UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
SCHEDULE 14A INFORMATION
Proxy Statement Pursuant to Section 14(a) of the
Securities Exchange Act of 1934
(Amendment No. )
Filed by the Registrant ☒ Filed by a party other than the Registrant ☐
Check the appropriate box:
☐ | Preliminary Proxy Statement | |
☐ | Confidential, for Use of the Commission Only (as permitted by Rule 14a-6(e)(2)) | |
☐ | Definitive Proxy Statement | |
☒ | Definitive Additional Materials | |
☐ | Soliciting Material under § 240.14a-12 |
Skyline Corporation
(Name of Registrant as Specified In Its Charter)
(Name of Person(s) Filing Proxy Statement, if other than the Registrant)
Payment of Filing Fee (Check the appropriate box):
☒ | No fee required | |||
☐ | Fee computed on table below per Exchange Act Rules 14a-6(i)(1) and 0-11 | |||
(1) | Title of each class of securities to which transaction applies:
| |||
(2) | Aggregate number of securities to which transaction applies:
| |||
(3) | Per unit price or other underlying value of transaction computed pursuant to Exchange Act Rule 0-11 (set forth the amount on which the filing fee is calculated and state how it was determined):
| |||
(4) | Proposed maximum aggregate value of transaction:
| |||
(5) | Total fee paid:
| |||
☐ | Fee paid previously with preliminary materials. | |||
☐ | Check box if any part of the fee is offset as provided by Exchange Act Rule 0-11(a)(2) and identify the filing for which the offsetting fee was paid previously. Identify the previous filing by registration statement number, or the Form or Schedule and the date of its filing. | |||
(1) | Amount Previously Paid:
| |||
(2) | Form, Schedule or Registration Statement No.:
| |||
(3) | Filing Party:
| |||
(4) | Date Filed:
|
On January 5, 2018, Skyline Corporation (Skyline) and Champion Enterprises Holdings, LLC (Champion Holdings), entered into a Share Contribution & Exchange Agreement (the Exchange Agreement) pursuant to which the two companies will combine their operations. Under the Exchange Agreement, (i) Champion Holdings will contribute to Skyline all of the issued and outstanding shares of common stock of Champion Holdings wholly-owned operating subsidiaries, Champion Home Builders, Inc., a Delaware corporation (CHB), and CHB International B.V., a Dutch private limited liability company (CIBV) (the shares of stock of CHB and CIBV to be contributed to Skyline, the Contributed Shares), and (ii) in exchange for the Contributed Shares, Skyline will issue to Champion Holdings that number of shares of Skyline common stock, $0.0277 par value per share (the Common Stock), such that at the closing, Champion Holdings (or its members) will hold 84.5%, and Skylines shareholders will hold 15.5%, of the Common Stock of the combined company on a fully-diluted basis (the Shares Issuance). The contribution of the Contributed Shares by Champion Holdings to Skyline, and the Shares Issuance by Skyline to Champion Holdings, are collectively referred to herein as the Exchange.
As previously disclosed in the definitive proxy statement on Schedule 14A filed by Skyline with the United States Securities and Exchange Commission on April 25, 2018 (the Proxy Statement), CHB, Royal Bank of Canada and Jefferies Finance had entered into a commitment letter in respect of a revolving credit facility (the Prior Commitment Letter) that was contemplated to be completed at the closing of the Exchange. On May 1, 2018, CHB entered into a new commitment letter with certain lenders, which supersedes and replaces the Prior Commitment Letter, in respect of a revolving credit facility contemplated to be completed on or about the closing of the Exchange. The terms and conditions contained in the new commitment letter are described in more detail below, together with additional supplemental information regarding the impact on the combined companys pro forma financial statements of the terms of the new revolving credit facility contemplated by the new commitment letter and the use of proceeds therefrom to refinance the Existing Term Loans.
The supplemental disclosures in these Definitive Additional Materials on Schedule 14A (this Proxy Supplement) should be read in conjunction with the disclosures contained in the Proxy Statement, which in turn should be read in its entirety. To the extent that information in this Proxy Supplement differs from or updates information contained in the Proxy Statement, the information in this Proxy Supplement shall supersede or supplement the information in the Proxy Statement.
The following replaces the Unaudited Pro Forma Condensed Combined Income Statements and Balance Sheet on page 21 of the Proxy Statement:
Pro Forma | ||||||||||||
(Dollars in thousands) |
As of and for the Nine Months Ended March 4, 2018 |
Nine Months Ended February 28, 2017 |
Year Ended May 31, 2017 |
|||||||||
Statement of Operations Data |
||||||||||||
Net sales |
$ | 972,648 | $ | 792,968 | $ | 1,097,823 | ||||||
Cost of sales |
815,617 | 677,935 | 933,079 | |||||||||
|
|
|
|
|
|
|||||||
Gross profit |
157,031 | 115,033 | 164,744 | |||||||||
Selling, general and administrative expenses |
106,925 | 93,104 | 128,878 | |||||||||
|
|
|
|
|
|
|||||||
Operating income |
50,106 | 21,929 | 35,866 | |||||||||
Interest expense, net |
2,617 | 2,689 | 3,556 | |||||||||
Other expense |
105 | 1,636 | 2,380 | |||||||||
|
|
|
|
|
|
|||||||
Income before income taxes |
47,384 | 17,604 | 29,930 | |||||||||
Income tax expense (benefit) |
22,594 | 3,303 | (22,650 | ) | ||||||||
|
|
|
|
|
|
|||||||
Net income |
$ | 24,790 | $ | 14,301 | $ | 52,580 | ||||||
|
|
|
|
|
|
|||||||
Balance Sheet Data |
||||||||||||
Cash and cash equivalents |
$ | 60,971 | ||||||||||
Trade accounts receivable, net |
73,020 | |||||||||||
Inventories, net |
98,290 | |||||||||||
Other current assets |
10,666 | |||||||||||
|
|
|||||||||||
Total current assets |
242,947 | |||||||||||
Property, plant and equipment, net |
112,950 | |||||||||||
Goodwill |
152,938 | |||||||||||
Amortizable intangible assets, net |
33,671 | |||||||||||
Deferred tax assets |
28,928 | |||||||||||
Other noncurrent assets |
8,253 | |||||||||||
|
|
|||||||||||
Total assets |
$ | 579,687 | ||||||||||
|
|
|||||||||||
Floor plan payable |
$ | 24,004 | ||||||||||
Short-term portion of debt |
6 | |||||||||||
Accounts payable |
31,509 | |||||||||||
Customer deposits and receipts in excess of revenues |
21,035 | |||||||||||
Accrued volume rebates |
20,093 | |||||||||||
Accrued warranty obligations |
16,220 | |||||||||||
Accrued compensation and payroll taxes |
22,393 | |||||||||||
Other current liabilities |
25,160 | |||||||||||
|
|
|||||||||||
Total current liabilities |
160,420 | |||||||||||
Long-term debt |
59,427 | |||||||||||
Deferred tax liabilities |
13,727 | |||||||||||
Other |
10,769 | |||||||||||
|
|
|||||||||||
Total long-term liabilities |
83,923 | |||||||||||
Total equity |
335,344 | |||||||||||
|
|
|||||||||||
Total liabilities and equity |
$ | 579,687 | ||||||||||
|
|
The following replaces the table on page 22 of the Proxy Statement to reflect changes to the pro forma basic earnings per share and diluted earnings per share as of and for the nine months ended March 4, 2018.
As of and for the Nine Months Ended March 4, 2018 |
As of and for the Nine Months Ended February 28, 2017 |
|||||||||||||||||||||||
Historical Skyline |
Historical Champion Holdings (1) |
Pro Forma (2) |
Historical Skyline |
Historical Champion Holdings (1) |
Pro Forma (2) |
|||||||||||||||||||
Basic earnings per share |
$ | 0.69 | $ | 0.13 | $ | 0.44 | $ | (0.27 | ) | $ | 0.11 | $ | 0.25 | |||||||||||
Diluted earnings per share |
$ | 0.68 | $ | 0.13 | $ | 0.44 | $ | (0.27 | ) | $ | 0.11 | $ | 0.25 | |||||||||||
Weighted average common shares outstanding basic |
8,391,244 | 135,612,157 | 56,270,574 | 8,391,244 | 135,612,157 | 56,270,574 | ||||||||||||||||||
Weighted average common shares outstanding diluted |
8,574,146 | 135,612,157 | 56,601,574 | 8,391,244 | 135,612,157 | 56,601,574 | ||||||||||||||||||
Book value per share of common stock |
$ | 3.73 | $ | 1.16 | $ | 2.73 | $ | 0.73 | ||||||||||||||||
Dividends declared per share of common stock |
$ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 |
The following replaces the table on page 23 of the Proxy Statement to reflect changes to the pro forma diluted earnings per share as of and for the year ended May 31, 2017.
As of and for the Year Ended May 31, 2017 |
||||||||||||
Historical Skyline |
Historical Champion Holdings (1) |
Pro Forma (2) |
||||||||||
Basic earnings per share |
$ | 0.00 | $ | 0.38 | $ | 0.93 | ||||||
Diluted earnings per share |
$ | 0.00 | $ | 0.38 | $ | 0.93 | ||||||
Weighted average common shares outstanding basic |
8,391,244 | 135,612,157 | 56,270,574 | |||||||||
Weighted average common shares outstanding diluted |
8,512,374 | 135,612,157 | 56,601,574 | |||||||||
Book value per share of common stock |
$ | 3.01 | $ | 1.01 | ||||||||
Dividends declared per share of common stock |
$ | 0.00 | $ | 0.00 | $ | 0.00 |
The following disclosure replaces the third paragraph on page 153 of the Proxy Statement:
The terms of the Exchange Agreement provide that each entity may pay a dividend prior to completion of the Exchange to the extent each entity has cash in excess of debt and other debt-like items and unpaid Exchange fees and expenses, as defined in the Exchange Agreement, subject to certain requirements. Each entity intends to declare and pay the respective dividends, to the extent permissible. In addition, Skyline has repaid its existing life insurance loans. Skyline Champion Corporation expects to enter into a revolving credit facility that will provide up to $100 million in revolving loans (with a $45 million sublimit for letters of credit). The initial borrowings under the new revolving credit facility will be used to refinance the Existing Term Loans, for working capital needs and to issue letters of credit, with the outstanding letters of credit being deemed reissued under the new facility. After the new revolving credit facility is in place, and CHBs outstanding cash collateralized letters of credit are transitioned to the new revolving credit facility, the current restrictions on cash are anticipated to be removed, as reflected in the pro forma adjustments below. The final amount of debt and the amount of the respective companys dividend will fluctuate based on cash generated from operations prior to the completion of the Exchange. The accompanying unaudited pro forma condensed combined financial information was prepared assuming that the new revolving credit facility will be consummated, including that Skyline Champion Corporation will make borrowings under the new revolving credit facility in order to refinance the Existing Term Loans. Since the initial advances under the new revolving loan facility will be used solely to refinance the Existing Term Loans, there will be no material change from the Proxy Statement filed on April 25, 2018 in total outstanding debt, other than the repayment of the Skyline life insurance loans.
Recent DevelopmentSkyline Special Dividend
Effective May 14, 2018, Skylines board of directors declared the Special Company Dividend in the amount of $0.62381 per share on the outstanding shares of Common Stock, payable on May 31, 2018 to shareholders of record on May 25, 2018.
The following unaudited pro forma condensed combined balance sheet and income statements replace the existing unaudited pro forma condensed combined balance sheet and income statements under the caption UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION OF SKYLINE CHAMPION CORPORATION on pages 156-159 of the Proxy Statement:
Skyline Champion Corporation
Unaudited Pro Forma Condensed Combined Balance Sheet
As of March 4, 2018
(Dollars in thousands) |
Historical Skyline |
Historical Champion Holdings |
Reclassifications (a) | Pro Forma Adjustments for Exchange |
(Notes) | Pro Forma Adjustments for Financing |
(Notes) | Pro Forma Condensed Combined |
||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||
Current assets |
||||||||||||||||||||||||||||||||
Cash and cash equivalents |
$ | 14,090 | $ | 78,906 | $ | | $ | (22,842 | ) | b, k | $ | (9,183 | ) | b, e | $ | 60,971 | ||||||||||||||||
Trade accounts receivable, net |
14,345 | 58,675 | | | | 73,020 | ||||||||||||||||||||||||||
Inventories, net |
13,046 | 84,894 | | 350 | c | | 98,290 | |||||||||||||||||||||||||
Workers compensation security deposit |
800 | | (800 | ) | | | | |||||||||||||||||||||||||
Other current assets |
820 | 9,046 | 800 | | | 10,666 | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total current assets |
43,101 | 231,521 | | (22,492 | ) | (9,183 | ) | 242,947 | ||||||||||||||||||||||||
Noncurrent assets |
||||||||||||||||||||||||||||||||
Restricted cash |
| 22,841 | | | (22,841 | ) | e | | ||||||||||||||||||||||||
Property, plant and equipment |
10,632 | 68,950 | | 33,368 | d | | 112,950 | |||||||||||||||||||||||||
Goodwill |
| 3,179 | | 149,759 | f | | 152,938 | |||||||||||||||||||||||||
Amortizable intangible assets, net |
| 1,671 | | 32,000 | g | | 33,671 | |||||||||||||||||||||||||
Deferred tax assets |
| 28,928 | | | | 28,928 | ||||||||||||||||||||||||||
Other noncurrent assets |
4,705 | 2,508 | | (55 | ) | i | 1,095 | i | 8,253 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total assets |
$ | 58,438 | $ | 359,598 | $ | | $ | 192,580 | $ | (30,929 | ) | $ | 579,687 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Liabilities and Equity | ||||||||||||||||||||||||||||||||
Current liabilities |
||||||||||||||||||||||||||||||||
Floor plan payable |
$ | | $ | 24,004 | $ | | $ | | $ | | $ | 24,004 | ||||||||||||||||||||
Short-term portion of debt |
| 406 | | | (400 | ) | i | 6 | ||||||||||||||||||||||||
Accounts payable |
5,240 | 26,269 | | | | 31,509 | ||||||||||||||||||||||||||
Customer deposits and receipts in excess of revenues |
1,480 | 19,555 | | | | 21,035 | ||||||||||||||||||||||||||
Accrued volume rebates |
3,306 | 16,787 | | | | 20,093 | ||||||||||||||||||||||||||
Accrued warranty obligations |
3,811 | 12,409 | | | | 16,220 | ||||||||||||||||||||||||||
Accrued compensation and payroll taxes |
3,350 | 18,479 | | 564 | l | | 22,393 | |||||||||||||||||||||||||
Other current liabilities |
2,342 | 22,142 | | (550 | ) | k | 1,226 | i | 25,160 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total current liabilities |
19,529 | 140,051 | | 14 | 826 | 160,420 | ||||||||||||||||||||||||||
Long-term liabilities |
||||||||||||||||||||||||||||||||
Long-term debt |
| 59,027 | | | 400 | i | 59,427 | |||||||||||||||||||||||||
Deferred compensation expense |
4,801 | | (4,801 | ) | | | | |||||||||||||||||||||||||
Accrued warranty |
2,800 | | (2,800 | ) | | | | |||||||||||||||||||||||||
Deferred tax liabilities |
| | | 13,727 | h | | 13,727 | |||||||||||||||||||||||||
Other |
| 3,168 | 7,601 | | | 10,769 | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total noncurrent liabilities |
7,601 | 62,195 | | 13,727 | 400 | 83,923 | ||||||||||||||||||||||||||
Equity |
||||||||||||||||||||||||||||||||
Contributed capital |
| 140,772 | | (140,772 | ) | j | | | ||||||||||||||||||||||||
Common stock |
312 | | | 1,325 | j | | 1,637 | |||||||||||||||||||||||||
Additional paid-in capital |
5,391 | | | 431,424 | j | (22,143 | ) | b | 414,672 | |||||||||||||||||||||||
Retained earnings |
91,349 | 24,778 | | (106,115 | ) | j, k | (10,012 | ) | b | | ||||||||||||||||||||||
Treasury stock |
(65,744 | ) | | | (7,023 | ) | j | | (72,767 | ) | ||||||||||||||||||||||
Accumulated other comprehensive loss |
| (8,198 | ) | | | | (8,198 | ) | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total equity |
31,308 | 157,352 | | 178,839 | (32,155 | ) | 335,344 | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total liabilities and equity |
$ | 58,438 | $ | 359,598 | $ | | $ | 192,580 | $ | (30,929 | ) | $ | 579,687 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to unaudited pro forma condensed combined financial statements.
Skyline Champion Corporation
Unaudited Pro Forma Condensed Combined Income Statement
For the Nine Months Ended March 4, 2018
(In thousands, except share and per share amounts) |
Historical Skyline |
Historical Champion Holdings |
Reclassifications (m) |
Pro Forma Adjustments for Exchange |
(Notes) | Pro Forma Adjustments for Financing |
(Notes) | Pro Forma Condensed Combined |
||||||||||||||||||||
Net sales |
$ | 174,205 | $ | 798,443 | $ | | $ | | $ | | $ | 972,648 | ||||||||||||||||
Cost of sales |
149,762 | 664,824 | | 1,031 | n | | 815,617 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Gross profit |
24,443 | 133,619 | | (1,031 | ) | | 157,031 | |||||||||||||||||||||
Selling, general and administrative expenses |
19,157 | 87,439 | (1,905 | ) | 2,234 | n, o, r, s | | 106,925 | ||||||||||||||||||||
(Gain) loss on sale of property, plant and equipment |
(702 | ) | | 702 | | | | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Operating income |
5,988 | 46,180 | 1,203 | (3,265 | ) | | 50,106 | |||||||||||||||||||||
Interest expense, net |
199 | 3,164 | | | (746 | ) | p | 2,617 | ||||||||||||||||||||
Other expense |
| 2,863 | 1,203 | (3,961 | ) | q | | 105 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Income before income taxes |
5,789 | 40,153 | | 696 | 746 | 47,384 | ||||||||||||||||||||||
Income tax expense |
| 22,089 | | 244 | t | 261 | t | 22,594 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Net income |
$ | 5,789 | $ | 18,064 | $ | | $ | 452 | $ | 485 | $ | 24,790 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Weighted average number of common shares outstanding: |
||||||||||||||||||||||||||||
Basic |
8,391,244 | 47,879,330 | u | 56,270,574 | ||||||||||||||||||||||||
Diluted |
8,574,146 | 48,027,428 | u | 56,601,574 | ||||||||||||||||||||||||
Net income per share applicable to common shareholders: |
||||||||||||||||||||||||||||
Basic |
$ | 0.69 | u | $ | 0.44 | |||||||||||||||||||||||
Diluted |
$ | 0.68 | u | $ | 0.44 |
See accompanying notes to unaudited pro forma condensed combined financial statements.
Skyline Champion Corporation
Unaudited Pro Forma Condensed Combined Income Statement
For the Nine Months Ended February 28, 2017
(In thousands, except share and per share amounts) |
Historical Skyline |
Historical Champion Holdings |
Reclassifications (m) |
Pro Forma Adjustments for Exchange |
(Notes) | Pro Forma Adjustments for Financing |
(Notes) | Pro Forma Condensed Combined |
||||||||||||||||||||
Net sales |
$ | 177,042 | $ | 615,926 | $ | | $ | | $ | | $ | 792,968 | ||||||||||||||||
Cost of sales |
162,013 | 515,035 | | 887 | n | | 677,935 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Gross profit |
15,029 | 100,891 | | (887 | ) | | 115,033 | |||||||||||||||||||||
Selling, general and administrative expenses |
17,070 | 78,699 | | (2,665 | ) | n. o, r, s | | 93,104 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Operating income |
(2,041 | ) | 22,192 | | 1,778 | | 21,929 | |||||||||||||||||||||
Interest expense, net |
257 | 3,208 | | | (776 | ) | p | 2,689 | ||||||||||||||||||||
Other expense |
| 1,636 | | | | 1,636 | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Income before income taxes |
(2,298 | ) | 17,348 | | 1,778 | 776 | 17,604 | |||||||||||||||||||||
Income tax expense |
| 2,409 | | 622 | t | 272 | t | 3,303 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Net income |
$ | (2,298 | ) | $ | 14,939 | $ | | $ | 1,156 | $ | 504 | $ | 14,301 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Weighted average number of common shares outstanding: |
||||||||||||||||||||||||||||
Basic |
8,391,244 | 47,879,330 | u | 56,270,574 | ||||||||||||||||||||||||
Diluted |
8,391,244 | 48,210,330 | u | 56,601,574 | ||||||||||||||||||||||||
Net income per share applicable to common shareholders: |
||||||||||||||||||||||||||||
Basic |
$ | (0.27 | ) | u | $ | 0.25 | ||||||||||||||||||||||
Diluted |
$ | (0.27 | ) | u | $ | 0.25 |
See accompanying notes to unaudited pro forma condensed combined financial statements.
Skyline Champion Corporation
Unaudited Pro Forma Condensed Combined Income Statement
For the Year Ended May 31, 2017
(In thousands, except share and per share amounts) |
Historical Skyline |
Historical Champion Holdings |
Reclassifications (m) |
Pro Forma Adjustments for Exchange |
(Notes) | Pro Forma Adjustments for Financing |
(Notes) | Pro Forma Condensed Combined |
||||||||||||||||||||
Net sales |
$ | 236,504 | $ | 861,319 | $ | | $ | | $ | | $ | 1,097,823 | ||||||||||||||||
Cost of sales |
214,527 | 717,364 | | 1,188 | n | | 933,079 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Gross profit |
21,977 | 143,955 | | (1,188 | ) | | 164,744 | |||||||||||||||||||||
Selling, general and administrative expenses |
22,908 | 109,305 | (1,280 | ) | (2,055 | ) | n, o, r, s | | 128,878 | |||||||||||||||||||
(Gain) loss on sale of property, plant and equipment |
(1,280 | ) | | 1,280 | | | | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Operating income |
349 | 34,650 | | 867 | | 35,866 | ||||||||||||||||||||||
Interest expense, net |
344 | 4,264 | | | (1,052 | ) | p | 3,556 | ||||||||||||||||||||
Other expense |
| 2,380 | | | | 2,380 | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Income before income taxes |
5 | 28,006 | | 867 | 1,052 | 29,930 | ||||||||||||||||||||||
Income tax (benefit) expense |
| (23,321 | ) | | 303 | t | 368 | t | (22,650 | ) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Net income |
$ | 5 | $ | 51,327 | $ | | $ | 564 | $ | 684 | $ | 52,580 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Weighted average number of common shares outstanding: |
||||||||||||||||||||||||||||
Basic |
8,391,244 | 47,879,330 | u | 56,270,574 | ||||||||||||||||||||||||
Diluted |
8,512,374 | 48,089,200 | u | 56,601,574 | ||||||||||||||||||||||||
Net income per share applicable to common shareholders: |
||||||||||||||||||||||||||||
Basic |
$ | 0.00 | u | $ | 0.93 | |||||||||||||||||||||||
Diluted |
$ | 0.00 | u | $ | 0.93 |
See accompanying notes to unaudited pro forma condensed combined financial statements.
The following disclosures replace the paragraphs (i) and (p) under Note 4 the caption UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION OF SKYLINE CHAMPION CORPORATION Notes to Unaudited Pro Forma Condensed Combined Financial Information on pages 163 and 165, respectively, of the Proxy Statement:
(i) Represents the elimination of deferred financing fees of $0.1 million for the Skyline revolving credit agreement and $0.1 million for the Existing Term Loan Facility. The Skyline revolving credit agreement will be terminated in connection with the closing of the Exchange. The Existing Term Loan Facility will be terminated in connection with the execution of the New Loan Facility. Also represents the capitalization of $1.2 million of deferred financing fees expected to be incurred for the New Loan Facility, and the reclassification of $0.4 million of previously classified short-term debt to long-term. The amount of total outstanding borrowings under the New Loan Facility are expected to be the same as under the Existing Term Loan Facility.
(p) Reflects the change in interest expense for:
| elimination of historical interest expense for the Skyline life insurance loans; |
| elimination of deferred financing fees for the existing Skyline revolving credit agreement; |
| elimination of deferred financing fees for the Existing Term Loan Facility; |
| elimination of historical interest expense for the Existing Term Loan Facility; |
| amortization of deferred financing fees for the New Loan Facility; and |
| recognition of interest expense for the New Loan Facility as if it were in place as of June 1, 2016, the beginning of the earliest period presented. |
There were no borrowings on the Skyline revolving credit agreement at March 4, 2018. The Skyline revolving credit agreement, based on the terms of the Commitment Letter for the New Loan Facility, will be terminated in connection with the closing of the Exchange. The Existing Term Loan Facility will be terminated in connection with the execution of the New Loan Facility. The net impact on interest expense is as follows:
Nine Months Ended | ||||||||||||
(Dollars in thousands) |
March 4, 2018 |
February 28, 2017 |
Year Ended May 31, 2017 |
|||||||||
Historical interest expense |
$ | (3,838 | ) | $ | (3,600 | ) | $ | (4,828 | ) | |||
Historical amortization of deferred financing fees |
(144 | ) | (122 | ) | (162 | ) | ||||||
Estimated interest expense |
3,038 | 2,748 | 3,674 | |||||||||
Estimated amortization of deferred financing fees |
198 | 198 | 264 | |||||||||
|
|
|
|
|
|
|||||||
Proforma adjustments to interest expense |
$ | (746 | ) | $ | (776 | ) | $ | (1,052 | ) | |||
|
|
|
|
|
|
Assuming the amount of borrowings under the New Loan Facility is the same as the Existing Term Loan Facility, a 100-basis point increase/decrease in the interest rate would have the effect of increasing/decreasing interest expense by $0.5 million, respectively.
The following disclosures replace the existing disclosures contained under the caption Debt Financing beginning on page 167 of the Proxy Statement:
CHB, Citizens Bank, N.A. (Citizens), JPMorgan Chase Bank, N.A. (JP Morgan), RBC, Jefferies Finance LLC (Jefferies Finance) and Wells Fargo Bank, N.A. (Wells Fargo, and, together with Citizens, JP Morgan, RBC, and Jefferies Finance, and their respective successors and assigns, the Revolving Lenders) entered into the Commitment Letter, dated as of May 1, 2018 (the Commitment Letter). The Commitment Letter provides for a revolving credit facility in an amount of up to $100.0 million, which is contemplated to be consummated on or about the closing of the Exchange (the New Loan Facility). Initial borrowings under the New Loan Facility will be used to refinance CHBs existing $46.9 million term loan facility (the Existing Term Loan Facility and such term loans, the Existing Term Loans) and replace CHBs existing cash collateralized stand-alone letter of credit facility. The undrawn amounts will provide liquidity, going forward.
The obligations of the Revolving Lenders under the Commitment Letter are subject to certain conditions, including the accuracy of the representations and warranties specified in the Exchange Agreement to the extent material to the interests of the Revolving Lenders and the consummation of the Exchange. The obligations of the Revolving Lenders under the Commitment Letter will terminate on October 31, 2018 if the closing has not occurred by such date.
The borrower under the New Loan Facility is contemplated to be CHB, with Skyline Champion Corporation being either a co-borrower or a guarantor. The Revolving Lenders will receive a customary closing fee and a customary arranger fee at the closing of the New Loan Facility.
The following is a summary of certain of the material terms agreed upon in the Commitment Letter.
Tenor, Maturity and Amortization
The New Loan Facility provided for by the Commitment Letter will provide a new senior secured revolving credit facility to Skyline Champion Corporation and its subsidiaries of up to $100.0 million, including a letter of credit sub-facility of not less than $45.0 million. The New Loan Facility will mature on the fifth anniversary of the closing date under the New Loan Facility, and has no scheduled amortization.
Pricing
The interest rate under the New Loan Facility will adjust based on the first lien net leverage of Skyline Champion Corporation and its subsidiaries. For the first two full fiscal quarters following the closing under the New Loan Facility, the annual interest rate will be LIBOR plus 1.75% or ABR plus 0.75%, at the election of the borrower(s). Thereafter, the interest rate will adjust based on the first lien net leverage of Skyline Champion Corporation and its subsidiaries from a high of LIBOR plus 2.25% and ABR plus 1.25% when first lien net leverage is equal to or greater than 2.00:1.00, to a low of LIBOR plus 1.50% and ABR plus 0.50% when first lien net leverage is below 0.50:1.00. In addition, for the first two full fiscal quarters following the closing under the New Loan Facility, the commitment fee rate will be 0.30%. Thereafter, CHB will be obligated to pay a commitment fee ranging between 0.40% and 0.25% (depending on first lien net leverage) in respect of unused commitments under the New Loan Facility.
Guarantee and Collateral
Each material wholly owned US restricted subsidiary of Skyline Champion Corporation will jointly and severally guarantee the amounts owing under the New Loan Facility, subject to customary exceptions.
Amounts owing under the New Loan Facility will be secured by a typical security package granted by the borrower(s) subject to customary exceptions.
Prepayment; Covenants; Events of Default
Optional prepayments and re-borrowings under the New Loan Facility will be permitted, and the New Loan Facility will be subject to certain customary mandatory prepayment events, in each case, with no premium.
The definitive documentation with respect to the New Loan Facility will contain customary representations and warranties, affirmative and negative covenants, including restrictions (subject to customary exceptions, qualifications and baskets) on the ability of the Skyline Champion Corporation and its subsidiaries to incur additional indebtedness, issue certain types of stock, pay dividends or distributions on, redeem, repurchase or retire capital stock, make payments on, or redeem, repurchase or retire indebtedness, make investments, loans, advances or acquisitions, enter into sale and leaseback transactions, engage in transactions with affiliates, create liens, transfer or sell assets, guarantee indebtedness, create restrictions on the payment of dividends or other amounts from their subsidiaries, and consolidate, merge or transfer all or substantially all of their assets and the assets of their subsidiaries, and events of default.
In addition, the New Loan Facility will include a maximum first lien net leverage ratio for the benefit of the Revolving Lenders set at a level of 3.00 to 1.00 through the first anniversary of the closing date, and 2.75 to 1.00 thereafter.