Form 8-K
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): December 10, 2010
LAWSON PRODUCTS, INC.
(Exact name of registrant as specified in its charter)
|
|
|
|
|
Delaware
|
|
0-10546
|
|
36-2229304 |
|
|
|
|
|
(State or other jurisdiction
of incorporation)
|
|
(Commission File Number)
|
|
(IRS Employer Identification No.) |
|
|
|
1666 East Touhy Avenue, Des Plaines, Illinois
|
|
60018 |
|
|
|
(Address of principal executive offices)
|
|
(Zip Code) |
Registrants telephone number, including area code: (847) 827-9666
Not Applicable
(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:
o |
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|
o |
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
|
o |
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
|
o |
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item 1.01 Entry Into a Material Definitive Agreement.
On December 10, 2010, Lawson Products, Inc. (the Company) completed the sale of substantially all
of the assets of Rutland Tool & Supply Company (Rutland), its wholly owned subsidiary, to Sid
Tool Co. Inc., a wholly owned subsidiary of MSC Industrial Direct Co., Inc., (MSC) for
approximately $11.0 million in cash plus the assumption of certain liabilities. The purchase price
may be adjusted based on the final value of the net working capital of Rutland. The Company
originally announced it had entered into the agreement to sell the assets of Rutland to MSC on
November 9, 2010.
In connection with the sale of Rutland, the Company and The PrivateBank and Trust Company
(PrivateBank) entered into a Consent, Waiver and Fourth Amendment to Credit Agreement (the
Amendment). The Amendment confirms PrivateBanks consent to the sale of Rutland as set forth
above and releases Rutland from any and all liabilities and obligations under the Credit Agreement
between the Company and PrivateBank. The foregoing description of the Amendment is qualified in its
entirety to the full text of the Amendment, a copy of which is attached as Exhibit 10.1 to this
Form 8-K and is incorporated herein by reference.
The foregoing summary of
the sale of Rutland is qualified in its entirety by the Asset Agreement by and
between the Company and Rutland Tool & Supply Co., Sid Tool Co., Inc. and
MSC Industrial Direct Co., Inc., which agreement is incorporated herein by
reference to Exhibit 2.1 to the Company’s Current Report on Form 8-K
filed with the SEC on November 10, 2010.
Item 2.01 Completion of Acquisition or Disposition of Assets.
The information provided by Item 1.01 of this Current Report on Form 8-K with respect to the sale
of assets of Rutland is hereby incorporated into this Item 2.01 by reference.
Item 9.01 Financial Statements and Exhibits.
(b)(1) Pro forma financial information
Pro forma financial information required by this item related to the sale of Rutland is attached as
Exhibit 99.1 to this Current Report.
(d) Exhibits
|
|
|
2.1
|
|
Asset Agreement by
and between the Company and Rutland Tool & Supply Co., Sid Tool Co., Inc.
and MSC Industrial Direct Co., Inc., which is hereby incorporated by reference
to Exhibit 2.1 to the Company’s Current Report on Form 8-K filed
with the SEC on November 10, 2010.
|
10.1
|
|
Consent, Waiver and Fourth Amendment to Credit Agreement
|
99.1
|
|
Unaudited Pro Forma Condensed Consolidated Financial Information |
SIGNATURES
Pursuant to the requirements of the Securities and Exchange Act of 1934, the registrant has
duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
|
|
|
|
|
LAWSON PRODUCTS, INC. (Registrant)
|
|
Date: December 16, 2010 |
By: |
/s/ Ronald J. Knutson
|
|
|
|
Name: |
Ronald J. Knutson |
|
|
|
Title: |
Senior Vice President and Chief
Financial Officer |
|
Exhibit Index
|
|
|
Exhibit No, |
|
Description |
10.1
|
|
Consent, Waiver and Fourth Amendment to Credit Agreement |
99.1
|
|
Unaudited Pro Forma Condensed Consolidated Financial Information |
Exhibit 10.1
Exhibit 10.1
CONSENT, WAIVER AND FOURTH AMENDMENT TO CREDIT AGREEMENT
CONSENT, WAIVER AND FOURTH AMENDMENT TO CREDIT AGREEMENT (this Amendment), dated as
of December 10, 2010, is executed by and among LAWSON PRODUCTS, INC., a Delaware corporation
(Lawson), which has its chief executive office located at 1666 E. Touhy Avenue, Des
Plaines, Illinois 60018, various subsidiaries of Lawson listed on the signature pages hereto
(Lawson and the subsidiaries are referred to collectively herein as the Borrower or the
Borrowers), THE PRIVATEBANK AND TRUST COMPANY both as a lender and as agent (in such
capacity, the Agent), for itself and all other lenders from time to time a party hereto
(Lenders), located at 120 South LaSalle Street, Chicago, Illinois 60603-3400, and all
other Lenders.
WHEREAS, the Agent, Lawson and certain subsidiaries of Lawson (together with Lawson,
collectively, the Original Borrowers), entered into a Credit Agreement, dated as of
August 21, 2009, among the Original Borrowers, the Agent and the Lenders, and on December 2, 2009,
Lawson Products, Inc., an Illinois corporation and newly-formed wholly-owned subsidiary of Lawson
(Lawson IL), became a party to such agreement as a Borrower (herein, as the same may be
amended, modified or supplemented from time to time, the Credit Agreement); and
WHEREAS, the Borrowers consummated an internal reorganization pursuant to which several of the
Borrowers were merged into Lawson IL and assets of certain of the Borrowers were transferred among
the Borrowers; and
WHEREAS, the Borrowers, the Lenders and the Agent entered into a Consent, Waiver and First
Amendment to Credit Agreement dated as of December 31, 2009; and
WHEREAS, the Borrowers, the Lenders and the Agent entered into a Second Amendment to Credit
Agreement dated as of January 29, 2010; and
WHEREAS, the Borrowers, the Lenders and the Agent entered into a Consent Waiver and Third
Amendment to Credit Agreement dated as of September 1, 2010 with respect to the sale of certain
assets and liabilities of Assembly Component Systems, Inc., an Illinois corporation, during the
third quarter of Lawsons fiscal 2010; and
WHEREAS, the Borrowers have informed the Agent that they intend to consummate the sale of all
or substantially all of the assets of Rutland Tool and Supply Co., a Nevada corporation
(Rutland) on or about December 10, 2010 (the Sale); and
WHEREAS, the Borrowers, the Lenders and the Agent wish to enter into this Amendment to (i)
confirm each Lenders and the Agents consent to the Sale, (ii) waive any and all Events of Default
arising or occurring under the Credit Agreement or any other Loan Document solely in connection
with the Sale and (iii) amend the Credit Agreement to account for the Sale and otherwise as set
forth herein.
NOW THEREFORE, in consideration of the premises and the mutual covenants hereinafter contained
in this Amendment, the parties hereto hereby agree as follows:
1. Incorporation of the Agreement. All capitalized terms which are not defined
hereunder shall have the same meanings as set forth in the Credit Agreement, and the Credit
Agreement, to the extent not inconsistent with this Amendment, is incorporated herein by this
reference as though the same were set forth in its entirety. To the extent any terms and
provisions of the Credit Agreement are inconsistent with the amendments set forth in Paragraph
2 below, such terms and provisions shall be deemed superseded hereby. Except as specifically
set forth herein, the Credit Agreement and the other Loan Documents shall remain in full force and
effect and the provisions thereof shall be binding on the parties hereto.
2. Amendments to the Credit Agreement. The parties hereto hereby amend the Credit
Agreement, effective as of the date hereof as follows:
The first sentence of Section 4.1 of the Credit Agreement is deleted and substituted
therefor is the following:
The Revolving Loans shall be evidenced by Revolving Notes (together with
all renewals, extensions, modifications or substitutions thereof, the
Revolving Notes) in the form of Exhibit A attached hereto, duly executed
by each Borrower and payable to the order of each Lender according to such
Lenders Revolving Loan Commitment.
3. Representations and Warranties.
|
(a) |
|
The representations and warranties set forth in Section
7 of the Credit Agreement shall be deemed remade and affirmed by the
Borrowers in all material respects, as of the date hereof; provided that
representations and warranties referencing a particular date other than a
general date of execution shall be true and correct as of such date; provided,
further, that any and all references to the Credit Agreement in such
representations and warranties shall be deemed to include this Amendment. |
|
|
(b) |
|
The Borrowers represent and warrant that no Event of Default
has occurred and is continuing. |
4. Consent; Waiver. Notwithstanding any terms or provisions of the Credit Agreement
to the contrary, this Amendment serves as evidence of the Agents and each Lenders (i) consent to
the Sale and each of the transactions necessary to consummate the Sale and (ii) waiver of any and
all Events of Default arising or occurring under the Credit Agreement or any other Loan Document,
solely as a result of the Sale. The consent and waiver provided herein shall be limited to the
matter set forth herein. Except as otherwise provided herein, all provisions, terms and conditions
of the Credit Agreement remain in full force and effect after giving effect to the Sale.
5. Fees and Expenses. The Borrowers shall pay or reimburse the Agent for all
reasonable costs and expenses, including, without limitation, legal expenses and reasonable
attorneys fees (for outside counsel) incurred by the Agent, or for which the Agent becomes
obligated, in connection with the negotiation, preparation, and closing of this Amendment.
2
6. Delivery of Documents/Information. This Amendment shall be effective on the date
hereof upon receipt by Agent of the last of the following: (i) a fully executed copy of this
Amendment, (ii) the Revolving Notes executed by each Borrower and payable to the order of each
Lender, and (iii) Borrowers payment to Agent of all invoiced fees and expenses and the
modification fee provided in paragraph 5 above.
7. Release of Rutland. The Agent and each Lender hereby agrees and acknowledges that
effective immediately following consummation of the Sale, (i) Rutland shall no longer be a Borrower
under the Credit Agreement or a Grantor under the Security Agreement or otherwise be bound by, or a
party to, any of the Loan Documents, (ii) Rutland shall be deemed released and discharged from any
and all liabilities and obligations under the Loan Documents and (iii) all security interests and
other liens granted to or held by the Agent in any assets or property of Rutland as security for
the Obligations shall be deemed released and discharged, without recourse or warranty. The Agent
agrees and acknowledges that upon the consummation of the Sale, the Agent shall execute and return
to Lawson such releases of liens, discharges, terminations and other release documentation
reasonably requested by Lawson to evidence the release of the Agents liens and security interests
in all of the assets and property of Rutland.
8. Continuing Effect. Except as otherwise specifically set out herein, the provisions
of the Credit Agreement and each of the Loan Documents shall remain in full force and effect. The
Borrowers have heretofore executed and delivered to the Agent certain Loan Documents and the
Borrowers hereby acknowledge and agree that, notwithstanding the execution and delivery of this
Amendment, the Loan Documents remain in full force and effect after giving effect to the amendments
set forth in this Amendment and the rights and remedies of the Agent and the Lenders thereunder,
the obligations of each Borrower thereunder and the liens and security interests created and
provided for thereunder remain in full force and effect and shall not be affected, impaired or
discharged hereby. Nothing herein contained shall affect or impair the priority of the liens and
security interests created and provided for in the Loan Documents as to the indebtedness which
would be secured thereby prior to giving effect to this Amendment and which remains secured thereby
after giving effect to this Amendment. Any and all references to the Credit Agreement in each of
the Loan Documents shall be deemed to refer to and include this Amendment.
9. Headings. The headings of this Amendment are for the purposes of reference only
and shall not affect the construction of the Amendment.
10. Counterparts. This Amendment may be executed by one or more of the parties to
this Amendment on any number of separate counterparts and all of said counterparts taken together
shall be deemed to constitute one and the same instrument. Delivery of an executed counterpart of
this Amendment by facsimile or electronic mail shall be equally as effective as delivery of a
manually executed counterpart of this Amendment. Any party delivering an executed counterpart of
this Amendment by facsimile or electronic mail shall also deliver a manually executed counterpart
of this Amendment, but the failure to deliver a manually executed counterpart shall not affect the
validity, enforceability, or binding effect of this Amendment.
11. Governing Law. This Amendment shall be governed by and construed in accordance
with the internal laws (as opposed to the conflict of law provisions) of the State of Illinois.
[SIGNATURE PAGES FOLLOW]
3
(Signature Page to Fourth Amendment to Credit Agreement)
IN WITNESS WHEREOF, the Borrowers, the Agent and each Lender have executed this Amendment as
of the date first above written.
|
|
|
|
|
|
|
|
|
BORROWERS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LAWSON PRODUCTS, INC., |
|
LAWSON PRODUCTS, INC., |
|
|
a Delaware corporation |
|
an Illinois corporation |
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
|
|
By: |
|
|
|
|
|
|
|
|
|
|
|
|
Name:
|
|
Ron Knutson
|
|
Name:
|
|
Ron Knutson |
|
|
Its:
|
|
Senior Vice President and
|
|
Its:
|
|
Senior Vice President and |
|
|
|
|
Chief Financial Officer
|
|
|
|
Chief Financial Officer |
|
|
|
|
|
|
|
|
|
|
|
DRUMMOND AMERICAN LLC, |
|
CRONATRON WELDING SYSTEMS LLC, |
|
|
an Illinois limited liability company |
|
a North Carolina limited liability company |
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
|
|
By: |
|
|
|
|
|
|
|
|
|
|
|
|
Name:
|
|
Ron Knutson
|
|
Name:
|
|
Ron Knutson |
|
|
Its:
|
|
Senior Vice President and
|
|
Its:
|
|
Senior Vice President and |
|
|
|
|
Chief Financial Officer
|
|
|
|
Chief Financial Officer |
|
|
|
|
|
|
|
|
|
|
|
RUTLAND TOOL & SUPPLY CO., |
|
AUTOMATIC SCREW MACHINE |
|
|
a Nevada Corporation |
|
PRODUCTS COMPANY, INC., |
|
|
|
|
|
|
an Alabama corporation |
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
|
|
By: |
|
|
|
|
|
|
|
|
|
|
|
|
Name:
|
|
Ron Knutson
|
|
Name:
|
|
Ron Knutson |
|
|
Its:
|
|
Senior Vice President and
|
|
Its:
|
|
Senior Vice President and |
|
|
|
|
Chief Financial Officer
|
|
|
|
Chief Financial Officer |
|
|
4
(Signature Page to Fourth Amendment to Credit Agreement)
|
|
|
|
|
AGENT:
THE PRIVATEBANK AND TRUST COMPANY
|
|
|
By: |
|
|
|
Name: |
|
|
|
|
Its: |
|
|
|
|
LENDER:
THE PRIVATEBANK AND TRUST COMPANY
|
|
|
By: |
|
|
|
Name: |
|
|
|
|
Its: |
|
|
|
|
5
Exhibit 99.1
EXHIBIT 99.1
Lawson Products, Inc.
Pro Forma Condensed Consolidated Financial Information
(Unaudited)
On December 10, 2010, Lawson Products, Inc. (the Company) completed the sale of
substantially all of the assets of Rutland Tool & Supply Company (Rutland), its wholly owned
subsidiary, to Sid Tool Co. Inc., a wholly owned subsidiary of MSC Industrial Direct Co., Inc.,
(MSC) for approximately $11.0 million in cash plus the assumption of certain liabilities. The
purchase price may be adjusted based on the final value of the net working capital of Rutland. The
Company originally announced it had entered into the agreement to sell the assets of Rutland to MSC
on November 9, 2010.
The unaudited Pro Forma Condensed Consolidated Balance Sheet as of September 30, 2010, set
forth below has been presented after giving effect to the sale of Rutland (the Sale) as if it had
occurred on September 30, 2010. The unaudited Pro Forma Condensed Consolidated Statements of
Operations for the nine month period ended September 30, 2010 and for the years ended December 31,
2009, 2008 and 2007 set forth below have been presented after giving effect to the Sale as if it
had occurred on January 1, 2007, and does not assume any interest income on cash proceeds.
The unaudited Pro Forma Condensed Consolidated Statements of Operations for the years ended
December 31, 2009, 2008 and 2007 have been prepared based on the Pro Forma Condensed Consolidated
Financial Statements presented with the Form 8-K dated August 31, 2010 which were derived primarily
from the audited Consolidated Financial Statements of the Company included in its fiscal 2009
Annual Report on Form 10-K. The unaudited Pro Forma Condensed Consolidated Statement of Operations
for the nine months ended September 30, 2010 and the unaudited Pro Forma Condensed Consolidated
Balance Sheet as of September 30, 2010, have been derived primarily from the unaudited Condensed
Consolidated Financial Statements included in the Companys Quarterly Report on Form 10-Q for the
quarter ended September 30, 2010. The unaudited pro forma financial statement information is based
upon available information and assumptions that the Company believes are reasonable under the
circumstance and were prepared to illustrate the estimated effects of the Sale.
The unaudited pro forma financial statement information has been provided for informational
purposes and should not be considered indicative of the financial condition or results of
operations that would have been achieved had the Sale occurred as of the periods presented. In
addition, the unaudited pro forma financial statement information does not purport to indicate
balance sheet data or results of operations as of any future date or for any future period. The
unaudited pro forma financial statement information, including the notes thereto, should be read in
conjunction with the historical financial statements of the Company included in its fiscal 2009
Annual Report on Form 10-K and its Quarterly Reports on Form 10-Q for the quarters ended March 31,
2010, June 30, 2010 and September 30, 2010, that the Company filed with the Securities and Exchange
Commission in 2010.
Lawson Products, Inc.
Pro Forma Condensed Consolidated Balance Sheet
(Dollars in thousands, except per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2010 |
|
|
|
|
|
|
|
Rutland |
|
|
|
|
|
|
|
|
|
|
Pro Forma |
|
|
|
|
|
|
As Reported (1) |
|
|
Adjustments |
|
|
Pro Forma |
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
23,170 |
|
|
$ |
11,015 |
(2) |
|
$ |
34,185 |
|
Accounts receivable, less allowance for doubtful accounts |
|
|
39,032 |
|
|
|
(3,244 |
)(3) |
|
|
35,788 |
|
Inventories |
|
|
55,802 |
|
|
|
(8,955 |
)(3) |
|
|
46,847 |
|
Miscellaneous receivables and prepaid expenses |
|
|
11,281 |
|
|
|
(168 |
)(3) |
|
|
11,113 |
|
Deferred income taxes |
|
|
4,711 |
|
|
|
|
|
|
|
4,711 |
|
Discontinued operations |
|
|
1,106 |
|
|
|
|
|
|
|
1,106 |
|
|
|
|
|
|
|
|
|
|
|
Total current assets |
|
|
135,102 |
|
|
|
(1,352 |
) |
|
|
133,750 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment, less accumulated
depreciation and amortization |
|
|
41,012 |
|
|
|
(46 |
)(3) |
|
|
40,966 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash value of life insurance |
|
|
14,983 |
|
|
|
|
|
|
|
14,983 |
|
Deferred income taxes |
|
|
11,795 |
|
|
|
|
|
|
|
11,795 |
|
Goodwill |
|
|
28,099 |
|
|
|
|
|
|
|
28,099 |
|
Other assets |
|
|
2,132 |
|
|
|
(63 |
)(3) |
|
|
2,069 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
233,123 |
|
|
$ |
(1,461 |
) |
|
$ |
231,662 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
19,704 |
|
|
$ |
(1,824 |
)(4) |
|
$ |
17,880 |
|
Accrued expenses and other liabilities |
|
|
32,402 |
|
|
|
874 |
(5) |
|
|
33,276 |
|
Discontinued operations |
|
|
314 |
|
|
|
|
|
|
|
314 |
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
52,420 |
|
|
|
(950 |
) |
|
|
51,470 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Security bonus plan |
|
|
25,365 |
|
|
|
|
|
|
|
25,365 |
|
Deferred compensation |
|
|
10,249 |
|
|
|
|
|
|
|
10,249 |
|
Other |
|
|
1,186 |
|
|
|
|
|
|
|
1,186 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
36,800 |
|
|
|
|
|
|
|
36,800 |
|
|
|
|
|
|
|
|
|
|
|
Stockholders equity: |
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock, $1 par value: |
|
|
|
|
|
|
|
|
|
|
|
|
Authorized 500,000 shares, Issued and outstanding None |
|
|
|
|
|
|
|
|
|
|
|
|
Common stock, $1 par value: |
|
|
|
|
|
|
|
|
|
|
|
|
Authorized 35,000,000 shares, Issued and outstanding
8,522,001 shares |
|
|
8,522 |
|
|
|
|
|
|
|
8,522 |
|
Capital in excess of par value |
|
|
5,124 |
|
|
|
|
|
|
|
5,124 |
|
Retained earnings |
|
|
127,632 |
|
|
|
(511 |
)(6) |
|
|
127,121 |
|
Accumulated other comprehensive income |
|
|
2,625 |
|
|
|
|
|
|
|
2,625 |
|
|
|
|
|
|
|
|
|
|
|
Stockholders equity |
|
|
143,903 |
|
|
|
(511 |
) |
|
|
143,392 |
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity |
|
$ |
233,123 |
|
|
$ |
(1,461 |
) |
|
$ |
231,662 |
|
|
|
|
|
|
|
|
|
|
|
See accompanying Notes to the Unaudited Pro Forma Condensed Consolidated Financial Statements.
Lawson Products, Inc.
Pro Forma Condensed Consolidated Statement of Operations
(Amounts in thousands, except per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2010 |
|
|
|
|
|
|
|
Rutland |
|
|
|
|
|
|
|
|
|
|
Pro Forma |
|
|
|
|
|
|
As Reported (7) |
|
|
Adjustments |
|
|
Pro Forma |
|
Net sales |
|
$ |
260,102 |
|
|
$ |
(23,334 |
) |
|
$ |
236,768 |
|
Cost of goods sold |
|
|
96,792 |
|
|
|
(13,348 |
) |
|
|
83,444 |
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
163,310 |
|
|
|
(9,986 |
) |
|
|
153,324 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
|
150,195 |
|
|
|
(9,835 |
) |
|
|
140,360 |
|
Severance and other expenses (benefits) |
|
|
(875 |
) |
|
|
(192 |
) |
|
|
(1,067 |
) |
Gain on disposal of property, plant and
equipment |
|
|
(1,701 |
) |
|
|
|
|
|
|
(1,701 |
) |
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
15,691 |
|
|
|
41 |
|
|
|
15,732 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income/expense, net |
|
|
(354 |
) |
|
|
(7 |
) |
|
|
(361 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations before
income taxes |
|
|
15,337 |
|
|
|
34 |
|
|
|
15,371 |
|
Income taxes |
|
|
5,880 |
|
|
|
13 |
|
|
|
5,893 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations |
|
$ |
9,457 |
|
|
$ |
21 |
|
|
$ |
9,478 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted income from continuing
operations per share of common stock |
|
$ |
1.11 |
|
|
$ |
|
|
|
$ |
1.11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
8,522 |
|
|
|
8,522 |
|
|
|
8,522 |
|
Diluted |
|
|
8,528 |
|
|
|
8,528 |
|
|
|
8,528 |
|
See accompanying Notes to the Unaudited Pro Forma Condensed Consolidated Financial Statements.
Lawson Products, Inc.
Pro Forma Condensed Consolidated Statement of Operations
(Amounts in thousands, except per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2009 |
|
|
|
|
|
|
|
Rutland |
|
|
|
|
|
|
Pro Forma as |
|
|
Pro Forma |
|
|
|
|
|
|
Reported (8) |
|
|
Adjustments |
|
|
Pro Forma |
|
Net sales |
|
$ |
332,454 |
|
|
$ |
(30,685 |
) |
|
$ |
301,769 |
|
Cost of goods sold |
|
|
124,118 |
|
|
|
(18,226 |
) |
|
|
105,892 |
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
208,336 |
|
|
|
(12,459 |
) |
|
|
195,877 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
|
202,455 |
|
|
|
(14,844 |
) |
|
|
187,611 |
|
Severance and other charges |
|
|
6,536 |
|
|
|
(164 |
) |
|
|
6,372 |
|
Settlement and related costs |
|
|
154 |
|
|
|
|
|
|
|
154 |
|
Impairment of long-lived assets |
|
|
1,043 |
|
|
|
(716 |
) |
|
|
327 |
|
|
|
|
|
|
|
|
|
|
|
Operating loss |
|
|
(1,852 |
) |
|
|
3,265 |
|
|
|
1,413 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income/expense, net |
|
|
(8 |
) |
|
|
|
|
|
|
(8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from continuing operations before
income taxes |
|
|
(1,860 |
) |
|
|
3,265 |
|
|
|
1,405 |
|
Income taxes |
|
|
(1,675 |
) |
|
|
1,168 |
|
|
|
(507 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from continuing operations |
|
$ |
(185 |
) |
|
$ |
2,097 |
|
|
$ |
1,912 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted loss from continuing
operations per share of common stock |
|
$ |
(0.02 |
) |
|
$ |
0.25 |
|
|
$ |
0.22 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted weighted average shares
outstanding |
|
|
8,522 |
|
|
|
8,522 |
|
|
|
8,522 |
|
See accompanying Notes to the Unaudited Pro Forma Condensed Consolidated Financial Statements.
Lawson Products, Inc.
Pro Forma Condensed Consolidated Statement of Operations
(Amounts in thousands, except per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2008 |
|
|
|
|
|
|
|
Rutland |
|
|
|
|
|
|
Pro Forma as |
|
|
Pro Forma |
|
|
|
|
|
|
Reported (8) |
|
|
Adjustments |
|
|
Pro Forma |
|
Net sales |
|
$ |
423,064 |
|
|
$ |
(46,492 |
) |
|
$ |
376,572 |
|
Cost of goods sold |
|
|
153,274 |
|
|
|
(26,753 |
) |
|
|
126,521 |
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
269,790 |
|
|
|
(19,739 |
) |
|
|
250,051 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
|
242,574 |
|
|
|
(18,133 |
) |
|
|
224,441 |
|
Severance and other charges |
|
|
9,258 |
|
|
|
(103 |
) |
|
|
9,155 |
|
Settlement and related costs |
|
|
31,666 |
|
|
|
|
|
|
|
31,666 |
|
|
|
|
|
|
|
|
|
|
|
Operating loss |
|
|
(13,708 |
) |
|
|
(1,503 |
) |
|
|
(15,211 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income/expense, net |
|
|
(162 |
) |
|
|
(1 |
) |
|
|
(163 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from continuing operations before
income taxes |
|
|
(13,870 |
) |
|
|
(1,504 |
) |
|
|
(15,374 |
) |
Income taxes |
|
|
8,813 |
|
|
|
(610 |
) |
|
|
8,203 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from continuing operations |
|
$ |
(22,683 |
) |
|
$ |
(894 |
) |
|
$ |
(23,577 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted loss from continuing
operations per share of common stock |
|
$ |
(2.66 |
) |
|
$ |
(0.10 |
) |
|
$ |
(2.77 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted weighted average shares
outstanding |
|
|
8,522 |
|
|
|
8,522 |
|
|
|
8,522 |
|
See accompanying Notes to the Unaudited Pro Forma Condensed Consolidated Financial Statements.
Lawson Products, Inc.
Pro Forma Condensed Consolidated Statement of Operations
(Amounts in thousands, except per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2007 |
|
|
|
|
|
|
|
Rutland |
|
|
|
|
|
|
Pro Forma as |
|
|
Pro Forma |
|
|
|
|
|
|
Reported (8) |
|
|
Adjustments |
|
|
Pro Forma |
|
Net sales |
|
$ |
445,106 |
|
|
$ |
(54,799 |
) |
|
$ |
390,307 |
|
Cost of goods sold |
|
|
157,687 |
|
|
|
(30,152 |
) |
|
|
127,535 |
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
287,419 |
|
|
|
(24,647 |
) |
|
|
262,772 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
|
252,447 |
|
|
|
(22,072 |
) |
|
|
230,375 |
|
Severance and other charges |
|
|
11,819 |
|
|
|
(191 |
) |
|
|
11,628 |
|
Settlement and related costs |
|
|
5,793 |
|
|
|
|
|
|
|
5,793 |
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
17,360 |
|
|
|
(2,384 |
) |
|
|
14,976 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income/expense, net |
|
|
(371 |
) |
|
|
93 |
|
|
|
(278 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations before
income taxes |
|
|
16,989 |
|
|
|
(2,291 |
) |
|
|
14,698 |
|
Income taxes |
|
|
7,361 |
|
|
|
(925 |
) |
|
|
6,436 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations |
|
$ |
9,628 |
|
|
$ |
(1,366 |
) |
|
$ |
8,262 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted income from continuing
operations per share of common stock |
|
$ |
1.13 |
|
|
$ |
(0.16 |
) |
|
$ |
0.97 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
8,522 |
|
|
|
8,522 |
|
|
|
8,522 |
|
Diluted |
|
|
8,523 |
|
|
|
8,523 |
|
|
|
8,523 |
|
See accompanying Notes to the Unaudited Pro Forma Condensed Consolidated Financial Statements.
Lawson Products, Inc.
Notes to the Pro Forma Condensed Consolidated Financial Statements
(Unaudited)
|
|
|
(1) |
|
Represents balances as reported on the unaudited Condensed Consolidated Balance Sheet
included in the Companys Form 10-Q for the quarter ended September 30, 2010. |
|
(2) |
|
Represents cash proceeds received from purchaser on December 10, 2010. |
|
(3) |
|
Represents asset balances that were acquired by purchaser. |
|
(4) |
|
Represents accounts payables that were assumed by purchaser. |
|
(5) |
|
Represents estimated transaction costs and working capital adjustments related to the Sale. |
|
(6) |
|
Represents the estimated pre-tax loss on the Sale. |
|
(7) |
|
Represents results of operations on the unaudited Condensed Consolidated Statements of
Operations included in the Companys Form 10-Q for the nine months ended September 30, 2010. |
|
(8) |
|
Represents results of operations on the unaudited Pro Forma Condensed Consolidated Statements
of Operations included in the Companys Form 8-K dated August 31, 2010 for the years ended
December 31, 2009, 2008 and 2007. |