Branch, as Letter of Credit Issuer, Swing Line Lender, Administrative Agent and Collateral Agent (Incorporated by reference to Exhibit 10.1 to Registrant’s Current Report on Form 8-K filed with the SEC on February 17, 2016).
|
|
23.1
|
Consent of Berman Hopkins Wright & LaHam, CPAs and Associates, LLP
|
|
99.1
|
Press Release dated February 16, 2016 (Incorporated by reference to the exhibit number 99 to Registrant’s Current Report on Form 8-K filed with the Securities and Exchange Commission on February 17, 2016).
|
|
99.2
|
Unaudited Pro Forma Combined Condensed Consolidated Financial Information
|
|
99.3
|
Audited Consolidated Financial Statements and Supplemental Information of WinDoor, Inc. and Subsidiaries for the Years ended December 31, 2015 and 2014
|
- 3 -
Forward-Looking Statements
From time to time, we have made or will make forward-looking statements within the meaning of Section 21E of the Exchange Act. These statements do not relate strictly to historical or current facts. Forward-looking statements usually can be identified by the use of words such as “goal”, “objective”, “plan”, “expect”, “anticipate”, “intend”, “project”, “believe”, “estimate”, “may”, “could”, or other words of similar meaning. Forward-looking statements provide our current expectations or forecasts of future events, results, circumstances or aspirations. Our disclosures in this report contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. We may also make forward-looking statements in our other documents filed or furnished with the Securities and Exchange Commission and in oral presentations. Forward-looking statements are based on assumptions and by their nature are subject to risks and uncertainties, many of which are outside of our control. Our actual results may differ materially from those set forth in our forward-looking statements. There is no assurance that any list of risks and uncertainties or risk factors is complete. Factors that could cause actual results to differ materially from those described in our forward-looking statements include, but are not limited to:
|
●
|
Changes in new home starts and home remodeling trends
|
|
●
|
The economy in the U.S. generally or in Florida where the substantial portion of our sales are generated
|
|
●
|
Raw material prices, especially aluminum
|
|
●
|
Transportation costs
|
|
●
|
Level of indebtedness
|
|
●
|
Dependence on our impact-resistant branded product lines
|
|
●
|
Integration of acquisition(s)
|
|
●
|
Product liability and warranty claims
|
|
●
|
Federal and state regulations, and
|
|
●
|
Dependence on our manufacturing facilities
|
Any forward-looking statements made by us or on our behalf speak only as of the date they are made and we do not undertake any obligation to update any forward-looking statement to reflect the impact of subsequent events or circumstances. Before making any investment decision, you should carefully consider all risks and uncertainties disclosed in all our SEC filings, including our reports on Forms 8-K, 10-Q and 10-K and our registration statements under the Securities Act of 1933, as amended, all of which are accessible on the SEC’s website at www.sec.gov and at http://ir.pgtindustries.com/sec.cfm
- 4 -
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
PGT, Inc.
|
||
|
By:
|
/s/ Mario Ferrucci III
|
|
|
Name: Mario Ferrucci III
|
||
|
Title: Vice President and General Counsel
|
||
|
Dated: May 3, 2016
|
||
- 5 -
EXHIBIT INDEX
|
Exhibit No.
|
Description
|
|
|
2.1
|
Stock Purchase Agreement, dated November 25, 2015, among PGT, the Acquired Companies, the Representative and the Sellers identified on the signature pages thereto (Incorporated by reference to the exhibit numbered as indicated above to Registrant’s Current Report on Form 8-K filed with the SEC on November 30, 2015).
|
|
|
10.1
|
Credit Agreement, dated February 16, 2016, among PGTI, the lending institutions from time to time party thereto, and Deutsche Bank AG New York Branch, as Letter of Credit Issuer, Swing Line Lender, Administrative Agent and Collateral Agent. (Incorporated by reference to the exhibit numbered as indicated above to Registrant’s Current Report on Form 8-K filed with the SEC on February 17, 2016).
|
|
|
23.1
|
Consent of Berman Hopkins Wright & LaHam, CPAs and Associates, LLP
|
|
|
99.1
|
Press Release dated February 16, 2016 (Incorporated by reference to the exhibit numbered as indicated above to Registrant’s Current Report on Form 8-K filed with the Securities and Exchange Commission on February 17, 2016).
|
|
|
99.2
|
Unaudited Pro Forma Combined Condensed Consolidated Financial Information
|
|
|
99.3
|
Audited Consolidated Financial Statements and Supplemental Information of WinDoor, Inc. and Subsidiaries for the Years ended December 31, 2015 and 2014
|
- 6 -
EXHIBIT 23.1

EXHIBIT 99.2
UNAUDITED PRO FORMA CONDENSED COMBINED CONSOLIDATED FINANCIAL INFORMATION
On February 16, 2016, PGT, Inc. (“PGTI” and “Registrant”), through its wholly-owned subsidiary PGT Industries, Inc. (“PGT”), completed the purchase (the “Acquisition”) of all of the issued and outstanding shares of the common stock of WinDoor Incorporated, a Florida corporation (“WinDoor”), par value $.01 per share, and all of the issued and outstanding membership units of LTE, LLC, a Florida limited liability company (“LTE”, and together with WinDoor, the “Acquired Companies”), in accordance with the terms and conditions of that certain Stock Purchase Agreement, dated November 25, 2015, (the “SPA”) by and among PGT, the Acquired Companies, R. Frank Lukens, Jr. Revocable Trust, solely in its capacity as the representative of the equity holders of the Acquired Companies (the “Representative”) and the sellers identified on the signature pages thereto (the “Sellers”). As a result of the Acquisition, the Acquired Companies became wholly-owned subsidiaries of PGT.
The accompanying audited consolidated financial statements of WinDoor, Inc. and Subsidiaries include the accounts of the Acquired Companies, as well as the accounts of LT, LLC, a Florida limited liability company (“LT”). The accompanying audited consolidated financial statements include the accounts of both LTE and LT because they are considered variable interest entities, of which WinDoor is considered the primary beneficiary. The Registrant did not acquire any membership units, assets, or operations of LT. However, the Acquired Companies represent a substantial portion of the consolidated total assets and operations of WinDoor, Inc. and Subsidiaries. As of and for the year ended December 31, 2015, the total assets, sales and net income of the Acquired Companies represented 65%, 97%, and 94%, respectively, of WinDoor’s consolidated amounts. Therefore, the historical financial information of the Acquired Companies as of and for the year ended December 31, 2015, presented in these unaudited pro forma condensed combined financial information has been derived by subtracting the accounts of LT from the WinDoor, Inc. and Subsidiaries audited consolidated financial statements included herein as Exhibit 99.3.
The Registrant’s 2015 fiscal year consisted of 52 weeks, and ended on the Saturday nearest to December 31, 2015, which was January 2, 2016. WinDoor’s 2015 fiscal year followed the calendar year and ended on December 31, 2015. For purposes of the presentation of the unaudited pro forma condensed combined consolidated financial information, the Registrant has determined that the difference in determining the fiscal year periods of the Registrant and WinDoor is insignificant.
The unaudited pro forma condensed combined consolidated balance sheet assumes that the acquisition took place on January 2, 2016 (the last day of PGTI’s 2015 fiscal year), and combines the Registrant’s January 2, 2016 audited consolidated balance sheet with the portion of WinDoor’s December 31, 2015 audited consolidated balance sheet representing the Acquired Companies.
The unaudited pro forma condensed combined consolidated statement of income for the Registrant’s year ended January 2, 2016 assumes that the acquisition took place on January 3, 2015 (the first day of the Registrant’s 2015 fiscal year), and combines the Registrant’s year-ended January 2, 2016 audited consolidated statement of operations with the portion of WinDoor’s year-ended December 31, 2015 audited consolidated statement of income representing the Acquired Companies.
The historical consolidated financial information has been adjusted in the unaudited pro forma condensed combined consolidated financial statements to provide readers with information about the ongoing effect of a particular transaction by presenting how the transaction might have affected historical financial statements if consummated at the earlier dates described above, to give effect to pro forma events that are (1) directly attributable to the acquisition, (2) factually supportable, and (3) with respect to the statement of operations, expected to have a continuing impact on the consolidated results. The unaudited pro forma condensed combined consolidated financial information should be read in conjunction with the accompanying notes to the unaudited pro forma condensed combined consolidated financial statements. In addition, the unaudited pro forma condensed combined consolidated financial information was based on and should be read in conjunction with the following historical consolidated financial statements and accompanying notes of the Registrant for the applicable periods.
|
● Audited consolidated financial statements of the Registrant as of and for the year ended January 2, 2016, and the related notes included in its Annual Report on Form 10-K, as filed with the Securities and Exchange Commission on March 11, 2016;
|
|
● Audited consolidated financial statements of WinDoor, Inc. and Subsidiaries as of and for the years ended December 31, 2015 and 2014, and related notes included as Exhibit 99.3 of this Form 8-K/A;
|
The unaudited pro forma condensed combined consolidated financial information has been presented for information purposes only. The pro forma information is not necessarily indicative of what the consolidated company’s financial position or results of operations would have been had the acquisition been completed as of the dates indicated above.
The unaudited pro forma condensed combined consolidated financial information does not reflect any cost savings, operational synergies or revenue enhancements, nor the cost to achieve these benefits that the consolidated company may have achieved as a result of the acquisition.
- 1 -
|
PRO FORMA CONDENSED COMBINED CONSOLIDATED BALANCE SHEET
|
||||||||||||||||||||
|
(unaudited - in thousands, except percentages and footnotes)
|
||||||||||||||||||||
|
As of January 2, 2016
|
||||||||||||||||||||
|
(A)
|
(B)
|
(C)
|
(D) = (B) + (C)
|
(E)
|
(A) + (D) + (E)
|
|||||||||||||||
|
WinDoor, Inc.
|
||||||||||||||||||||
|
and
|
Less:
|
Acquired
|
||||||||||||||||||
|
PGTI
|
Subsidiaries
|
LT, LLC
|
Companies
|
SEE NOTE 2
|
Condensed
|
|||||||||||||||
|
Historical
|
Historical
|
Historical
|
Historical
|
Pro Forma
|
Combined
|
|||||||||||||||
|
Actual
|
Actual
|
Actual
|
Actual
|
Adjustments
|
Pro Forma
|
|||||||||||||||
|
ASSETS
|
||||||||||||||||||||
|
Current assets:
|
||||||||||||||||||||
|
Cash and cash equivalents
|
$ | 61,493 | $ | 1,594 | $ | (641 | ) | $ | 953 | $ | (44,420 | ) | (1) | $ | 18,026 | |||||
|
Accounts receivable, net
|
31,783 | 4,718 | - | 4,718 | - | 36,501 | ||||||||||||||
|
Inventories
|
23,053 | 7,396 | - | 7,396 | - | 30,449 | ||||||||||||||
|
Prepaid expenses and
|
||||||||||||||||||||
|
other current assets
|
10,660 | 308 | (175 | ) | 133 | - | 10,793 | |||||||||||||
|
Total current assets
|
126,989 | 14,016 | (816 | ) | 13,200 | (44,420 | ) | 95,769 | ||||||||||||
|
Property, plant and
|
||||||||||||||||||||
|
equipment, net
|
71,503 | 14,288 | (9,210 | ) | 5,078 | - | 76,581 | |||||||||||||
|
Trade names and other
|
||||||||||||||||||||
|
intangible assets, net
|
79,311 | - | - | - | 47,100 | (2) | 126,411 | |||||||||||||
|
Goodwill
|
65,635 | - | - | - | 41,568 | (2) | 107,203 | |||||||||||||
|
Other assets, net
|
2,291 | 686 | (100 | ) | 586 | 1,335 | (3) | 4,212 | ||||||||||||
|
Total assets
|
$ | 345,729 | $ | 28,990 | $ | (10,126 | ) | $ | 18,864 | $ | 45,583 | $ | 410,176 | |||||||
|
LIABILITIES AND SHARE-
|
||||||||||||||||||||
|
HOLDERS' EQUITY
|
||||||||||||||||||||
|
Current liabilities:
|
||||||||||||||||||||
|
Accounts payable and
|
||||||||||||||||||||
|
accrued liabilities
|
$ | 19,578 | $ | 3,207 | $ | (32 | ) | $ | 3,175 | $ | 3,000 | (2) | $ | 25,753 | ||||||
|
Current portion of
|
||||||||||||||||||||
|
long-term debt
|
1,966 | 818 | - | 818 | (118 | ) | (4) | 2,666 | ||||||||||||
|
Total current liabilities
|
21,544 | 4,025 | (32 | ) | 3,993 | 2,882 | 28,419 | |||||||||||||
|
Long-term debt, less
|
||||||||||||||||||||
|
current portion
|
190,502 | 8,412 | (7,380 | ) | 1,032 | 60,598 | (5) | 252,132 | ||||||||||||
|
Deferred income taxes
|
25,894 | - | - | - | - | 25,894 | ||||||||||||||
|
Other liabilities
|
828 | 8 | - | 8 | (8 | ) | 828 | |||||||||||||
|
Total liabilities
|
238,768 | 12,445 | (7,412 | ) | 5,033 | 63,472 | 307,273 | |||||||||||||
|
Shareholders' equity:
|
||||||||||||||||||||
|
Common stock
|
511 | - | - | - | - | 511 | ||||||||||||||
|
Additional paid-in-capital
|
244,944 | - | - | - | - | 244,944 | ||||||||||||||
|
Retained earnings
|
||||||||||||||||||||
|
(accumulated deficit)
|
(128,457 | ) | 11,160 | (198 | ) | 10,962 | (15,020 | ) | (6) | (132,515 | ) | |||||||||
|
Shareholders' equity
|
116,998 | 11,160 | (198 | ) | 10,962 | (15,020 | ) | 112,940 | ||||||||||||
|
Less: Treasury stock at cost
|
(10,037 | ) | - | - | - | - | (10,037 | ) | ||||||||||||
|
Noncontrolling interest
|
- | 5,385 | (2,516 | ) | 2,869 | (2,869 | ) | - | ||||||||||||
|
Total shareholders'
|
||||||||||||||||||||
|
equity
|
106,961 | 16,545 | (2,714 | ) | 13,831 | (17,889 | ) | 102,903 | ||||||||||||
|
Total liabilities and
|
||||||||||||||||||||
|
shareholders' equity
|
$ | 345,729 | $ | 28,990 | $ | (10,126 | ) | $ | 18,864 | $ | 45,583 | $ | 410,176 | |||||||
- 2 -
|
PRO FORMA CONDENSED COMBINED CONSOLIDATED STATEMENT OF OPERATIONS
|
||||||||||||||||||||
|
(unaudited - in thousands, except per-share amounts)
|
||||||||||||||||||||
|
Year Ended January 2, 2016
|
||||||||||||||||||||
|
(A)
|
(B)
|
(C)
|
(D) = (B) + (C)
|
(E)
|
(A) + (D) + (E)
|
|||||||||||||||
|
WinDoor, Inc.
|
||||||||||||||||||||
|
and
|
Less:
|
Acquired
|
||||||||||||||||||
|
PGTI
|
Subsidiaries
|
LT, LLC
|
Companies
|
SEE NOTE 3
|
Condensed
|
|||||||||||||||
|
Historical
|
Historical
|
Historical
|
Historical
|
Pro Forma
|
Combined
|
|||||||||||||||
|
Actual
|
Actual
|
Actual
|
Actual
|
Adjustments
|
Pro Forma
|
|||||||||||||||
|
Net sales
|
$ | 389,810 | $ | 41,537 | $ | (1,252 | ) | $ | 40,285 | $ | - | $ | 430,095 | |||||||
|
Cost of sales
|
270,678 | 26,445 | - | 26,445 | - | 297,123 | ||||||||||||||
|
Gross margin
|
119,132 | 15,092 | (1,252 | ) | 13,840 | - | 132,972 | |||||||||||||
|
Selling, general and
|
||||||||||||||||||||
|
administrative expenses
|
68,190 | 10,996 | (585 | ) | 10,411 | 3,610 | (1) | 82,211 | ||||||||||||
|
Income from operations
|
50,942 | 4,096 | (667 | ) | 3,429 | (3,610 | ) | 50,761 | ||||||||||||
|
Interest expense, net
|
11,705 | 557 | (469 | ) | 88 | 9,424 | (2) | 21,217 | ||||||||||||
|
Debt extinguishment costs
|
- | - | - | - | 3,431 | (3) | 3,431 | |||||||||||||
|
Other expense, net
|
388 | 71 | - | 71 | - | 459 | ||||||||||||||
|
Income before income taxes
|
38,849 | 3,468 | (198 | ) | 3,270 | (16,465 | ) | 25,654 | ||||||||||||
|
Income tax expense
|
15,297 | - | - | - | (4,816 | ) | (4) | 10,481 | ||||||||||||
|
Net income
|
$ | 23,552 | $ | 3,468 | $ | (198 | ) | $ | 3,270 | $ | (11,649 | ) | $ | 15,173 | ||||||
|
Net income per common share:
|
||||||||||||||||||||
|
Basic
|
$ | 0.49 | $ | 0.31 | ||||||||||||||||
|
Diluted
|
$ | 0.47 | $ | 0.30 | ||||||||||||||||
|
Weighted average shares
|
||||||||||||||||||||
|
outstanding:
|
||||||||||||||||||||
|
Basic
|
48,272 | 48,272 | ||||||||||||||||||
|
Diluted
|
50,368 | 50,368 | ||||||||||||||||||
- 3 -
NOTE 1: DESCRIPTION OF TRANSACTION
On February 16, 2016, PGTI, through its wholly-owned subsidiary PGT, completed the Acquisition of all of the issued and outstanding shares of the common stock of WinDoor, and all of the issued and outstanding membership units of LTE, in accordance with the terms and conditions of the SPA. As a result of the Acquisition, the Acquired Companies became wholly-owned subsidiaries of PGT.
Also on February 16, 2016, PGTI entered into a Credit Agreement (the “Credit Agreement”), by and among PGTI, the lending institutions identified in the Credit Agreement, and Deutsche Bank AG New York Branch, as Administrative Agent and Collateral Agent. The Credit Agreement establishes new senior secured credit facilities in an aggregate amount of $310.0 million, consisting of a $270.0 million Tranche B term loan facility maturing in six years that will amortize on a basis of 1.00% annually during the six-year term, and a $40.0 million revolving credit facility maturing in five years that includes a swing line facility and a letter of credit facility. PGTI’s obligations under the Credit Agreement are secured by substantially all of its and its direct and indirect subsidiaries’ assets. Proceeds under the Credit Agreement were used to repay outstanding borrowings of $197.5 million under PGTI’s existing credit facility (the “Refinancing”), fund a portion of the purchase price in the Acquisition, and pay financing costs and lender fees.
Interest on all loans under the Credit Agreement is payable either quarterly or at the expiration of any LIBOR interest period applicable thereto. Borrowings under the term loans and the revolving credit facility accrue interest at a rate equal to, at our option, a base rate (with a floor of 200 basis points in respect of the term loan) or LIBOR (with a floor of 100 basis points in respect of the term loan) plus an applicable margin. The applicable margin is 575 basis points in the case of LIBOR and 475 basis points in the case of the base rate. We will pay quarterly fees on the unused portion of the revolving credit facility equal to 50 basis points per annum as well as a quarterly letter of credit fee at 575 basis points per annum plus a facing fee of 12.5 basis points per annum on the face amount of any outstanding letters of credit.
|
NOTE 2: ADJUSTMENTS TO THE UNAUDITED PRO FORMA CONDENSED COMBINED CONSOLIDATED BALANCE SHEET
|
|
(1)
|
Represents cash on hand of nearly $43.5 million used to purchase the Acquired Companies and a reduction of $1.0 million relating to cash of the Acquired Companies, which was not part of the Acquisition.
|
|
(2)
|
Reflects the preliminary estimated allocation of the purchase price of $98.9 million, including intangible assets of $47.1 million (an $18.4 million indefinite-lived tradename intangible, a $26.4 million customer relationship intangible, a $1.3 million developed technology intangible, and a $1.0 million non-compete intangible), $8.2 million in estimated net working capital based on December 31, 2015 amounts, and $5.0 million in property, plant and equipment. Additionally, pursuant to the SPA, which includes an earn-out clause for Sellers to receive contingent consideration, the purchase price allocation includes a current liability of $3.0 million for this potential earn-out contingency payment. Goodwill from the Acquisition is estimated to be $41.6 million.
|
|
(3)
|
Represents reduction of $0.6 million of other assets of the Acquired Companies, not included in the Acquisition, and a reduction of $0.8 million relating to the assumed write-off of deferred financing costs relating to PGTI’s existing credit facility. Offsetting these reductions is approximately $2.7 million of additional deferred financing costs relating to the Refinancing.
|
|
(4)
|
Represents reduction of $0.8 million in current portion of long-term debt of the Acquired Companies, not assumed by PGTI in the Acquisition. This reduction was partially offset by $0.7 million increase in the current portion of long-term debt relating to the refinancing from the increase in PGTI’s annual required principal repayments from $2.0 million per year to $2.7 million.
|
|
(5)
|
Represents increase in long-term debt in the Refinancing, which resulted in an increase in total long-term debt of $72.5 million ($270.0 million under the Credit Agreement, less $197.5 million outstanding under the existing credit facility at the time of the Refinancing), of which $0.7 million is considered to be current portion, or an increase of $71.8 million. Additionally, long-term debt is assumed to have increased $2.1 million from the write-off of existing deferred lender fees and original issue discount in the Refinancing. These increases were partially offset by reductions of $1.0 million in long-term debt of the Acquired Companies, not assumed by PGTI in the Acquisition, and $12.3 million relating to additional deferred lender fees and original issue discount under the Credit Agreement in the Refinancing.
|
|
(6)
|
Represents the elimination of retained earnings of the Acquired Companies of $11.0 million. Also includes write-offs of existing deferred debt-related costs totaling nearly $2.9 million as discussed in notes (3) and (5), and an additional $1.2 million of debt-related costs relating to the Credit Agreement from the Refinancing.
|
- 4 -
|
NOTE 3: ADJUSTMENTS TO THE UNAUDITED PRO FORMA CONDENSED COMBINED CONSOLIDATED STATEMENT OF OPERATIONS
|
|
(1)
|
Represents increase in intangible amortization expense relating to the amortizable intangible assets acquired in the Acquisition, as discussed in NOTE 2 above. Estimate lives have been assigned to each amortizable intangible asset as follows: $26.4 million customer relationship (10 years); $1.3 million developed technology (9 years); $1.0 million non-compete agreement (5 years). Based on these assigned lives, amortization expense is estimated to increase $3.0 million in the first year. Also included in the increase in selling, general and administrative expenses is $0.6 million of non-capitalizable Refinancing-related expenses.
|
|
(2)
|
Reflects the increase in estimate interest expense as the result of the Refinancing. Upon the Refinancing, debt outstanding under the Credit Agreement is $270.0 million, and has an estimated interest rate of 6.75% based on LIBOR floor of 1% and margin spread of 575 basis points. The Credit Agreement has required principal reductions on a quarterly basis totaling 1% of the $270.0 million per year, which would result in annual cash interest expense in the first year of $18.1 million, an increase in cash interest expense of $7.7 million. Also, interest expense is anticipated to increase as the result of the additional deferred fees, costs and original issue discount in the Refinancing, which we estimated will result in an additional $1.7 million in non-cash interest expense.
|
|
(3)
|
Reflects the write-off of deferred financing costs, lender fees and original issue discount as the result of the Refinancing.
|
|
(4)
|
Reflects an estimated effective tax rate of 36.5% as the result of the beneficial impact of the Section 199 manufacturer’s deduction, applied to the above adjustments, as well as the income before taxes of the Acquired Companies due to becoming part of a taxable corporation in the Acquisition.
|
- 5 -
EXHIBIT 99.3

















Serious News for Serious Traders! Try StreetInsider.com Premium Free!
You May Also Be Interested In
- Best Vacation Packages (2026): Westgate Resorts Ranked Top All-Inclusive Choice for Family Travel by Consumer365
- From “visiting a factory” to “stepping into the future”: Kunshan’s industrial tours offer a new way of learning
- Best Crypto To Buy Now: AI Is Stealing Crypto Retail Flow as AlphaPepe Builds the AI DEX Trade Between Both Markets
Create E-mail Alert Related Categories
SEC FilingsSign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!



Tweet
Share