UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K/A
Amendment No. 2
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of report: May 31, 2017
Date of earliest event reported: February 15, 2017
MERIDIAN WASTE SOLUTIONS, INC
(Exact name of registrant as specified in its charter)
New York | 001-13984 | 13-382215 | ||
(State
or other jurisdiction of incorporation) |
(Commission File Number) |
(I.R.S.
Employer Identification No.) |
One
Glenlake Parkway NE
Suite 900
Atlanta, GA 30328
(Address of Principal Executive Offices)
(Former name or former address, if changed since last report)
(678) 871-7457
Registrant’s telephone number, including area code
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))
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Explanatory Note
As previously disclosed in the Current Report on Form 8-K filed on February 15, 2017 (the “Initial 8-K”), Meridian Waste Solutions, Inc. (the “Company”), acquired 100% of the membership interests of The CFS Group, LLC, a Virginia limited liability company (“CFS Group”), The CFS Group Disposal & Recycling Services, LLC, a Virginia limited liability company (“CFS Disposal”), and RWG5, LLC, a Virginia limited liability company (“RWG5” and, together with CFS Group and CFS Disposal, “CFS”), pursuant to that certain Membership Interest Purchase Agreement, dated February 15, 2017.
The Initial 8-K was amended by a Current Report on Form 8-K/A filed on May 1, 2017 (“Amendment No. 1”) to present certain financial statements of CFS and to present certain unaudited pro forma financial information in connection with the acquisition of the membership interests in CFS. CFS’s financial statements and the unaudited pro forma information of the Company and its subsidiaries are filed as exhibits thereto and incorporated by reference hereto.
The Initial 8-K and Amendment No. 2 are amended by this Current Report on Form 8-K/A to present certain additional unaudited pro forma financial information in connection with the acquisition of the membership interests in CFS. CFS’s financial statements and the unaudited pro forma information of the Company and its subsidiaries are filed as exhibits hereto.
Item 9.01 Financial Statements and Exhibits.
(a) Financial Statements of Businesses Acquired
The audited combined and consolidated balance sheets of CFS as of December 31, 2016 and December 31, 2015 and the related combined and consolidated statements of operations, combined and consolidated statements of equity and combined and consolidated statements of cash flows for the years then ended the notes to the combined and consolidated financial statements and the independent auditor’s report are filed as Exhibit 99.1 to this Current Report on Form 8-K/A and are incorporated by reference herein.
(b) Pro Forma Financial Information
The unaudited pro forma combined consolidated balance sheet as of December 31, 2016 and unaudited pro forma combined consolidated statements of operations of the Company and its subsidiaries for the year ended December 31, 2016 and the quarter ended March 31, 2017, giving effect to the acquisition of CFS, are filed as Exhibit 99.2 to this Current Report on Form 8-K/A are incorporated by reference herein.
(c) Exhibits.
* filed herewith
2 |
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.
Meridian Waste Solution, Inc. | ||
Date: May 31, 2017 | By: | /s/ Jeffrey Cosman |
Jeffrey Cosman | ||
|
Chief Executive Officer |
3
Exhibit 23.1
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We consent to the incorporation by reference in the Registration Statement (No. 333-216621) on Form S-3 of Meridian Waste Solutions, Inc. of our report dated May 1, 2017, relating to our audit of the combined consolidated financial statements of The CFS Group for the years ended December 31, 2016 and 2015, appearing in this current report on Amendment No. 2 to Form 8-K.
/s/ Hein & Associates LLP
Denver, Colorado
May 30, 2017
Exhibit 99.2
MERIDIAN WASTE SOLUTIONS, INC. AND SUBSIDIARIES
UNAUDITED PRO FORMA COMBINED CONSOLIDATED BALANCE SHEET
DECEMBER 31, 2016
Historical | |||||||||||||||||
Meridian Waste Solutions Inc. and Subsidiaries (1) | CFS (3) | Pro Forma Adjustments | Pro Forma Combined | ||||||||||||||
Assets | |||||||||||||||||
Current assets: | |||||||||||||||||
Cash and cash equivalents | $ | 823,272 | $ | - | $ | 208,707 | (5) | $ | 1,031,979 | ||||||||
Short-term investments - restricted | 1,953,969 | - | - | 1,953,969 | |||||||||||||
Accounts receivable, net of allowance | 2,540,657 | 2,759,948 | - | 5,300,605 | |||||||||||||
Prepaid expenses | 746,776 | 1,063,767 | - | 1,810,543 | |||||||||||||
Other current assets | 39,895 | 387,773 | - | 427,668 | |||||||||||||
Total current assets | 6,104,569 | 4,211,488 | 208,707 | 10,524,764 | |||||||||||||
Property, plant and equipment, at cost net of accumulated depreciation | 16,797,015 | 12,377,654 | 1,801,346 | (7) | 30,976,015 | ||||||||||||
Landfill assets, net of accumulated amortization | 3,278,817 | 24,546,411 | 3,219,589 | (7) | 31,044,817 | ||||||||||||
Assets held for sale | 395,000 | - | - | 395,000 | |||||||||||||
Other assets: | |||||||||||||||||
Investment in related party | 360,763 | - | - | 360,763 | |||||||||||||
Other assets | 144,793 | 14,026 | - | 158,819 | |||||||||||||
Contract receivable | 179,067 | - | - | 179,067 | |||||||||||||
Goodwill | 7,234,420 | 481,975 | 8,065,494 | (8) | 15,781,889 | ||||||||||||
Customer list, net of accumulated amortization | 14,553,629 | - | - | 14,553,629 | |||||||||||||
Non-compete, net of accumulated amortization | 114,680 | - | - | 114,680 | |||||||||||||
Website, net of accumulated amortization | 38,819 | - | - | 38,819 | |||||||||||||
Intangible, net | - | 4,027,498 | (2,827,498 | ) | (10) | 1,200,000 | |||||||||||
Total other assets | 22,626,171 | 4,523,499 | 5,237,996 | 32,387,666 | |||||||||||||
Total assets | $ | 49,201,572 | $ | 45,659,052 | $ | 10,467,638 | $ | 105,328,262 | |||||||||
Liabilities and Shareholders' (Deficit) Equity | |||||||||||||||||
Current liabilities: | |||||||||||||||||
Accounts payable | $ | 3,327,618 | $ | 2,652,308 | $ | - | $ | 5,979,926 | |||||||||
Accrued expenses | 1,998,531 | 1,889,428 | (1,889,428 | ) | (14) | 1,998,531 | |||||||||||
Notes payable, related parties | 609,891 | - | - | 609,891 | |||||||||||||
Deferred compensation | 769,709 | - | - | 769,709 | |||||||||||||
Deferred revenue | 3,431,869 | - | - | 3,431,869 | |||||||||||||
Derivative liability | 3,343,623 | - | - | 3,343,623 | |||||||||||||
Current portion capital lease obligations | - | 563,312 | - | 563,312 | |||||||||||||
Current portion long - term debt | 1,385,380 | 114,171 | - | 1,499,551 | |||||||||||||
Total current liabilities | 14,866,621 | 5,219,219 | (1,889,428 | ) | 18,196,412 | ||||||||||||
Long term liabilities: | |||||||||||||||||
Asset retirement obligation | 5,299 | 7,847,219 | - | 7,852,518 | |||||||||||||
Deferred tax liability | 193,482 | - | - | 193,482 | |||||||||||||
Long - term debt, net of current | 41,810,733 | 1,319,773 | 37,000,000 | (9) | 80,130,506 | ||||||||||||
Other liabilities | - | 959,636 | (959,636 | ) | (14) | - | |||||||||||
Capital lease obligations, net of current portion | - | 5,705,921 | (536,884 | ) | (14) | 5,169,037 | |||||||||||
Total liabilities | 56,876,135 | 21,051,768 | 33,614,052 | 111,541,955 | |||||||||||||
Preferred series C stock | 2,644,951 | - | - | 2,644,951 | |||||||||||||
Shareholders' (deficit) equity : | |||||||||||||||||
Controlling interest | - | 24,536,414 | (24,536,414 | ) | (16) | - | |||||||||||
Non-controlling interest | - | 70,870 | - | 70,870 | |||||||||||||
Common stock, par value $.025 | 42,812 | - | 1,390,000 | (15) | 1,432,812 | ||||||||||||
Treasury stock, at cost (230,000 shares) | (224,250 | ) | - | - | (224,250 | ) | |||||||||||
Additional paid in capital | 35,353,209 | - | - | 35,353,209 | |||||||||||||
Accumulated deficit | (45,491,285 | ) | - | - | (45,491,285 | ) | |||||||||||
Total shareholders' (deficit) equity | (10,319,514 | ) | 24,607,284 | (23,146,414 | ) | (8,858,644 | ) | ||||||||||
Total liabilities and shareholders' (deficit) equity | $ | 49,201,572 | $ | 45,659,052 | $ | 10,467,638 | $ | 105,328,262 |
See accompanying notes to the unaudited pro forma combined consolidated financial statements.
1 |
MERIDIAN WASTE SOLUTIONS, INC. AND SUBSIDIARIES
UNAUDITED PRO FORMA COMBINED CONSOLIDATED STATEMENT OF OPERATIONS
YEAR ENDED DECEMBER 31, 2016
Historical | |||||||||||||||||
Meridian Waste Solutions, Inc. & Subsidiaries (2) | CFS (4) | Pro Forma Adjustments | Pro Forma Combined | ||||||||||||||
Revenue | $ | 31,727,673 | $ | 20,782,287 | $ | - | $ | 52,509,960 | |||||||||
Cost of sales and services | |||||||||||||||||
Cost of sales and services | 19,236,768 | 14,848,840 | - | 34,085,608 | |||||||||||||
Depreciation | 3,510,992 | 9,094,145 | 305,556 | (13) | 12,910,693 | ||||||||||||
Total cost of sales and services | 22,747,760 | 23,942,985 | 305,556 | 46,996,301 | |||||||||||||
Gross profit (loss) | 8,979,913 | (3,160,698 | ) | (305,556 | ) | 5,513,659 | |||||||||||
Expenses | |||||||||||||||||
Bad debt expense | 519,911 | - | - | 519,911 | |||||||||||||
Depreciation and amortization | 4,091,151 | - | - | 4,091,151 | |||||||||||||
Impairment expense | 1,255,267 | - | - | 1,255,267 | |||||||||||||
Selling, general and administrative | 17,032,394 | 5,094,810 | (927,473 | ) | (11) | 21,199,731 | |||||||||||
Total expenses | 22,898,723 | 5,094,810 | (927,473 | ) | 27,066,060 | ||||||||||||
Other income (expenses): | |||||||||||||||||
Miscellaneous expense | (3,235 | ) | - | - | (3,235 | ) | |||||||||||
Gain on disposal of assets | 5,146 | 259,640 | - | 264,786 | |||||||||||||
Unrealized gain on change in fair value of derivative liability | 159,997 | - | - | 159,997 | |||||||||||||
Loss from proportionate share of equity method investment | (3,422 | ) | - | - | (3,422 | ) | |||||||||||
Unrealized loss on investment | (2,235 | ) | - | - | (2,235 | ) | |||||||||||
Gain on contingent liability | 1,000,000 | - | - | 1,000,000 | |||||||||||||
Interest income | 12,478 | - | - | 12,478 | |||||||||||||
Interest expense | (4,728,106 | ) | (372,516 | ) | (3,330,000 | ) | (12) | (8,430,622 | ) | ||||||||
Total other income (expenses) | (3,559,377 | ) | (112,876 | ) | (3,330,000 | ) | (7,002,253 | ) | |||||||||
Loss before income taxes | (17,478,187 | ) | (8,368,384 | ) | (2,708,083 | ) | (28,554,654 | ) | |||||||||
Provision for income taxes | (193,482 | ) | - | - | (193,482 | ) | |||||||||||
Net income (loss) | (17,671,669 | ) | (8,368,384 | ) | (2,708,083 | ) | (28,748,136 | ) | |||||||||
Net income attributable to non-controlling interests | - | (117,304 | ) | - | (117,304 | ) | |||||||||||
Net loss attributable to controlling interests | $ | (17,671,669 | ) | $ | (8,485,688 | ) | $ | (2,708,083 | ) | $ | (28,865,440 | ) | |||||
Basic net loss per share | $ | (13.95 | ) | $ | - | $ | - | $ | (16.34 | ) | |||||||
Weighted average number of shares outstanding | |||||||||||||||||
(Basic and diluted) | 1,266,513 | - | 500,000 | (17) | 1,766,513 |
See accompanying notes to the unaudited pro forma combined consolidated financial statements.
2 |
MERIDIAN WASTE SOLUTIONS, INC. AND SUBSIDIARIES
UNAUDITED PRO FORMA COMBINED CONSOLIDATED STATEMENT OF OPERATIONS
THREE MONTHS ENDED MARCH 31, 2017
Historical | ||||||||||||||||||
Meridian
Waste Solutions, Inc. & Subsidiaries (18) | CFS (19) | Pro Forma Adjustments | Pro Forma Combined | |||||||||||||||
Revenue | $ | 10,905,067 | $ | 2,611,024 | $ | - | $ | 13,516,091 | ||||||||||
Cost and expenses: | ||||||||||||||||||
Operating | 6,987,386 | 1,910,299 | - | 8,897,685 | ||||||||||||||
Bad debt expense | 178,488 | - | - | 178,488 | ||||||||||||||
Depreciation and amortization | 3,055,167 | 1,215,188 | (77,377 | ) | (11 & 13) | 4,192,978 | ||||||||||||
Selling, general and administrative | 4,060,146 | 546,048 | - | 4,606,194 | ||||||||||||||
Total cost and expenses | 14,281,187 | 3,671,535 | (77,377 | ) | 17,875,345 | |||||||||||||
Other income (expenses): | ||||||||||||||||||
Miscellaneous expense | 45,144 | - | - | 45,144 | ||||||||||||||
Gain on disposal of assets | 841 | - | - | 841 | ||||||||||||||
Unrealized loss on change in fair value of derivative liability | (554,112 | ) | - | - | (554,112 | ) | ||||||||||||
Gain from proportionate share of equity method investment | 2,654,821 | - | - | 2,654,821 | ||||||||||||||
Unrealized loss on investment | (5,855 | ) | - | - | (5,855 | ) | ||||||||||||
Interest income | 9,682 | - | - | 9,682 | ||||||||||||||
Interest expense | (1,695,478 | ) | (48,848 | ) | (419,671 | ) | (12) | (2,163,997 | ) | |||||||||
Total other income (expenses) | 455,043 | (48,848 | ) | (419,671 | ) | (13,476 | ) | |||||||||||
Loss before income taxes | (2,921,077 | ) | (1,109,359 | ) | (342,294 | ) | (4,372,730 | ) | ||||||||||
Provision for income taxes | (101,613 | ) | - | - | (101,613 | ) | ||||||||||||
Net income (loss) | (3,022,690 | ) | (1,109,359 | ) | (342,294 | ) | (4,474,343 | ) | ||||||||||
Net income attributable to non-controlling interests | (32,160 | ) | - | - | (32,160 | ) | ||||||||||||
Net loss attributable to controlling interests | (3,054,850 | ) | (1,109,359 | ) | (342,294 | ) | (4,506,503 | ) | ||||||||||
Deemed dividend related to beneficial conversion feature and accretion of a discount on Series C Preferred Stock | (2,115,317 | ) | - | - | (2,115,317 | ) | ||||||||||||
Net loss attributable to common stockholders | $ | (5,170,167 | ) | $ | - | $ | - | $ | (5,170,167 | ) | ||||||||
Basic net loss per share | $ | (1.00 | ) | $ | - | $ | - | $ | (0.95 | ) | ||||||||
Weighted average number of shares outstanding | ||||||||||||||||||
(Basic and diluted) | 5,167,578 | - | 255,562 | (17) | 5,423,140 |
See accompanying notes to the unaudited pro forma combined consolidated financial statements.
3 |
Note 1
Represents the historical audited consolidated balance sheet as of December 31, 2016 as stated in our Annual Report on Form 10-K filed with the SEC on April 17, 2017.
Note 2
Represents the historical audited consolidated statement of operations for the years ended December 31, 2016 and 2015, as stated in our Annual Report on Form 10-K filed with the SEC on April 17, 2017.
Note 3
Represents the historical audited combined and consolidated balance sheet as of December 31, 2016 as filed in Exhibit 99.1 to our Current Report on Form 8-K/A filed on May 1, 2017.
Note 4
Represents the historical audited combined and consolidated statement of operations for the years ended December 31, 2016 and 2015 as filed in Exhibit 99.1 to our Current Report on Form 8-K/A filed on May 1, 2017.
Note 5
Net change in cash is as follows:
Debt incurred under extended credit agreement of the acquisitions: | ||||
Goldman Sachs - Tranche A Term Loan | $ | 37,000,000 | ||
Cash required at closing | (36,791,293 | ) | ||
Net cash gained related to the acquisition and related financing transaction | $ | 208,707 |
Note 6
The following table summarizes the provisional fair value of The CFS Group assets acquired and liabilities assumed at the date of acquisition:
Property, plant and equipment | $ | 12,435,000 | ||
Landfill assets | 27,766,000 | |||
Land | 1,744,000 | |||
Goodwill | 8,547,469 | |||
Trade names and trademarks | 1,200,000 | |||
Other liabilities, net | (6,398,000 | ) | ||
ARO liability assumed | (7,847,000 | ) | ||
Fair value of net assets acquired | $ | 37,447,469 |
Fair value of net assets acquired was based on provisional information prepared by an independent valuation firm as of May 1, 2017.
Note 7
PP&E | Landfill | |||||||
Book value of fixed assets: | ||||||||
CFS Group | $ | (12,377,654 | ) | $ | (24,546,411 | ) | ||
Fair value of fixed assets: | ||||||||
CFS Group | $ | 14,179,000 | $ | 27,766,000 | ||||
Adjustment | $ | 1,801,346 | $ | 3,219,589 |
Fair value of fixed assets was based on provisional information prepared by an independent valuation firm as of May 1, 2017.
4 |
Note 8
Goodwill as a result of acquisition | $ | 8,547,469 | ||
Remove CFS historical goodwill | (481,975 | ) | ||
Adjustment to goodwill | $ | 8,065,494 |
Goodwill is the excess of our purchase cost over the fair value of the net assets of acquiring The CFS Group. We do not amortize goodwill, but assess our goodwill for impairment at least annually. Goodwill was based on provisional information prepared by an independent valuation firm as of May 1, 2017.
Note 9
New debt associated with acquisition | $ | 37,000,000 |
New debt of $37 million, bears interest at 9% per year, and is due December 2020.
Note 10
Intangible assets as a result of acquisition | $ | 1,200,000 | ||
Remove CFS historical intangibles | (4,027,498 | ) | ||
Adjustment to intangible assets | $ | (2,827,498 | ) |
Intangible assets consisted of trade names and trademarks and had a fair value of $1.2 million and a useful life of 25 years. Intangible assets were based on provisional information prepared by an independent valuation firm as of May 1, 2017.
Note 11
2016 | 2/15/2017 | |||||||
Remove CFS amortization expense | $ | (975,473 | ) | $ | (121,934 | ) | ||
Adjust amortization expense for intangibles associated with acquisition | 48,000 | 6,049 | ||||||
Adjusted amortization expense | $ | (927,473 | ) | $ | (115,885 | ) |
Intangible assets consisted of trade names and trademarks and had a fair value of $1.2 million and a useful life of 25 years.
Note 12
2016 | 2/15/2017 | |||||||
Adjust interest expense for borrowings associated with acquisition | $ | 3,330,000 | $ | 419,671 |
New debt of $37 million and bears interest at 9% per year.
Note 13
2016 | 2/15/2017 | |||||||
Adjust depletion expense for landfill permits associated with acquisition | $ | 305,556 | $ | 38,508 |
Increase in landfill permits have a fair value of $5.5 million and a useful life of 18 years. Increase in landfill permits was based on provisional information prepared by an independent valuation firm as of May 1, 2017.
5 |
Note 14
Adjust for liabilities paid off as part of the acquisition:
Accrued expenses | $ | 1,889,428 | ||
Other liabilities | 959,636 | |||
Capital leases | 536,884 | |||
Total liabilities paid off | $ | 3,385,948 |
Prior to and at the time of acquisition, accrued and other liabilities consisting of property taxes, compensation, capital leases, and other obligations were paid with cash by seller.
Note 15
The Company issued 500,000 restricted shares of common stock as consideration which was valued at market at the date of the closing, fair value of approximately $1,390,000.
Note 16
To eliminate subsidiary equity.
Note 17
Weighted average common shares outstanding calculation:
Total # of shares issued | Average % of Days Outstanding | Weighted Averaged | ||||||||||
For the year ended December 31, 2016 | 2,212,478 | * | 79.84 | % | 1,766,513 |
* Acquisition of The CFS Group resulted in the issuance of 500,000 restricted shares of common stock.
Total # of shares issued | Average % of Days Outstanding | Weighted Averaged | ||||||||||
For the three month ended March 31, 2017 | 6,932,751 | 78.22 | % | 5,423,140 |
At March 31, 2017, the Company had warrants and stock options outstanding that could be converted into approximately, 3,125,000 common shares. At December 31, 2016 the Company had a series of convertible notes, warrants and stock options outstanding that could be converted into approximately, 600,000 common shares. These are not presented in the consolidated statements of operations as the effect of these shares is anti- dilutive.
Note 18
Represents the historical unaudited consolidated statement of operations for the Three Months Ended March 31, 2017 as stated in our Quarterly Report on Form 10-Q filed with the SEC on May 22, 2017.
Note 19
Represents the historical unaudited combined and consolidated statement of operations of The CFS Group for the one and one-half months ended February 15, 2017.
6