| Arizona | 0-21630 | 86-0704792 | ||
| (State or Other | (Commission File Number) | (IRS Employer | ||
| Jurisdiction of Incorporation) | Identification No.) |
| 1480 South Hohokam Drive, Tempe, Arizona 85281 | ||
(Address of Principal Executive Office) (Zip Code) |
| 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 2.01 | Completion of Acquisition of Disposition of Assets. |
| Item 9.01. | Financial Statements and Exhibits |
| March 31, 2005 | ||||||||||||||||
| As | Pro Forma Adjustments | Pro | ||||||||||||||
| Reported | Hamilton (a) | Other (b) | Forma | |||||||||||||
ASSETS |
||||||||||||||||
Current Assets: |
||||||||||||||||
Cash and cash equivalents |
$ | 6,414 | $ | | $ | | $ | 6,414 | ||||||||
Accounts receivable, net |
39,444 | (953 | ) | (1,388 | ) | 37,103 | ||||||||||
Inventories |
56,095 | (1,807 | ) | (4,237 | ) | 50,051 | ||||||||||
Prepaid royalties |
6,126 | (53 | ) | (33 | ) | 6,040 | ||||||||||
Taxes receivable |
3,908 | (1,104 | ) | (108 | ) | 2,696 | ||||||||||
Deferred income taxes |
8,772 | (1,605 | ) | (154 | ) | 7,013 | ||||||||||
Prepaid expenses and other |
4,159 | (96 | ) | (160 | ) | 3,903 | ||||||||||
Total current assets |
124,918 | (5,618 | ) | (6,080 | ) | 113,220 | ||||||||||
Long-Term Assets: |
||||||||||||||||
Property and equipment, net |
63,072 | | (96 | ) | 62,976 | |||||||||||
Goodwill |
89,399 | | (1,889 | ) | 87,510 | |||||||||||
Licenses and other intangibles, net |
58,549 | (4,283 | ) | (21 | ) | 54,245 | ||||||||||
Other |
2,885 | | | 2,885 | ||||||||||||
Total long-term assets |
213,905 | (4,283 | ) | (2,006 | ) | 207,616 | ||||||||||
| $ | 338,823 | $ | (9,901 | ) | $ | (8,086 | ) | $ | 320,836 | |||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||||||
Current Liabilities: |
||||||||||||||||
Accounts payable |
$ | 17,455 | $ | (73 | ) | $ | (581 | ) | $ | 16,801 | ||||||
Accrued royalties |
9,981 | (463 | ) | (111 | ) | 9,407 | ||||||||||
Accrued expenses |
6,476 | (22 | ) | (244 | ) | 6,210 | ||||||||||
Taxes payable |
2,277 | | | 2,277 | ||||||||||||
Line-of-credit and term loans |
13,343 | | | 13,343 | ||||||||||||
Current portion of long-term debt |
395 | | | 395 | ||||||||||||
Total current liabilities |
49,927 | (558 | ) | (936 | ) | 48,433 | ||||||||||
Long-Term Liabilities: |
||||||||||||||||
Long-term debt |
4,279 | | | 4,279 | ||||||||||||
Deferred income taxes |
26,402 | | | 26,402 | ||||||||||||
Other |
260 | | | 260 | ||||||||||||
Total long-term liabilities |
30,941 | | | 30,941 | ||||||||||||
Commitments and Contingencies |
||||||||||||||||
Minority Interests |
2,301 | | 51 | 2,352 | ||||||||||||
Shareholders Equity: |
||||||||||||||||
Common stock, $.01 par value, 62,500 shares authorized,
18,764 and 18,560 shares issued |
188 | | | 188 | ||||||||||||
Additional paid-in capital |
160,000 | | | 160,000 | ||||||||||||
Treasury stock, at cost, 190 and 190 shares |
(3,999 | ) | | | (3,999 | ) | ||||||||||
Accumulated other comprehensive loss |
(625 | ) | | | (625 | ) | ||||||||||
Retained earnings |
100,090 | (9,343 | ) | (7,201 | ) | 83,546 | ||||||||||
Total shareholders equity |
255,654 | (9,343 | ) | (7,201 | ) | 239,110 | ||||||||||
| $ | 338,823 | $ | (9,901 | ) | $ | (8,086 | ) | $ | 320,836 | |||||||
| Six Months Ended March 31, 2005 | ||||||||||||||||
| As | Pro Forma Adjustments | Pro | ||||||||||||||
| Reported | Hamilton (c) | Other (d) | Forma | |||||||||||||
Net sales |
$ | 151,380 | $ | (2,022 | ) | $ | (6,001 | ) | $ | 143,357 | ||||||
Cost of sales |
114,700 | (4,365 | ) | (4,919 | ) | 105,416 | ||||||||||
Gross profit |
36,680 | 2,343 | (1,082 | ) | 37,941 | |||||||||||
Operating expenses: |
||||||||||||||||
Selling, general, and administrative |
43,553 | (687 | ) | (1,414 | ) | 41,452 | ||||||||||
Amortization of licenses and other intangibles |
1,757 | | (9 | ) | 1,748 | |||||||||||
Total operating expenses |
45,310 | (687 | ) | (1,423 | ) | 43,200 | ||||||||||
Operating loss |
(8,630 | ) | 3,030 | 341 | (5,259 | ) | ||||||||||
Interest expense |
(697 | ) | | | (697 | ) | ||||||||||
Foreign exchange gains |
908 | | | 908 | ||||||||||||
Earnings from joint venture |
402 | | | 402 | ||||||||||||
Other income |
81 | | | 81 | ||||||||||||
Other expense |
(725 | ) | | (44 | ) | (769 | ) | |||||||||
Total other expense |
(31 | ) | | (44 | ) | (75 | ) | |||||||||
Loss from continuing operations before
income taxes |
(8,661 | ) | 3,030 | 297 | (5,334 | ) | ||||||||||
Income taxes |
(2,208 | ) | 1,103 | 107 | (998 | ) | ||||||||||
Loss from continuing operations |
$ | (6,453 | ) | $ | 1,927 | $ | 190 | $ | (4,336 | ) | ||||||
Loss per common share: |
||||||||||||||||
Basic |
$ | (0.35 | ) | $ | (0.23 | ) | ||||||||||
Diluted |
$ | (0.35 | ) | $ | (0.23 | ) | ||||||||||
Weighted Average Shares Outstanding |
||||||||||||||||
Basic |
18,487 | 18,487 | ||||||||||||||
Diluted |
18,487 | 18,487 | ||||||||||||||
| Year Ended September 30, 2004 | ||||||||||||||||
| As | Pro Forma Adjustments | Pro | ||||||||||||||
| Reported | Hamilton (c) | Other (d) | Forma | |||||||||||||
Net sales |
$ | 344,330 | $ | (5,404 | ) | $ | (14,242 | ) | $ | 324,684 | ||||||
Cost of sales |
247,959 | (7,387 | ) | (10,993 | ) | 229,579 | ||||||||||
Gross profit |
96,371 | 1,983 | (3,249 | ) | 95,105 | |||||||||||
Operating expenses: |
||||||||||||||||
Selling, general, and administrative |
90,713 | (3,490 | ) | (2,836 | ) | 84,387 | ||||||||||
Amortization of licenses and other intangibles |
3,802 | (40 | ) | (143 | ) | 3,619 | ||||||||||
Total operating expenses |
94,515 | (3,530 | ) | (2,979 | ) | 88,006 | ||||||||||
Operating income |
1,856 | 5,513 | (270 | ) | 7,099 | |||||||||||
Interest expense |
(1,832 | ) | | 60 | (1,772 | ) | ||||||||||
Loss on extinguishment of debt |
(322 | ) | | | (322 | ) | ||||||||||
Foreign exchange gains |
1,545 | | | 1,545 | ||||||||||||
Earnings from joint venture |
1,370 | | | 1,370 | ||||||||||||
Other income |
204 | | | 204 | ||||||||||||
Other expense |
(1,215 | ) | | (101 | ) | (1,316 | ) | |||||||||
Total other expense |
(250 | ) | | (41 | ) | (291 | ) | |||||||||
Income from continuing operations before
income taxes |
1,606 | 5,513 | (311 | ) | 6,808 | |||||||||||
Income taxes |
1,066 | 1,930 | (109 | ) | 2,887 | |||||||||||
Income from continuing operations |
$ | 540 | $ | 3,583 | $ | (202 | ) | $ | 3,921 | |||||||
Earnings per common share: |
||||||||||||||||
Basic |
$ | 0.03 | $ | 0.21 | ||||||||||||
Diluted |
$ | 0.03 | $ | 0.21 | ||||||||||||
Weighted Average Shares Outstanding |
||||||||||||||||
Basic |
18,328 | 18,328 | ||||||||||||||
Diluted |
18,600 | 18,600 | ||||||||||||||
| Year Ended September 30, 2003 | ||||||||||||||||
| As | Pro Forma Adjustments | Pro | ||||||||||||||
| Reported | Hamilton (c) | Other (d) | Forma | |||||||||||||
Net sales |
$ | 369,458 | $ | (13,144 | ) | $ | (13,009 | ) | $ | 343,305 | ||||||
Cost of sales |
245,879 | (8,084 | ) | (9,477 | ) | 228,318 | ||||||||||
Gross profit |
123,579 | (5,060 | ) | (3,532 | ) | 114,987 | ||||||||||
Operating expenses: |
||||||||||||||||
Selling, general, and administrative |
82,598 | (3,327 | ) | (2,805 | ) | 76,466 | ||||||||||
Amortization of licenses and other intangibles |
3,416 | (230 | ) | (269 | ) | 2,917 | ||||||||||
Total operating expenses |
86,014 | (3,557 | ) | (3,074 | ) | 79,383 | ||||||||||
Operating income |
37,565 | (1,503 | ) | (458 | ) | 35,604 | ||||||||||
Interest expense |
(2,085 | ) | | 32 | (2,053 | ) | ||||||||||
Gain on extinguishment of debt |
34 | | | 34 | ||||||||||||
Foreign exchange gains |
3,574 | | | 3,574 | ||||||||||||
Earnings from joint venture |
62 | | | 62 | ||||||||||||
Other income |
485 | | (4 | ) | 481 | |||||||||||
Other expense |
(1,909 | ) | | (33 | ) | (1,942 | ) | |||||||||
Total other expense |
161 | | (5 | ) | 156 | |||||||||||
Income from continuing operations before
income taxes |
37,726 | (1,503 | ) | (463 | ) | 35,760 | ||||||||||
Income taxes |
13,499 | (526 | ) | (162 | ) | 12,811 | ||||||||||
Income from continuing operations |
$ | 24,227 | $ | (977 | ) | $ | (301 | ) | $ | 22,949 | ||||||
Earnings per common share: |
||||||||||||||||
Basic |
$ | 1.36 | $ | 1.29 | ||||||||||||
Diluted |
$ | 1.33 | $ | 1.26 | ||||||||||||
Weighted Average Shares Outstanding |
||||||||||||||||
Basic |
17,856 | 17,856 | ||||||||||||||
Diluted |
18,259 | 18,259 | ||||||||||||||
| Year Ended September 30, 2002 | ||||||||||||||||
| As | Pro Forma Adjustments | Pro | ||||||||||||||
| Reported | Hamilton (c) | Other (d) | Forma | |||||||||||||
Net sales |
$ | 406,558 | $ | (834 | ) | $ | (3,740 | ) | $ | 401,984 | ||||||
Cost of sales |
250,810 | (464 | ) | (2,525 | ) | 247,821 | ||||||||||
Gross profit |
155,748 | (370 | ) | (1,215 | ) | 154,163 | ||||||||||
Operating expenses: |
||||||||||||||||
Selling, general, and administrative |
76,870 | (187 | ) | (838 | ) | 75,845 | ||||||||||
Amortization of licenses and other intangibles |
2,797 | | (138 | ) | 2,659 | |||||||||||
Total operating expenses |
79,667 | (187 | ) | (976 | ) | 78,504 | ||||||||||
Operating income |
76,081 | (183 | ) | (239 | ) | 75,659 | ||||||||||
Interest expense |
(3,029 | ) | | | (3,029 | ) | ||||||||||
Loss on extinguishment of debt |
(1,361 | ) | | | (1,361 | ) | ||||||||||
Foreign exchange gains |
1,500 | | | 1,500 | ||||||||||||
Earnings from joint venture |
| | | | ||||||||||||
Other income |
773 | | | 773 | ||||||||||||
Other expense |
(1,411 | ) | | (46 | ) | (1,457 | ) | |||||||||
Total other expense |
(3,528 | ) | | (46 | ) | (3,574 | ) | |||||||||
Income from continuing operations before
income taxes |
72,553 | (183 | ) | (285 | ) | 72,085 | ||||||||||
Income taxes |
27,606 | (64 | ) | (100 | ) | 27,442 | ||||||||||
Income from continuing operations |
$ | 44,947 | $ | (119 | ) | $ | (185 | ) | $ | 44,643 | ||||||
Earnings per common share: |
||||||||||||||||
Basic |
$ | 2.56 | $ | 2.54 | ||||||||||||
Diluted |
$ | 2.41 | $ | 2.40 | ||||||||||||
Weighted Average Shares Outstanding |
||||||||||||||||
Basic |
17,565 | 17,565 | ||||||||||||||
Diluted |
19,231 | 19,231 | ||||||||||||||
| (a) | Removal of Jeff Hamilton-related assets and liabilities from reported amounts. | ||
| (b) | Removal of McArthur Towel & Sports and Castaway collectible-related assets and liabilities from reported amounts. | ||
| (c) | Removal of Jeff Hamilton-related income statement balances from reported amounts. | ||
| (d) | Removal of McArthur Towel & Sports and Castaway collectible-related income statement balances from reported amounts. |
| Date: October 10, 2005 | Action Performance Companies, Inc. |
|||
| By: | /s/ David Riddiford | |||
| Title: Chief Financial Officer, Secretary | ||||
| and Treasurer | ||||