Date of Report (Date of earliest event reported)
|
February 28, 2011
|
|||
L. B. Foster Company
|
||||
(Exact name of registrant as specified in its charter)
|
||||
Pennsylvania
|
000-10436
|
25-1324733
|
||
(State or other jurisdiction
of incorporation)
|
(Commission
File Number)
|
(I.R.S. Employer
Identification No.)
|
||
415 Holiday Drive, Pittsburgh, Pennsylvania
|
15220
|
|||
(Address of principal executive offices)
|
(Zip Code)
|
|||
Registrant’s telephone number, including area code
|
(412) 928-3417
|
|||
(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 (see General Instruction A.2. below):
|
||||
[ ] 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))
|
·
|
Portec’s audited consolidated financial statements for the year ended December 31, 2009, notes thereto, financial statement schedule and the Report of Independent Registered Public Accounting Firm included in the Company’s Annual Report on Form 10-K filed with the Commission on March 15, 2010, as subsequently amended on April 28, 2010.
|
23.1
|
Consent of Independent Registered Public Accounting Firm
|
23.2
|
Consent of Independent Registered Public Accounting Firm
|
99.1
|
Unaudited pro forma combined financial information.
|
Exhibit Number
|
Description
|
23.1
|
Consent of Independent Registered Public Accounting Firm.
|
23.2
|
Consent of Independent Registered Public Accounting Firm
|
99.1
|
Unaudited pro forma combined financial information.
|
·
|
Foster’s acquisition of Portec. The acquisition will be accounted for using the acquisition method of accounting. Certain assets, revenues and expenses have been excluded from the acquisition and are reflected in the “carve-out” adjustments shown to reflect the disposition of the Huntington, WV rail joint business.
|
·
|
An adjustment to record the repayment of Portec debt from the proceeds received from the sale of assets not included in the acquisition.
|
·
|
Adjustments to record the preliminary estimates of the fair value of assets and liabilities acquired over their historical basis.
|
·
|
An adjustment to record an estimated deferred tax liability related to the fair value of assets acquired.
|
L. B. FOSTER COMPANY AND SUBSIDIARIES
|
||||||||||||||||||||
PRO FORMA COMBINED STATEMENTS OF OPERATIONS
|
||||||||||||||||||||
FOR THE YEAR ENDED DECEMBER 31, 2009
|
||||||||||||||||||||
UNAUDITED (In Thousands, except per share amounts)
|
||||||||||||||||||||
Historical
|
Adjustments
|
Pro – Forma
|
||||||||||||||||||
Foster
|
Portec
|
Carve-Out (a)
|
Pro Forma (b)
|
Combined
|
||||||||||||||||
NET SALES
|
$ | 404,020 | $ | 92,221 | $ | (17,961 | ) | $ | - | $ | 478,280 | |||||||||
COSTS AND EXPENSES:
|
||||||||||||||||||||
Cost of goods sold
|
344,162 | 60,871 | (15,771 | ) | 3,887 | 393,149 | ||||||||||||||
Selling and administrative expenses
|
35,501 | 22,742 | (1,131 | ) | 1,906 | 59,018 | ||||||||||||||
Interest expense
|
1,292 | 298 | - | - | 1,590 | |||||||||||||||
Dividend income
|
(93 | ) | - | - | - | (93 | ) | |||||||||||||
Gain on sale of marketable securities
|
(1,194 | ) | - | - | - | (1,194 | ) | |||||||||||||
Interest income
|
(789 | ) | - | - | - | (789 | ) | |||||||||||||
Other income
|
(342 | ) | (191 | ) | - | - | (533 | ) | ||||||||||||
378,537 | 83,720 | (16,902 | ) | 5,793 | 451,148 | |||||||||||||||
INCOME BEFORE INCOME TAXES
|
25,483 | 8,501 | (1,059 | ) | (5,793 | ) | 27,132 | |||||||||||||
INCOME TAX EXPENSE
|
9,756 | 1,696 | (360 | ) | (1,738 | ) | 9,354 | |||||||||||||
NET INCOME
|
$ | 15,727 | $ | 6,805 | $ | (699 | ) | $ | (4,055 | ) | $ | 17,778 | ||||||||
BASIC EARNINGS PER COMMON SHARE
|
$ | 1.55 | $ | 1.75 | ||||||||||||||||
DILUTED EARNINGS PER COMMON SHARE
|
$ | 1.53 | $ | 1.73 | ||||||||||||||||
Weighted Average Number of Common Shares Outstanding:
|
||||||||||||||||||||
Basic
|
10,169 | 10,169 | ||||||||||||||||||
Diluted
|
10,304 | 10,304 |
L. B. FOSTER COMPANY AND SUBSIDIARIES
|
||||||||||||||||||||
PRO FORMA COMBINED STATEMENTS OF OPERATIONS
|
||||||||||||||||||||
FOR THE NINE MONTH PERIOD ENDED SEPTEMBER 30, 2010
|
||||||||||||||||||||
UNAUDITED (In Thousands, except per share amounts)
|
||||||||||||||||||||
Historical
|
Adjustments
|
Pro – Forma
|
||||||||||||||||||
Foster
|
Portec
|
Carve-Out (a)
|
Pro Forma (b)
|
Combined
|
||||||||||||||||
NET SALES
|
$ | 327,067 | $ | 83,663 | $ | (18,232 | ) | $ | - | $ | 392,498 | |||||||||
COSTS AND EXPENSES:
|
||||||||||||||||||||
Cost of goods sold
|
274,637 | 55,915 | (15,279 | ) | 472 | 315,745 | ||||||||||||||
Selling and administrative expenses
|
29,825 | 22,494 | (861 | ) | 1,481 | 52,939 | ||||||||||||||
Interest expense
|
697 | 185 | - | - | 882 | |||||||||||||||
Equity in losses of nonconsolidated investments
|
272 | - | - | - | 272 | |||||||||||||||
Interest income
|
(295 | ) | - | - | - | (295 | ) | |||||||||||||
Other (income) expense
|
(199 | ) | 414 | - | - | 215 | ||||||||||||||
304,937 | 79,008 | (16,140 | ) | 1,953 | 369,758 | |||||||||||||||
INCOME BEFORE INCOME TAXES
|
22,130 | 4,655 | (2,092 | ) | (1,953 | ) | 22,740 | |||||||||||||
INCOME TAX EXPENSE
|
7,877 | 2,093 | (711 | ) | (586 | ) | 8,673 | |||||||||||||
NET INCOME
|
$ | 14,253 | $ | 2,562 | $ | (1,381 | ) | $ | (1,367 | ) | $ | 14,067 | ||||||||
BASIC EARNINGS PER COMMON SHARE
|
$ | 1.40 | $ | 1.38 | ||||||||||||||||
DILUTED EARNINGS PER COMMON SHARE
|
$ | 1.38 | $ | 1.36 | ||||||||||||||||
Weighted Average Number of Common Shares Outstanding:
|
||||||||||||||||||||
Basic
|
10,203 | 10,203 | ||||||||||||||||||
Diluted
|
10,324 | 10,324 |
L. B. FOSTER COMPANY AND SUBSIDIARIES
|
|||||||||||||||||||||
PRO FORMA COMBINED BALANCE SHEETS
|
|||||||||||||||||||||
SEPTEMBER 30, 2010
|
|||||||||||||||||||||
UNAUDITED (In Thousands)
|
|||||||||||||||||||||
Historical
|
Adjustments
|
Pro - Forma
|
|||||||||||||||||||
Foster
|
Portec
|
Carve-Out (a)
|
Pro Forma
|
Combined
|
|||||||||||||||||
ASSETS
|
|||||||||||||||||||||
Current Assets:
|
|||||||||||||||||||||
Cash and cash equivalents
|
$ | 144,183 | $ | 16,946 | $ | - | $ | (113,322 | ) |
(c)
|
$ | 49,309 | |||||||||
10,179 |
(a)
|
||||||||||||||||||||
$ | (8,677 | ) |
(d)
|
||||||||||||||||||
Account receivable - net
|
62,387 | 15,999 | - | - | 78,386 | ||||||||||||||||
Inventories - net
|
94,688 | 20,934 | (6,070 | ) | 3,257 |
(e)
|
112,809 | ||||||||||||||
Current deferred tax assets
|
3,671 | 85 | - | - | 3,756 | ||||||||||||||||
Assets held for sale
|
- | - | 8,673 | 1,506 |
(e)(f)
|
- | |||||||||||||||
(10,179 | ) |
(a)
|
|||||||||||||||||||
Other current assets
|
1,931 | 1,965 | (16 | ) | - | 3,880 | |||||||||||||||
Total Current Assets
|
306,860 | 55,929 | 2,587 | (117,236 | ) | 248,140 | |||||||||||||||
Property, Plant & Equipment - net
|
35,453 | 9,558 | (2,480 | ) | 3,763 |
(f)
|
46,294 | ||||||||||||||
Other Assets:
|
|||||||||||||||||||||
Goodwill
|
3,211 | 14,486 | - | - | 42,322 | ||||||||||||||||
113,322 |
(c)
|
||||||||||||||||||||
(1,506 | ) |
(e)(f)
|
|||||||||||||||||||
(3,763 | ) |
(f)
|
|||||||||||||||||||
(3,257 | ) |
(e)
|
|||||||||||||||||||
(22,364 | ) |
(g)
|
|||||||||||||||||||
(67,256 | ) |
(h)
|
|||||||||||||||||||
906 |
(i)
|
||||||||||||||||||||
8,543 |
(j)
|
||||||||||||||||||||
Other intangibles - net
|
1,663 | 27,933 | (107 | ) | 22,364 |
(g)
|
51,853 | ||||||||||||||
Investments
|
4,053 | - | - | - | 4,053 | ||||||||||||||||
Deferred tax assets
|
1,573 | - | - | - | 1,573 | ||||||||||||||||
Other assets
|
1,320 | 591 | - | - | 1,911 | ||||||||||||||||
Total Other Assets
|
11,820 | 43,010 | (107 | ) | 46,989 | 101,712 | |||||||||||||||
TOTAL ASSETS
|
$ | 354,133 | $ | 108,497 | $ | - | $ | (66,484 | ) | $ | 396,146 | ||||||||||
L. B. FOSTER COMPANY AND SUBSIDIARIES
|
|||||||||||||||||||||
PRO FORMA COMBINED BALANCE SHEETS
|
|||||||||||||||||||||
SEPTEMBER 30, 2010
|
|||||||||||||||||||||
UNAUDITED (In Thousands)
|
|||||||||||||||||||||
Historical
|
Adjustments
|
Pro - Forma
|
|||||||||||||||||||
Foster
|
Portec
|
Carve-Out(a)
|
Pro Forma
|
Combined
|
|||||||||||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|||||||||||||||||||||
Current Liabilities:
|
|||||||||||||||||||||
Current maturities on other long-term debt
|
$ | 2,745 | $ | - | $ | - | $ | - | $ | 2,745 | |||||||||||
Current maturities on long-term debt, term loan
|
10,952 | 7,707 | - | (7,707 | ) |
(d)
|
10,952 | ||||||||||||||
Accounts payable - trade
|
43,549 | 8,972 | - | - | 52,521 | ||||||||||||||||
Deferred revenue
|
25,309 | 938 | - | - | 26,247 | ||||||||||||||||
Accrued payroll and employee benefits
|
6,283 | 2,994 | - | - | 9,277 | ||||||||||||||||
Other accrued liabilities
|
6,025 | 4,468 | - | - | 10,493 | ||||||||||||||||
Total Current Liabilities
|
94,863 | 25,079 | - | (7,707 | ) | 112,235 | |||||||||||||||
Long-Term Debt, Term Loan
|
- | 970 | - | (970 | ) |
(d)
|
- | ||||||||||||||
Other Long-Term Debt
|
2,702 | - | - | - | 2,702 | ||||||||||||||||
Deferred Tax Liabilities
|
1,956 | 10,415 | - | 8,543 |
(j)
|
20,914 | |||||||||||||||
Other Long-Term Liabilities
|
5,559 | 4,777 | - | 906 |
(i)
|
11,242 | |||||||||||||||
STOCKHOLDERS' EQUITY:
|
|||||||||||||||||||||
Total Stockholders' Equity
|
249,053 | 67,256 | - | (67,256 | ) |
(h)
|
249,053 | ||||||||||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 354,133 | $ | 108,497 | $ | - | $ | (66,484 | ) | $ | 396,146 |
(a)
|
The carve-out adjustments consist of the assets, revenues and expenses, and the related cash proceeds received, associated with the divestiture of Portec’s rail joint business located in Huntington, WV.
|
(b)
|
Adjustment to record an estimated increase in (i) depreciation expense related to the estimated fair value of property, plant and equipment; (ii) amortization expense related to the estimated fair value of finite lived intangible assets, and (iii) cost of good sold for the estimated write-up of inventory to fair value less costs to sell, and (iv) income taxes at an estimated statutory rate.
|
(c)
|
To record the acquisition of Portec.
|
(d)
|
To record the pay-off of Portec’s debt from the proceeds received from the divestiture of Portec’s rail joint business.
|
(e)
|
To record the preliminary estimates of the fair value of inventory less costs to sell.
|
(f)
|
To record the preliminary estimates of the fair value of property, plant and equipment.
|
(g)
|
To record the preliminary estimates of the fair value of identified intangible assets.
|
(h)
|
To eliminate the historical equity of Portec.
|
(i)
|
To record an adjustment to Portec’s pension liabilities to fair value as of the acquisition date.
|
(j)
|
To record an estimated deferred income tax liability related to the fair value adjustments of inventory, property, plant and equipment, identified intangible assets and pension liabilities.
|