As Reported (a) | Lamons Division Discontinued Operations (b) | Pro Forma Adjustments | Pro Forma TriMas Corporation Continuing Operations | |||||||||||||
Assets | ||||||||||||||||
Current assets: | ||||||||||||||||
Cash and cash equivalents | $ | 57,940 | $ | (5,290 | ) | $ | 131,700 | (c) | $ | 184,350 | ||||||
Receivables, net | 152,220 | (32,080 | ) | — | 120,140 | |||||||||||
Inventories | 176,300 | (43,040 | ) | — | 133,260 | |||||||||||
Prepaid expenses and other current assets | 8,150 | (1,090 | ) | — | 7,060 | |||||||||||
Total current assets | 394,610 | (81,500 | ) | 131,700 | 444,810 | |||||||||||
Property and equipment, net | 226,640 | (15,580 | ) | — | 211,060 | |||||||||||
Operating lease right-of-use assets | 36,750 | (8,180 | ) | — | 28,570 | |||||||||||
Goodwill | 332,670 | — | — | 332,670 | ||||||||||||
Other intangibles, net | 171,380 | (5,760 | ) | — | 165,620 | |||||||||||
Deferred income taxes | 1,100 | — | — | 1,100 | ||||||||||||
Other assets | 22,060 | (200 | ) | — | 21,860 | |||||||||||
Total assets | $ | 1,185,210 | $ | (111,220 | ) | $ | 131,700 | $ | 1,205,690 | |||||||
Liabilities and Shareholders' Equity | ||||||||||||||||
Current liabilities: | ||||||||||||||||
Current maturities, long-term debt | $ | 30 | $ | — | $ | — | 30 | |||||||||
Accounts payable | 80,180 | (18,980 | ) | 20,320 | (d) | 81,520 | ||||||||||
Accrued liabilities | 46,560 | (3,930 | ) | 42,630 | ||||||||||||
Operating lease liabilities, current portion | 8,500 | (3,320 | ) | — | 5,180 | |||||||||||
Total current liabilities | 135,270 | (26,230 | ) | 20,320 | 129,360 | |||||||||||
Long-term debt, net | 294,410 | — | — | 294,410 | ||||||||||||
Operating lease liabilities | 28,640 | (4,900 | ) | — | 23,740 | |||||||||||
Deferred income taxes | 21,700 | (2,230 | ) | — | 19,470 | |||||||||||
Other long-term liabilities | 43,130 | — | — | 43,130 | ||||||||||||
Total liabilities | 523,150 | (33,360 | ) | 20,320 | 510,110 | |||||||||||
Preferred stock | — | — | — | — | ||||||||||||
Common stock | 450 | — | — | 450 | ||||||||||||
Paid-in capital | 796,310 | — | — | 796,310 | ||||||||||||
Accumulated deficit | (118,250 | ) | (76,160 | ) | 111,380 | (c) (d) | (83,030 | ) | ||||||||
Accumulated other comprehensive income | (16,450 | ) | (1,700 | ) | — | (18,150 | ) | |||||||||
Total shareholders' equity | 662,060 | (77,860 | ) | 111,380 | 695,580 | |||||||||||
Total liabilities and shareholders' equity | $ | 1,185,210 | $ | (111,220 | ) | $ | 131,700 | $ | 1,205,690 |
As Reported (a) | Lamons Division Discontinued Operations (b) | Pro Forma TriMas Corporation Continuing Operations | ||||||||||
Net sales | $ | 697,490 | $ | (144,880 | ) | $ | 552,610 | |||||
Cost of sales | (511,080 | ) | 108,040 | (403,040 | ) | |||||||
Gross profit | 186,410 | (36,840 | ) | 149,570 | ||||||||
Selling, general and administrative expenses | (100,760 | ) | 21,620 | (79,140 | ) | |||||||
Operating profit | 85,650 | (15,220 | ) | 70,430 | ||||||||
Other expense, net: | ||||||||||||
Interest expense | (10,450 | ) | — | (10,450 | ) | |||||||
Other income, net | 1,280 | (30 | ) | 1,250 | ||||||||
Other expense, net | (9,170 | ) | (30 | ) | (9,200 | ) | ||||||
Income before income tax expense | 76,480 | (15,250 | ) | 61,230 | ||||||||
Income tax expense | (16,260 | ) | 3,540 | (12,720 | ) | |||||||
Net income | $ | 60,220 | $ | (11,710 | ) | $ | 48,510 | |||||
Basic earnings per share: | ||||||||||||
Net income per share | $ | 1.33 | $ | 1.07 | ||||||||
Weighted average common shares—basic | 45,448,711 | 45,448,711 | ||||||||||
Diluted earnings per share: | ||||||||||||
Net income per share | $ | 1.32 | $ | 1.06 | ||||||||
Weighted average common shares—diluted | 45,745,421 | 45,745,421 |
As Reported (a) | Lamons Division Discontinued Operations (b) | Pro Forma TriMas Corporation Continuing Operations | ||||||||||
Net sales | $ | 877,140 | $ | (172,110 | ) | $ | 705,030 | |||||
Cost of sales | (633,020 | ) | 128,110 | (504,910 | ) | |||||||
Gross profit | 244,120 | (44,000 | ) | 200,120 | ||||||||
Selling, general and administrative expenses | (121,800 | ) | 30,920 | (90,880 | ) | |||||||
Net loss on dispositions of assets | (250 | ) | 160 | (90 | ) | |||||||
Operating profit | 122,070 | (12,920 | ) | 109,150 | ||||||||
Other expense, net: | ||||||||||||
Interest expense | (13,910 | ) | — | (13,910 | ) | |||||||
Other expense, net | (2,180 | ) | (360 | ) | (2,540 | ) | ||||||
Other expense, net | (16,090 | ) | (360 | ) | (16,450 | ) | ||||||
Income before income tax expense | 105,980 | (13,280 | ) | 92,700 | ||||||||
Income tax expense | (22,680 | ) | 3,950 | (18,730 | ) | |||||||
Net income | $ | 83,300 | $ | (9,330 | ) | $ | 73,970 | |||||
Basic earnings per share: | ||||||||||||
Net income per share | $ | 1.82 | $ | 1.61 | ||||||||
Weighted average common shares—basic | 45,824,555 | 45,824,555 | ||||||||||
Diluted earnings per share: | ||||||||||||
Net income per share | $ | 1.80 | $ | 1.60 | ||||||||
Weighted average common shares—diluted | 46,170,464 | 46,170,464 |
As Reported (a) | Lamons Division Discontinued Operations (b) | Pro Forma TriMas Corporation Continuing Operations | ||||||||||
Net sales | $ | 817,740 | $ | (161,580 | ) | $ | 656,160 | |||||
Cost of sales | (598,350 | ) | 131,470 | (466,880 | ) | |||||||
Gross profit | 219,390 | (30,110 | ) | 189,280 | ||||||||
Selling, general and administrative expenses | (129,140 | ) | 33,310 | (95,830 | ) | |||||||
Net loss on dispositions of property and equipment | (1,080 | ) | 880 | (200 | ) | |||||||
Operating profit | 89,170 | 4,080 | 93,250 | |||||||||
Other expense, net: | ||||||||||||
Interest expense | (14,400 | ) | 10 | (14,390 | ) | |||||||
Debt financing and related expenses | (6,640 | ) | — | (6,640 | ) | |||||||
Other expense, net | (1,920 | ) | 110 | (1,810 | ) | |||||||
Other expense, net | (22,960 | ) | 120 | (22,840 | ) | |||||||
Income before income tax expense | 66,210 | 4,200 | 70,410 | |||||||||
Income tax expense | (35,250 | ) | 1,130 | (34,120 | ) | |||||||
Net income | $ | 30,960 | $ | 5,330 | $ | 36,290 | ||||||
Basic earnings per share: | ||||||||||||
Net income per share | $ | 0.68 | $ | 0.79 | ||||||||
Weighted average common shares—basic | 45,682,627 | 45,682,627 | ||||||||||
Diluted earnings per share: | ||||||||||||
Net income per share | $ | 0.67 | $ | 0.79 | ||||||||
Weighted average common shares—diluted | 45,990,252 | 45,990,252 |
As Reported (a) | Lamons Division Discontinued Operations (b) | Pro Forma TriMas Corporation Continuing Operations | ||||||||||
Net sales | $ | 794,020 | $ | (158,990 | ) | $ | 635,030 | |||||
Cost of sales | (583,220 | ) | 129,300 | (453,920 | ) | |||||||
Gross profit | 210,800 | (29,690 | ) | 181,110 | ||||||||
Selling, general and administrative expenses | (151,960 | ) | 41,390 | (110,570 | ) | |||||||
Net loss on dispositions of property and equipment | (1,870 | ) | 1,110 | (760 | ) | |||||||
Impairment of goodwill and indefinite-lived intangible assets | (98,900 | ) | — | (98,900 | ) | |||||||
Operating loss | (41,930 | ) | 12,810 | (29,120 | ) | |||||||
Other expense, net: | ||||||||||||
Interest expense | (13,720 | ) | 50 | (13,670 | ) | |||||||
Other expense, net | (2,580 | ) | 440 | (2,140 | ) | |||||||
Other expense, net | (16,300 | ) | 490 | (15,810 | ) | |||||||
Loss before income tax expense | (58,230 | ) | 13,300 | (44,930 | ) | |||||||
Income tax benefit | 18,430 | (910 | ) | 17,520 | ||||||||
Net loss | $ | (39,800 | ) | $ | 12,390 | $ | (27,410 | ) | ||||
Basic loss per share: | ||||||||||||
Net loss per share | $ | (0.88 | ) | $ | (0.60 | ) | ||||||
Weighted average common shares—basic | 45,407,316 | 45,407,316 | ||||||||||
Diluted loss per share: | ||||||||||||
Net loss per share | $ | (0.88 | ) | $ | (0.60 | ) | ||||||
Weighted average common shares—diluted | 45,407,316 | 45,407,316 |
(a) | The as reported column in the unaudited pro forma consolidated financial information reflects TriMas' historical financial statements from continuing operations for the periods presented and do not reflect any adjustments related to the sale of the Lamons Division. |
(b) | The information in the Lamons Division Discontinued Operations column in the unaudited pro forma consolidated financial information was derived from the Company's accounting records. |
(c) | Reflects the estimated cash proceeds at closing in connection with the sale of the Lamons Division at an adjusted purchase price of $135.0 million, less estimated transaction costs of $3.3 million related primarily to investment banking, legal and other professional fees, which were unpaid as of December 20, 2019. Such proceeds have been shown as an addition to the recorded cash balance given the Company's intent to reinvest in its businesses in the future. |
Base purchase price | $ | 135,000 | ||
Plus: cash sold | 5,900 | |||
Less: net working capital adjustment | (5,900 | ) | ||
Adjusted purchase price | 135,000 | |||
Less: transaction expenses | (3,300 | ) | ||
Pro forma cash proceeds | $ | 131,700 |
(d) | The unaudited pro forma consolidated balance sheet contains tax adjustments associated with TriMas' income tax effects from the estimated taxable gain on divestiture of the Lamons Division, based on the applicable federal U.S. statutory rate of 21% and blended state tax rate of 3.4%, net of federal benefit, resulting in an increase to current liabilities for income taxes payable of $20.3 million. |