1-5318 | 25-0900168 | |
(Commission File Number) | (IRS Employer Identification No.) |
Item 2.01 Completion of Acquisition or Disposition of Assets | ||||||||
Item 9.01 Financial Statements and Exhibits | ||||||||
Signatures | ||||||||
Exhibit 99.1 Press Release dated June 8, 2006 |
(in thousands) | Kennametal Inc. | J&L (a) | Adjustments | Pro Forma | ||||||||||||
ASSETS |
||||||||||||||||
Current assets: |
||||||||||||||||
Cash and cash equivalents |
$ | 41,908 | $ | | $ | 222,477 | (b) | $ | 264,385 | |||||||
Accounts receivables, net |
271,580 | | 25,423 | (c) | 297,003 | |||||||||||
Inventories |
366,845 | | | 366,845 | ||||||||||||
Current assets held for sale |
88,185 | (86,682 | ) | | 1,503 | |||||||||||
Deferred income taxes |
72,807 | | | 72,807 | ||||||||||||
Other current assets |
28,813 | | | 28,813 | ||||||||||||
Total current assets |
870,138 | 1,031,356 | ||||||||||||||
Property, plant and equipment, net |
508,299 | 508,299 | ||||||||||||||
Other assets: |
||||||||||||||||
Investments in affiliated companies |
16,564 | | | 16,564 | ||||||||||||
Goodwill |
504,872 | | | 504,872 | ||||||||||||
Intangible assets, net |
119,857 | | | 119,857 | ||||||||||||
Deferred income taxes |
46,399 | | | 46,399 | ||||||||||||
Long-term assets held for sale |
50,243 | (50,243 | ) | | | |||||||||||
Other |
40,246 | | | 40,246 | ||||||||||||
Total other assets |
778,181 | 727,938 | ||||||||||||||
Total assets |
$ | 2,156,618 | $ | 2,267,593 | ||||||||||||
LIABILITIES |
||||||||||||||||
Current liabilities: |
||||||||||||||||
Current maturities of long-term debt and capital leases |
$ | 1,595 | $ | | $ | | $ | 1,595 | ||||||||
Notes payable to bank |
2,793 | | | 2,793 | ||||||||||||
Accounts payable |
111,826 | | | 111,826 | ||||||||||||
Accrued income taxes |
35,495 | | | 35,495 | ||||||||||||
Accrued expenses |
78,476 | | (1,691 | )(d) | 76,785 | |||||||||||
Current liabilities of operations held for sale |
27,474 | (27,474 | ) | | | |||||||||||
Other current liabilities |
129,186 | | | 129,186 | ||||||||||||
Total current liabilities |
386,845 | 357,680 | ||||||||||||||
Long-term debt and capital leases, less current maturities |
361,518 | | | 361,518 | ||||||||||||
Deferred income taxes |
52,927 | | | 52,927 | ||||||||||||
Accrued pension and postretirement benefits |
186,371 | | | 186,371 | ||||||||||||
Other liabilities |
35,793 | | | 35,793 | ||||||||||||
Total liabilities |
1,023,454 | 994,289 | ||||||||||||||
Minority interest in consolidated subsidiaries |
18,054 | | | 18,054 | ||||||||||||
SHAREOWNERS EQUITY |
||||||||||||||||
Preferred stock |
| | | | ||||||||||||
Capital stock |
49,905 | | | 49,905 | ||||||||||||
Additional paid-in capital |
612,155 | | | 612,155 | ||||||||||||
Retained earnings |
513,782 | | 140,140 | (e) | 653,922 | |||||||||||
Treasury shares |
(20,131 | ) | | | (20,131 | ) | ||||||||||
Accumulated other comprehensive loss |
(40,601 | ) | | | (40,601 | ) | ||||||||||
Total shareowners equity |
1,115,110 | 1,255,250 | ||||||||||||||
Total liabilities and shareowners equity |
$ | 2,156,618 | $ | 2,267,593 | ||||||||||||
(in thousands) | Kennametal Inc. (f) | J&L (g) | Adjustments | Pro Forma | ||||||||||||
Operations |
||||||||||||||||
Sales |
$ | 2,304,167 | $ | (255,840 | ) | $ | 39,639 | (h) | $ | 2,087,966 | ||||||
Cost of goods sold |
1,513,634 | (179,934 | ) | 25,578 | (h) | 1,359,278 | ||||||||||
Gross profit |
790,533 | (75,906 | ) | 14,061 | 728,688 | |||||||||||
Operating expense |
574,495 | (49,060 | ) | (1,595 | )(i) | 523,840 | ||||||||||
Goodwill impairment charge |
4,707 | | | 4,707 | ||||||||||||
Amortization of intangibles |
3,460 | | | 3,460 | ||||||||||||
Operating income |
207,871 | (26,846 | ) | 15,656 | 196,681 | |||||||||||
Interest expense |
27,277 | | | 27,277 | ||||||||||||
Other income, net |
(3,683 | ) | (1,406 | ) | (626 | )(j) | (5,715 | ) | ||||||||
Income before
provision for
income taxes and
minority interest |
184,277 | (25,440 | ) | 16,282 | 175,119 | |||||||||||
Provision for income taxes |
61,394 | (8,355 | ) | 6,187 | (k) | 59,226 | ||||||||||
Minority interest |
3,592 | | | 3,592 | ||||||||||||
Net income |
$ | 119,291 | $ | (17,085 | ) | $ | 10,095 | $ | 112,301 | |||||||
(in thousands) | Kennametal Inc. (l) | J&L (g) | Adjustments | Pro Forma | ||||||||||||
Operations |
||||||||||||||||
Sales |
$ | 1,785,590 | $ | (204,725 | ) | $ | 31,729 | (h) | $ | 1,612,594 | ||||||
Cost of goods sold |
1,168,681 | (143,501 | ) | 20,970 | (h) | 1,046,150 | ||||||||||
Gross profit |
616,909 | (61,224 | ) | 10,759 | 566,444 | |||||||||||
Operating expense |
441,442 | (38,746 | ) | (348 | )(i) | 402,348 | ||||||||||
Goodwill impairment charge |
5,030 | | | 5,030 | ||||||||||||
Loss on assets held for sale |
692 | | | 692 | ||||||||||||
Amortization of intangibles |
4,198 | | | 4,198 | ||||||||||||
Operating income |
165,547 | (22,478 | ) | 11,107 | 154,176 | |||||||||||
Interest expense |
23,541 | | | 23,541 | ||||||||||||
Other income, net |
(1,855 | ) | (294 | ) | (758 | ) (j) | (2,907 | ) | ||||||||
Income before
provision for
income taxes and
minority interest |
143,861 | (22,184 | ) | 11,865 | 133,542 | |||||||||||
Provision for income taxes |
49,733 | (7,116 | ) | 4,509 | (k) | 47,126 | ||||||||||
Minority interest |
2,041 | | | 2,041 | ||||||||||||
Net income |
$ | 92,087 | $ | (15,068 | ) | $ | 7,356 | $ | 84,375 | |||||||
(a) | Represents assets and liabilities of J&L as of March 31, 2006, held for sale pursuant to the Stock Purchase Agreement. | |
(b) | Represents cash proceeds of $349.5 million and estimated post closing adjustments of $8.0 million less (i) estimated non-recurring transaction-related costs assumed to be paid as of March 31, 2006, including (a) $98.0 million income taxes, (b) $5.8 million employee-related payments, (c) $3.5 million advisor and professional fees and (c) $2.3 million other costs, and (ii) $25.4 million actual repayment related to J&Ls portion of the Companys accounts receivable securitization program assumed to be paid as of March 31, 2006. | |
(c) | Represents J&Ls portion of the Companys accounts receivable securitization program assumed to be repaid as of March 31, 2006 (see note b). | |
(d) | Represents the reversal of accrued employee-related costs assumed to have been paid as of March 31, 2006 (see note b). | |
(e) | Represents non-recurring gain (net of $98.0 million income taxes) less transaction-related costs (see notes b and d). |
(f) | Derived from the Companys audited Consolidated Statement of Income for the year ended June 30, 2005. | |
(g) | Represents operating results of J&L for the period presented. | |
(h) | Represents results of recurring sales to J&L and associated cost of sales previously eliminated in the consolidation of the Company for the period presented. | |
(i) | Represents J&L employee-related charges incurred by the Company during the period presented not previously allocated to J&L. | |
(j) | Represents fees related to J&Ls portion of the Companys accounts receivable securitization program incurred by the Company during the period presented. | |
(k) | Provision for income taxes calculated utilizing the Companys statutory tax rate of 38.0%. | |
(l) | Derived from the Companys unaudited Condensed Consolidated Statement of Income for the nine months ended March 31, 2006. |
Exhibit 99.1 | Press Release dated June 8, 2006 |
KENNAMETAL INC. | ||||
Date: June 14, 2006
|
By: | /s/ Frank P. Simpkins | ||
Frank P. Simpkins | ||||
Vice President of Finance and Corporate Controller |