-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, VOOTDeguY3XJr9tWbFJ5zpauU6LV8qoQfvmfIP63SZusccQXRq5oEnEKqYqi3d87 1iDC2XiHabKHocwDF/kzxQ== 0001042645-98-000118.txt : 19980603 0001042645-98-000118.hdr.sgml : 19980603 ACCESSION NUMBER: 0001042645-98-000118 CONFORMED SUBMISSION TYPE: 8-K/A PUBLIC DOCUMENT COUNT: 1 CONFORMED PERIOD OF REPORT: 19980317 ITEM INFORMATION: FILED AS OF DATE: 19980602 SROS: AMEX FILER: COMPANY DATA: COMPANY CONFORMED NAME: ALARMGUARD HOLDINGS INC CENTRAL INDEX KEY: 0000319250 STANDARD INDUSTRIAL CLASSIFICATION: RETAIL-MISCELLANEOUS RETAIL [5900] IRS NUMBER: 330318116 STATE OF INCORPORATION: DE FISCAL YEAR END: 0331 FILING VALUES: FORM TYPE: 8-K/A SEC ACT: SEC FILE NUMBER: 001-08138 FILM NUMBER: 98641029 BUSINESS ADDRESS: STREET 1: 125 FRONTAGE ROAD STREET 2: STE 1880 CITY: ORANGE STATE: CT ZIP: 06477 BUSINESS PHONE: 6192311818 MAIL ADDRESS: STREET 1: 125 FRONTAGE ROAD STREET 2: STE 1880 CITY: ORANGE STATE: CT ZIP: 06477 FORMER COMPANY: FORMER CONFORMED NAME: TRITON GROUP LTD DATE OF NAME CHANGE: 19950328 8-K/A 1 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 Commission File Number 1-8138 event reported): March 17, 1998 ALARMGUARD HOLDINGS, INC. Incorporated in Delaware IRS Employee Identification Number: 33-0318116 Principal Executive Office: Telephone: (203) 795-9000 125 Frontage Road Orange, CT 06477 This Current Report on Form 8-K/A is filed by Alarmguard Holdings, Inc. ("Alarmguard" or the "Company"), a Delaware corporation, as an amendment to that certain Current Report on Form 8-K filed by Alarmguard on April 1, 1998. Item 7. Financial Statements, Pro Forma Financial Information and Exhibits. (a) Financial Statements of Business Acquired. The following audited financial statements of Sentry Protective Systems, a division of Security Systems Inc. ("Sentry"), as of and for the year ended December 31, 1997 are provided herein: (1) Report of Independent Auditors (2) Balance Sheet as of December 31, 1997 (3) Statement of Operations and Divisional Net Asset Deficiency for the year ended December 31, 1997 (4) Statement of Cash Flows for the year ended December 31, 1997 (5) Notes to Financial Statements (b) Pro Forma Financial Information. The following unaudited pro forma condensed combined financial information sets forth, for the respective periods and as of the dates indicated, the results of operations and the financial position of Alarmguard after giving effect to the acquisition of certain assets of Sentry on March 17, 1998 as if the transaction was consummated as of the respective dates indicated below. The pro forma information also gives effect to the sale by the Company of 40,700 shares of Cumulative Convertible Preferred Stock at $1,000 per share (the "Preferred Stock Offering") in February 1998, generating net cash proceeds of approximately $37.8 million. A portion of the cash proceeds from the Preferred Stock Offering was used to complete the Sentry acquisition. The unaudited pro forma financial information should be read in conjunction with Alarmguard's audited historical consolidated financial statements and notes thereto as of December 31, 1997 and 1996 and for each of the three years in the period ended December 31, 1997. The unaudited pro forma financial information is presented for illustrative purposes only and is not necessarily indicative of the operating results or financial position that actually would have occurred if the Sentry acquisition and Preferred Stock Offering had been consummated as of these dates indicated, nor is it necessarily indicative of future operating results or financial position. The unaudited pro forma condensed combined balance sheet as of December 31, 1997 reflects the Sentry acquisition and Preferred Stock Offering as if such transactions had occurred on December 31, 1997. The unaudited pro forma condensed combined statement of operations for the year ended December 31, 1997 reflects the Sentry acquisition and Preferred Stock Offering as if the transactions had occurred on January 1, 1997. 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. ALARMGUARD HOLDINGS, INC. Dated: May 29, 1998 By: /s/ David Heidecorn ------------------------ David Heidecorn Chief Financial Officer and Executive Vice President Item 7 (a) Financial Statements of Business Acquired Audited Financial Statements of Sentry Protective Systems, a division of Security Systems Inc. ("Sentry") as of and for the year ended December 31, 1997. Report of Independent Auditors The Board of Directors and Stockholders Security Systems, Inc. We have audited the accompanying balance sheet of Sentry Protective Systems (a division of Security Systems, Inc.) as of December 31, 1997, and the related statements of operations and divisional net asset deficiency and cash flows for the year then ended. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit in accordance with generally accepted auditing standards. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion. In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Sentry Protective Systems at December 31, 1997, and the results of its operations and its cash flows for the year then ended in conformity with generally accepted accounting principles. As discussed in Note 2 to the financial statements, in 1997 the Company changed its method of accounting for lease revenue and related direct costs. /s/ Ernst & Young LLP Stamford, Connecticut May 15, 1998 Sentry Protective Systems (A division of Security Systems, Inc.) Balance Sheet December 31, 1997 (in thousands) Assets Current assets: Cash $ 208 Accounts receivable, less allowance for doubtful 1,485 accounts of $1,155 Inventories 359 Prepaid expenses and other current assets 347 Total current assets 2,399 Property and equipment, net 634 Customer installation costs, net of accumulated 156 amortization of $353 Customer contracts, net of accumulated 1,918 amortization of $1,260 Other assets 29 Total assets $ 5,136 Liabilities and divisional net asset deficiency Current liabilities: Accounts payable $ 771 Accrued expenses 433 Customer deposits 357 Deferred revenue 1,562 Revolving loan facility 10,100 Note payable to stockholders, including accrued 462 interest of $12 Other current liabilities 368 Total current liabilities 14,053 Other liabilities 167 Commitments and contingencies (Note 9) Divisional net asset deficiency (9,084) Total liabilities and divisional net asset $ 5,136 deficiency See accompanying notes. Sentry Protective Systems (A division of Security Systems, Inc.) Statement of Operations and Divisional Net Asset Deficiency Year ended December 31, 1997 (in thousands) Recurring revenue $ 6,832 Installation revenue 1,857 Service revenue 1,038 Total revenue 9,727 Monitoring expense (807) Installation expense (4,245) Service expense (1,204) Total cost of revenue (6,256) Gross profit 3,471 Selling, general and administrative expense (7,071) Amortization and depreciation expense (1,014) Total operating expenses (8,085) Operating loss (4,614) Other income (expense): Interest expense (1,038) Interest income 25 Gain on sale of customer contracts 1,289 Other, net 15 Loss before extraordinary item (4,323) Extraordinary loss on refinancing of debt (102) Net loss (4,425) Divisional net asset deficiency, beginning of (5,511) year Divisional borrowings 852 Divisional net asset deficiency, end of year $(9,084) See accompanying notes. Sentry Protective Systems (A division of Security Systems, Inc.) Statement of Cash Flows Year ended December 31, 1997 (in thousands) Operating activities: Net loss $(4,425) Adjustments to reconcile net loss to net cash used in operating activities: Gain on sale of customer contracts (1,289) Amortization and depreciation 1,014 Provision for bad debts 864 Loss on refinancing of debt 102 Customer installation costs incurred (58) Changes in operating assets and liabilities: Increase in accounts receivable (1,170) Increase in inventories (104) Increase in prepaid expenses and other current (192) assets Increase in accounts payable 285 Increase in accrued expenses 54 Increase in other liabilities 178 Increase in customer deposits 201 Increase in deferred revenue 231 Net cash used in operating activities (4,309) Investing activities: Purchases of property and equipment (108) Acquisition of customer contracts (970) Proceeds from sale of customer contracts 1,289 Net cash provided by investing activities 211 Financing activities: Payments of long-term debt (1,105) Proceeds from issuance of long-term debt 3,955 Divisional borrowings 852 Proceeds from officer/stockholder loans 450 Payments on note receivable from stockholder 200 Net cash provided by financing activities 4,352 Net increase in cash 254 Cash overdraft, beginning of year (46) Cash, end of year $ 208 Supplemental disclosure of cash flow information: Cash paid during the year for interest $ 950 See accompanying notes. Sentry Protective Systems (A division of Security Systems, Inc.) Notes to Financial Statements December 31, 1997 1. Basis of Presentation Description of Business Sentry Protective Systems (the "Company" or the "Alarm Division"), a division of Security Systems, Inc. conducts operations from its main office in Malden, Massachusetts. The Company also has other offices in Massachusetts and Maine. The Company sells and installs alarm systems and provides alarm monitoring and maintenance services to commercial and residential customers located throughout Massachusetts, Rhode Island, Connecticut, Maine and New Hampshire. Management believes the Company operates in one industry segment. Basis of Presentation Security Systems, Inc. is comprised of two divisions, the Alarm Division and the Guard division ("Guard Division"). The accompanying financial statements reflect the accounts of the Alarm Division including expense allocations between the Alarm Division and the Guard Division based upon methods which management believes to be a reasonable and equitable allocation of such items (see Note 7). The Company is not a separate legal entity and accordingly, the balance sheet and statement of operations and divisional net asset deficiency reflect a net asset deficiency which includes amounts owed to the Guard Division, contributed capital and accumulated deficit. Due to allocations associated with certain operating expenses, as discussed in Note 7, the accompanying financial statements may not be indicative of the costs that would have been incurred had the Company been operated as a separate legal entity. 2. Summary of Significant Accounting Policies Use of Estimates The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ from those estimates. Change in Accounting Method In 1997, the Company recognized recurring lease payments and deferred direct costs incurred in conjunction with the related leases (with amortization over the estimated useful life), in accordance with the operating lease provisions of Statement of Financial Accounting Standards No. 13, "Accounting for Leases" ("SFAS No. 13"). Also, in accordance with Statement of Financial Accounting Standards No. 51, "Financial Reporting by Cable Television Companies" ("SFAS No. 51"), revenue from lease installations were recognized to the extent that direct selling costs were charged to expense with any excess revenue deferred and amortized over the term of the lease. In all prior years, the Company recognized lease payments and related expenses in accordance with the sales type lease provisions of SFAS No. 13. Sentry Protective Systems (A division of Security Systems, Inc.) Notes to Financial Statements (continued) 2. Summary of Significant Accounting Policies (continued) The Company changed its method of accounting for leases and related costs because it believes the operating lease provisions of SFAS No. 13 and SFAS No. 51 more accurately display the economic benefits and risks related to its leasing program than the sales type lease provisions of SFAS No. 13. Also, the Company changed its method in conjunction with the anticipated acquisition of substantially all of its assets by Alarmguard Holdings Inc. (see Note 11) in order to conform to the accounting principles utilized by Alarmguard Holdings Inc. In accordance with the provisions of APB No. 20, Accounting Changes ("APB No. 20"), the Company has elected to utilize the special exemption provision which allows an entity that is issuing its financial statements to the public for the first time in conjunction with a business combination to retroactively restate its financial statements as if the newly adopted accounting principle was utilized from inception. Management believes the use of the newly adopted accounting principles, applied retroactively, better portrays the results that can be expected in future periods. As such, the divisional net asset deficiency at January 1, 1997 has been retroactively restated, by a decrease of $311,000, to reflect accounting for the Company's leasing program under the operating lease provisions of SFAS No. 13 and in accordance with SFAS No. 51. Revenue Recognition Revenue from the sale of alarm systems is recognized upon completion of the installation. Payments received prior to completion of an installation are recorded in the accompanying balance sheet as customer deposits. Revenue from installations relating to new subscriber accounts generated under the Company's leasing program is recognized at the time the installation is completed to the extent that related direct selling costs are charged to expense. Any excess installation revenue is deferred and amortized to income over the initial term of the related noncancelable monitoring/equipment lease contract (5 years), adjusted to reflect estimated subscriber attrition. Revenue from alarm monitoring and service agreements is recognized as the services are rendered. Advance billings are accounted for as deferred revenue. Accounts Receivable Accounts receivable consist primarily of amounts due from customers in Massachusetts, Rhode Island, Connecticut, Maine and New Hampshire. Credit is extended based on an evaluation of the customer's financial condition; collateral is not required. The Company maintains an allowance for doubtful accounts at a level which management believes is sufficient to cover potential losses. Inventories Inventories consist principally of alarm components and supplies and are stated at the lower of cost (first-in, first-out method) or market. Property and Equipment Property and equipment is stated at cost and is being depreciated over the estimated useful lives of the assets. Depreciation is computed using both straight-line and accelerated methods. Costs of maintenance and repairs are charged to expense when incurred and costs of improvements are capitalized. Sentry Protective Systems (A division of Security Systems, Inc.) Notes to Financial Statements (continued) 2. Summary of Significant Accounting Policies (continued) Customer Installation Costs Customer installation costs consist of materials and direct labor incurred in connection with installing and activating new subscriber accounts under the Company's leasing programs. Amortization is provided on a straight-line basis over the term of the initial monitoring/equipment lease contract (5 years), adjusted to reflect estimated subscriber attrition. When an installation is identified for disconnection, the remaining net book value of the installation costs are fully written-off and charged to amortization expense. Customer Contracts Customer contracts consist of purchased alarm customer lists which are being amortized on the straight-line method over their estimated useful lives of four years. Amortization expense related to customer contracts amounted to $705,000 in 1997. Advertising Advertising and promotion costs are charged to operations when incurred. The Company charged $171,000 to expense for advertising and promotion during the year ended December 31, 1997. Income Taxes The Company, as a division of Security Systems, Inc., calculates its income taxes as if it were a separate entity giving effect to Security Systems, Inc.'s status as an S corporation in accordance with the Internal Revenue Code. Accordingly, no provision has been made for federal income taxes since the stockholders are responsible for reporting their share of the Company's taxable income or loss on their individual income tax returns. For state income tax purposes, S corporations with revenues in excess of $9 million are taxed at a 4.5% rate in Massachusetts. Income taxes are determined under the provisions of Statement of Financial Accounting Standards No. 109, "Accounting for Income Taxes." Deferred taxes result from temporary differences in the recognition of revenues and expenses for tax and financial reporting purposes. Fair Value of Financial Instruments Cash, accounts receivable, accounts payable and accrued expenses are carried at cost, which approximates fair value, due to the short-term nature of these instruments. At December 31, 1997, the fair value of the Company's long-term debt approximates its carrying value as such debt generally bears interest at floating rates or its rate does not differ significantly from the rate the Company would have to pay for similar debt on the balance sheet date. Sentry Protective Systems (A division of Security Systems, Inc.) Notes to Financial Statements (continued) 2. Summary of Significant Accounting Policies (continued) New Accounting Pronouncements During 1997, the FASB issued SFAS No. 130, "Reporting Comprehensive Income" and SFAS No. 131, "Disclosure about Segments of an Enterprise and Related Information". SFAS No. 130 is effective for the first quarter of 1998, while SFAS No. 131 is effective for year end financial reporting in 1998 and on an interim basis thereafter. Also, in 1998, the FASB issued FASB No. 132, "Employers' Disclosures about Pensions and Other Postretirement Benefits". FASB No. 132 is effective for year end reporting in fiscal 1998. All of these pronouncements require additional disclosure and the Company expects no material impact upon adoption. 3. Property and Equipment Property and equipment at December 31, 1997 consists of the following (in thousands): Furniture, fixtures and equipment (useful lives ranging $ 722 from five to ten years) Vehicles (useful lives ranging from one to five years) 346 Leasehold improvements (useful lives ranging from nine to 299 ten years) 1,367 Less accumulated depreciation 733 $ 634 Depreciation expense was $289 for the year ended December 31, 1997. 4. Notes and Leases Payable Notes payable included in other current liabilities and other liabilities at December 31, 1997 consists of the following (in thousands): Various leases, each collateralized by a vehicle, with interest rates varying from 5.96% to 11.32% and final payment dates ranging from March 1999 to July 2000 $ 78 Various equipment leases, with interest rates varying from 11.25% to 18.38% and final payment dates ranging from May 1998 to January 2000 38 Note payable for alarm accounts acquired, interest at 8% per annum and due in September 2000 138 Other notes payable 3 Total notes and leases payable 257 Less current portion 119 Long term portion $138 Sentry Protective Systems (A division of Security Systems, Inc.) Notes to Financial Statements (continued) 5. Revolving Loan Facility On August 22, 1996, the Company entered into a revolving line of credit which permitted borrowings of up to $1,000,000 for working capital purposes (the "Revolving Loan") and a line of credit which permitted borrowings of up to $9,000,000 to fund acquisitions (the "Acquisition Loan"). The Revolving Loan and the Acquisition Loan are collectively referred to as the "Loans". On September 16, 1997, the loans were amended and restated whereby the loans were consolidated into a Revolving Loan Facility (the "Facility") permitting borrowings of up to $11,000,000, which was required to be reduced to $10,000,000 by February 28, 1998. The Facility matures on June 30, 1998 at which date all outstanding principal, accrued interest and unpaid fees are due and payable. Interest is payable at the bank's prime rate plus 2% or 10.5% at December 31, 1997 (previously based on the bank's prime plus 1.5%). The Facility is secured by substantially all of the assets of the Company. In addition, the Company was required to maintain key person life insurance policies, for the benefit of the bank, on two of its stockholders in the amount of $2,000,000 and $300,000, respectively. In connection with the refinancing, the Company wrote-off unamortized deferred financing fees of $102,000, which is reflected as an extraordinary loss in the Company's statement of operations. As of December 31, 1997, $10,100,000 was outstanding under the Facility. For the year ended December 31, 1997, the Company incurred $990,000 in interest expense related to the Loans and the Facility. On March 18, 1998, the Company paid all amounts due on the Facility with proceeds from the sale of substantially all of the Company's assets (see Note 12). 6. Note Payable to Stockholders During the period from August to October 1997, the Company issued various promissory notes (the "Notes") to stockholders of the Company aggregating $450,000. The Notes accrue interest monthly at 10% per annum, are payable on demand and are subordinated to the Company's Revolving Loan Facility (see Note 5). 7. Related Party Transactions In August 1997, the Company collected an outstanding loan receivable and all accrued interest thereon from a stockholder of the Company aggregating approximately $200,000. The Company leases office space in Malden, Massachusetts and Portland, Maine from a stockholder of the Company. Rent expense charged to operations in 1997 for these locations amounted to $106,000. The Malden, Massachusetts lease requires monthly payments of $6,996 and expires on December 31, 2003. The Portland, Maine lease requires monthly payments of $1,800 and expires on October 1, 2002. Divisional borrowings, included in the divisional net asset deficiency at December 31, 1997 consist of non-interest bearing advances from the Guard Division and are payable on demand. During the year ended December 31, 1997, the Company incurred $106,000 of operating expenses (generally, risk management, professional fees and utilities) allocated by Security Systems, Inc. among the Company and the Guard Division. Sentry Protective Systems (A division of Security Systems, Inc.) Notes to Financial Statements (continued) 8. Income Taxes Differences between the tax basis of assets and liabilities and their financial reporting amounts that give rise to significant portions of deferred state income taxes are as follows as of December 31, 1997: Deferred tax assets (liabilities): Net operating losses $ 372,000 Allowance for doubtful accounts 50,000 Other assets 18,000 Other liabilities (26,000) Valuation allowances (414,000) Net deferred taxes $ - The Company has net operating loss carryforwards for state income tax purposes of approximately $8.6 million at December 31, 1997, which expire from 1998 to 2002. The valuation allowance has been established until it is more likely than not that the deferred tax assets will be realized. 9. Commitments and Contingencies Various claims generally incidental to the conduct of its normal business are pending or threatened against the Company from time to time. While ultimate liability, if any, is presently not determinable, in the opinion of management, these matters will have no material adverse effect on the Company's financial position, results of operations or cash flows. 10. Retirement Plan Security Systems, Inc.'s profit sharing plan was amended and restated, effective January 1, 1995, to incorporate a 401(k) savings option. Effective this same date, the name of the plan was changed to the Security Systems, Inc. 401(k) Profit Sharing Plan. The plan covers all employees. Participants may elect to make contributions to the plan pursuant to a salary reduction agreement and subject to statutory limits. At the discretion of the Board of Directors, Security Systems, Inc. may make a matching contribution of electing participants' contributions, but not to exceed 6% of the participant's compensation. There were no matching contributions to the plan for the year ended December 31, 1997. In addition, the plan allows for Security Systems, Inc., at the discretion of the Board of Directors, to make further contributions to the plan based on the participant's salary. No additional contributions were made to the plan for the year ended December 31, 1997. Sentry Protective Systems (A division of Security Systems, Inc.) Notes to Financial Statements (continued) 11. Sale of Customer Contracts In October 1997, the Company entered into an asset sale agreement with an unrelated third party setting forth terms for the sale of certain of the Company's alarm monitoring accounts and the related accounts receivable. The sales price was approximately $1,300,000, subject to adjustments for working capital. Proceeds from the sale were $1,289,000, all of which was recorded as a gain in the Company's statement of operations as the alarm monitoring accounts sold were recorded at zero book value at the time of the sale. In conjunction with the sale, approximately $200,000 of proceeds were placed in escrow subject to the satisfaction and settlement of certain provisions of the sale agreement. This amount has been included in other current assets at December 31, 1997 and was received by the Company in 1998. 12. Subsequent Events On March 17, 1998, Alarmguard Holdings, Inc. ("Alarmguard") purchased substantially all of the assets of the Company for approximately $26.5 million in cash, including $2.6 million held in escrow subject to the finalization of certain post-closing adjustments. A portion of the proceeds from the sale were used to pay all of the amounts due under the Company's Revolving Loan Facility (see Note 5). Prior to December 31, 1997, the Company received a $250,000 deposit from Alarmguard. This amount is included in other current liabilities at December 31, 1997. 13. Year 2000 Issues (Unaudited) The Company has developed a plan to modify its information technology to be ready for the year 2000. The Company does not expect this project to have a significant effect on operations. The Company's Year 2000 modifications are based on management's best estimates, which were derived utilizing numerous assumptions of future events, including the continued availability of certain resources and other factors. However, there can be no guarantee that these estimates will be achieved and actual results could differ materially from those anticipated. Specific factors that might cause such material differences include, but are not limited to, the availability and cost of personnel trained in this area, the ability to locate and correct all relevant computer codes, and similar uncertainties. Item 7 (b) Pro Forma Financial Information Alarmguard Holdings, Inc. Unaudited Pro Forma Condensed Combined Balance Sheet As of December 31, 1997
Pro forma Proforma Alarmguard, with Preferred Preferred Preferred Stock Stock Stock Pro forma Offering, Alarmguard Offering Offering Sentry Adjustments and Sentry Assets Current assets: Cash and cash equivalents $698 $37,800(A) $38,498 $208 ($14,587)(B) $24,119 Restricted cash 1,931 1,931 0 2,608 (B) 4,539 Accounts receivable, net 5,558 5,558 1,485 (537)(B) 6,506 Inventories 3,065 3,065 359 (64)(B) 3,360 Prepaid expenses 343 343 347 (347)(B) 343 Total current assets 11,595 37,800 49,395 2,399 (12,927) 38,867 Property and equipment, net 2,133 2,133 634 (35)(B) 2,732 Customer installation costs, net 8,868 8,868 156 (156)(B) 8,868 Customer contracts and intangibles, net 43,027 43,027 1,918 24,946 (B) 69,891 Other investments 2,245 2,245 0 0 2,245 Other assets 1,982 1,982 29 (29)(B) 1,982 Total assets $69,850 $37,800 $107,650 $5,136 $11,799 $124,585 Liabilities and stockholders' deficiency Current liabilities: Accounts payable $2,659 $2,659 $771 ($771)(B) $2,659 Accrued expenses 5,675 5,675 433 297 (B) 6,405 Current portion of notes payable 2,462 2,462 357 (254)(B) 2,565 Revolving credit facility 0 0 10,100 (10,100)(B) 0 Deferred revenue 6,231 6,231 1,562 (542)(B) 7,251 Other current liabilities 4,061 4,061 830 2,252 (B) 7,143 Total current liabilities 21,088 0 21,088 14,053 (9,118) 26,023 Notes payable, less current portion 549 549 0 0 549 Credit facility 46,700 46,700 0 12,000 (B) 58,700 Subordinated debt 4,389 (675)(A) 3,714 0 0 (B) 3,714 Other liabilities 321 321 167 (167)(B) 321 Redeemable preferred stock 38,500 (A) 38,500 0 0 (B) 38,500 Stockholders' deficiency Common stock 1 1 0 0 (B) 1 Additional paid-in capital 35,286 35,286 (9,084) 9,084 (B) 35,286 Accumulated Deficit (38,484) (25)(A) (38,509) 0 0 (B) (38,509) Total stockholders' deficit (3,197) (25) (3,222) (9,084) 9,084 (3,222) Total liabilities and stockholders' deficiency $69,850 $37,800 $107,650 $5,136 $11,799 $124,585
Alarmguard Holdings, Inc. Unaudited Pro Forma Condensed Combined Statement of Operations For the year ended December 31, 1997 Pro forma Pro forma Alarmguard Alarmguard Sentry Adjustments and Sentry Recurring revenue $21,540 $6,832 $28,372 Installation revenue 10,470 1,857 12,327 Service revenue 2,250 1,038 3,288 Total revenue 34,260 9,727 0 43,987 Monitoring expense 2,692 807 3,499 Installation expense 7,543 4,245 11,788 Service expense 4,176 1,204 5,380 Total cost of revenue 14,411 6,256 0 20,667 Gross profit 19,849 3,471 0 23,320 Selling, general and administrative expense 15,909 7,071 22,980 Acquisition integration expense 349 0 349 Amortization and depreciation expense 11,386 1,014 3,846 (C) 16,246 Total operating expenses 27,644 8,085 3,846 39,575 Operating loss (7,795) (4,614) (3,846) (16,255) Other income (expense) Interest expense, net (4,683) (1,013) (90)(D) (5,786) Other, net 142 1,304 1,446 Loss from continuing operations ($12,336) ($4,323) ($3,936) ($20,595) Basis and diluted loss from continuing operations per common share ($2.61) ($4.36) Number of basis and diluted common shares used in calculating loss from continuing operations per common share 4,726 4,726 Alarmguard Holdings, Inc. Notes to Unaudited Pro Forma Financial Information (A) Represents the net cash proceeds from the offering of 40,000 shares of Cumulative Convertible Preferred Stock (35,000 shares of Series A Preferred and 5,000 shares of Series B Preferred) in February 1998 at $1,000 per share. Alarmguard issued 700 additional shares of Series A Preferred Stock in exchange for $0.7 million of subordinated debt and wrote off the unamortized discount associated with certain warrants issued concurrently with the subordinated debt of approximately $25,000. The Series A Preferred Stock pays quarterly cash dividends at 5% per annum. The costs incurred ($2.2 million) in the offering are reflected as a reduction of the Preferred Stock's carrying value. (B) Alarmguard purchased certain of the operating assets of Sentry for $23.8 million in cash, of which $12.0 million was financed with borrowings under the Company's expanded Credit Facility. The Company also has committed to pay the sellers up to an additional $3.0 million which represents an amount to be determined based on certain post closing adjustments, $2.6 million of which has been secured by a letter of credit and is reflected as restricted cash. The acquisition was accounted for using the purchase method of accounting and, accordingly, the purchase price has been preliminarily allocated to the assets acquired, principally customer contracts of $26.5 million and a covenant not to compete of $0.3 million, and liabilities assumed based on their estimated fair values at the date of the acquisition. In accordance with the terms of the agreement, $10.1 million of the cash paid was used to repay the current debt of Sentry concurrent with the closing. (C) To record amortization expense of acquired customer contracts (seven year life) and covenants not to compete (five year life) resulting from the acquisition of Sentry (see Note (B)). (D) To record interest expense on the borrowings incurred to finance the acquisition of Sentry, net of interest expense recorded by Sentry on its debt that was repaid in connection with the acquisition (see Note (B)). Interest is calculated using Alarmguard's estimated borrowing rate of 9% per annum. -----END PRIVACY-ENHANCED MESSAGE-----